Item 1 – Financial Statements (Unaudited)
Consolidated Statements of Condition
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
June 30,
2013
|
|
December 31,
2012
|
|
|
|
|
|
(Unaudited)
|
|
(Note 1)
|
Assets
|
|
|
|
|
Cash and due from banks
|
|
$
|
51,293
|
|
|
$
|
54,811
|
|
Interest bearing bank balances
|
|
133,333
|
|
|
94,313
|
|
Federal funds sold
|
|
10,000
|
|
|
10,000
|
|
Securities available for sale, amortized cost of $275,550 and $341,273
|
|
273,553
|
|
|
348,562
|
|
Loans held for sale
|
|
2,614
|
|
|
21,014
|
|
Loans, net of unearned income
|
|
967,013
|
|
|
975,473
|
|
Allowance for loan losses
|
|
(19,431
|
)
|
|
(17,492
|
)
|
Net loans
|
|
947,582
|
|
|
957,981
|
|
Bank premises and equipment
|
|
36,438
|
|
|
37,264
|
|
Accrued interest receivable
|
|
4,777
|
|
|
5,683
|
|
Other real estate
|
|
19,721
|
|
|
25,970
|
|
Other intangible assets
|
|
3,946
|
|
|
4,159
|
|
Bank owned life insurance
|
|
23,586
|
|
|
23,222
|
|
Other assets
|
|
20,962
|
|
|
18,704
|
|
|
|
$
|
1,527,805
|
|
|
$
|
1,601,683
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
Noninterest-bearing deposits
|
|
$
|
304,734
|
|
|
$
|
276,295
|
|
Interest-bearing deposits
|
|
1,061,474
|
|
|
1,126,380
|
|
Total deposits
|
|
1,366,208
|
|
|
1,402,675
|
|
Federal funds purchased and repurchase agreements
|
|
1,994
|
|
|
3,720
|
|
Other borrowings
|
|
2,792
|
|
|
36,007
|
|
Junior subordinated debt
|
|
30,928
|
|
|
30,928
|
|
Accrued interest payable
|
|
482
|
|
|
661
|
|
Other liabilities
|
|
8,828
|
|
|
9,249
|
|
Total liabilities
|
|
1,411,232
|
|
|
1,483,240
|
|
Commitments and contingencies
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
Preferred stock; 2,000,000 shares authorized; 30,000 shares issued and outstanding
|
|
19,569
|
|
|
18,865
|
|
Common stock of $5.00 par value; 50,000,000 shares authorized: 9,236,479 and 9,230,799 shares issued and outstanding
|
|
46,182
|
|
|
46,154
|
|
Additional paid-in capital
|
|
32,515
|
|
|
32,469
|
|
Nonvested restricted stock awards
|
|
405
|
|
|
244
|
|
Retained earnings
|
|
20,876
|
|
|
19,180
|
|
Accumulated other comprehensive income (loss)
|
|
(2,974
|
)
|
|
1,531
|
|
Total equity
|
|
116,573
|
|
|
118,443
|
|
|
|
$
|
1,527,805
|
|
|
$
|
1,601,683
|
|
The accompanying notes are an integral part of these financial statements.
FIRST M & F CORPORATION AND SUBSIDIARY
Consolidated Statements of Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands, except per share data)
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30
|
|
June 30
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Interest income:
|
|
|
|
|
|
|
|
|
Interest and fees on loans
|
|
$
|
12,652
|
|
|
$
|
13,741
|
|
|
$
|
25,350
|
|
|
$
|
27,899
|
|
Interest on loans held for sale
|
|
25
|
|
|
244
|
|
|
81
|
|
|
417
|
|
Taxable investments
|
|
1,338
|
|
|
1,563
|
|
|
2,569
|
|
|
3,053
|
|
Tax-exempt investments
|
|
348
|
|
|
319
|
|
|
700
|
|
|
637
|
|
Federal funds sold
|
|
6
|
|
|
11
|
|
|
12
|
|
|
26
|
|
Interest bearing bank balances
|
|
40
|
|
|
28
|
|
|
98
|
|
|
79
|
|
Total interest income
|
|
14,409
|
|
|
15,906
|
|
|
28,810
|
|
|
32,111
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
1,452
|
|
|
2,233
|
|
|
2,968
|
|
|
4,746
|
|
Federal funds purchased and repurchase agreements
|
|
2
|
|
|
5
|
|
|
6
|
|
|
11
|
|
Other borrowings
|
|
329
|
|
|
437
|
|
|
700
|
|
|
888
|
|
Junior subordinated debt
|
|
297
|
|
|
315
|
|
|
580
|
|
|
586
|
|
Total interest expense
|
|
2,080
|
|
|
2,990
|
|
|
4,254
|
|
|
6,231
|
|
Net interest income
|
|
12,329
|
|
|
12,916
|
|
|
24,556
|
|
|
25,880
|
|
Provision for loan losses
|
|
1,380
|
|
|
2,280
|
|
|
2,660
|
|
|
4,560
|
|
Net interest income after provision for loan losses
|
|
10,949
|
|
|
10,636
|
|
|
21,896
|
|
|
21,320
|
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
Deposit account income
|
|
2,437
|
|
|
2,548
|
|
|
4,808
|
|
|
5,005
|
|
Mortgage banking income
|
|
619
|
|
|
1,806
|
|
|
1,910
|
|
|
2,373
|
|
Agency commission income
|
|
880
|
|
|
848
|
|
|
1,700
|
|
|
1,677
|
|
Trust and brokerage income
|
|
203
|
|
|
163
|
|
|
363
|
|
|
303
|
|
Bank owned life insurance income
|
|
187
|
|
|
182
|
|
|
347
|
|
|
369
|
|
Other income
|
|
431
|
|
|
491
|
|
|
1,315
|
|
|
1,141
|
|
Loss on extinguishment of debt
|
|
(1,511
|
)
|
|
—
|
|
|
(1,511
|
)
|
|
—
|
|
Securities gains, net
|
|
1,378
|
|
|
1
|
|
|
1,394
|
|
|
592
|
|
Total investment other-than-temporary impairment losses
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
Portion of loss recognized in (transferred from) other comprehensive income (before taxes)
|
|
(2,038
|
)
|
|
4
|
|
|
(2,038
|
)
|
|
4
|
|
Net investment impairment losses recognized
|
|
(2,038
|
)
|
|
(4
|
)
|
|
(2,038
|
)
|
|
(4
|
)
|
Total noninterest income
|
|
2,586
|
|
|
6,035
|
|
|
8,288
|
|
|
11,456
|
|
Noninterest expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
6,377
|
|
|
6,737
|
|
|
12,739
|
|
|
13,600
|
|
Net occupancy expenses
|
|
819
|
|
|
932
|
|
|
1,684
|
|
|
1,840
|
|
Equipment expenses
|
|
390
|
|
|
423
|
|
|
822
|
|
|
886
|
|
Software and processing expenses
|
|
555
|
|
|
346
|
|
|
911
|
|
|
708
|
|
Telecommunication expenses
|
|
212
|
|
|
221
|
|
|
429
|
|
|
466
|
|
Marketing and business development expenses
|
|
235
|
|
|
267
|
|
|
476
|
|
|
504
|
|
Foreclosed property expenses
|
|
2,051
|
|
|
1,282
|
|
|
2,639
|
|
|
2,738
|
|
FDIC insurance assessments
|
|
323
|
|
|
553
|
|
|
671
|
|
|
1,067
|
|
Intangible asset amortization
|
|
107
|
|
|
106
|
|
|
213
|
|
|
213
|
|
Other expenses
|
|
2,595
|
|
|
3,452
|
|
|
6,019
|
|
|
6,283
|
|
Total noninterest expenses
|
|
13,664
|
|
|
14,319
|
|
|
26,603
|
|
|
28,305
|
|
Income (loss) before income taxes
|
|
(129
|
)
|
|
2,352
|
|
|
3,581
|
|
|
4,471
|
|
Income tax expense (benefit)
|
|
(351
|
)
|
|
599
|
|
|
761
|
|
|
1,111
|
|
Net income
|
|
$
|
222
|
|
|
$
|
1,753
|
|
|
$
|
2,820
|
|
|
$
|
3,360
|
|
Dividends and accretion on preferred stock
|
|
507
|
|
|
471
|
|
|
1,004
|
|
|
934
|
|
Net income (loss) applicable to common stock
|
|
$
|
(285
|
)
|
|
$
|
1,282
|
|
|
$
|
1,816
|
|
|
$
|
2,426
|
|
Net income (loss) allocated to common shareholders
|
|
$
|
(273
|
)
|
|
$
|
1,226
|
|
|
$
|
1,747
|
|
|
$
|
2,365
|
|
Earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.03
|
)
|
|
$
|
0.14
|
|
|
$
|
0.19
|
|
|
$
|
0.26
|
|
Diluted
|
|
$
|
(0.03
|
)
|
|
$
|
0.14
|
|
|
$
|
0.19
|
|
|
$
|
0.26
|
|
The accompanying notes are an integral part of these financial statements.
FIRST M & F CORPORATION AND SUBSIDIARY
Consolidated Statements of Comprehensive Income
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30
|
|
June 30
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Net income
|
|
$
|
222
|
|
|
$
|
1,753
|
|
|
$
|
2,820
|
|
|
$
|
3,360
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) on securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) on securities available for sale arising during the period, net of tax of $3,411 and $557 for the three months ended June 30 and $3,750 and $713 for the six months ended June 30
|
|
(5,732
|
)
|
|
936
|
|
|
(6,304
|
)
|
|
1,205
|
|
Unrealized gains (loss) on other-than-temporarily impaired securities available for sale arising during the period, net of tax of $43 and $7 for the three months ended June 30 and $46 and $13 for the six months ended June 30
|
|
71
|
|
|
(14
|
)
|
|
78
|
|
|
19
|
|
Reclassification adjustment for gains on securities available for sale included in net income, net of tax of $514 and $0 for the three months ended June 30 and $520 and $220 for the six months ended June 30
|
|
(864
|
)
|
|
(1
|
)
|
|
(874
|
)
|
|
(372
|
)
|
Reclassification adjustment for credit related other-than-temporary impairment losses on securities available for sale included in net income, net of tax of $760 and $1 for the three months ended June 30 and $760 and $1 for the six months ended June 30
|
|
1,278
|
|
|
3
|
|
|
1,278
|
|
|
3
|
|
Unrealized gains (losses) net of settlements on cash flow hedge arising during the period, net of tax of $310 and $232 for the three months ended June 30 and $343 and $192 for the six months ended June 30
|
|
521
|
|
|
(389
|
)
|
|
576
|
|
|
(323
|
)
|
Defined benefit pension plans:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of actuarial loss, net of tax of $221 and $199 for the three months ended June 30 and $441 and $398 for the six months ended June 30
|
|
370
|
|
|
335
|
|
|
741
|
|
|
670
|
|
Other comprehensive income (loss)
|
|
(4,356
|
)
|
|
870
|
|
|
(4,505
|
)
|
|
1,202
|
|
Total comprehensive income (loss)
|
|
$
|
(4,134
|
)
|
|
$
|
2,623
|
|
|
$
|
(1,685
|
)
|
|
$
|
4,562
|
|
The accompanying notes are an integral part of these financial statements.
FIRST M & F CORPORATION AND SUBSIDIARY
Consolidated Statements of Stockholders' Equity
Six Months Ended June 30, 2013 and 2012
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Additional Paid-In Capital
|
|
Nonvested Restricted Stock Awards
|
|
Retained Earnings
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total
|
January 1, 2012
|
|
$
|
17,564
|
|
|
$
|
45,775
|
|
|
$
|
31,895
|
|
|
$
|
674
|
|
|
$
|
14,456
|
|
|
$
|
(768
|
)
|
|
$
|
109,596
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,360
|
|
|
—
|
|
|
3,360
|
|
Cash dividends ($.02 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(189
|
)
|
|
—
|
|
|
(189
|
)
|
17,162 shares granted to directors
|
|
—
|
|
|
85
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
|
|
|
77
|
|
Dividends and accretion on preferred stock
|
|
634
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(934
|
)
|
|
—
|
|
|
(300
|
)
|
Share-based compensation expense recognized
|
|
—
|
|
|
—
|
|
|
3
|
|
|
162
|
|
|
6
|
|
|
—
|
|
|
171
|
|
Net change
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,202
|
|
|
1,202
|
|
June 30, 2012
|
|
$
|
18,198
|
|
|
$
|
45,860
|
|
|
$
|
31,890
|
|
|
$
|
836
|
|
|
$
|
16,699
|
|
|
$
|
434
|
|
|
$
|
113,917
|
|
January 1, 2013
|
|
$
|
18,865
|
|
|
$
|
46,154
|
|
|
$
|
32,469
|
|
|
$
|
244
|
|
|
$
|
19,180
|
|
|
$
|
1,531
|
|
|
$
|
118,443
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,820
|
|
|
—
|
|
|
2,820
|
|
Cash dividends ($.02 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(192
|
)
|
|
—
|
|
|
(192
|
)
|
5,680 shares granted to directors
|
|
—
|
|
|
28
|
|
|
54
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
82
|
|
Dividends and accretion on preferred stock
|
|
704
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,004
|
)
|
|
—
|
|
|
(300
|
)
|
Share-based compensation expense recognized
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
161
|
|
|
72
|
|
|
—
|
|
|
225
|
|
Net change
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,505
|
)
|
|
(4,505
|
)
|
June 30, 2013
|
|
$
|
19,569
|
|
|
$
|
46,182
|
|
|
$
|
32,515
|
|
|
$
|
405
|
|
|
$
|
20,876
|
|
|
$
|
(2,974
|
)
|
|
$
|
116,573
|
|
The accompanying notes are an integral part of these financial statements.
FIRST M & F CORPORATION AND SUBSIDIARY
Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Six Months Ended
|
|
|
June 30
|
|
|
2013
|
|
2012
|
Cash flows from operating activities:
|
|
|
|
|
Net income
|
|
$
|
2,820
|
|
|
$
|
3,360
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
Share-based compensation
|
|
307
|
|
|
248
|
|
Amortization of pension costs
|
|
1,082
|
|
|
1,009
|
|
Depreciation and amortization
|
|
1,120
|
|
|
1,170
|
|
Provision for loan losses
|
|
2,660
|
|
|
4,560
|
|
Net investment amortization
|
|
2,081
|
|
|
2,112
|
|
Net change in unearned fees/deferred costs on loans
|
|
(110
|
)
|
|
(992
|
)
|
Capitalized dividends on FHLB stock
|
|
(4
|
)
|
|
(14
|
)
|
Gain on securities available for sale
|
|
(1,394
|
)
|
|
(592
|
)
|
Impairment loss on securities available for sale
|
|
2,038
|
|
|
4
|
|
Gain on loans held for sale
|
|
(1,757
|
)
|
|
(1,497
|
)
|
Other real estate losses
|
|
2,343
|
|
|
2,254
|
|
Other asset sales losses
|
|
140
|
|
|
95
|
|
Deferred income taxes
|
|
761
|
|
|
1,109
|
|
Originations of loans held for sale, net of repayments
|
|
(63,851
|
)
|
|
(69,201
|
)
|
Sales proceeds of loans held for sale
|
|
80,667
|
|
|
70,376
|
|
(Increase) decrease in:
|
|
|
|
|
|
|
Accrued interest receivable
|
|
906
|
|
|
62
|
|
Cash surrender value of bank owned life insurance
|
|
(347
|
)
|
|
(369
|
)
|
Other assets
|
|
(28
|
)
|
|
(1,785
|
)
|
Increase (decrease) in:
|
|
|
|
|
|
|
Accrued interest payable
|
|
(179
|
)
|
|
(180
|
)
|
Other liabilities
|
|
(234
|
)
|
|
2,541
|
|
Net cash provided by operating activities
|
|
29,021
|
|
|
14,270
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
Purchases of securities available for sale
|
|
(122,596
|
)
|
|
(136,027
|
)
|
Sales of securities available for sale
|
|
147,799
|
|
|
42,837
|
|
Maturities of securities available for sale
|
|
37,795
|
|
|
36,131
|
|
Purchases of loans held for investment
|
|
(2,364
|
)
|
|
(2,138
|
)
|
Net decrease in other loans held for investment
|
|
12,692
|
|
|
13,413
|
|
Net (increase) decrease in:
|
|
|
|
|
|
|
Interest bearing bank balances
|
|
(39,020
|
)
|
|
18,682
|
|
Federal funds sold
|
|
—
|
|
|
18,250
|
|
Bank premises and equipment
|
|
(77
|
)
|
|
(449
|
)
|
Net purchases of bank owned life insurance
|
|
(17
|
)
|
|
(19
|
)
|
Proceeds from sales of other real estate and other repossessed assets, net of improvements
|
|
4,975
|
|
|
6,688
|
|
Net redemptions of FHLB stock
|
|
181
|
|
|
—
|
|
Net cash provided by (used in) investing activities
|
|
39,368
|
|
|
(2,632
|
)
|
FIRST M & F CORPORATION AND SUBSIDIARY
Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Six Months Ended
|
|
|
June 30
|
|
|
2013
|
|
2012
|
Cash flows from financing activities:
|
|
|
|
|
Net decrease in deposits
|
|
$
|
(36,474
|
)
|
|
$
|
(10,136
|
)
|
Net decrease in short-term borrowings
|
|
(1,726
|
)
|
|
(1,174
|
)
|
Repayments of other borrowings
|
|
(33,215
|
)
|
|
(2,668
|
)
|
Common dividends paid
|
|
(192
|
)
|
|
(189
|
)
|
Preferred dividends paid
|
|
(300
|
)
|
|
(300
|
)
|
Net cash used in financing activities
|
|
(71,907
|
)
|
|
(14,467
|
)
|
Net decrease in cash and due from banks
|
|
(3,518
|
)
|
|
(2,829
|
)
|
Cash and due from banks at January 1
|
|
54,811
|
|
|
39,976
|
|
Cash and due from banks at June 30
|
|
$
|
51,293
|
|
|
$
|
37,147
|
|
Supplemental disclosures:
|
|
|
|
|
|
|
Total interest paid
|
|
$
|
4,435
|
|
|
$
|
6,417
|
|
Total income taxes paid
|
|
—
|
|
|
192
|
|
Income tax refunds received
|
|
72
|
|
|
—
|
|
|
|
|
|
|
Transfers of loans from held for sale to held for investment
|
|
3,351
|
|
|
4,199
|
|
Transfers of loans to foreclosed property
|
|
1,069
|
|
|
3,182
|
|
U. S. Treasury preferred dividend accrued but unpaid
|
|
75
|
|
|
75
|
|
Accretion on U. S. Treasury preferred stock
|
|
704
|
|
|
634
|
|
The accompanying notes are an integral part of these financial statements.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 1: Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. The condensed balance sheet as of
December 31, 2012
, has been derived from audited financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The condensed consolidated financial statements include all entities in which the Company has a controlling financial interest. Therefore, the condensed consolidated financial statements of First M & F Corporation include the financial statements of Merchants and Farmers Bank, a wholly owned subsidiary, and the Bank’s wholly owned subsidiaries, First M & F Insurance Company, Inc., M & F Bank Securities Corporation, M & F Insurance Agency, Inc., M & F Insurance Group, Inc., and M & F Business Credit, Inc. The consolidated financial statements also include the Bank’s
55%
ownership in MS Statewide Title, LLC, a title insurance agency. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s annual report on Form 10-K for the year ended
December 31, 2012
. Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for a full year or any future period.
The Company is substantially in the business of community banking and therefore is considered a banking operation with no separately reportable segments.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions about future economic and market conditions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Although our estimates and assumptions contemplate current economic conditions and how we expect them to change in the future, it is reasonably possible that in future months actual conditions could be worse than those anticipated, which could materially affect our financial condition and results of operations. The allowance for loan losses, the fair value of financial instruments, the fair value of other real estate, the valuation of deferred tax assets and other-than-temporary investment impairments represent significant estimates.
Reclassifications
Certain reclassifications have been made to the
2012
financial statements to be consistent with the
2013
presentation.
Loans Held for Sale
Loans held for sale, consisting primarily of mortgages, are accounted for at the lower of cost or fair value applied on an individual loan basis. Valuation changes are recorded in mortgage banking income.
Loans Held for Investment
Loans that management has the ability and intent to hold for the foreseeable future or until maturity or payoff are considered held for investment. Loans held for investment are stated at the principal amount outstanding, net of unearned income and an allowance for loan losses. Interest on loans is calculated by using the simple interest method on daily balances of the principal amount outstanding. Loan origination fees and direct loan origination costs, as well as purchase premiums and discounts, are deferred and recognized over the life of the related loans as adjustments to interest income using the level yield method.
The Bank discontinues the accrual of interest on loans and recognizes income only as received (places the loans in nonaccrual status) when, in the judgment of management, the collection of interest, but not necessarily principal, is doubtful. Unpaid accrued interest is charged against interest income on loans when they are placed in nonaccrual status. Payments received on loans in nonaccrual status are generally applied as a reduction to principal until such time that the Company expects to collect the remaining contractual principal. When a borrower of a loan that is in nonaccrual status can demonstrate the ability to repay the loan in accordance with its contractual terms, then the loan may be returned to accruing status. The Company determines past due status on all loans based on their contractual repayment terms. Loans are considered past due if either an interest or principal payment is past due in accordance with the loan’s contractual repayment terms.
A loan is considered impaired when, based on current information and events, it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement. The Bank measures impaired and restructured loans at the present value of expected future cash flows, discounted at the loan's effective interest rate, or the fair value of collateral if the loan is collateral dependent. Interest on impaired loans is recorded on a cash basis if the loans are in nonaccrual status.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 1: (Continued)
Allowance and Provision for Loan Losses
The allowance for loan losses is established through provisions for loan losses charged against earnings. Loans are considered uncollectible when available information confirms that the loan can’t be collected in full. Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance.
The allowance for loan losses is maintained at a level believed to be adequate by management to absorb estimated probable loan losses. Management’s periodic evaluation of the adequacy of the allowance for loan losses is based on estimated credit losses for specifically identified impaired loans as well as estimated probable credit losses inherent in the remainder of the loan portfolio based primarily on historical loss rates. Several asset quality metrics, both quantitative and qualitative, are considered in estimating both specific impairments and in the application of historical loss rates. The fundamental tool used by management to select loans for individual impairment allowance testing and estimate contingency allowances is the individual loan risk rate. For the purpose of determining allowances, management segregates the loan portfolio primarily by risk rating and secondarily by whether the loan is collateral dependent. Management considers a number of factors in assigning risk rates to individual loans and in determining impairment allowances and in the application of historical loss rates, including: past due trends, current trends, current economic conditions, industry exposure, internal and external loan reviews, loan performance, the estimated value of underlying collateral, evaluation of a borrower’s financial condition and other factors considered relevant. The Company measures individually impaired loans at the fair value of collateral, less costs to sell, if the loan is collateral dependent. Real estate collateral is primarily valued using appraisals based on sales of comparable properties in the same or similar markets. Updated appraisals or internally prepared evaluations are obtained for individually tested loans as management deems appropriate based on the date of the latest appraisal, the current status of the loan, known market conditions, current negotiations with borrowers and the outlook for action against the borrower. Other extenuating circumstances that may affect this frequency are judicial foreclosure delays, sales contracts, settlement agreements and lawsuits. Subsequent adjustments may be made to appraised values for current conditions that were not in existence at the time of the appraisal. The Company uses a database of information by market and real estate type that is updated quarterly in preparing evaluations and updating appraisal values. Management also uses this database of information along with other relevant information such as collateral sales negotiations or foreclosed property sales to adjust collateral values. Loans not reviewed for specific impairment allowances are grouped into risk pools with similar traits and subjected to historical loss rates to estimate losses in each pool. Troubled debt restructurings are considered to be impaired loans and are included with the loans that are individually reviewed for impairment allowances. Troubled debt restructurings are loans in which the Company has granted a concession to the borrower which would not otherwise be considered due to the borrower’s financial difficulties.
Certain risk characteristics are common to all real estate lending, whether it be construction and land development, commercial real estate or residential real estate. Real property values can fall, creating loan to value problems that can be exacerbated by over supply and falling demand. General economic conditions including increasing or stagnant unemployment rates can have a negative effect on normally credit-worthy borrowers in each real estate segment. Debt service ratios can weaken if real estate sales fall off or have not fully recovered. Commercial and asset-based lending credits are directly affected by swings in the economy and the inherent risks from lower retail sales, due to lower consumer and commercial demand, falling rental prices and rental vacancies. Unemployment also can weigh heavily on business credits and put additional strain on commercial cash flows. Consumer lending is most directly affected by unemployment issues and consumer confidence in the economy and jobs market. Retail lending volumes and credit-worthiness can come under strain as prices rise and income opportunities decline. The Company considers all of these qualitative risks in its determination of not only individual loan risk grading but also decisions about individual loan impairments and the need for any overall environmental factor or any adjustment of historical loss rates.
The Company monitors available credit on large lines to identify any off-balance sheet credit risks that may arise. Available credit lines are also taken into consideration for loans that are individually tested for impairment amounts. Any lines for which there is insufficient collateral or other sources of repayment will have impairment amounts accrued for deficiencies above the amount of the outstanding loan balance. The Company generally has the contractual right to suspend available credit on a commitment when a contractual default occurs. Available lines are generally suspended, except for the completion of construction projects, when loans are restructured. The Company did not have a liability accrued for any off-balance sheet credit risks at
June 30, 2013
or
December 31, 2012
.
Management’s evaluation of the allowance for loan losses is inherently subjective as it requires material estimates. The actual amounts of loan losses realized in the near term could differ from the amounts estimated in arriving at the allowance for loan losses reported in the financial statements.
Concentrations of Credit
Substantially all of the Company's loans, commitments and standby and commercial letters of credit have been granted to borrowers who are customers in the Company's market area. As a result, the Company is subject to this concentration of credit risk. A substantial portion of the loan portfolio, as presented in Note 4, is represented by loans collateralized by real estate. The ability of the borrowers to honor their contracts is dependent upon the real estate market and general economic conditions in the Company's market area.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 1: (Continued)
Restricted Cash Balances
The Company has entered into an interest rate swap agreement designed to convert floating rate interest payments on subordinated debentures into fixed rate payments. The Company had pledged interest bearing bank balances as collateral to the interest rate swap counterparty in the amounts of $
1.975 million
at
June 30, 2013
and $
1.973 million
at
December 31, 2012
.
The Company held $
100 thousand
in certificates of deposit and $
402 thousand
in other interest bearing bank balances at
June 30, 2013
and $
100 thousand
in certificates of deposit and $
401 thousand
in other interest bearing bank balances at
December 31, 2012
in commercial banks as compensating balances for a third party credit card originator and a third party debit card processor. The amounts are included in interest-bearing bank balances.
Note 2: Fair Value
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. Valuation techniques use certain inputs to arrive at fair value. Inputs to valuation techniques are the assumptions that market participants would use in pricing the asset or liability. They may be observable or unobservable. Applicable accounting principles establish a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. Assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. The fair value hierarchy is as follows:
Level 1 Inputs – Unadjusted quoted market prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
Level 2 Inputs – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds or credit risks) or inputs that are derived principally from or corroborated by market data.
Level 3 Inputs – Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 2: (Continued)
The following table summarizes assets and liabilities measured at fair value on a recurring basis as of
June 30, 2013
and
December 31, 2012
, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at
June 30, 2013, Using
|
|
|
|
Assets/Liabilities
Measured at
Fair
Value
|
|
Quoted
Prices In
Active
Markets
For
Identical
Assets
|
|
Significant
Other
Observable
Inputs
|
|
Significant
Unobservable
Inputs
|
(Dollars in thousands)
|
|
June 30, 2013
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
U.S. Government sponsored entities
|
|
$
|
68,699
|
|
|
$
|
—
|
|
|
$
|
68,699
|
|
|
$
|
—
|
|
Mortgage-backed investments
|
|
124,309
|
|
|
—
|
|
|
124,309
|
|
|
—
|
|
Obligations of states and political subdivisions
|
|
74,402
|
|
|
—
|
|
|
74,402
|
|
|
—
|
|
Collateralized debt obligations
|
|
1,070
|
|
|
—
|
|
|
—
|
|
|
1,070
|
|
Other debt securities
|
|
5,073
|
|
|
—
|
|
|
5,073
|
|
|
—
|
|
Total securities available for sale
|
|
$
|
273,553
|
|
|
$
|
—
|
|
|
$
|
272,483
|
|
|
$
|
1,070
|
|
Mortgage derivative assets
|
|
31
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
|
$
|
273,584
|
|
|
$
|
—
|
|
|
$
|
272,483
|
|
|
$
|
1,101
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap liability
|
|
$
|
1,565
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,565
|
|
Mortgage derivative liabilities
|
|
46
|
|
|
—
|
|
|
—
|
|
|
46
|
|
|
|
$
|
1,611
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,611
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at
December 31, 2012, Using
|
|
|
|
Assets/Liabilities
Measured at
Fair
Value
|
|
Quoted
Prices In
Active
Markets
For
Identical
Assets
|
|
Significant
Other
Observable
Inputs
|
|
Significant
Unobservable
Inputs
|
(Dollars in thousands)
|
|
December 31,
2012
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
U.S. Government sponsored entities
|
|
$
|
72,615
|
|
|
$
|
—
|
|
|
$
|
72,615
|
|
|
$
|
—
|
|
Mortgage-backed investments
|
|
190,563
|
|
|
—
|
|
|
190,563
|
|
|
—
|
|
Obligations of states and political subdivisions
|
|
71,461
|
|
|
—
|
|
|
71,461
|
|
|
—
|
|
Collateralized debt obligations
|
|
946
|
|
|
—
|
|
|
—
|
|
|
946
|
|
Other debt securities
|
|
12,977
|
|
|
—
|
|
|
12,977
|
|
|
—
|
|
Total available for sale securities
|
|
$
|
348,562
|
|
|
$
|
—
|
|
|
$
|
347,616
|
|
|
$
|
946
|
|
Mortgage derivative assets
|
|
317
|
|
|
—
|
|
|
—
|
|
|
317
|
|
|
|
$
|
348,879
|
|
|
$
|
—
|
|
|
$
|
347,616
|
|
|
$
|
1,263
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap liability
|
|
$
|
2,484
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,484
|
|
Mortgage derivative liabilities
|
|
126
|
|
|
—
|
|
|
—
|
|
|
126
|
|
|
|
$
|
2,610
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,610
|
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 2: (Continued)
U.S. Government sponsored entity and mortgage-backed securities
. Securities issued by the U.S. Government sponsored entities and mortgage-backed securities are traded in a dealer market and are reported at fair value utilizing Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service that primarily uses trading activity in the dealer market to determine market prices.
Obligations of states and political subdivisions
. Municipal securities include investments that are traded in a dealer market and investments that trade infrequently and are reported using Level 2 inputs. The fair value measurements are obtained from both
an independent pricing service and from a pricing matrix that considers observable inputs such as dealer quotes, market yield curves, credit information (including observable default rates) and the instrument’s contractual terms and conditions, obtained from a municipal security data provider.
Other debt securities
. Other debt securities trade in a dealer market and are reported using Level 2 inputs. The fair value measurements are provided by an independent pricing service and are derived from trading activity in the dealer market.
Collateralized debt obligations
. The Company owns certain beneficial interests in collateralized debt obligations secured by community bank trust preferred securities. These interests do not trade in a liquid market, and therefore, market quotes are not a reliable indicator of their ultimate realizability. The Company utilizes a discounted cash flow model using inputs of (1) market yields of trust-preferred securities as the discount rate and (2) expected cash flows which are estimated using assumptions related to defaults, deferrals and prepayments to determine the fair values of these beneficial interests. Many of the factors that adjust the timing and extent of cash flows are based on judgment and not directly observable in the markets. Therefore, these fair values are classified as Level 3 valuations for accounting and disclosure purposes.
Mortgage Derivatives
. Mortgage derivative assets and liabilities represent the fair values of the interest rate lock commitments (IRLCs) of the Company to originate mortgages at certain rates as well as the commitments, or forward sale agreements (FSAs), to sell the mortgages to investors at locked prices within a specified period of time. The Company uses an internal valuation model with observable market data inputs consisting primarily of dealer quotes, market yield curves and estimated servicing values, and non-observable inputs such as credit-related adjustments and estimated pull-through rates. These instruments are classified as Level 3 fair values. Mortgage derivative assets are included in other assets and mortgage derivative liabilities are included in other liabilities in the Company’s consolidated statement of condition.
Interest rate swap
. The interest rate swap is valued using a discounted cash flow model. Future net cash flows are estimated based on the forward LIBOR rate curve, the payment terms of the swap and potential credit events. These cash flows are discounted using a rate derived from the forward swap curve, with the resulting fair value being classified as a Level 3 valuation.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 2: (Continued)
The following table reports the activity for the second quarter and first
six
months of
2013
and
2012
in assets measured at fair value on a recurring basis using significant unobservable (Level 3) inputs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30, 2013
|
|
June 30, 2013
|
|
|
Collateralized Debt Obligations
|
|
Mortgage Derivatives
|
|
Interest Rate Swap
|
|
Collateralized Debt Obligations
|
|
Mortgage Derivatives
|
|
Interest Rate Swap
|
Beginning Balance
|
|
$
|
956
|
|
|
$
|
153
|
|
|
$
|
(2,396
|
)
|
|
$
|
946
|
|
|
$
|
191
|
|
|
$
|
(2,484
|
)
|
Total gains or losses (realized/unrealized):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other-than-temporary impairment included in earnings
|
|
(2,038
|
)
|
|
—
|
|
|
—
|
|
|
(2,038
|
)
|
|
—
|
|
|
—
|
|
Other-than-temporary impairment (included in) transferred from other comprehensive income
|
|
2,038
|
|
|
—
|
|
|
—
|
|
|
2,038
|
|
|
—
|
|
|
—
|
|
Other gains/losses included in other comprehensive income
|
|
114
|
|
|
—
|
|
|
660
|
|
|
124
|
|
|
—
|
|
|
591
|
|
Net swap settlement recorded
|
|
—
|
|
|
—
|
|
|
171
|
|
|
—
|
|
|
—
|
|
|
328
|
|
IRLC and FSA issuances
|
|
—
|
|
|
179
|
|
|
—
|
|
|
—
|
|
|
797
|
|
|
—
|
|
IRLC and FSA expirations and fair value changes included in earnings
|
|
—
|
|
|
(179
|
)
|
|
—
|
|
|
—
|
|
|
(334
|
)
|
|
—
|
|
IRLC transfers into closed loans/FSA transferred on sales
|
|
—
|
|
|
(168
|
)
|
|
—
|
|
|
—
|
|
|
(669
|
)
|
|
—
|
|
Ending Balance
|
|
$
|
1,070
|
|
|
$
|
(15
|
)
|
|
$
|
(1,565
|
)
|
|
$
|
1,070
|
|
|
$
|
(15
|
)
|
|
$
|
(1,565
|
)
|
The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to assets still held at the reporting date
|
|
$
|
(2,038
|
)
|
|
$
|
—
|
|
|
$
|
(171
|
)
|
|
$
|
(2,038
|
)
|
|
$
|
—
|
|
|
$
|
(328
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
(Dollars in thousands)
|
|
June 30, 2012
|
|
June 30, 2012
|
|
|
Collateralized Debt Obligations
|
|
Mortgage Derivatives
|
|
Interest Rate Swap
|
|
Collateralized Debt Obligations
|
|
Mortgage Derivatives
|
|
Interest Rate Swap
|
Beginning Balance
|
|
$
|
872
|
|
|
$
|
81
|
|
|
$
|
(1,728
|
)
|
|
$
|
819
|
|
|
$
|
(22
|
)
|
|
$
|
(1,834
|
)
|
Total gains or losses (realized/unrealized):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other-than-temporary impairment included in earnings
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
Other-than-temporary impairment (included in) transferred from other comprehensive income
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
Other gains/losses included in other comprehensive income
|
|
(14
|
)
|
|
—
|
|
|
(772
|
)
|
|
39
|
|
|
—
|
|
|
(812
|
)
|
Net swap settlement recorded
|
|
—
|
|
|
—
|
|
|
151
|
|
|
—
|
|
|
—
|
|
|
297
|
|
IRLC and FSA issuances
|
|
—
|
|
|
448
|
|
|
—
|
|
|
—
|
|
|
95
|
|
|
—
|
|
IRLC and FSA expirations and fair value changes included in earnings
|
|
—
|
|
|
(180
|
)
|
|
—
|
|
|
—
|
|
|
50
|
|
|
—
|
|
IRLC transfers into closed loans/FSA transferred on sales
|
|
—
|
|
|
(77
|
)
|
|
—
|
|
|
—
|
|
|
149
|
|
|
—
|
|
Ending Balance
|
|
$
|
850
|
|
|
$
|
272
|
|
|
$
|
(2,349
|
)
|
|
$
|
850
|
|
|
272
|
|
|
$
|
(2,349
|
)
|
The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to assets still held at the reporting date
|
|
$
|
(4
|
)
|
|
$
|
—
|
|
|
$
|
(151
|
)
|
|
$
|
(4
|
)
|
|
—
|
|
|
$
|
(297
|
)
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 2: (Continued)
The following table summarizes certain quantitative information about valuation techniques and significant unobservable inputs used in determining Level 3 fair value measurements at June 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value at
|
|
Valuation
|
|
Unobservable
|
|
|
|
Weighted
|
(Dollars in thousands)
|
|
June 30, 2013
|
|
Techniques
|
|
Inputs
|
|
Range
|
|
Average
|
Collateralized debt obligations
|
|
$
|
1,070
|
|
|
Discounted cash flow
|
|
Discount margin
Default rates
|
|
14.00% - 19.00%
0.25% - 0.59%
|
|
|
16.27%
0.31%
|
|
Mortgage interest rate lock agreements
|
|
30
|
|
|
Discounted cash flow
|
|
Pull-through rates
|
|
85.00
|
%
|
|
85.00
|
%
|
Mortgage forward sale agreements
|
|
45
|
|
|
Consensus pricing
|
|
Pull-through rates
|
|
85.00
|
%
|
|
85.00
|
%
|
Interest rate swap
|
|
(1,565
|
)
|
|
Discounted cash flow
|
|
Discount rate
|
|
0.22% - 1.46%
|
|
|
0.43
|
%
|
The following table summarizes certain quantitative information about valuation techniques and significant unobservable inputs used in determining Level 3 fair value measurements at December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value at
|
|
Valuation
|
|
Unobservable
|
|
|
|
Weighted
|
(Dollars in thousands)
|
|
December 31, 2012
|
|
Techniques
|
|
Inputs
|
|
Range
|
|
Average
|
Collateralized debt obligations
|
|
$
|
946
|
|
|
Discounted cash flow
|
|
Discount margin
Default rates
|
|
15.00% - 20.00%
0.25% - 0.98%
|
|
|
17.30%
0.45%
|
|
Mortgage interest rate lock agreements
|
|
86
|
|
|
Discounted cash flow
|
|
Pull-through rates
|
|
85.00
|
%
|
|
85.00
|
%
|
Mortgage forward sale agreements
|
|
105
|
|
|
Consensus pricing
|
|
Pull-through rates
|
|
85.00
|
%
|
|
85.00
|
%
|
Interest rate swap
|
|
(2,484
|
)
|
|
Discounted cash flow
|
|
Discount rate
|
|
0.31% - 0.83%
|
|
|
0.52
|
%
|
Collateralized debt obligations: The discount margins for the collateralized debt obligations are the margins added to the LIBOR yield curve. The margins are based on averages of observed market transactions for similar preferred securities and adjusted to reflect the lack of liquidity in the trust preferred CDO market. The default rates are annual rates based on a credit scoring analysis of the underlying collateral issuers. The default rates are used in estimating the timing and amounts of expected cash flows.
Mortgage interest rate lock agreements: The pull-through rate is estimated based on closing activity from a sample time period. The pull-though rate is applied as a probability estimate that is multiplied by the estimated price in arriving at an expected price.
Mortgage forward sale agreements: The pull-through rate is estimated based on data provided by mortgage investors. The pull-through rate is applied as a probability estimate that is multiplied by the estimated price in arriving at an expected price.
Interest rate swap: A LIBOR swap yield curve is used to discount the expected cash flows. The yield curve is constructed from swap quotes derived by a third party.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 2: (Continued)
The following tables summarize assets and liabilities measured at fair value on a nonrecurring basis as of
June 30, 2013
, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using
|
|
|
|
|
Quoted
Prices in
Active
Markets for
Identical
Assets
|
|
Significant
Other
Observable
Inputs
|
|
Significant
Unobservable
Inputs
|
(Dollars in thousands)
|
|
06/30/13 (a)
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
Impaired loans
|
|
$
|
15,700
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
15,700
|
|
Loan foreclosures
|
|
1,048
|
|
|
—
|
|
|
—
|
|
|
1,048
|
|
Other real estate
|
|
6,203
|
|
|
—
|
|
|
—
|
|
|
6,203
|
|
The following tables summarize assets and liabilities measured at fair value on a nonrecurring basis as of
December 31, 2012
, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using
|
|
|
|
|
Quoted
Prices in
Active
Markets for
Identical
Assets
|
|
Significant
Other
Observable
Inputs
|
|
Significant
Unobservable
Inputs
|
(Dollars in thousands)
|
|
12/31/12 (a)
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
Impaired loans
|
|
$
|
20,815
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
20,815
|
|
Loan foreclosures
|
|
2,562
|
|
|
—
|
|
|
—
|
|
|
2,562
|
|
Other real estate
|
|
12,771
|
|
|
—
|
|
|
—
|
|
|
12,771
|
|
|
|
(a)
|
These amounts represent the resulting carrying amounts on the consolidated statement of condition for impaired real estate-secured loans and other real estate for which fair value re-measurements took place during the period. Loan foreclosures represent the fair value portion of the carrying amounts of other real estate properties that were re-measured at the point of foreclosure during the period.
|
The following table summarizes certain quantitative information about valuation techniques and significant unobservable inputs used in determining Level 3 nonrecurring fair value measurements at June 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value at
|
|
Valuation
|
|
Unobservable
|
|
|
|
Weighted
|
(Dollars in thousands)
|
|
June 30, 2013
|
|
Techniques
|
|
Inputs
|
|
Range
|
|
Average
|
Impaired loans
|
|
$
|
15,700
|
|
|
Appraisals from comparable properties
|
|
Adjustments for market conditions since appraisal
|
|
$1 thousand -
$698 thousand
|
|
$76 thousand
|
Loan foreclosures
|
|
1,048
|
|
|
Appraisals from comparable properties
|
|
Adjustments for market conditions since appraisal
|
|
$5 thousand - $153 thousand
|
|
$41 thousand
|
Other real estate
|
|
6,203
|
|
|
Appraisals from comparable properties
|
|
Adjustments for market conditions since appraisal
|
|
$2 thousand - $212 thousand
|
|
$57 thousand
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 2: (Continued)
The following table summarizes certain quantitative information about valuation techniques and significant unobservable inputs used in determining Level 3 nonrecurring fair value measurements at December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value at
|
|
Valuation
|
|
Unobservable
|
|
|
|
Weighted
|
(Dollars in thousands)
|
|
December 31, 2012
|
|
Techniques
|
|
Inputs
|
|
Range
|
|
Average
|
Impaired loans
|
|
$
|
20,815
|
|
|
Appraisals from comparable properties
|
|
Adjustments for market conditions since appraisal
|
|
$1 thousand -
$956 thousand
|
|
$96 thousand
|
Loan foreclosures
|
|
2,562
|
|
|
Appraisals from comparable properties
|
|
Adjustments for market conditions since appraisal
|
|
$2 thousand - $292 thousand
|
|
$97 thousand
|
Other real estate
|
|
12,771
|
|
|
Appraisals from comparable properties
|
|
Adjustments for market conditions since appraisal
|
|
$1 thousand - $631 thousand
|
|
$95 thousand
|
Collateral dependent loans and foreclosed properties are primarily valued using appraisals based on sales of comparable properties in the same or similar markets. These valuations are updated by appraisal staff using an internal database of factors. The values of foreclosed properties may also be revised when sale discussions indicate or when sale contracts are negotiated that require an additional write-down to the buyers' expectations.
The following table summarizes losses recognized related to nonrecurring fair value measurements of individual assets or portfolios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30
|
|
June 30
|
(Dollars in thousands)
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Impaired loans (a)
|
|
$
|
2,010
|
|
|
$
|
2,595
|
|
|
$
|
2,693
|
|
|
$
|
5,442
|
|
Loan foreclosures (b)
|
|
162
|
|
|
1,124
|
|
|
287
|
|
|
1,503
|
|
Other real estate (c)
|
|
794
|
|
|
536
|
|
|
1,022
|
|
|
1,636
|
|
|
|
(a)
|
Represents additional impairments on loans which are based on the appraised value of the collateral. These impairments are accrued in the allowance for loan losses and charged to provision for loan loss expense.
|
|
|
(b)
|
Represents foreclosures of loans secured by real estate when the foreclosed value is lower than the carrying value of the loan. These amounts are charged to the allowance for loan losses with the fair value of the foreclosed property being recorded in other real estate.
|
|
|
(c)
|
Represents related losses of foreclosed properties that were measured at fair value subsequent to their initial acquisition.
|
Impaired loans
. Collateral dependent loans, which are loans for which the repayment is expected to be provided solely by the underlying collateral, are valued for impairment purposes by using the fair value of the underlying collateral. For collateral dependent loans, collateral values are estimated using Level 3 inputs based on observable market data and other internal estimates.
Loan foreclosures
. Certain foreclosed assets, upon initial recognition, were re-measured and reported at fair value through a charge-off to the allowance for possible loan losses based upon the fair value of the foreclosed asset. The fair value of a foreclosed asset, upon initial recognition, is estimated using Level 3 inputs based on appraisals, observable market data and other internal estimates.
Other real estate
. Other real estate consists primarily of real estate from loans that have been foreclosed on. It is carried at the lower of cost or fair value less costs to sell. Subsequent to foreclosure, these properties may experience further market declines. When this occurs, the Company writes the property down to management’s best estimate of what the market may be willing to pay. Management considers recent appraisals when available, what other properties have sold for, how long properties have been on the market, the condition of the property, the availability of liquid buyers and other assumptions that market participants may use in determining a price at which they would acquire the property. Since certain significant inputs to these estimates are management-derived and unobservable, fair values are reported as using Level 3 inputs.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 2: (Continued)
Fair Value of Financial Instruments
The following tables present the carrying amounts and fair values of the Company’s financial instruments at
June 30, 2013
and
December 31, 2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at
June 30, 2013, Using
|
|
|
June 30, 2013
|
|
Quoted Prices In Active Markets For Identical Assets
|
|
Significant Other Observable Inputs
|
|
Significant Unobservable Inputs
|
(Dollars in thousands)
|
|
Carrying
|
|
Estimated
|
|
|
|
|
|
Amount
|
|
Fair Value
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
Cash and short-term investments
|
|
$
|
194,626
|
|
|
$
|
194,626
|
|
|
$
|
194,626
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Securities available for sale
|
|
273,553
|
|
|
273,553
|
|
|
—
|
|
|
272,483
|
|
|
1,070
|
|
Loans held for sale
|
|
2,614
|
|
|
2,614
|
|
|
—
|
|
|
—
|
|
|
2,614
|
|
Loans held for investment
|
|
947,582
|
|
|
845,749
|
|
|
—
|
|
|
—
|
|
|
845,749
|
|
Agency accounts receivable
|
|
272
|
|
|
272
|
|
|
272
|
|
|
—
|
|
|
—
|
|
Accrued interest receivable
|
|
4,777
|
|
|
4,777
|
|
|
5
|
|
|
1,117
|
|
|
3,655
|
|
Nonmarketable equity investments
|
|
2,024
|
|
|
2,024
|
|
|
—
|
|
|
—
|
|
|
2,024
|
|
Investments in unconsolidated VIEs
|
|
2,992
|
|
|
2,992
|
|
|
—
|
|
|
—
|
|
|
2,992
|
|
Mortgage derivative assets
|
|
31
|
|
|
31
|
|
|
—
|
|
|
—
|
|
|
31
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits
|
|
304,734
|
|
|
304,734
|
|
|
304,734
|
|
|
—
|
|
|
—
|
|
NOW, MMDA and savings deposits
|
|
724,879
|
|
|
724,879
|
|
|
724,879
|
|
|
—
|
|
|
—
|
|
Certificates of deposit
|
|
336,595
|
|
|
341,206
|
|
|
—
|
|
|
—
|
|
|
341,206
|
|
Short-term borrowings
|
|
1,994
|
|
|
1,994
|
|
|
1,994
|
|
|
—
|
|
|
—
|
|
Other borrowings
|
|
2,792
|
|
|
2,792
|
|
|
—
|
|
|
—
|
|
|
2,792
|
|
Junior subordinated debt
|
|
30,928
|
|
|
26,428
|
|
|
—
|
|
|
—
|
|
|
26,428
|
|
Agency accounts payable
|
|
1,103
|
|
|
1,103
|
|
|
1,103
|
|
|
—
|
|
|
—
|
|
Accrued interest payable
|
|
482
|
|
|
482
|
|
|
34
|
|
|
—
|
|
|
448
|
|
Mortgage derivative liabilities
|
|
46
|
|
|
46
|
|
|
—
|
|
|
—
|
|
|
46
|
|
Other financial instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments to extend credit and letters of credit
|
|
(1
|
)
|
|
(328
|
)
|
|
—
|
|
|
—
|
|
|
(328
|
)
|
Interest rate swap
|
|
(1,565
|
)
|
|
(1,565
|
)
|
|
—
|
|
|
—
|
|
|
(1,565
|
)
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 2: (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at
December 31, 2012, Using
|
|
|
December 31, 2012
|
|
Quoted Prices In Active Markets For Identical Assets
|
|
Significant Other Observable Inputs
|
|
Significant Unobservable Inputs
|
(Dollars in thousands)
|
|
Carrying
|
|
Estimated
|
|
|
|
|
|
Amount
|
|
Fair Value
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
Cash and short-term investments
|
|
$
|
159,124
|
|
|
$
|
159,124
|
|
|
$
|
159,124
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Securities available for sale
|
|
348,562
|
|
|
348,562
|
|
|
—
|
|
|
347,616
|
|
|
946
|
|
Loans held for sale
|
|
21,014
|
|
|
21,398
|
|
|
—
|
|
|
—
|
|
|
21,398
|
|
Loans held for investment
|
|
957,981
|
|
|
860,071
|
|
|
—
|
|
|
—
|
|
|
860,071
|
|
Agency accounts receivable
|
|
151
|
|
|
151
|
|
|
151
|
|
|
—
|
|
|
—
|
|
Accrued interest receivable
|
|
5,683
|
|
|
5,683
|
|
|
7
|
|
|
1,682
|
|
|
3,994
|
|
Nonmarketable equity investments
|
|
2,201
|
|
|
2,201
|
|
|
—
|
|
|
—
|
|
|
2,201
|
|
Investments in unconsolidated VIEs
|
|
3,136
|
|
|
3,136
|
|
|
—
|
|
|
—
|
|
|
3,136
|
|
Mortgage derivative assets
|
|
317
|
|
|
317
|
|
|
—
|
|
|
—
|
|
|
317
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits
|
|
276,295
|
|
|
276,295
|
|
|
276,295
|
|
|
—
|
|
|
—
|
|
NOW, MMDA and savings deposits
|
|
755,675
|
|
|
755,675
|
|
|
755,675
|
|
|
—
|
|
|
—
|
|
Certificates of deposit
|
|
370,705
|
|
|
377,459
|
|
|
—
|
|
|
—
|
|
|
377,459
|
|
Short-term borrowings
|
|
3,720
|
|
|
3,720
|
|
|
3,720
|
|
|
—
|
|
|
—
|
|
Other borrowings
|
|
36,007
|
|
|
37,441
|
|
|
—
|
|
|
—
|
|
|
37,441
|
|
Junior subordinated debt
|
|
30,928
|
|
|
25,795
|
|
|
—
|
|
|
—
|
|
|
25,795
|
|
Agency accounts payable
|
|
612
|
|
|
612
|
|
|
612
|
|
|
—
|
|
|
—
|
|
Accrued interest payable
|
|
661
|
|
|
661
|
|
|
23
|
|
|
—
|
|
|
638
|
|
Mortgage derivative liabilities
|
|
126
|
|
|
126
|
|
|
—
|
|
|
—
|
|
|
126
|
|
Other financial instruments:
|
|
|
|
|
|
|
|
|
|
|
Commitments to extend credit and letters of credit
|
|
(3
|
)
|
|
(346
|
)
|
|
—
|
|
|
—
|
|
|
(346
|
)
|
Interest rate swap
|
|
(2,484
|
)
|
|
(2,484
|
)
|
|
—
|
|
|
—
|
|
|
(2,484
|
)
|
The following methods and assumptions were used by the Company in estimating the fair value of financial instruments:
Cash and due from banks, interest-bearing bank balances and Federal funds sold are valued at their carrying amounts which are reasonable estimates of fair value due to the relatively short period to maturity of the instruments.
Securities available for sale are predominantly valued based on prices obtained from an independent nationally recognized pricing service and market yield matrices. An external pricing service is used to electronically provide prices by CUSIP number. These prices include exchange quoted prices, dealer quoted prices and prices derived from market yields published by specialized financial database providers. The price per instrument provided by the pricing service is used and not adjusted. Typically, all securities except for some small municipal issues and the collateralized debt obligations are priced by the primary external provider. For issues that are not priced by the primary provider, we use a third-party value provided by a broker-dealer affiliate of a correspondent bank. The broker-dealer’s valuation system uses prices provided by (1) the same external pricing service that the Company uses, (2) Standard & Poor’s, (3) matrix pricing with market yield inputs provided by Bloomberg and a municipal securities market data provider and (4) the broker-dealer’s trading staff. Any quotes provided by a broker-dealer are usually non-binding. However, the Company rarely uses solicited broker-dealer quotes to price any of its securities. The broker-dealer prices all municipal securities through its pricing matrix. At
June 30, 2013
, the only securities that were not priced by the primary provider were
10
municipal bonds representing
5
issuers and the collateralized debt obligations. The broker-dealer’s matrix prices were used for the municipal securities and a third-party provider’s modeled prices were used for the collateralized debt obligations (CDOs).
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 2: (Continued)
CDOs are valued by an external party using a model. The model inputs are (1) discount margins based on current market activity and (2) cash flows based upon contractual amounts adjusted for expected defaults, expected deferrals and expected prepayments. Expected defaults and deferrals are determined through a credit analysis of and risk rating assignment to each obligor of the collateral that funds the investment vehicles. Most of these inputs are not directly observable in the market, resulting in the fair values being classified as Level 3 valuations within the fair value accounting hierarchy.
The primary method of validation of investment security values is the comparison of the prices that are received from the primary pricing service provider with the prices that are used in the broker-dealer’s valuation system. The fair values used for selected agency, mortgage-backed and corporate securities are also periodically checked by comparing them to prices obtained from Bloomberg. The CDOs are validated by comparing the fair values with market activity of similar instruments. Management reviews the documentation provided with the CDO pricing and impairment models to assure that sound valuation methodologies are used and to determine whether or not the significant inputs are reasonable.
Loans held for sale are valued by discounting the estimated cash flows using current market rates for instruments with similar credit ratings and maturities and adjusting those rates using dealer pricing adjustments for characteristics unique to the borrower’s circumstances or the structuring of the credit.
Loans held for investment are valued by discounting the estimated future cash flows, using rates at which these loans would currently be made to borrowers with similar credit ratings and similar maturities.
Agency accounts receivable are trade receivables of M&F Insurance Group, Inc. These receivables are short-term in nature and therefore the fair value is assumed to be the carrying value. These receivables are carried in other assets in the statement of condition.
Accrued interest receivable is short-term in nature and therefore the fair value is assumed to be the carrying value.
Nonmarketable equity investments are primarily securities of the Federal Home Loan Banks for which the carrying value is estimated to be an accurate approximation of fair value. These equity securities are carried in other assets in the consolidated statement of condition.
Investments in unconsolidated VIEs are the Company’s investment in the First M&F Statutory Trust I, which acquired the Company’s junior subordinated debt through funding provided by the issuance of trust preferred securities, and an investment in a low income housing tax credit entity. The investment in the statutory trust depends on the Company’s own cash flows and therefore, the carrying value is an accurate approximation of fair value. The low income housing tax credit investment is a limited partnership interest for which the carrying value is assumed to be a reasonable estimate of its fair value. These investments are carried in other assets in the consolidated statement of condition.
Noninterest-bearing deposits do not pay interest and do not have defined maturity dates. Therefore, the carrying value is estimated to be equivalent to fair value for these deposits.
NOW, MMDA and savings deposits pay interest and generally do not have defined maturity dates. Although there are some restrictions on access to certain savings deposits, these restrictions are not expected to have a material effect on the value of the deposits. Therefore, the fair value for NOW, MMDA and savings deposits is estimated to be their carrying value.
Certificates of deposit pay interest and do have defined maturity dates. The fair value of certificates of deposit is estimated by discounting the future cash flows, using current market rates for certificates of deposit of similar maturities.
Short-term borrowings are highly liquid and therefore the net book value of the majority of these financial instruments approximates fair value due to the short-term nature of these items.
The fair value of other borrowings, which consist of Federal Home Loan Bank advances and borrowings from correspondent banks, is estimated by discounting the future cash flows using current market rates for borrowings of similar terms and maturities.
Junior subordinated debt is valued by discounting the expected cash flows using a current market rate for similar instruments.
Agency accounts payable are trade payables of M&F Insurance Group, Inc. due to insurance companies. These payables are very short term in nature and therefore the fair value of the payables is estimated to be their carrying value. These payables are carried in other liabilities in the statement of condition.
Accrued interest payable is short-term in nature and therefore the fair value is estimated to be the carrying value.
Commitments to extend credit and letters of credit are valued based on the fees charged to enter into similar credit arrangements.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 2: (Continued)
Mortgage origination and sale commitments are considered derivatives and are therefore carried at fair value with the changes in fair value recorded in mortgage banking income. Mortgage-related commitments with positive values are carried in other assets and those with negative values are carried in other liabilities in the statement of condition. Mortgage derivatives are valued using a combination of market discount rates, dealer quotes, estimated servicing values and pull-through rates.
The interest rate swap is being used to hedge the interest cash flows on the Company’s junior subordinated debentures. It is valued using a discounted cash flow methodology with cash flows being estimated from the 3-month LIBOR curve and discount rates derived from the swap curve.
Note 3: Investment Securities
The following is a summary of the amortized cost and fair value of securities available for sale at
June 30, 2013
and
December 31, 2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
(Dollars in thousands)
|
|
Amortized Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
June 30, 2013:
|
|
|
|
|
|
|
|
|
U.S. Government sponsored entities
|
|
$
|
69,415
|
|
|
$
|
11
|
|
|
$
|
727
|
|
|
$
|
68,699
|
|
Mortgage-backed investments
|
|
125,347
|
|
|
765
|
|
|
1,803
|
|
|
124,309
|
|
Obligations of states and political subdivisions
|
|
74,622
|
|
|
1,675
|
|
|
1,895
|
|
|
74,402
|
|
Collateralized debt obligations
|
|
1,070
|
|
|
—
|
|
|
—
|
|
|
1,070
|
|
Other debt securities
|
|
5,096
|
|
|
9
|
|
|
32
|
|
|
5,073
|
|
|
|
$
|
275,550
|
|
|
$
|
2,460
|
|
|
$
|
4,457
|
|
|
$
|
273,553
|
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government sponsored entities
|
|
$
|
71,645
|
|
|
$
|
993
|
|
|
$
|
23
|
|
|
$
|
72,615
|
|
Mortgage-backed investments
|
|
185,317
|
|
|
5,324
|
|
|
78
|
|
|
190,563
|
|
Obligations of states and political subdivisions
|
|
68,445
|
|
|
3,170
|
|
|
154
|
|
|
71,461
|
|
Collateralized debt obligations
|
|
3,108
|
|
|
—
|
|
|
2,162
|
|
|
946
|
|
Other debt securities
|
|
12,758
|
|
|
219
|
|
|
—
|
|
|
12,977
|
|
|
|
$
|
341,273
|
|
|
$
|
9,706
|
|
|
$
|
2,417
|
|
|
$
|
348,562
|
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 3: (Continued)
Provided below is a summary of securities available for sale which were in an unrealized loss position and the length of time that individual securities have been in a continuous loss position at
June 30, 2013
and
December 31, 2012
. Securities on which we have taken only credit-related other-than-temporary-impairment (OTTI) write-downs are categorized as being “less than 12 months” or “12 months or more” in a continuous loss position based on the point in time that the fair value declined to below the amortized cost basis and not the period of time since the OTTI write-down. Management does not intend to sell these securities, and it is not more likely than not, that we will have to sell these securities before the time that their unrealized losses could be recovered.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Less Than 12 Months
|
|
12 Months or More
|
|
Total
|
|
|
Fair Value
|
|
Unrealized Losses
|
|
Fair Value
|
|
Unrealized Losses
|
|
Fair Value
|
|
Unrealized Losses
|
June 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government sponsored entities
|
|
$
|
20,715
|
|
|
$
|
727
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
20,715
|
|
|
$
|
727
|
|
Mortgage-backed investments
|
|
68,599
|
|
|
1,803
|
|
|
—
|
|
|
—
|
|
|
68,599
|
|
|
1,803
|
|
Obligations of states and political subdivisions
|
|
30,984
|
|
|
1,877
|
|
|
309
|
|
|
18
|
|
|
31,293
|
|
|
1,895
|
|
Other debt securities
|
|
2,146
|
|
|
32
|
|
|
—
|
|
|
—
|
|
|
2,146
|
|
|
32
|
|
|
|
$
|
122,444
|
|
|
$
|
4,439
|
|
|
$
|
309
|
|
|
$
|
18
|
|
|
$
|
122,753
|
|
|
$
|
4,457
|
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government sponsored entities
|
|
$
|
5,478
|
|
|
$
|
23
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,478
|
|
|
$
|
23
|
|
Mortgage-backed investments
|
|
13,866
|
|
|
77
|
|
|
880
|
|
|
1
|
|
|
14,746
|
|
|
78
|
|
Obligations of states and political subdivisions
|
|
11,015
|
|
|
154
|
|
|
—
|
|
|
—
|
|
|
11,015
|
|
|
154
|
|
Collateralized debt obligations
|
|
—
|
|
|
—
|
|
|
946
|
|
|
2,162
|
|
|
946
|
|
|
2,162
|
|
Other debt securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$
|
30,359
|
|
|
$
|
254
|
|
|
$
|
1,826
|
|
|
$
|
2,163
|
|
|
$
|
32,185
|
|
|
$
|
2,417
|
|
At
June 30, 2013
, there were
12
U.S. government sponsored entity securities with unrealized losses less than 12 months. There were
28
mortgage-backed securities with unrealized losses less than 12 months. There were
97
municipal securities with unrealized losses less than 12 months and
1
municipal security with an unrealized loss of more than 12 months. There were
two
corporate securities with unrealized losses of less than 12 months. The unrealized losses associated with the U.S. government sponsored entity, mortgage-backed and corporate securities were primarily driven by changes in market rates and not due to the credit quality of the securities. The municipal securities that were in unrealized loss positions for less than a year were in unrealized loss positions due primarily to fluctuations in interest rates and market liquidity. The one municipal security that was in an unrealized loss position for more than a year was a local university revenue bond that did not indicate any potential cash flow problems. A review of the municipal securities portfolio did not indicate any credit deterioration.
On a quarterly basis, management evaluates the investment securities that have unrealized losses within the framework of the Company’s liquidity and capital needs as well as its ability to hold those securities over an extended recovery period. Management’s evaluation involves (1) assessing whether significant future cash outflows would occur that would require the liquidation of securities and (2) determining if the balance sheet would need to be managed or reduced in a way that would require the liquidation of securities to meet regulatory capital ratio requirements. This analysis is performed to determine if it is more likely than not that the investments will have to be sold before their anticipated recoveries. In estimating whether there are other-than-temporary impairment losses on debt securities management considers (1) the length of time and extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, (3) historical cash flows and economic factors that could detrimentally affect those cash flows and (4) changes in credit ratings of the issuers.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 3: (Continued)
The Company owns
five
collateralized debt obligations (CDOs) that are beneficial interests. Prior to the second quarter of 2013, management did not intend to sell these securities before their anticipated recoveries. These obligations are secured by commercial bank trust preferred securities. Management has evaluated these instruments for impairment as of each quarter end within the accounting guidelines for determining impairments for beneficial interests using the discounted cash flow approach prescribed, which required management to make assumptions concerning the estimates of the ultimate collectability of the contractual cash flows of the beneficial interests owned. Credit downgrades of the beneficial interests are also factored in when determining whether the impairments in these securities are other-than-temporary. The discounted cash flow estimates depend on the expected cash flows that the beneficial interest issuer will receive on its investments in the trust preferred securities (the CDO collateral) of the commercial bank investees. The ability of the banks that issued trust preferred securities to the beneficial interest issuer to pay their obligations is determined based on an analysis of the financial condition of the banks. Generally, the same factors that result in credit rating downgrades of the beneficial interests also result in negative adjustments to the expected cash flows of the underlying collateral. This analysis results in an estimate of the timing and amount of cash flows derived from a determination of how many would default on their obligations and how many would eventually pay off their obligations and the timing of those events. Those estimated cash flows would first pay off more senior beneficial interests if certain collateral coverage ratios are not maintained, with the remaining amounts eventually flowing through to the interests owned by the Company. Based on this type of analysis for each beneficial interest issuer, the cash flows of each of the five beneficial interests owned by the Company are projected and discounted to their present values and compared to the amortized cost book values of the interests. This analysis has resulted in other-than-temporary impairment (OTTI) conditions for all
five
of the securities since 2008. During the second quarter of 2012,
one
of the securities incurred a credit-related other-than-temporary impairment of $
4 thousand
.
Management decided to seek bids for the sale of all of the CDOs at the end of the second quarter of 2013. With the expectation of a future sale, an impairment charge was taken at the end of the second quarter for the remaining unrealized losses on all
five
securities. These other-than-temporary impairment charges amounted to $
2.038 million
.
The following table provides a roll forward of the cumulative activity related to credit losses on debt securities for which a portion of an other-than-temporary impairment was recognized in other comprehensive income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
(Dollars in thousands)
|
|
June 30
|
|
June 30
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Beginning balance
|
|
$
|
1,892
|
|
|
$
|
1,863
|
|
|
$
|
1,892
|
|
|
$
|
1,863
|
|
OTTI credit losses on previously impaired securities
|
|
—
|
|
|
4
|
|
|
—
|
|
|
4
|
|
OTTI non-credit losses on previously impaired securities
|
|
2,038
|
|
|
—
|
|
|
2,038
|
|
|
—
|
|
Ending balance
|
|
$
|
3,930
|
|
|
$
|
1,867
|
|
|
$
|
3,930
|
|
|
$
|
1,867
|
|
The following is a summary of gains and losses on securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
(Dollars in thousands)
|
|
June 30
|
|
June 30
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Proceeds from sales
|
|
$
|
141,658
|
|
|
$
|
8,855
|
|
|
$
|
147,799
|
|
|
$
|
42,837
|
|
|
|
|
|
|
|
|
|
|
Gross realized gains
|
|
2,126
|
|
|
6
|
|
|
2,180
|
|
|
688
|
|
Gross realized losses
|
|
748
|
|
|
5
|
|
|
786
|
|
|
96
|
|
Net gains from sales
|
|
$
|
1,378
|
|
|
$
|
1
|
|
|
$
|
1,394
|
|
|
$
|
592
|
|
Gross recognized losses related to the credit component of other-than-temporary impairments
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
4
|
|
Gross recognized losses related to the non-credit component of other-than-temporary impairments
|
|
$
|
2,038
|
|
|
$
|
—
|
|
|
$
|
2,038
|
|
|
$
|
—
|
|
Realized gains and losses on securities available for sale are determined using the specific amortized cost of the securities sold.
Securities with a carrying value totaling
$230.278 million
at
June 30, 2013
and
$207.088 million
at
December 31, 2012
were pledged to secure an interest rate swap, public deposits, short-term borrowings and for other purposes required or permitted by law.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 3: (Continued)
The amortized cost and fair values of debt securities available for sale at
June 30, 2013
, by contractual maturity, are shown below. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay certain obligations with, or without, call or prepayment penalties. Mortgage-backed securities receive monthly payments based on the cash flows of the underlying collateral. Therefore, their stated maturities do not represent the timing of principal amounts received and no maturity distributions are shown for these securities.
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands
)
|
|
Amortized Cost
|
|
Fair Value
|
One year or less
|
|
$
|
61,386
|
|
|
$
|
61,207
|
|
After one through five years
|
|
36,645
|
|
|
37,080
|
|
After five through ten years
|
|
43,467
|
|
|
42,311
|
|
After ten years
|
|
8,705
|
|
|
8,646
|
|
|
|
150,203
|
|
|
149,244
|
|
Mortgage-backed investments
|
|
125,347
|
|
|
124,309
|
|
|
|
$
|
275,550
|
|
|
$
|
273,553
|
|
Note 4: Loans and Allowance for Loan Losses
The Bank's loan portfolio includes commercial, consumer, agricultural and residential loans originated primarily in its markets in central and north Mississippi, southwest Tennessee, central Alabama and the Florida panhandle. The following is a summary of the Bank's loans held for investment, net of unearned income of
$330 thousand
at
June 30, 2013
and
$736 thousand
at
December 31, 2012
:
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
June 30,
2013
|
|
December 31,
2012
|
Construction and land development loans
|
|
$
|
63,233
|
|
|
$
|
58,745
|
|
Other commercial real estate loans
|
|
477,461
|
|
|
484,114
|
|
Asset-based loans
|
|
30,905
|
|
|
36,679
|
|
Other commercial loans
|
|
114,506
|
|
|
116,871
|
|
Home equity loans
|
|
38,340
|
|
|
37,736
|
|
Other 1-4 family residential loans
|
|
206,490
|
|
|
200,992
|
|
Consumer loans
|
|
36,078
|
|
|
40,336
|
|
Total loans
|
|
$
|
967,013
|
|
|
$
|
975,473
|
|
The Bank uses loans as collateral for borrowings at the Federal Reserve Bank and a Federal Home Loan Bank. Approximately
$13.231 million
and
$16.703 million
of commercial and consumer loans were pledged to a line of credit with the Federal Reserve Bank at
June 30, 2013
and
December 31, 2012
respectively. Approximately
$86.781 million
and
$145.064 million
of individual real estate-secured loans were pledged to the Federal Home Loan Bank at
June 30, 2013
and
December 31, 2012
, respectively.
During the first half of
2013
the Company purchased $
2.364 million
in commercial real estate participations. During the first half of
2012
, the Company purchased $
2.138 million
in agricultural loan participations.
During the first half of
2013
the Company transferred $
3.351 million
of mortgage loans from held-for-sale status into the portfolio of loans held for investment. During the first half of
2012
the Company transferred
$4.199 million
of mortgage loans from held-for-sale status into the portfolio of loans held for investment.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 4: (Continued)
The following table presents a summary of the past due status of all loans, including nonaccrual loans, by type at
June 30, 2013
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
30-59 Days Past Due
|
|
60-89 Days Past Due
|
|
Greater Than 90 Days
|
|
Total Past Due
|
|
Current
|
|
Total Loans Receivable
|
|
Total Loans > 90 Days and Accruing
|
Construction and land development loans
|
|
$
|
72
|
|
|
$
|
—
|
|
|
$
|
606
|
|
|
$
|
678
|
|
|
$
|
62,555
|
|
|
$
|
63,233
|
|
|
$
|
—
|
|
Other commercial real estate loans
|
|
8,517
|
|
|
539
|
|
|
955
|
|
|
10,011
|
|
|
467,450
|
|
|
477,461
|
|
|
—
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
81
|
|
|
81
|
|
|
30,824
|
|
|
30,905
|
|
|
—
|
|
Other commercial loans
|
|
450
|
|
|
132
|
|
|
228
|
|
|
810
|
|
|
113,696
|
|
|
114,506
|
|
|
61
|
|
Home equity loans
|
|
73
|
|
|
12
|
|
|
286
|
|
|
371
|
|
|
37,969
|
|
|
38,340
|
|
|
37
|
|
Other 1-4 family residential loans
|
|
1,704
|
|
|
53
|
|
|
1,660
|
|
|
3,417
|
|
|
203,073
|
|
|
206,490
|
|
|
46
|
|
Consumer loans
|
|
132
|
|
|
53
|
|
|
63
|
|
|
248
|
|
|
35,830
|
|
|
36,078
|
|
|
42
|
|
Total
|
|
$
|
10,948
|
|
|
$
|
789
|
|
|
$
|
3,879
|
|
|
$
|
15,616
|
|
|
$
|
951,397
|
|
|
$
|
967,013
|
|
|
$
|
186
|
|
The following table presents a summary of the past due status of all loans, including nonaccrual loans, by type at
December 31, 2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
30-59 Days Past Due
|
|
60-89 Days Past Due
|
|
Greater Than 90 Days
|
|
Total Past Due
|
|
Current
|
|
Total Loans Receivable
|
|
Total Loans > 90 Days and Accruing
|
Construction and land development loans
|
|
$
|
369
|
|
|
$
|
26
|
|
|
$
|
817
|
|
|
$
|
1,212
|
|
|
$
|
57,533
|
|
|
$
|
58,745
|
|
|
$
|
—
|
|
Other commercial real estate loans
|
|
1,255
|
|
|
294
|
|
|
3,647
|
|
|
5,196
|
|
|
478,918
|
|
|
484,114
|
|
|
66
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
81
|
|
|
81
|
|
|
36,598
|
|
|
36,679
|
|
|
—
|
|
Other commercial loans
|
|
366
|
|
|
50
|
|
|
408
|
|
|
824
|
|
|
116,047
|
|
|
116,871
|
|
|
64
|
|
Home equity loans
|
|
49
|
|
|
—
|
|
|
31
|
|
|
80
|
|
|
37,656
|
|
|
37,736
|
|
|
31
|
|
Other 1-4 family residential loans
|
|
1,329
|
|
|
584
|
|
|
791
|
|
|
2,704
|
|
|
198,288
|
|
|
200,992
|
|
|
137
|
|
Consumer loans
|
|
217
|
|
|
60
|
|
|
23
|
|
|
300
|
|
|
40,036
|
|
|
40,336
|
|
|
23
|
|
Total
|
|
$
|
3,585
|
|
|
$
|
1,014
|
|
|
$
|
5,798
|
|
|
$
|
10,397
|
|
|
$
|
965,076
|
|
|
$
|
975,473
|
|
|
$
|
321
|
|
Loans are placed into nonaccrual status when, in management's opinion, the borrowers may be unable to meet their payment obligations, which typically occurs when principal or interest payments are more than 90 days past due. The following table presents a summary of the nonaccrual status of loans by type at
June 30, 2013
and
December 31, 2012
and other nonperforming assets:
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
June 30,
2013
|
|
December 31,
2012
|
Construction and land development loans
|
|
$
|
672
|
|
|
$
|
817
|
|
Other commercial real estate loans
|
|
2,073
|
|
|
4,244
|
|
Asset based loans
|
|
81
|
|
|
81
|
|
Other commercial loans
|
|
552
|
|
|
694
|
|
Home equity loans
|
|
337
|
|
|
72
|
|
Other 1-4 family residential loans
|
|
2,286
|
|
|
1,524
|
|
Consumer loans
|
|
35
|
|
|
12
|
|
Total nonaccrual loans
|
|
$
|
6,036
|
|
|
$
|
7,444
|
|
Other real estate owned
|
|
19,721
|
|
|
25,970
|
|
Total nonperforming credit-related assets
|
|
$
|
25,757
|
|
|
$
|
33,414
|
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 4: (Continued)
The Company applies internal risk ratings to all loans. The risk ratings range from 10, which is the highest quality rating, to 70, which indicates an impending charge-off. The following definitions apply to the internal risk ratings:
Risk rating 10 – Excellent:
Commercial – Credits in this category are virtually risk-free and are well-collateralized by cash-equivalent instruments. The repayment program is well-defined and achievable. Repayment sources are numerous. No material documentation deficiencies or exceptions exist.
Consumer – This grade is reserved for loans secured by cash collateral on deposit at the Bank with no risk of principal deterioration.
Risk rating 20 – Strong:
Commercial and Consumer – This grade is reserved for loans secured by readily marketable collateral, or loans within guidelines to borrowers with liquid financial statements. A liquid financial statement is a financial statement with substantial liquid assets relative to debts. These loans have excellent sources of repayment, with no significant identifiable risk of collection, and conform in all respects to Bank policy, guidelines, underwriting standards, and Federal and State regulations (no exceptions of any kind).
Risk rating 30 – Good:
Commercial – This grade is reserved for the Bank’s top quality loans. These loans have excellent sources of repayment, with no significant identifiable risk of collection. Generally, loans assigned this risk grade will demonstrate the following characteristics: (1) conformity in all respects with Bank policy, guidelines, underwriting standards, and Federal and State regulations (no exceptions of any kind), (2) documented historical cash flow that meets or exceeds required minimum Bank guidelines, or that can be supplemented with verifiable cash flow from other sources, and (3) adequate secondary sources to liquidate the debt, including combinations of liquidity, liquidation of collateral, or liquidation value to the net worth of the borrower or guarantor.
Consumer – This grade is reserved for the Bank’s top quality loans. These loans have excellent sources of repayment, with no significant identifiable risk of collection, and they: (1) conform to Bank policy, (2) conform to underwriting standards and (3) conform to product guidelines.
Risk rating 31 – Moderate:
Commercial – This grade is given to acceptable loans. These loans have adequate sources of repayment, with little identifiable risk of collection. Loans assigned this risk grade will demonstrate the following characteristics: (1) general conformity to the Bank’s policy requirements, product guidelines and underwriting standards, with limited exceptions – any exceptions that are identified during the underwriting and approval process have been adequately mitigated by other factors, (2) documented historical cash flow that meets or exceeds required minimum Bank guidelines, or that can be supplemented with verifiable cash flow from other sources and (3) adequate secondary sources to liquidate the debt, including combinations of liquidity, liquidation of collateral, or liquidation value to the net worth of the borrower or guarantor.
Consumer – This grade is given to acceptable loans. These loans have adequate sources of repayment, with little identifiable risk of collection. Consumer loans exhibiting this grade may have up to two mitigated guideline tolerances or exceptions.
Risk rating 32 – Fair:
Commercial – This grade is given to acceptable loans that show signs of weakness in either adequate sources of repayment or collateral, but have demonstrated mitigating factors that minimize the risk of delinquency or loss. Loans assigned this grade may demonstrate some or all of the following characteristics: (1) additional exceptions to the Bank’s policy requirements, product guidelines or underwriting standards that present a higher degree of risk to the Bank – although the combination and/or severity of identified exceptions is greater, all exceptions have been properly mitigated by other factors, (2) unproved, insufficient or marginal primary sources of repayment that appear sufficient to service the debt at this time – repayment weaknesses may be due to minor operational issues, financial trends, or reliance on projected (not historic) performance and (3) marginal or unproven secondary sources to liquidate the debt, including combinations of liquidation of collateral and liquidation value to the net worth of the borrower or guarantor.
Consumer – This grade is given to acceptable loans that show signs of weakness in either adequate sources of repayment or collateral, but have demonstrated mitigating factors that minimize the risk of delinquency or loss. Consumer loans exhibiting this grade generally have three or more mitigated guideline tolerances or exceptions.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 4: (Continued)
Risk rating 40 – Special Mention:
Commercial – Special Mention loans include the following characteristics: (1) loans with underwriting guideline tolerances and/or exceptions and with no mitigating factors, (2) extending loans that are currently performing satisfactorily but with potential weaknesses that may, if not corrected, weaken the asset or inadequately protect the Bank’s position at some future date – potential weaknesses are the result of deviations from prudent lending practices, and (3) loans where adverse economic conditions that develop subsequent to the loan origination that don’t jeopardize liquidation of the debt but do substantially increase the level of risk may also warrant this rating.
Consumer - Special Mention loans include the following characteristics: (1) loans with guideline tolerances or exceptions of any kind that have not been mitigated by other economic or credit factors, (2) extending loans that are currently performing satisfactorily but with potential weaknesses that may, if not corrected, weaken the asset or inadequately protect the Bank’s position at some future date – potential weaknesses are the result of deviations from prudent lending practices, and (3) loans where adverse economic conditions that develop subsequent to the loan origination that do not jeopardize liquidation of the debt but do substantially increase the level of risk may also warrant this rating.
Risk rating 50 – Substandard:
Commercial and Consumer – A substandard loan is inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified as substandard must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt; they are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Loans consistently not meeting the repayment schedule should be downgraded to substandard. Loans in this category are characterized by deterioration in quality exhibited by any number of well-defined weaknesses requiring corrective action. The weaknesses may include, but are not limited to: (1) high debt to worth ratios, (2) declining or negative earnings trends, (3) declining or inadequate liquidity, (4) improper loan structure, (5) questionable repayment sources, (6) lack of well-defined secondary repayment source and (7) unfavorable competitive comparisons. Such loans are no longer considered to be adequately protected due to the borrower’s declining net worth, lack of earnings capacity, declining collateral margins and/or unperfected collateral positions. A possibility of loss of a portion of the loan balance cannot be ruled out. The repayment ability of the borrower is marginal or weak and the loan may have exhibited excessive overdue status or extensions and/or renewals.
Risk rating 60 – Doubtful:
Commercial and Consumer – Loans classified Doubtful have all the weaknesses inherent in loans classified Substandard, plus the added characteristic that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions and values highly questionable and improbable. However, these loans are not yet rated as loss because certain events may occur which would salvage the debt. Among these events are: (1) injection of capital, (2) alternative financing and (3) liquidation of assets or the pledging of additional collateral. The ability of the borrower to service the debt is extremely weak, overdue status is constant, the debt has been considered for non-accrual status, and the repayment schedule is questionable. Doubtful is a temporary grade where a loss is expected but is presently not quantified with any degree of accuracy. Once the loss position is determined, the amount is charged off.
Risk rating 70 – Loss:
Commercial and Consumer – Loans classified Loss are considered uncollectable and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off this worthless loan even though partial recovery may be affected in the future. Probable Loss portions of Doubtful assets should be charged against the Reserve for Loan Losses. Loans may reside in this classification for administrative purposes for a period not to exceed the earlier of thirty (30) days or calendar quarter-end.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 4: (Continued)
The following table presents a summary of loans by credit risk rating at
June 30, 2013
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
Construction and Land Development
|
|
Other Commercial Real Estate
|
|
Asset-Based
|
|
Other Commercial
|
10 and 20
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11,673
|
|
30-32
|
|
45,389
|
|
|
397,760
|
|
|
24,068
|
|
|
95,244
|
|
40
|
|
7,895
|
|
|
51,617
|
|
|
6,756
|
|
|
6,263
|
|
50
|
|
9,343
|
|
|
28,084
|
|
|
81
|
|
|
1,257
|
|
60
|
|
606
|
|
|
—
|
|
|
—
|
|
|
69
|
|
Total
|
|
$
|
63,233
|
|
|
$
|
477,461
|
|
|
$
|
30,905
|
|
|
$
|
114,506
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
Home Equity
|
|
Other 1-4
Family
|
|
Consumer
|
|
Total
|
10 and 20
|
|
$
|
—
|
|
|
$
|
48
|
|
|
$
|
12,774
|
|
|
$
|
24,495
|
|
30-32
|
|
36,756
|
|
|
189,887
|
|
|
22,610
|
|
|
811,714
|
|
40
|
|
741
|
|
|
8,824
|
|
|
470
|
|
|
82,566
|
|
50
|
|
843
|
|
|
7,644
|
|
|
223
|
|
|
47,475
|
|
60
|
|
—
|
|
|
87
|
|
|
1
|
|
|
763
|
|
Total
|
|
$
|
38,340
|
|
|
$
|
206,490
|
|
|
$
|
36,078
|
|
|
$
|
967,013
|
|
The following table presents a summary of loans by credit risk rating at
December 31, 2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
Construction and Land Development
|
|
Other Commercial Real Estate
|
|
Asset-Based
|
|
Other Commercial
|
10 and 20
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,329
|
|
30-32
|
|
41,560
|
|
|
394,904
|
|
|
25,830
|
|
|
101,937
|
|
40
|
|
6,847
|
|
|
62,387
|
|
|
10,572
|
|
|
3,253
|
|
50
|
|
9,738
|
|
|
26,823
|
|
|
277
|
|
|
1,280
|
|
60
|
|
600
|
|
|
—
|
|
|
—
|
|
|
72
|
|
Total
|
|
$
|
58,745
|
|
|
$
|
484,114
|
|
|
$
|
36,679
|
|
|
$
|
116,871
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
Home Equity
|
|
Other 1-4
Family
|
|
Consumer
|
|
Total
|
10 and 20
|
|
$
|
—
|
|
|
$
|
58
|
|
|
$
|
13,161
|
|
|
$
|
23,548
|
|
30-32
|
|
35,848
|
|
|
184,703
|
|
|
26,439
|
|
|
811,221
|
|
40
|
|
733
|
|
|
9,529
|
|
|
602
|
|
|
93,923
|
|
50
|
|
1,155
|
|
|
6,613
|
|
|
132
|
|
|
46,018
|
|
60
|
|
—
|
|
|
89
|
|
|
2
|
|
|
763
|
|
Total
|
|
$
|
37,736
|
|
|
$
|
200,992
|
|
|
$
|
40,336
|
|
|
$
|
975,473
|
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 4: (Continued)
Loans are considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of the collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectible.
The Company uses a
five
year average in calculating the historical loss rates that are applied to various risk pools of loans in determining the allowance for loan losses for loans not individually tested for impairment. This calculation is a straight historical average which naturally includes recent high-loss years. Management believes that the
five
year historical loss calculation will better reflect the risks inherent in the recent and current credit environment and that it is more appropriate than an even shorter historical period (e.g., three years) because a shorter period would too heavily weight improved periods and too quickly remove recent periods that included larger losses caused by factors that could still reasonably exist latent in the makeup of the loan class.
The Company uses environmental factors to adjust loss rates to reflect economic conditions and other circumstances that imply risk of loss in the current environment that is not necessarily reflected in the historical loss rates. At
December 31, 2012
the Company adjusted the
five
year loss rates by an economic environmental factor based on recessionary conditions and an illiquid market for undeveloped real estate collateral. The loss rate applied to commercial real estate loans was adjusted upward by
15
basis points. The loss rate applied to commercial, agricultural and municipal loans was adjusted upward by
35
basis points given their dependency on cash flows which are at risk absent a growing economy.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 4: (Continued)
The following table summarizes loans that were individually reviewed for impairment allowances at
June 30, 2013
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
Recorded Balance
|
|
Unpaid Principal Balance
|
|
Specific Allowance
|
Loans without a specific valuation allowance:
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
6,098
|
|
|
$
|
8,452
|
|
|
$
|
—
|
|
Other commercial real estate loans
|
|
15,609
|
|
|
15,904
|
|
|
—
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
946
|
|
|
946
|
|
|
—
|
|
Home equity loans
|
|
408
|
|
|
441
|
|
|
—
|
|
Other 1-4 family residential loans
|
|
5,146
|
|
|
5,146
|
|
|
—
|
|
Consumer loans
|
|
176
|
|
|
180
|
|
|
—
|
|
Loans with a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
3,851
|
|
|
$
|
3,851
|
|
|
$
|
2,205
|
|
Other commercial real estate loans
|
|
15,773
|
|
|
17,184
|
|
|
3,443
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
380
|
|
|
380
|
|
|
332
|
|
Home equity loans
|
|
435
|
|
|
435
|
|
|
195
|
|
Other 1-4 family residential loans
|
|
2,585
|
|
|
2,585
|
|
|
868
|
|
Consumer loans
|
|
48
|
|
|
48
|
|
|
48
|
|
Total:
|
|
|
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
9,949
|
|
|
$
|
12,303
|
|
|
$
|
2,205
|
|
Other commercial real estate loans
|
|
31,382
|
|
|
33,088
|
|
|
3,443
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
1,326
|
|
|
1,326
|
|
|
332
|
|
Home equity loans
|
|
843
|
|
|
876
|
|
|
195
|
|
Other 1-4 family residential loans
|
|
7,731
|
|
|
7,731
|
|
|
868
|
|
Consumer loans
|
|
224
|
|
|
228
|
|
|
48
|
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 4: (Continued)
The following table summarizes the average recorded investment in impaired loans and the amount of interest income recognized for the
second
quarter and first half of
2013
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Average Investment In Impaired Loans
|
|
Interest Income Recognized
|
|
Average Investment In Impaired Loans
|
|
Interest Income Recognized
|
|
|
Quarter-to-Date
|
|
Quarter-to-Date
|
|
Year-to-Date
|
|
Year-to-Date
|
Loans without a specific valuation allowance:
|
|
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
6,190
|
|
|
$
|
92
|
|
|
$
|
6,266
|
|
|
$
|
160
|
|
Other commercial real estate loans
|
|
12,495
|
|
|
160
|
|
|
18,225
|
|
|
417
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
984
|
|
|
11
|
|
|
963
|
|
|
23
|
|
Home equity loans
|
|
58
|
|
|
(3
|
)
|
|
577
|
|
|
10
|
|
Other 1-4 family residential loans
|
|
4,920
|
|
|
56
|
|
|
5,570
|
|
|
113
|
|
Consumer loans
|
|
192
|
|
|
3
|
|
|
158
|
|
|
3
|
|
Loans with a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
3,871
|
|
|
$
|
46
|
|
|
$
|
3,882
|
|
|
$
|
87
|
|
Other commercial real estate loans
|
|
19,363
|
|
|
270
|
|
|
15,874
|
|
|
417
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
415
|
|
|
3
|
|
|
373
|
|
|
7
|
|
Home equity loans
|
|
872
|
|
|
6
|
|
|
438
|
|
|
6
|
|
Other 1-4 family residential loans
|
|
3,345
|
|
|
46
|
|
|
2,521
|
|
|
62
|
|
Consumer loans
|
|
46
|
|
|
1
|
|
|
44
|
|
|
2
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
10,061
|
|
|
$
|
138
|
|
|
$
|
10,148
|
|
|
$
|
247
|
|
Other commercial real estate loans
|
|
31,858
|
|
|
430
|
|
|
34,099
|
|
|
834
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
1,399
|
|
|
14
|
|
|
1,336
|
|
|
30
|
|
Home equity loans
|
|
930
|
|
|
3
|
|
|
1,015
|
|
|
16
|
|
Other 1-4 family residential loans
|
|
8,265
|
|
|
102
|
|
|
8,091
|
|
|
175
|
|
Consumer loans
|
|
238
|
|
|
4
|
|
|
202
|
|
|
5
|
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 4: (Continued)
The following table summarizes loans that were individually reviewed for impairment allowances at
June 30, 2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
Recorded Balance
|
|
Unpaid Principal Balance
|
|
Specific Allowance
|
Loans without a specific valuation allowance:
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
7,028
|
|
|
$
|
9,382
|
|
|
$
|
—
|
|
Other commercial real estate loans
|
|
37,763
|
|
|
39,601
|
|
|
—
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
687
|
|
|
713
|
|
|
—
|
|
Home equity loans
|
|
1,099
|
|
|
1,099
|
|
|
—
|
|
Other 1-4 family residential loans
|
|
4,187
|
|
|
4,245
|
|
|
—
|
|
Consumer loans
|
|
112
|
|
|
124
|
|
|
—
|
|
Loans with a specific valuation allowance:
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
4,344
|
|
|
$
|
4,344
|
|
|
$
|
1,120
|
|
Other commercial real estate loans
|
|
6,933
|
|
|
6,962
|
|
|
1,372
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
684
|
|
|
813
|
|
|
496
|
|
Home equity loans
|
|
74
|
|
|
74
|
|
|
36
|
|
Other 1-4 family residential loans
|
|
2,239
|
|
|
2,239
|
|
|
520
|
|
Consumer loans
|
|
94
|
|
|
95
|
|
|
94
|
|
Total:
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
11,372
|
|
|
$
|
13,726
|
|
|
$
|
1,120
|
|
Other commercial real estate loans
|
|
44,696
|
|
|
46,563
|
|
|
1,372
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
1,371
|
|
|
1,526
|
|
|
496
|
|
Home equity loans
|
|
1,173
|
|
|
1,173
|
|
|
36
|
|
Other 1-4 family residential loans
|
|
6,426
|
|
|
6,484
|
|
|
520
|
|
Consumer loans
|
|
206
|
|
|
219
|
|
|
94
|
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 4: (Continued)
The following table summarizes the average recorded investment in impaired loans and the amount of interest income recognized for the
second
quarter and first half of
2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Average Investment In Impaired Loans
|
|
Interest Income Recognized
|
|
Average Investment In Impaired Loans
|
|
Interest Income Recognized
|
|
|
Quarter-to-Date
|
|
Quarter-to-Date
|
|
Year-to-Date
|
|
Year-to-Date
|
Loans without a specific valuation allowance:
|
|
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
11,818
|
|
|
$
|
77
|
|
|
$
|
12,856
|
|
|
$
|
228
|
|
Other commercial real estate loans
|
|
35,435
|
|
|
435
|
|
|
34,911
|
|
|
844
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
664
|
|
|
13
|
|
|
669
|
|
|
22
|
|
Home equity loans
|
|
1,135
|
|
|
13
|
|
|
732
|
|
|
14
|
|
Other 1-4 family residential loans
|
|
4,159
|
|
|
65
|
|
|
4,716
|
|
|
118
|
|
Consumer loans
|
|
108
|
|
|
3
|
|
|
119
|
|
|
5
|
|
Loans with a specific valuation allowance:
|
|
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
4,351
|
|
|
$
|
70
|
|
|
$
|
4,491
|
|
|
$
|
101
|
|
Other commercial real estate loans
|
|
11,178
|
|
|
168
|
|
|
10,400
|
|
|
229
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
576
|
|
|
1
|
|
|
698
|
|
|
7
|
|
Home equity loans
|
|
76
|
|
|
4
|
|
|
201
|
|
|
6
|
|
Other 1-4 family residential loans
|
|
2,561
|
|
|
18
|
|
|
2,460
|
|
|
49
|
|
Consumer loans
|
|
126
|
|
|
2
|
|
|
87
|
|
|
3
|
|
Total:
|
|
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
16,169
|
|
|
$
|
147
|
|
|
$
|
17,347
|
|
|
$
|
329
|
|
Other commercial real estate loans
|
|
46,613
|
|
|
603
|
|
|
45,311
|
|
|
1,073
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
1,240
|
|
|
14
|
|
|
1,367
|
|
|
29
|
|
Home equity loans
|
|
1,211
|
|
|
17
|
|
|
933
|
|
|
20
|
|
Other 1-4 family residential loans
|
|
6,720
|
|
|
83
|
|
|
7,176
|
|
|
167
|
|
Consumer loans
|
|
234
|
|
|
5
|
|
|
206
|
|
|
8
|
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 4: (Continued)
The following table summarizes loans that were individually reviewed for impairment allowances at
December 31, 2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
Recorded Balance
|
|
Unpaid Principal Balance
|
|
Specific Allowance
|
Loans without a specific valuation allowance:
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
6,903
|
|
|
$
|
9,257
|
|
|
$
|
—
|
|
Other commercial real estate loans
|
|
27,156
|
|
|
27,353
|
|
|
—
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
1,093
|
|
|
1,254
|
|
|
—
|
|
Home equity loans
|
|
1,084
|
|
|
1,084
|
|
|
—
|
|
Other 1-4 family residential loans
|
|
6,577
|
|
|
6,687
|
|
|
—
|
|
Consumer loans
|
|
94
|
|
|
97
|
|
|
—
|
|
Loans with a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
3,435
|
|
|
$
|
3,435
|
|
|
$
|
2,036
|
|
Other commercial real estate loans
|
|
14,766
|
|
|
16,177
|
|
|
2,421
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
259
|
|
|
259
|
|
|
209
|
|
Home equity loans
|
|
72
|
|
|
72
|
|
|
36
|
|
Other 1-4 family residential loans
|
|
1,920
|
|
|
1,920
|
|
|
496
|
|
Consumer loans
|
|
40
|
|
|
40
|
|
|
40
|
|
Total:
|
|
|
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
10,338
|
|
|
$
|
12,692
|
|
|
$
|
2,036
|
|
Other commercial real estate loans
|
|
41,922
|
|
|
43,530
|
|
|
2,421
|
|
Asset based loans
|
|
—
|
|
|
—
|
|
|
—
|
|
Other commercial loans
|
|
1,352
|
|
|
1,513
|
|
|
209
|
|
Home equity loans
|
|
1,156
|
|
|
1,156
|
|
|
36
|
|
Other 1-4 family residential loans
|
|
8,497
|
|
|
8,607
|
|
|
496
|
|
Consumer loans
|
|
134
|
|
|
137
|
|
|
40
|
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 4: (Continued)
The following table summarizes activity in the allowance for loan losses for the
six
months ended
June 30, 2013
by loan category:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
Other CRE
|
|
Commercial
|
|
Residential
|
|
Consumer
|
|
Unallocated
|
|
Total
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
4,909
|
|
|
$
|
5,865
|
|
|
$
|
3,266
|
|
|
$
|
2,886
|
|
|
$
|
566
|
|
|
$
|
—
|
|
|
$
|
17,492
|
|
Provision charged to expense
|
|
307
|
|
|
1,725
|
|
|
61
|
|
|
384
|
|
|
183
|
|
|
—
|
|
|
2,660
|
|
Losses charged off
|
|
(13
|
)
|
|
(617
|
)
|
|
(150
|
)
|
|
(284
|
)
|
|
(252
|
)
|
|
—
|
|
|
(1,316
|
)
|
Recoveries
|
|
96
|
|
|
121
|
|
|
148
|
|
|
147
|
|
|
83
|
|
|
—
|
|
|
595
|
|
Balance, end of period
|
|
$
|
5,299
|
|
|
$
|
7,094
|
|
|
$
|
3,325
|
|
|
$
|
3,133
|
|
|
$
|
580
|
|
|
$
|
—
|
|
|
$
|
19,431
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
2,205
|
|
|
$
|
3,443
|
|
|
$
|
332
|
|
|
$
|
1,063
|
|
|
$
|
48
|
|
|
$
|
—
|
|
|
$
|
7,091
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively evaluated for impairment
|
|
$
|
3,094
|
|
|
$
|
3,651
|
|
|
$
|
2,993
|
|
|
$
|
2,070
|
|
|
$
|
532
|
|
|
$
|
—
|
|
|
$
|
12,340
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans acquired with deteriorated credit quality
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
63,233
|
|
|
$
|
477,461
|
|
|
$
|
145,411
|
|
|
$
|
244,830
|
|
|
$
|
36,078
|
|
|
$
|
—
|
|
|
$
|
967,013
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
9,949
|
|
|
$
|
31,382
|
|
|
$
|
1,326
|
|
|
$
|
8,574
|
|
|
$
|
224
|
|
|
$
|
—
|
|
|
$
|
51,455
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively evaluated for impairment
|
|
$
|
53,284
|
|
|
$
|
446,079
|
|
|
$
|
144,085
|
|
|
$
|
236,256
|
|
|
$
|
35,854
|
|
|
$
|
—
|
|
|
$
|
915,558
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans acquired with deteriorated credit quality
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
The following table summarizes activity in the allowance for loan losses for the three months ended June 30, 2013 by loan category:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
Other CRE
|
|
Commercial
|
|
Residential
|
|
Consumer
|
|
Unallocated
|
|
Total
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
5,259
|
|
|
$
|
6,400
|
|
|
$
|
3,299
|
|
|
$
|
2,751
|
|
|
$
|
560
|
|
|
$
|
—
|
|
|
$
|
18,269
|
|
Provision charged to expense
|
|
(9
|
)
|
|
862
|
|
|
19
|
|
|
388
|
|
|
120
|
|
|
—
|
|
|
1,380
|
|
Losses charged off
|
|
(13
|
)
|
|
(256
|
)
|
|
(31
|
)
|
|
(135
|
)
|
|
(134
|
)
|
|
—
|
|
|
(569
|
)
|
Recoveries
|
|
62
|
|
|
88
|
|
|
38
|
|
|
129
|
|
|
34
|
|
|
—
|
|
|
351
|
|
Balance, end of period
|
|
$
|
5,299
|
|
|
$
|
7,094
|
|
|
$
|
3,325
|
|
|
$
|
3,133
|
|
|
$
|
580
|
|
|
$
|
—
|
|
|
$
|
19,431
|
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 4: (Continued)
The following table summarizes activity in the allowance for loan losses for the
six
months ended
June 30, 2012
by loan category:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
Other CRE
|
|
Commercial
|
|
Residential
|
|
Consumer
|
|
Unallocated
|
|
Total
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
4,131
|
|
|
$
|
4,073
|
|
|
$
|
3,347
|
|
|
$
|
2,607
|
|
|
$
|
795
|
|
|
$
|
—
|
|
|
$
|
14,953
|
|
Provision charged to expense
|
|
935
|
|
|
3,146
|
|
|
51
|
|
|
426
|
|
|
2
|
|
|
—
|
|
|
4,560
|
|
Losses charged off
|
|
(1,506
|
)
|
|
(2,584
|
)
|
|
(479
|
)
|
|
(596
|
)
|
|
(356
|
)
|
|
—
|
|
|
(5,521
|
)
|
Recoveries
|
|
588
|
|
|
141
|
|
|
104
|
|
|
355
|
|
|
130
|
|
|
—
|
|
|
1,318
|
|
Balance, end of period
|
|
$
|
4,148
|
|
|
$
|
4,776
|
|
|
$
|
3,023
|
|
|
$
|
2,792
|
|
|
$
|
571
|
|
|
$
|
—
|
|
|
$
|
15,310
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
1,120
|
|
|
$
|
1,372
|
|
|
$
|
496
|
|
|
$
|
556
|
|
|
$
|
94
|
|
|
$
|
—
|
|
|
$
|
3,638
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively evaluated for impairment
|
|
$
|
3,028
|
|
|
$
|
3,404
|
|
|
$
|
2,527
|
|
|
$
|
2,236
|
|
|
$
|
477
|
|
|
$
|
—
|
|
|
$
|
11,672
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans acquired with deteriorated credit quality
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
67,814
|
|
|
$
|
499,370
|
|
|
$
|
147,773
|
|
|
$
|
226,110
|
|
|
$
|
41,529
|
|
|
$
|
—
|
|
|
$
|
982,596
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
11,372
|
|
|
$
|
44,696
|
|
|
$
|
1,371
|
|
|
$
|
7,599
|
|
|
$
|
206
|
|
|
$
|
—
|
|
|
$
|
65,244
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively evaluated for impairment
|
|
$
|
56,442
|
|
|
$
|
454,674
|
|
|
$
|
146,402
|
|
|
$
|
218,511
|
|
|
$
|
41,323
|
|
|
$
|
—
|
|
|
$
|
917,352
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans acquired with deteriorated credit quality
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
The following table summarizes activity in the allowance for loan losses for the three months ended June 30, 2012 by loan category:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
Other CRE
|
|
Commercial
|
|
Residential
|
|
Consumer
|
|
Unallocated
|
|
Total
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$
|
4,426
|
|
|
$
|
5,280
|
|
|
$
|
2,856
|
|
|
$
|
2,946
|
|
|
$
|
576
|
|
|
$
|
—
|
|
|
$
|
16,084
|
|
Provision charged to expense
|
|
903
|
|
|
700
|
|
|
406
|
|
|
168
|
|
|
103
|
|
|
—
|
|
|
2,280
|
|
Losses charged off
|
|
(1,414
|
)
|
|
(1,231
|
)
|
|
(271
|
)
|
|
(357
|
)
|
|
(187
|
)
|
|
—
|
|
|
(3,460
|
)
|
Recoveries
|
|
233
|
|
|
27
|
|
|
32
|
|
|
35
|
|
|
79
|
|
|
—
|
|
|
406
|
|
Balance, end of period
|
|
$
|
4,148
|
|
|
$
|
4,776
|
|
|
$
|
3,023
|
|
|
$
|
2,792
|
|
|
$
|
571
|
|
|
$
|
—
|
|
|
$
|
15,310
|
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 4: (Continued)
The following table summarizes the balance in the allowance for loan losses at
December 31, 2012
by loan category:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
Other CRE
|
|
Commercial
|
|
Residential
|
|
Consumer
|
|
Unallocated
|
|
Total
|
Balance December 31, 2012
|
|
$
|
4,909
|
|
|
$
|
5,865
|
|
|
$
|
3,266
|
|
|
$
|
2,886
|
|
|
$
|
566
|
|
|
$
|
—
|
|
|
$
|
17,492
|
|
Balance December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
2,036
|
|
|
$
|
2,421
|
|
|
$
|
209
|
|
|
$
|
532
|
|
|
$
|
40
|
|
|
$
|
—
|
|
|
$
|
5,238
|
|
Balance December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively evaluated for impairment
|
|
$
|
2,873
|
|
|
$
|
3,444
|
|
|
$
|
3,057
|
|
|
$
|
2,354
|
|
|
$
|
526
|
|
|
$
|
—
|
|
|
$
|
12,254
|
|
Balance December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans acquired with deteriorated credit quality
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance December 31, 2012:
|
|
$
|
58,745
|
|
|
$
|
484,114
|
|
|
$
|
153,550
|
|
|
$
|
238,728
|
|
|
$
|
40,336
|
|
|
$
|
—
|
|
|
$
|
975,473
|
|
Balance December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
10,338
|
|
|
$
|
41,922
|
|
|
$
|
1,352
|
|
|
$
|
9,653
|
|
|
$
|
134
|
|
|
$
|
—
|
|
|
$
|
63,399
|
|
Balance December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively evaluated for impairment
|
|
$
|
48,407
|
|
|
$
|
442,192
|
|
|
$
|
152,198
|
|
|
$
|
229,075
|
|
|
$
|
40,202
|
|
|
$
|
—
|
|
|
$
|
912,074
|
|
Balance December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans acquired with deteriorated credit quality
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Restructured loans are considered to be impaired loans. A troubled debt restructuring occurs when a creditor for economic or legal reasons related to the debtor’s financial difficulties grants a concession to the debtor that it would not otherwise consider. That concession either stems from an agreement between the creditor and the debtor or is imposed by law or a court. The following table presents information about the Company’s restructured loan portfolio as of
June 30, 2013
and
December 31, 2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands
)
|
|
June 30, 2013
|
|
December 31, 2012
|
|
|
Recorded Balance
|
|
Allowance
|
|
Recorded Balance
|
|
Allowance
|
Restructured loans with an allowance:
|
|
|
|
|
|
|
|
|
Construction and land development loans
|
|
$
|
392
|
|
|
$
|
164
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other commercial real estate loans
|
|
8,855
|
|
|
1,057
|
|
|
11,038
|
|
|
1,082
|
|
Other commercial loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Other 1-4 family residential loans
|
|
629
|
|
|
212
|
|
|
59
|
|
|
12
|
|
Restructured loans without an allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction and land development loans
|
|
901
|
|
|
—
|
|
|
1,719
|
|
|
—
|
|
Other commercial real estate loans
|
|
3,420
|
|
|
—
|
|
|
11,115
|
|
|
—
|
|
Other commercial loans
|
|
—
|
|
|
—
|
|
|
308
|
|
|
—
|
|
Other 1-4 family residential loans
|
|
197
|
|
|
—
|
|
|
571
|
|
|
—
|
|
Total restructured loans
|
|
$
|
14,394
|
|
|
$
|
1,433
|
|
|
$
|
24,810
|
|
|
$
|
1,094
|
|
At
June 30, 2013
, there were
no
available credit commitments for restructured loans. At
December 31, 2012
, there were
no
available credit commitments for restructured loans.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 4: (Continued)
The following table summarizes the activity for troubled debt restructurings that occurred during the three month period ending on June 30, 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands
)
|
|
Number of Loans Modified
|
|
Pre Modification Balance
|
|
Post Modification Balance
|
Interest Rate Modifications:
|
|
|
|
|
|
|
Other 1-4 family residential loans
|
|
1
|
|
|
$
|
27
|
|
|
$
|
27
|
|
|
|
|
|
|
|
|
Total rate modifications
|
|
1
|
|
|
$
|
27
|
|
|
$
|
27
|
|
The following table summarizes the activity for troubled debt restructurings that occurred during the six month period ending on June 30, 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands
)
|
|
Number of Loans Modified
|
|
Pre Modification Balance
|
|
Post Modification Balance
|
Interest Rate Modifications:
|
|
|
|
|
|
|
Other 1-4 family residential loans
|
|
1
|
|
|
$
|
27
|
|
|
$
|
27
|
|
|
|
|
|
|
|
|
Total rate modifications
|
|
1
|
|
|
$
|
27
|
|
|
$
|
27
|
|
There were
no
loans restructured during the
second
quarter or first half of
2012
.
There were
no
loans modified under the terms of a TDR that became 90 days or more delinquent or were foreclosed on during the three and
six
month periods ended
June 30, 2013
, that were initially restructured within the prior twelve months.
The following table presents loans modified under the terms of a TDR that became 90 days or more delinquent or were foreclosed on during the three and
six
month periods ended
June 30, 2012
, that were initially restructured within the prior twelve months:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands
)
|
|
Three Months Ended June 30, 2012
|
|
Six Months Ended June 30, 2012
|
|
|
Number of Loans
|
|
Amortized Cost
|
|
Number of Loans
|
|
Amortized Cost
|
Other commercial loans
|
|
—
|
|
|
$
|
—
|
|
|
1
|
|
|
$
|
335
|
|
Other 1-4 family residential loans
|
|
1
|
|
|
152
|
|
|
2
|
|
|
304
|
|
Total subsequent defaults
|
|
1
|
|
|
$
|
152
|
|
|
3
|
|
|
$
|
639
|
|
The
second
quarter and first half of
2012
defaults were subsequent 90 day delinquencies and all were term extensions and renewals.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 5: Other Intangible Assets
Following is a summary of intangible assets, net of accumulated amortization, included in the consolidated statements of condition:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Deposit Intangible
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
(Dollars in thousands)
|
|
June 30
|
|
June 30
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Beginning Balance
|
|
$
|
4,053
|
|
|
$
|
4,479
|
|
|
$
|
4,159
|
|
|
$
|
4,586
|
|
Amortization expense
|
|
(107
|
)
|
|
(106
|
)
|
|
(213
|
)
|
|
(213
|
)
|
Ending Balance
|
|
$
|
3,946
|
|
|
$
|
4,373
|
|
|
$
|
3,946
|
|
|
$
|
4,373
|
|
|
|
|
|
|
|
|
|
|
Estimated future amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
Remainder of 2013
|
|
$
|
214
|
|
|
|
|
|
|
|
|
2014
|
|
427
|
|
|
|
|
|
|
|
|
2015
|
|
427
|
|
|
|
|
|
|
|
|
2016
|
|
427
|
|
|
|
|
|
|
|
|
2017
|
|
427
|
|
|
|
|
|
|
|
|
2018
|
|
427
|
|
|
|
|
|
|
|
|
Note 6: Borrowing Arrangements
The following is a summary of other borrowings at
June 30, 2013
and
December 31, 2012
:
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
June 30
2013
|
|
December 31
2012
|
Company’s line of credit in the amount of $5,000,000, maturing in July 2013; secured by approximately 51% of the Bank’s common stock; interest payable quarterly at the prime rate with a floor of 3.50%
|
|
$
|
2,792
|
|
|
$
|
2,792
|
|
Bank’s advances from Federal Home Loan Banks
|
|
—
|
|
|
33,215
|
|
|
|
$
|
2,792
|
|
|
$
|
36,007
|
|
Company’s junior subordinated debentures, interest payable quarterly at 90-day LIBOR plus 1.33% through March 2036; currently redeemable
|
|
$
|
30,928
|
|
|
$
|
30,928
|
|
The Company’s revolving correspondent line of credit, as modified in March 2012, required
three
principal payments of at least $
125 thousand
each – one during the second, third and fourth quarters of 2012. The line of credit contains certain restrictive covenants related to capital ratios, asset quality, returns on average assets, dividends and supervisory actions by the Company’s regulators. The Company was in compliance with the covenants at
June 30, 2013
. The line of credit was subsequently fully paid off on its July maturity date.
The Bank has advances and letters of credit from the Federal Home Loan Bank of Dallas (FHLB) collateralized by real estate-secured loans. The Bank must pledge collateral to obtain advances from the FHLB. Based on the amount of collateral pledged as of
June 30, 2013
the Bank had approximately
$60.634 million
in available credit.
The Bank has a line of credit with the Federal Reserve Discount Window collateralized by commercial and consumer loans. The Bank had a line of credit of approximately
$8.600 million
at
June 30, 2013
, all of which was available.
In February 2006, the Company issued $
30.928 million
in fixed/floating rate junior subordinated deferrable interest debentures to First M&F Statutory Trust I. The Company received $
30.000 million
in cash and $
928 thousand
of common securities from the Trust. The debentures mature in March 2036 and interest is payable
quarterly
.
The Company may elect to defer up to
20
consecutive quarterly payments of interest on the junior subordinated debentures. During an extension period the Company may not declare or pay dividends on its common stock, repurchase common stock or repay any debt that has equal rank or is subordinate to the debentures. The Company is prohibited from issuing any class of common or preferred stock that is senior to the junior subordinated debentures during the term of the debentures.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 6: (Continued)
In November 2010 the Company entered into a forward-starting, pay-fixed, receive-floating interest rate swap with a notional value of $
30 million
designed to hedge the variability of interest payments when the junior subordinated debentures reset from a fixed rate of interest to a floating rate of interest on March 15, 2011. The interest rate swap payments became effective on March 15, 2011, and it terminates on March 15, 2018. The terms of the interest rate swap include fixed interest paid by the Company at a rate of
3.795%
and floating interest paid based on
90-day LIBOR
plus
1.33%
. Based on its analysis, the Company expects the hedge to be highly effective.
The Company is a guarantor of the First M&F Statutory Trust I to the extent that if at any time the Trust is required to pay taxes, duties, assessments or governmental charges of any kind, then the Company is required to pay to the Trust additional sums to cover the required payments.
The Company irrevocably and unconditionally guarantees, with respect to the Capital Securities of the First M&F Statutory Trust I, and to the extent not paid by the Trust, accrued and unpaid distributions on the Capital Securities and the redemption price payable to the holders of the Capital Securities.
Note 7: Preferred Stock and Common Stock Warrant
On February 27, 2009, the Company issued
30,000
shares of its Fixed Rate Cumulative Perpetual Preferred Stock, Class B Nonvoting, Series A (no par) to the U. S. Treasury as part of its participation in the Capital Purchase Program. Concurrent with the issuance of the preferred stock, the Company also issued a ten-year warrant to purchase up to
513,113
shares of the Company’s common stock at an exercise price of $
8.77
per share to the U. S. Treasury. The Company received $
30.000 million
from the U. S. Treasury in exchange for the preferred stock and common stock warrant. Approximately $
28.637 million
of the proceeds were allocated to the preferred stock with the remaining $
1.363 million
being allocated to additional paid-in capital for the common stock warrant. Cumulative dividends on the Class B, Series A Preferred Stock accrued on the $
1,000
liquidation preference at a rate of
5%
per annum.
On September 29, 2010 the Company redeemed the Class B, Series A Preferred Stock by issuing
30,000
shares of Class B, Series CD Preferred Stock issued pursuant to the U. S. Treasury Community Development Capital Initiative. The book value of the Class B, Series A Preferred Stock on the exchange date was $
29.026 million
. The fair value of the Class B, Series CD Preferred Stock issued on the exchange date was $
16.159 million
, resulting in a gain of
$12.867 million
which was recorded as a credit to retained earnings. The Company’s banking subsidiary, M&F Bank, was certified by the U. S. Treasury as a Community Development Financial Institution (CDFI) on September 28, 2010.
Cumulative dividends on the Class B, Series CD Preferred Stock accrue on the $
1,000
liquidation preference at a rate of
2%
per annum for the first
eight years
, and at a rate of
9%
per annum thereafter but are paid only if, as, and when declared by the Company’s Board of Directors. The Company’s banking subsidiary must be re-certified as a Community Development Financial Institution (CDFI) by the Community Development Financial Institution Fund of the U. S. Treasury Department at three-year intervals. In the event that the banking subsidiary continues to be uncertified for
180
days, the dividend rate shall increase to
5%
. If the banking subsidiary continues to be uncertified for an additional
90
days, then the dividend rate shall increase to
9%
until the subsidiary becomes certified, at which time the dividend rate shall revert to its original
2%
per annum. The Class B, Series CD Preferred Stock has no maturity date and ranks senior to the Common Stock with respect to the payment of dividends and distributions and amounts payable upon liquidation, dissolution and winding up of the Company. The Class B, Series CD Preferred Stock is generally non-voting.
The Company may redeem the Class B, Series CD Preferred Stock in whole or in part at $
1,000
per share at any time, subject to the consent of the Federal Reserve Bank of St. Louis, which is the Company’s primary Federal banking regulator, and the U.S. Treasury Department.
The fair value of the Class B, Series CD Preferred Stock was determined using a discounted cash flow analysis. Cash flows under scenarios of continuing CDFI certification and loss of CDFI certification, weighted by estimated probabilities, were used. Terminal values were calculated as perpetuities on the dates that the dividend rates would accelerate to
9%
under the different scenarios. All cash flows were discounted at a market rate of
10%
.
Accretion of the discount associated with the preferred stock is recognized as an increase to preferred stock dividends in determining net income available to common shareholders. The discount on the Class B, Series CD Preferred Stock is being accreted over an
eight
year period using the effective yield method. The discount accretion recognized on the Class B, Series CD Preferred Stock was
$634 thousand
during the first six months of
2012
. The discount accretion recognized on the Class B, Series CD Preferred Stock was
$704 thousand
during the first six months of
2013
.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 7: (Continued)
The following table summarizes preferred stock of the Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
Shares at
|
|
Shares at
|
|
Carrying Value
|
|
|
|
June 30, 2013
|
|
December 31, 2012
|
|
June 30, 2013
|
|
December 31, 2012
|
|
|
Rate
|
|
Authorized
|
|
Outstanding
|
|
Authorized
|
|
Outstanding
|
|
|
Class A
|
|
—
|
|
|
1,000,000
|
|
|
—
|
|
|
1,000,000
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Class B:
|
|
|
|
|
1,000,000
|
|
|
|
|
|
1,000,000
|
|
|
|
|
|
|
|
|
|
|
Series A
|
|
5
|
%
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Series CD
|
|
2
|
%
|
|
|
|
|
30,000
|
|
|
|
|
|
30,000
|
|
|
19,569
|
|
|
18,865
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
19,569
|
|
|
$
|
18,865
|
|
Note 8: Pension and Other Employee Benefit Plans
As discussed in Note 18: Employee Benefit Plans, to the
December 31, 2012
financial statements, the Bank has a defined benefit pension plan covering substantially all full time employees of the Bank and its subsidiaries. The following table provides a summary of the components of the unamortized pension costs recognized in stockholders’ equity as of
June 30, 2013
and
December 31, 2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Balance
|
|
2013
|
|
Balance
|
|
|
12/31/12
|
|
Amortization
|
|
06/30/13
|
Unamortized actuarial loss
|
|
$
|
2,364
|
|
|
$
|
(1,182
|
)
|
|
$
|
1,182
|
|
Deferred taxes
|
|
(882
|
)
|
|
441
|
|
|
(441
|
)
|
Net unamortized pension costs
|
|
$
|
1,482
|
|
|
$
|
(741
|
)
|
|
$
|
741
|
|
The following is a summary of the components of net periodic benefit costs for the three and six-month periods ended
June 30, 2013
and
2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
(Dollars in thousands)
|
|
June 30
|
|
June 30
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Interest cost
|
|
$
|
94
|
|
|
$
|
102
|
|
|
$
|
188
|
|
|
$
|
204
|
|
Expected return on plan assets
|
|
(144
|
)
|
|
(132
|
)
|
|
(288
|
)
|
|
(263
|
)
|
Amortization of prior service costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Recognized actuarial loss
|
|
591
|
|
|
534
|
|
|
1,182
|
|
|
1,068
|
|
Net pension cost
|
|
$
|
541
|
|
|
$
|
504
|
|
|
$
|
1,082
|
|
|
$
|
1,009
|
|
The Company made
$216 thousand
in contributions to the pension plan during the first
six
months of
2013
. The Company made
$108 thousand
in contributions to the pension plan during the first
six
months of
2012
. The Company expects to make approximately $
196 thousand
in contributions to the pension plan during the remainder of
2013
.
The Company made
$75 thousand
in contributions to the ESOP and
$338 thousand
in matching contributions to the 401k plan during the first
six
months of
2013
. The Company made
$75 thousand
in contributions to the ESOP and
$322 thousand
in matching contributions to the 401k plan during the first
six
months of
2012
. The Company matches
60%
of an employee's first
6%
of salary deferral in the 401k plan for all employees with less than
three
years of credited service and
75%
for employees with
three
years or more of credited service.
The Company has a nonqualified deferred compensation plan for certain senior officers. Participants deferred
$40 thousand
of compensation and received
no
distributions during the first
six
months of
2013
. Participants deferred
$42 thousand
of compensation and received
$5 thousand
in distributions during the first
six
months of
2012
. Employee benefit expenses include charges for earnings increases of
$53 thousand
for the first
six
months of
2013
and
$65 thousand
for the first
six
months of
2012
. The plan incurred
$1 thousand
of expenses during the first
six
months of
2013
and
$1 thousand
during the first
six
months of
2012
. Liabilities of the plan were
$722 thousand
at
June 30, 2013
and
$600 thousand
at
June 30, 2012
, substantially all of which were vested.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 9: Share-based Compensation
The Company uses the fair value method of accounting for stock-based compensation. The fair value of stock options is estimated at the date of grant using the Black-Scholes option pricing model.
The following table is a summary of stock awards activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 Plan
|
|
1999 Plan
|
|
|
|
|
Restricted Stock
|
|
Stock Options
|
|
Stock Options
|
|
|
Shares
Available
For
Grant
|
|
Number
of
Shares
|
|
Weighted
Average
Grant
Date
Fair
Value
|
|
Number
Of
Shares
|
|
Weighted
Average
Exercise
Price
|
|
Number
Of
Shares
|
|
Weighted
Average
Exercise
Price
|
January 1, 2012
|
|
613,434
|
|
|
46,000
|
|
|
$
|
17.032
|
|
|
17,800
|
|
|
$
|
10.526
|
|
|
15,800
|
|
|
$
|
16.018
|
|
Awards Granted
|
|
(380,646
|
)
|
|
380,646
|
|
|
4.510
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Vested
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Forfeitures
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(600
|
)
|
|
5.140
|
|
Expired
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,000
|
)
|
|
12.625
|
|
June 30, 2012
|
|
232,788
|
|
|
426,646
|
|
|
$
|
5.860
|
|
|
17,800
|
|
|
$
|
10.526
|
|
|
10,200
|
|
|
$
|
18.322
|
|
January 1, 2013
|
|
240,388
|
|
|
373,646
|
|
|
$
|
4.510
|
|
|
17,200
|
|
|
$
|
10.714
|
|
|
10,800
|
|
|
$
|
17.590
|
|
Awards Granted
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Vested
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Forfeitures
|
|
600
|
|
|
—
|
|
|
—
|
|
|
(600
|
)
|
|
4.890
|
|
|
—
|
|
|
—
|
|
Expired
|
|
600
|
|
|
—
|
|
|
—
|
|
|
(600
|
)
|
|
17.280
|
|
|
(4,800
|
)
|
|
18.326
|
|
June 30, 2013
|
|
241,588
|
|
|
373,646
|
|
|
$
|
4.510
|
|
|
16,000
|
|
|
$
|
10.686
|
|
|
6,000
|
|
|
$
|
17.000
|
|
Shares exercisable at June 30, 2013
|
|
—
|
|
|
—
|
|
|
13,200
|
|
|
$
|
12.009
|
|
|
6,000
|
|
|
$
|
17.000
|
|
The Company estimates a forfeiture rate of
9.45%
(
1.89%
annual rate) for stock options issued to employees and a forfeiture rate of
5.45%
(
1.09%
annual rate) for stock options issued to directors in determining net compensation costs. At
June 30, 2013
, there were
$5 thousand
in unrecognized compensation costs related to stock option awards. In July 2013 the Board accelerated the vesting of currently outstanding stock options making them fully exercisable.
The Company issues restricted stock awards to certain executives and other key employees. The awards vest over periods of
one
to
seven
years and are forfeited in their entirety if the officer leaves the Company before the end of the vesting term. Dividends are paid quarterly to restricted stock grantees. In
April
2012
the Company granted
298,746
shares of restricted stock to certain officers and other employees. Also during
April
2012
the Company granted
81,900
shares of restricted stock to the directors of the Company who are not members of management. The
April
grants vest over a
5
year period and may be forfeited if the employee or director leaves before the completion of the vesting period. The
2012
stock grants do not contain any performance conditions. At
June 30, 2013
, there were
$1.260 million
in unrecognized compensation costs for all restricted stock grants. The unrecognized costs at
June 30, 2013
, are expected to be recognized over a weighted-average period of
3.74
years. The Company estimates that
4.00%
(
0.80%
annual rate) of the employee shares and
2.00%
(
0.40%
annual rate) of the director shares will be forfeited in determining net compensation expenses recognized. The restricted stock agreements have a change-in-control provision which would trigger immediate vesting of the shares and recognition of the remaining unrecognized compensation costs if the Company were to be acquired. This provision would be triggered if the proposed acquisition of the Company by Renasant Corporation is completed.
In July 2010 the Board of Directors approved the reservation of
1,000,000
shares of authorized, unissued shares for issuance in lieu of cash for directors’ fees earned for 2010 and beyond. All shares are issued at market value and provide a convenient way for directors to receive shares of the Company based on the amount of directors’ fees that would otherwise be paid. Directors individually elect a percentage of their compensation, not less than
50%
, to be received in common stock with the balance of the fees being paid in cash each quarter. For the
second
quarter of
2013
,
2,562
shares were issued to directors in lieu of fees. For the first six months of 2013,
5,680
shares were issued to directors in lieu of fees.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 10: Accumulated Other Comprehensive Income (Loss)
The following is a summary of the gross amounts of accumulated other comprehensive income (loss) and the related income tax effects:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands
)
|
|
Gross
|
|
Tax
|
|
Net
|
June 30, 2013:
|
|
|
|
|
|
|
Net unrealized loss on securities available for sale
|
|
$
|
(1,997
|
)
|
|
$
|
(745
|
)
|
|
$
|
(1,252
|
)
|
Net unrealized loss on other-than-temporarily impaired securities available for sale
|
|
—
|
|
|
—
|
|
|
—
|
|
Net unrealized loss on cash flow hedge
|
|
(1,565
|
)
|
|
(584
|
)
|
|
(981
|
)
|
Net unamortized pension costs
|
|
(1,182
|
)
|
|
(441
|
)
|
|
(741
|
)
|
|
|
$
|
(4,744
|
)
|
|
$
|
(1,770
|
)
|
|
$
|
(2,974
|
)
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
Net unrealized gain on securities available for sale
|
|
$
|
9,451
|
|
|
$
|
3,525
|
|
|
$
|
5,926
|
|
Net unrealized loss on other-than-temporarily impaired securities available for sale
|
|
(2,162
|
)
|
|
(806
|
)
|
|
(1,356
|
)
|
Net unrealized loss on cash flow hedge
|
|
(2,484
|
)
|
|
(927
|
)
|
|
(1,557
|
)
|
Net unamortized pension costs
|
|
(2,364
|
)
|
|
(882
|
)
|
|
(1,482
|
)
|
|
|
$
|
2,441
|
|
|
$
|
910
|
|
|
$
|
1,531
|
|
June 30, 2012:
|
|
|
|
|
|
|
|
|
|
Net unrealized gain on securities available for sale
|
|
$
|
8,528
|
|
|
$
|
3,181
|
|
|
$
|
5,347
|
|
Net unrealized loss on other-than-temporarily impaired securities available for sale
|
|
(2,282
|
)
|
|
(851
|
)
|
|
(1,431
|
)
|
Net unrealized loss on cash flow hedge
|
|
(2,349
|
)
|
|
(876
|
)
|
|
(1,473
|
)
|
Net unamortized pension costs
|
|
(3,204
|
)
|
|
(1,195
|
)
|
|
(2,009
|
)
|
|
|
$
|
693
|
|
|
$
|
259
|
|
|
$
|
434
|
|
The following table summarizes the changes in the gross amounts for each component of other comprehensive income (loss) for the quarters ended June 30, 2013 and 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Available-for-Sale Securities Without Other-Than-Temporary Impairments
|
|
Available-for-Sale Securities With Other-Than-Temporary Impairments
|
|
Cash Flow Hedge
|
|
Defined Benefit Pension Plan
|
Balance, 03/31/13
|
|
$
|
8,524
|
|
|
$
|
(2,152
|
)
|
|
$
|
(2,396
|
)
|
|
$
|
(1,773
|
)
|
Unrealized gains/losses arising during the period
|
|
(9,143
|
)
|
|
114
|
|
|
660
|
|
|
—
|
|
Reclassifications from accumulated other comprehensive income
|
|
(1,378
|
)
|
|
2,038
|
|
|
171
|
|
|
591
|
|
Net other comprehensive income
|
|
$
|
(10,521
|
)
|
|
$
|
2,152
|
|
|
$
|
831
|
|
|
$
|
591
|
|
Balance, 06/30/13
|
|
$
|
(1,997
|
)
|
|
$
|
—
|
|
|
$
|
(1,565
|
)
|
|
$
|
(1,182
|
)
|
|
|
|
|
|
|
|
|
|
Balance, 03/31/12
|
|
$
|
7,036
|
|
|
$
|
(2,265
|
)
|
|
$
|
(1,728
|
)
|
|
$
|
(3,738
|
)
|
Unrealized gains/losses arising during the period
|
|
1,493
|
|
|
(21
|
)
|
|
(772
|
)
|
|
—
|
|
Reclassifications from accumulated other comprehensive income
|
|
(1
|
)
|
|
4
|
|
|
151
|
|
|
534
|
|
Net other comprehensive income
|
|
$
|
1,492
|
|
|
$
|
(17
|
)
|
|
$
|
(621
|
)
|
|
$
|
534
|
|
Balance, 06/30/12
|
|
$
|
8,528
|
|
|
$
|
(2,282
|
)
|
|
$
|
(2,349
|
)
|
|
$
|
(3,204
|
)
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 10: (Continued)
The following table summarizes information concerning individual items reclassified out of each component of accumulated other comprehensive income (loss) for the quarters ended June 30, 2013 and 2012:
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Amount Reclassified from Accumulated Other Comprehensive Income for the Quarter Ended (a)
|
|
|
Accumulated Other Comprehensive Income Components
|
|
June 30, 2013
|
|
June 30, 2012
|
|
Affected Line Item in the Statement of Operations
|
Securities available for sale:
|
|
|
|
|
|
|
Gains realized on sales of securities
|
|
$
|
1,378
|
|
|
$
|
1
|
|
|
Securities gains, net
|
|
|
(514
|
)
|
|
—
|
|
|
Income tax expense
|
|
|
$
|
864
|
|
|
$
|
1
|
|
|
Net of tax
|
|
|
|
|
|
|
|
Other than temporarily impaired securities available for sale:
|
|
|
|
|
|
|
Other than temporary impairment recognized on securities
|
|
$
|
(2,038
|
)
|
|
$
|
(4
|
)
|
|
Net investment impairment losses recognized
|
|
|
760
|
|
|
1
|
|
|
Income tax benefit
|
|
|
$
|
(1,278
|
)
|
|
$
|
(3
|
)
|
|
Net of tax
|
Cash flow hedge:
|
|
|
|
|
|
|
Reclassification of interest rate swap settlement
|
|
$
|
(171
|
)
|
|
$
|
(151
|
)
|
|
Interest expense on junior subordinated debt
|
|
|
63
|
|
|
57
|
|
|
Income tax benefit
|
|
|
$
|
(108
|
)
|
|
$
|
(94
|
)
|
|
Net of tax
|
|
|
|
|
|
|
|
Defined benefit pension plan:
|
|
|
|
|
|
|
Amortization of actuarial loss
|
|
$
|
(591
|
)
|
|
$
|
(534
|
)
|
|
(b)
|
|
|
221
|
|
|
199
|
|
|
Income tax benefit
|
|
|
$
|
(370
|
)
|
|
$
|
(335
|
)
|
|
Net of tax
|
(a) Positive amounts are credits/revenues and negative amounts are debits/expenses.
(b) This component is included in the computation of net periodic pension expense (see Note 8, Pension and Other Employee Benefit Plans) which is included in salaries and employee benefits expense.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 10: (Continued)
The following table summarizes the changes in the gross amounts for each component of other comprehensive income (loss) for the six months ended June 30, 2013 and 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Available-for-Sale Securities Without Other-Than-Temporary Impairments
|
|
Available-for-Sale Securities With Other-Than-Temporary Impairments
|
|
Cash Flow Hedge
|
|
Defined Benefit Pension Plan
|
Balance, 12/31/12
|
|
$
|
9,451
|
|
|
$
|
(2,162
|
)
|
|
$
|
(2,484
|
)
|
|
$
|
(2,364
|
)
|
Unrealized gains/losses arising during the period
|
|
(10,054
|
)
|
|
124
|
|
|
591
|
|
|
—
|
|
Reclassifications from accumulated other comprehensive income
|
|
(1,394
|
)
|
|
2,038
|
|
|
328
|
|
|
1,182
|
|
Net other comprehensive income
|
|
$
|
(11,448
|
)
|
|
$
|
2,162
|
|
|
$
|
919
|
|
|
$
|
1,182
|
|
Balance, 06/30/13
|
|
$
|
(1,997
|
)
|
|
$
|
—
|
|
|
$
|
(1,565
|
)
|
|
$
|
(1,182
|
)
|
|
|
|
|
|
|
|
|
|
Balance, 12/31/11
|
|
$
|
7,202
|
|
|
$
|
(2,318
|
)
|
|
$
|
(1,834
|
)
|
|
$
|
(4,272
|
)
|
Unrealized gains/losses arising during the period
|
|
1,918
|
|
|
32
|
|
|
(812
|
)
|
|
—
|
|
Reclassifications from accumulated other comprehensive income
|
|
(592
|
)
|
|
4
|
|
|
297
|
|
|
1,068
|
|
Net other comprehensive income
|
|
$
|
1,326
|
|
|
$
|
36
|
|
|
$
|
(515
|
)
|
|
$
|
1,068
|
|
Balance, 06/30/12
|
|
$
|
8,528
|
|
|
$
|
(2,282
|
)
|
|
$
|
(2,349
|
)
|
|
$
|
(3,204
|
)
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 10: (Continued)
The following table summarizes information concerning individual items reclassified out of each component of accumulated other comprehensive income (loss) for the six months ended June 30, 2013 and 2012:
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Amount Reclassified from Accumulated Other Comprehensive Income for the Six Months Ended (a)
|
|
|
Accumulated Other Comprehensive Income Components
|
|
June 30, 2013
|
|
June 30, 2012
|
|
Affected Line Item in the Statement of Operations
|
Securities available for sale:
|
|
|
|
|
|
|
Gains realized on sales of securities
|
|
$
|
1,394
|
|
|
$
|
592
|
|
|
Securities gains, net
|
|
|
(520
|
)
|
|
(220
|
)
|
|
Income tax expense
|
|
|
$
|
874
|
|
|
$
|
372
|
|
|
Net of tax
|
|
|
|
|
|
|
|
Other than temporarily impaired securities available for sale:
|
|
|
|
|
|
|
Other than temporary impairment recognized on securities
|
|
$
|
(2,038
|
)
|
|
$
|
(4
|
)
|
|
Net investment impairment losses recognized
|
|
|
760
|
|
|
1
|
|
|
Income tax benefit
|
|
|
$
|
(1,278
|
)
|
|
$
|
(3
|
)
|
|
Net of tax
|
Cash flow hedge:
|
|
|
|
|
|
|
Reclassification of interest rate swap settlement
|
|
$
|
(328
|
)
|
|
$
|
(297
|
)
|
|
Interest expense on junior subordinated debt
|
|
|
122
|
|
|
111
|
|
|
Income tax benefit
|
|
|
$
|
(206
|
)
|
|
$
|
(186
|
)
|
|
Net of tax
|
|
|
|
|
|
|
|
Defined benefit pension plan:
|
|
|
|
|
|
|
Amortization of actuarial loss
|
|
$
|
(1,182
|
)
|
|
$
|
(1,068
|
)
|
|
(b)
|
|
|
441
|
|
|
398
|
|
|
Income tax benefit
|
|
|
$
|
(741
|
)
|
|
$
|
(670
|
)
|
|
Net of tax
|
(a) Positive amounts are credits/revenues and negative amounts are debits/expenses.
(b) This component is included in the computation of net periodic pension expense (see Note 8: Pension and Other Employee Benefit Plans) which is included in salaries and employee benefits expense.
Note 11: Regulatory Matters
Federal banking regulations require that the Bank maintain certain cash reserves based on a percent of deposits. This requirement was $
3.354 million
at
June 30, 2013
and $
3.053 million
at
December 31, 2012
. The reserve requirements were covered by vault cash of $
10.739 million
at
June 30, 2013
and $
11.543 million
at
December 31, 2012
.
The Company and its subsidiary bank are subject to various regulatory capital requirements administered by Federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, specific capital requirements that involve quantitative measures of assets, liabilities and certain off-balance-sheet items, calculated under regulatory accounting practices must be met. The capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the maintenance of minimum amounts and ratios (set forth in the table below) of Total Capital and Tier I Capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier I Capital (as defined) to average assets (as defined). Management believes, as of
June 30, 2013
, that all capital adequacy requirements have been met.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 11: (Continued)
As of
June 30, 2013
, the most recent notification by the Federal Deposit Insurance Corporation categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized the Bank must maintain minimum total risk-based, Tier I risk-based, and Tier I leverage ratios as set forth in the table. There are no conditions or events since that notification that management believes have changed the Bank's category.
The Company's and Bank's actual capital amounts and ratios as of
June 30, 2013
, and
December 31, 2012
, are also presented in the table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Actual
|
|
Minimum Capital
|
|
Well Capitalized
|
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
June 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
$
|
154,687
|
|
|
14.43
|
%
|
|
$
|
85,730
|
|
|
8.00
|
%
|
|
$
|
—
|
|
|
—
|
%
|
Bank
|
|
117,631
|
|
|
10.97
|
%
|
|
85,754
|
|
|
8.00
|
%
|
|
107,193
|
|
|
10.00
|
%
|
Tier I capital (to risk weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
141,217
|
|
|
13.18
|
%
|
|
42,865
|
|
|
4.00
|
%
|
|
—
|
|
|
—
|
%
|
Bank
|
|
104,158
|
|
|
9.72
|
%
|
|
42,877
|
|
|
4.00
|
%
|
|
64,316
|
|
|
6.00
|
%
|
Tier I capital (to average assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
141,217
|
|
|
9.21
|
%
|
|
61,329
|
|
|
4.00
|
%
|
|
—
|
|
|
—
|
%
|
Bank
|
|
104,158
|
|
|
6.81
|
%
|
|
61,185
|
|
|
4.00
|
%
|
|
76,481
|
|
|
5.00
|
%
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
$
|
155,088
|
|
|
13.30
|
%
|
|
$
|
93,319
|
|
|
8.00
|
%
|
|
$
|
—
|
|
|
—
|
%
|
Bank
|
|
153,091
|
|
|
13.15
|
%
|
|
93,168
|
|
|
8.00
|
%
|
|
116,459
|
|
|
10.00
|
%
|
Tier I capital (to risk weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
140,471
|
|
|
12.04
|
%
|
|
46,660
|
|
|
4.00
|
%
|
|
—
|
|
|
—
|
%
|
Bank
|
|
138,497
|
|
|
11.89
|
%
|
|
46,584
|
|
|
4.00
|
%
|
|
69,876
|
|
|
6.00
|
%
|
Tier I capital (to average assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
140,471
|
|
|
8.91
|
%
|
|
63,087
|
|
|
4.00
|
%
|
|
—
|
|
|
—
|
%
|
Bank
|
|
138,497
|
|
|
8.83
|
%
|
|
62,768
|
|
|
4.00
|
%
|
|
78,460
|
|
|
5.00
|
%
|
Dividends paid by the Bank are the primary source of funds available to the Company for payment of dividends to its shareholders and other cash needs. Applicable Federal and state statutes and regulations impose restrictions on the amounts of dividends that may be declared by the Bank. The Bank may also be restricted in its ability to pay dividends due to regulatory violations cited in an examination. In addition to the formal statutes and regulations, regulatory authorities also consider the Bank’s ability to produce current earnings and the adequacy of the Bank's total capital in relation to its assets, deposits and other such items, and as a result, capital adequacy considerations could further limit the availability of dividends from the Bank.
The Bank is required to obtain prior approval from its primary regulators – the Federal Deposit Insurance Corporation (FDIC) and the State of Mississippi Department of Banking and Consumer Finance (MDBCF) – to pay dividends to the Company.
Pursuant to its pending acquisition by Renasant Corporation, the Company may redeem its TARP Community Development Capital Initiative (CDCI) preferred stock and common stock warrant. The Bank received approval from the FDIC and MDBCF to pay, and subsequently declared in June, a $
38.000 million
dividend to the Company to complete the transactions and pay the Company's debt obligations.
Under the terms of the Exchange Agreement related to the Company's participation in the TARP CDCI, the Company may not pay common dividends in excess of the current rate of
$.01
per share per quarter (
$.04
per share per year) through the earlier of September 2018 or the date the preferred stock is redeemed.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 12: Income Taxes
Income tax expense was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
(Dollars in thousands)
|
|
June 30
|
|
June 30
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Current income tax expense
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2
|
|
Deferred income tax expense (benefit)
|
|
(351
|
)
|
|
599
|
|
|
761
|
|
|
1,109
|
|
Total income tax expense (benefit)
|
|
$
|
(351
|
)
|
|
$
|
599
|
|
|
$
|
761
|
|
|
$
|
1,111
|
|
Net deferred tax assets totaled $
12.555 million
at
June 30, 2013
and $
10.533 million
at
December 31, 2012
and are included in other assets. Management has reviewed its deferred tax assets and determined that it is more likely than not that the deferred tax assets will be realized in the foreseeable future and therefore no valuation allowance has been accrued.
In connection with its previous net operating loss carryforwards and estimated
$10.834 million
in Federal taxable earnings for 2012, the Company had the following net operating losses and tax credits available for carryover for Federal income tax purposes at
December 31, 2012
:
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
Amount
|
|
Expiration
Dates
|
Federal net operating loss from 2010
|
|
$
|
291
|
|
|
2030
|
Mississippi net operating loss from 2009
|
|
5,110
|
|
|
2029
|
Mississippi net operating loss from 2010
|
|
4,707
|
|
|
2030
|
Alabama net operating loss from 2009
|
|
177
|
|
|
2029
|
Tennessee net operating loss from 2009
|
|
908
|
|
|
2029
|
Tennessee net operating loss from 2010
|
|
93
|
|
|
2030
|
Florida net operating loss from 2009
|
|
511
|
|
|
2029
|
Florida net operating loss from 2010
|
|
20
|
|
|
2030
|
Tax credits from 2008
|
|
26
|
|
|
2028
|
Tax credits from 2009
|
|
57
|
|
|
2029
|
Tax credits from 2010
|
|
203
|
|
|
2030
|
Tax credits from 2011
|
|
377
|
|
|
2031
|
Tax credits from 2012
|
|
356
|
|
|
2032
|
Alternative minimum tax credits from all years
|
|
739
|
|
|
indefinite lived
|
The Company was audited for the tax years of 2008 through 2010 by the Mississippi State Tax Commission. The audit was concluded in 2012 with additional taxes of
$3 thousand
owed.
The Company had no material recognized uncertain tax positions as of
June 30, 2013
or
December 31, 2012
and therefore did not have any tax accruals in
2013
or
2012
related to uncertain positions. The Company is no longer subject to Federal income tax examinations of tax returns filed for years before 2009.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 13: Earnings (Loss) Per Share
The Company calculates basic earnings per share using the two-class method. The two-class method is an earnings allocation formula that determines earnings per share separately for common stock and participating securities according to dividends declared and participation rights in undistributed earnings. The Company has determined that its outstanding non-vested restricted stock awards are participating securities. Diluted earnings per share are calculated using the more dilutive of the two-class method and the treasury stock method.
The calculation of earnings per share and the reconciliation of earnings per share and earnings per diluted share were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
(Dollars in thousands, except per share data)
|
|
June 30
|
|
June 30
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Net income
|
|
$
|
222
|
|
|
$
|
1,753
|
|
|
$
|
2,820
|
|
|
$
|
3,360
|
|
Preferred dividends
|
|
507
|
|
|
471
|
|
|
1,004
|
|
|
934
|
|
Net income (loss) attributable to common stock
|
|
$
|
(285
|
)
|
|
$
|
1,282
|
|
|
$
|
1,816
|
|
|
$
|
2,426
|
|
Net income (loss) allocated to common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributed
|
|
92
|
|
|
92
|
|
|
185
|
|
|
184
|
|
Undistributed
|
|
(365
|
)
|
|
1,134
|
|
|
1,562
|
|
|
2,181
|
|
|
|
$
|
(273
|
)
|
|
$
|
1,226
|
|
|
$
|
1,747
|
|
|
$
|
2,365
|
|
Weighted-average basic common and participating shares outstanding
|
|
9,607,329
|
|
|
9,596,919
|
|
|
9,606,222
|
|
|
9,399,697
|
|
Less: weighted average participating restricted shares outstanding
|
|
372,877
|
|
|
432,343
|
|
|
373,259
|
|
|
239,171
|
|
Weighted-average basic shares outstanding
|
|
9,234,452
|
|
|
9,164,576
|
|
|
9,232,963
|
|
|
9,160,526
|
|
Basic net income (loss) per share
|
|
$
|
(0.03
|
)
|
|
$
|
0.14
|
|
|
$
|
0.19
|
|
|
$
|
0.26
|
|
Weighted-average basic common and participating shares outstanding
|
|
9,607,329
|
|
|
9,596,919
|
|
|
9,606,222
|
|
|
9,399,697
|
|
Add: share-based options and stock warrant
|
|
—
|
|
|
—
|
|
|
170,598
|
|
|
—
|
|
|
|
9,607,329
|
|
|
9,596,919
|
|
|
9,776,820
|
|
|
9,399,697
|
|
Less: weighted average participating restricted shares outstanding
|
|
372,877
|
|
|
432,343
|
|
|
373,259
|
|
|
239,171
|
|
Weighted-average dilutive shares outstanding
|
|
9,234,452
|
|
|
9,164,576
|
|
|
9,403,561
|
|
|
9,160,526
|
|
Dilutive net income (loss) per share
|
|
$
|
(0.03
|
)
|
|
$
|
0.14
|
|
|
$
|
0.19
|
|
|
$
|
0.26
|
|
Weighted-average shares of potentially dilutive instruments that are not included in the dilutive share calculation due to anti-dilutive effect:
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation plan-related stock options
|
|
11,303
|
|
|
29,714
|
|
|
17,555
|
|
|
31,657
|
|
Common stock warrant
|
|
—
|
|
|
513,113
|
|
|
—
|
|
|
513,113
|
|
Note 14: Derivative Financial Instruments
In November 2010 the Company entered into an interest rate swap designed to hedge the interest cash flows of its junior subordinated debentures. The swap became effective on March 15, 2011, which is the date on which the junior subordinated debentures switched from a fixed interest rate to a floating interest rate. The maturity date of the swap is March 15, 2018. The Company expects the hedge to be highly effective and it is being accounted for as a cash flow hedge. The unrealized gains and losses of the interest rate swap are being recorded in accumulated other comprehensive income until the interest payment due dates when the balance remaining in other comprehensive income will be removed and charged or credited to interest expense. The swap is designed to make fixed rate payments at
3.795%
to the counterparty and receive floating rate payments at
three month LIBOR
plus
1.33%
from the counterparty. Government sponsored entity securities with a fair value of $
1.503 million
and cash of $
1.975 million
were pledged as collateral on the swap at
June 30, 2013
. Government sponsored entity securities with a fair value of $
1.520 million
and cash of $
1.973 million
were pledged as collateral on the swap at
December 31, 2012
.
The Company enters into interest rate lock agreements related to mortgage loan originations with customers. The Company also enters into forward sale agreements with mortgage investors. The interest rate lock agreements, which are written options, and the forward sale agreements are free-standing derivatives and are carried at fair value on the consolidated statements of condition with changes in fair value being recorded in earnings for the period.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 14: (Continued)
The following tables summarize the Company’s derivative positions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2013
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
(Dollars in thousands)
|
|
Balance Sheet Classification
|
|
Notional Amount
|
|
Fair Value
|
|
Balance Sheet Classification
|
|
Notional Amount
|
|
Fair Value
|
Derivatives designated in cash flow hedging relationships:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap
|
|
Other assets
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other liabilities
|
|
$
|
30,000
|
|
|
$
|
1,565
|
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward sale agreements
|
|
Other assets
|
|
1,836
|
|
|
30
|
|
|
Other liabilities
|
|
—
|
|
|
—
|
|
Written interest rate options (locks)
|
|
Other assets
|
|
110
|
|
|
1
|
|
|
Other liabilities
|
|
1,458
|
|
|
46
|
|
Total derivatives
|
|
|
|
$
|
1,946
|
|
|
$
|
31
|
|
|
|
|
$
|
31,458
|
|
|
$
|
1,611
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2012
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
(Dollars in thousands)
|
|
Balance Sheet Classification
|
|
Notional Amount
|
|
Fair Value
|
|
Balance Sheet Classification
|
|
Notional Amount
|
|
Fair Value
|
Derivatives designated in cash flow hedging relationships:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap
|
|
Other assets
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other liabilities
|
|
$
|
30,000
|
|
|
$
|
2,484
|
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward sale agreements
|
|
Other assets
|
|
21,925
|
|
|
168
|
|
|
Other liabilities
|
|
10,888
|
|
|
63
|
|
Written interest rate options (locks)
|
|
Other assets
|
|
8,641
|
|
|
149
|
|
|
Other liabilities
|
|
3,287
|
|
|
63
|
|
Total derivatives
|
|
|
|
$
|
30,566
|
|
|
$
|
317
|
|
|
|
|
$
|
44,175
|
|
|
$
|
2,610
|
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 14: (Continued)
Amounts included in the consolidated statements of operations and in other comprehensive income (OCI) in for the
three
and six month periods ending on June 30 of
2013
and
2012
are summarized in the following tables:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2013
|
(Dollars in thousands)
|
|
Amount of pre-tax gain (loss) recognized in OCI (Effective Portion)
|
|
Classification of gain (loss) reclassified from AOCI into earnings (Effective Portion)
|
|
Amount of pre-tax gain (loss) reclassified from AOCI into earnings (Effective Portion)
|
Derivatives in cash flow hedging relationships:
|
|
|
|
|
|
|
Interest rate swap
|
|
$
|
660
|
|
|
Interest on junior subordinated debt
|
|
$
|
(171
|
)
|
|
|
Classification of gain (loss) recognized in earnings
|
|
Amount of pre-tax gain (loss) recognized in earnings
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
Forward sale agreements
|
|
Mortgage banking income
|
|
$
|
45
|
|
Written interest rate options (locks)
|
|
Mortgage banking income
|
|
(45
|
)
|
Total
|
|
|
|
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2013
|
(Dollars in thousands)
|
|
Amount of pre-tax gain (loss) recognized in OCI (Effective Portion)
|
|
Classification of gain (loss) reclassified from AOCI into earnings (Effective Portion)
|
|
Amount of pre-tax gain (loss) reclassified from AOCI into earnings (Effective Portion)
|
Derivatives in cash flow hedging relationships:
|
|
|
|
|
|
|
Interest rate swap
|
|
$
|
591
|
|
|
Interest on junior subordinated debt
|
|
$
|
(328
|
)
|
|
|
Classification of gain (loss) recognized in earnings
|
|
Amount of pre-tax gain (loss) recognized in earnings
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
Forward sale agreements
|
|
Mortgage banking income
|
|
$
|
400
|
|
Written interest rate options (locks)
|
|
Mortgage banking income
|
|
63
|
|
Total
|
|
|
|
|
|
|
$
|
463
|
|
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 14: (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2012
|
(Dollars in thousands)
|
|
Amount of pre-tax gain (loss) recognized in OCI (Effective Portion)
|
|
Classification of gain (loss) reclassified from AOCI into earnings (Effective Portion)
|
|
Amount of pre-tax gain (loss) reclassified from AOCI into earnings (Effective Portion)
|
Derivatives in cash flow hedging relationships:
|
|
|
|
|
|
|
Interest rate swap
|
|
$
|
(772
|
)
|
|
Interest on junior subordinated debt
|
|
$
|
(151
|
)
|
|
|
Classification of gain (loss) recognized in earnings
|
|
Amount of pre-tax gain (loss) recognized in earnings
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
Forward sale agreements
|
|
Mortgage banking income
|
|
$
|
(299
|
)
|
Written interest rate options (locks)
|
|
Mortgage banking income
|
|
567
|
|
Total
|
|
|
|
|
|
|
$
|
268
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2012
|
(Dollars in thousands)
|
|
Amount of pre-tax gain (loss) recognized in OCI (Effective Portion)
|
|
Classification of gain (loss) reclassified from AOCI into earnings (Effective Portion)
|
|
Amount of pre-tax gain (loss) reclassified from AOCI into earnings (Effective Portion)
|
Derivatives in cash flow hedging relationships:
|
|
|
|
|
|
|
Interest rate swap
|
|
$
|
(812
|
)
|
|
Interest on junior subordinated debt
|
|
$
|
(297
|
)
|
|
|
Classification of gain (loss) recognized in earnings
|
|
Amount of pre-tax gain (loss) recognized in earnings
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
Forward sale agreements
|
|
Mortgage banking income
|
|
$
|
(51
|
)
|
Written interest rate options (locks)
|
|
Mortgage banking income
|
|
196
|
|
Total
|
|
|
|
|
|
|
$
|
145
|
|
A net settlement payment of $
171 thousand
was made to the swap counterparty on June 17, 2013. A total of $
328 thousand
in settlement payments were made to the swap counterparty during the first six months of 2013. The Company estimates that approximately $
336 thousand
will be recognized as a charge to interest expense during the remainder of
2013
related to the swap. The Company expects approximately $
667 thousand
related to future swap settlements to be recognized as a charge to interest expense over the next twelve months.
The interest rate swap is subject to a master netting arrangement. The Company does not net its derivative positions with related collateral positions.
FIRST M & F CORPORATION AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Unaudited)
Note 15: Variable Interest Entities
In February 2006, the Company issued $
30.928 million
in fixed/floating rate junior subordinated deferrable interest debentures to First M&F Statutory Trust I. The Company received $
30.000 million
in cash and $
928 thousand
of common securities from the Trust. The debentures mature in March 2036, and interest is payable quarterly. The subordinated debentures are redeemable at par. The subordinated debentures are the only asset of the Trust. The Trust issued $
30.000 million
in capital securities through a placement and issued $
928 thousand
of common securities to the Company.
First M&F Statutory Trust I, which is a wholly owned financing subsidiary of the Company for regulatory and legal purposes, is a variable interest entity. A determination has been made that the Company, since its equity interest is not at risk, is not the primary beneficiary and therefore, the Trust is not consolidated with the Company’s financial statements.
The Company is involved as a limited partner in
two
low income housing tax credit entities. The Company has determined that it is not the primary beneficiary of these partnerships because it does not have the power to direct the activities of the entity – primarily construction, renovation and property management – that most significantly impact the entity’s economic performance. The Company had a total investment and a total exposure of $
2.064 million
in these entities at
June 30, 2013
and $
2.208 million
at
December 31, 2012
. The low income housing tax credit partnership investments are evaluated for impairment whenever events or circumstances indicate that the carrying amounts may not be recoverable.
Note 16: Pending Merger
On February 6, 2013, First M&F Corporation (First M&F) and Renasant Corporation (Renasant) entered into an Agreement and Plan of Merger providing for the merger of First M&F with and into Renasant, with Renasant the surviving corporation in the merger, and the merger of Merchants and Farmers Bank with and into Renasant Bank, with Renasant Bank the surviving banking corporation. If the merger is completed, holders of First M&F's common stock will receive
0.6425
of a share of Renasant common stock in exchange for each share of First M&F common stock held immediately prior to the merger, subject to the payment of cash in lieu of fractional shares. Consummation of the merger is contingent upon regulatory and both First M&F and Renasant shareholder approval and other closing conditions. First M&F and Renasant held special shareholder meetings on June 25, 2013 at which the merger was approved by both sets of shareholders.
Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following provides a narrative discussion and analysis of significant changes in the Company’s results of operations and financial condition. This discussion should be read in conjunction with the interim consolidated financial statements and supplemental financial data presented elsewhere in this report.
Forward Looking Statements
Certain of the information included in this discussion contains forward looking financial data and information that is based upon management’s belief as well as certain assumptions made by, and information currently available to management. Should the assumptions prove to be significantly different, actual results may vary from those estimated, anticipated, projected or expected. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following:
|
|
•
|
A significant weakening of the economy.
|
|
|
•
|
A collapse of real estate values or the values of other assets that may serve as collateral on customers’ borrowings.
|
|
|
•
|
Adverse changes in interest rates that could destabilize the Company’s net interest margins.
|
|
|
•
|
An unanticipated inflationary spike or deflationary decline.
|
|
|
•
|
A market crash or a highly volatile market.
|
|
|
•
|
A loss of market liquidity for financial products.
|
|
|
•
|
Unfavorable judgments in ongoing litigation.
|
|
|
•
|
Technological disruptions or breaches.
|
|
|
•
|
Unanticipated catastrophic events or natural disasters.
|
|
|
•
|
Unforeseen new competition from outside the traditional financial services industry.
|
|
|
•
|
Unanticipated changes in laws and regulations related to businesses that the Company is in or anticipates entering into or related to transactions that the Company engages in or anticipates engaging in.
|
|
|
•
|
The actual results of the merger with Renasant could vary materially as a result of a number of factors, such as (1) a delay of the merger transaction due to litigation, (2) the possibility that various closing conditions for the merger transaction may not be satisfied or may require more time and resources than expected to satisfy and (3) the possibility that the Merger Agreement may be terminated.
|
Financial Summary
Net income for the
second
quarter of 2013 was
$222 thousand
, or
$0.03
basic and diluted loss per share after the effect of preferred stock dividends as compared to net income of
$1.753 million
, or
$0.14
basic and diluted earnings per share for the same period in 2012 and net income of $2.598 million or $0.22 basic and diluted earnings per share for the
first
quarter of 2013. Net income for the first six months of 2013 was $2.820 million or $0.19 basic and diluted earnings per share as compared to net income of $3.360 million or $0.26 basic and diluted earnings per share for the same period in 2012. The major factors contributing to the decline in earnings for the second quarter of 2013 as compared to the second quarter of 2012 were (1) a $900 thousand decrease in the loan loss provisions, (2) a loss on extinguishment of debt of $1.511 million, (3) an increase of $1.377 million in gains on sales of investment securities, (4) an other-than-temporary impairment of certain investment securities of $2.038 million (5) a decrease of $1.187 million in mortgage banking income and (6) a decrease in noninterest expenses. The major factors contributing to the decrease in earnings for the second quarter of 2013 as compared to the first quarter of 2013 were (1) a decrease of $672 thousand in mortgage revenues, (2) a loss on extinguishment of debt of $1.511 million, (3) an increase in gains on sales of investment securities of $1.362 million (4) an other-than-temporary impairment of certain investment securities of $2.038 million and (5) an increase in noninterest expenses highlighted by an increase in foreclosed property expenses of $1.463 million.
Highlights for the first
six
months of 2013 and 2012 are as follows:
|
|
•
|
Debit card revenues
increased
by
2.00%
for the
second
quarter of 2013 from the
second
quarter of 2012
|
|
|
•
|
The net interest margin
decreased
to
3.58%
in the
second
quarter of 2013 from
3.72%
in the
second
quarter of 2012
|
|
|
•
|
Loans held for investment decreased by
$15.583 million
from the
June 30, 2012
balance
|
|
|
•
|
Nonaccrual loans were
0.62%
of total loans at
June 30, 2013
as compared to
0.64%
at
June 30, 2012
|
|
|
•
|
Annualized net charge-offs were
0.09%
for the
second
quarter of 2013 as compared to
1.26%
for the
second
quarter of 2012
|
|
|
•
|
As a result of branch closings and other cost-saving initiatives, full-time equivalent employees dropped from
468
employees at
June 30, 2012
to
413
employees at
June 30, 2013
|
|
|
•
|
On February 6, 2013 the Company entered into an agreement to be acquired by Renasant Corporation. The acquisition, which was approved in June by the shareholders of both companies, is expected to occur in the third quarter of 2013.
|
The following table shows the quarterly net loan, non-interest bearing deposit, and interest bearing deposit changes for the last five quarters:
(
Net change, in thousands
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
Non-Interest
Bearing Deposits
|
|
Interest
Bearing Deposits
|
2nd Qtr 2012
|
|
$
|
3,101
|
|
|
$
|
(2,458
|
)
|
|
$
|
(46,712
|
)
|
3rd Qtr 2012
|
|
4,731
|
|
|
(2,461
|
)
|
|
(9,403
|
)
|
4th Qtr 2012
|
|
(11,854
|
)
|
|
42,611
|
|
|
10,590
|
|
1st Qtr 2013
|
|
12,184
|
|
|
(23,842
|
)
|
|
(26,058
|
)
|
2nd Qtr 2013
|
|
(20,644
|
)
|
|
52,281
|
|
|
(38,848
|
)
|
The following table shows the quarterly net interest income, loan loss accruals, non-interest income and non-interest expense amounts for the last five quarters:
(
Net amount, in thousands
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest
Income
|
|
Loan Loss
Accruals
|
|
Non-Interest
Income
|
|
Non-Interest
Expense
|
2nd Qtr 2012
|
|
$
|
12,916
|
|
|
$
|
2,280
|
|
|
$
|
6,035
|
|
|
$
|
14,319
|
|
3rd Qtr 2012
|
|
12,872
|
|
|
1,980
|
|
|
5,607
|
|
|
14,060
|
|
4th Qtr 2012
|
|
12,641
|
|
|
1,980
|
|
|
5,735
|
|
|
13,913
|
|
1st Qtr 2013
|
|
12,227
|
|
|
1,280
|
|
|
5,702
|
|
|
12,939
|
|
2nd Qtr 2013
|
|
12,329
|
|
|
1,380
|
|
|
2,586
|
|
|
13,664
|
|
The following table shows the components of pre-tax basic earnings per share for the last five quarters:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2nd Qtr 2013
|
|
1st Qtr 2013
|
|
4th Qtr 2012
|
|
3rd Qtr 2012
|
|
2nd Qtr 2012
|
Net interest income
|
|
$
|
1.34
|
|
|
$
|
1.32
|
|
|
$
|
1.37
|
|
|
$
|
1.40
|
|
|
$
|
1.41
|
|
Loan loss expense
|
|
0.15
|
|
|
0.14
|
|
|
0.21
|
|
|
0.21
|
|
|
0.25
|
|
Noninterest income
|
|
0.28
|
|
|
0.62
|
|
|
0.62
|
|
|
0.61
|
|
|
0.66
|
|
Noninterest expense
|
|
1.48
|
|
|
1.40
|
|
|
1.51
|
|
|
1.53
|
|
|
1.56
|
|
Net income (loss) before taxes
|
|
$
|
(0.01
|
)
|
|
$
|
0.40
|
|
|
$
|
0.27
|
|
|
$
|
0.27
|
|
|
$
|
0.26
|
|
The following table shows performance ratios for the last five quarters:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2nd Qtr 2013
|
|
1st Qtr 2013
|
|
4th Qtr 2012
|
|
3rd Qtr 2012
|
|
2nd Qtr 2012
|
Net interest margin
|
|
3.58
|
%
|
|
3.53
|
%
|
|
3.56
|
%
|
|
3.73
|
%
|
|
3.72
|
%
|
Efficiency ratio
|
|
90.24
|
%
|
|
71.25
|
%
|
|
74.83
|
%
|
|
75.21
|
%
|
|
74.70
|
%
|
Return on assets
|
|
0.06
|
%
|
|
0.67
|
%
|
|
0.46
|
%
|
|
0.46
|
%
|
|
0.45
|
%
|
Return on total equity
|
|
0.73
|
%
|
|
8.84
|
%
|
|
6.19
|
%
|
|
6.18
|
%
|
|
6.27
|
%
|
Return on common equity
|
|
(1.12
|
)%
|
|
8.51
|
%
|
|
5.40
|
%
|
|
5.38
|
%
|
|
5.46
|
%
|
Noninterest income to avg. assets
|
|
0.67
|
%
|
|
1.47
|
%
|
|
1.44
|
%
|
|
1.44
|
%
|
|
1.54
|
%
|
Noninterest income to revenues (1)
|
|
17.07
|
%
|
|
31.40
|
%
|
|
30.85
|
%
|
|
29.99
|
%
|
|
31.48
|
%
|
Noninterest expense to avg assets
|
|
3.55
|
%
|
|
3.34
|
%
|
|
3.49
|
%
|
|
3.62
|
%
|
|
3.65
|
%
|
Salaries and benefits to total noninterest expense
|
|
46.67
|
%
|
|
49.17
|
%
|
|
45.91
|
%
|
|
49.07
|
%
|
|
47.05
|
%
|
Nonaccrual loans to loans
|
|
0.62
|
%
|
|
0.72
|
%
|
|
0.75
|
%
|
|
0.62
|
%
|
|
0.64
|
%
|
90 day past due loans to loans
|
|
0.02
|
%
|
|
0.03
|
%
|
|
0.03
|
%
|
|
0.04
|
%
|
|
0.15
|
%
|
Annualized net charge offs as a percent of average loans
|
|
0.09
|
%
|
|
0.21
|
%
|
|
0.46
|
%
|
|
0.26
|
%
|
|
1.26
|
%
|
|
|
(1)
|
Revenues equal tax-equivalent net interest income before loan loss expense, plus noninterest income.
|
The following table shows revenue related performance statistics for the last five quarters:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(
Dollars in thousands
)
|
|
2nd Qtr 2013
|
|
1st Qtr 2013
|
|
4th Qtr 2012
|
|
3rd Qtr 2012
|
|
2nd Qtr 2012
|
Mortgage originations
|
|
$
|
18,428
|
|
|
$
|
45,423
|
|
|
$
|
54,602
|
|
|
$
|
47,295
|
|
|
$
|
38,693
|
|
Trust revenues
|
|
79
|
|
|
50
|
|
|
44
|
|
|
43
|
|
|
46
|
|
Retail investment revenues
|
|
124
|
|
|
110
|
|
|
127
|
|
|
70
|
|
|
117
|
|
Revenues per FTE employee
|
|
36
|
|
|
40
|
|
|
40
|
|
|
40
|
|
|
41
|
|
Agency commissions per agency FTE employee (1)
|
|
25
|
|
|
24
|
|
|
22
|
|
|
27
|
|
|
22
|
|
(1) Agency commissions are property, casualty, life and health commissions produced by the insurance agency personnel.
The following table shows additional statistics for the Company at the end of the last five quarters:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2nd Qtr 2013
|
|
1st Qtr 2013
|
|
4th Qtr 2012
|
|
3rd Qtr 2012
|
|
2nd Qtr 2012
|
Full-time equivalent employees
|
|
413
|
|
|
441
|
|
|
456
|
|
|
466
|
|
|
468
|
|
Number of noninterest-bearing deposit accounts
|
|
32,948
|
|
|
32,830
|
|
|
32,495
|
|
|
32,475
|
|
|
32,469
|
|
Net Interest Income
Net interest income before loan loss expenses for the first six months of 2013 was $24.556 million as compared to $25.880 million for the first six months of 2012. For the first six months of 2013 compared to 2012: earning asset yields decreased by 41 basis points, liability costs decreased by 27 basis points, the net interest spread decreased by 14 basis points and the net interest margin decreased by 14 basis points.
Net interest income before loan loss expenses for the
second
quarter of 2013 was $
12.329 million
as compared to $
12.916 million
for the
second
quarter of 2012 and $12.227 million for the
first
quarter of 2013. For the
second
quarter of 2013 compared to the same quarter of 2012: earning asset yields
decreased
by
40
basis points, liability costs
decreased
by
25
basis points, the net interest spread
decreased
by
15
basis points and the net interest margin
decreased
by
14
basis points. For the
second
quarter of 2013 compared to the
first
quarter of 2013: earning asset yields
increased
by
2
basis points, liability costs
decreased
by
1
basis point, the net interest spread increased by 3 basis points and the net interest margin
increased
by
5
basis points.
Balance sheet dynamics affecting the comparative net interest margins for the first six months of 2013 compared to 2012 include (1) a decrease of 0.36% in average loans held for investment, (2) an increase in average loans as a percentage of earning assets from 68.30% in the first six months of 2012 to 68.70% in the first six months of 2013, (3) a decrease in average interest-bearing deposits of 5.94%, (4) a decrease in average other borrowings of 11.50% and (5) an increase in average noninterest-bearing deposits as a percentage of total assets from 14.39% in 2012 to 16.80% in 2013.
Balance sheet dynamics affecting the comparative net interest margins for the
second
quarter of 2013 compared to 2012 include (1) a
decrease
of
0.04%
in average loans held for investment, (2) an
increase
in average loans held for investment as a percentage of earning assets from
68.54%
in the
second
quarter of 2012 to
69.12%
in the
second
quarter of 2013, (3) a
decrease
in average interest-bearing deposits of
6.04%
, (4) a
decrease
in average other borrowings of
13.53%
and (5) an
increase
in average noninterest-bearing deposits as a percentage of total assets from
14.75%
in 2012 to
17.37%
in 2013.
Balance sheet dynamics affecting the comparative net interest margins for the
second
quarter of 2013 compared to the
first
quarter of 2013 include (1) a
decrease
of
0.41%
in average loans held for investment, (2) an
increase
in average loans held for investment as a percentage of earning assets from
68.29%
in the
first
quarter of 2013 to
69.12%
in the
second
quarter of 2013, (3) a
decrease
in average interest-bearing deposits of
3.33%
, (4) a
decrease
in average other borrowings of
6.21%
and (5) an
increase
in average noninterest-bearing deposits as a percentage of total assets from
16.23%
in the
first
quarter of 2013 to
17.37%
in the
second
quarter of 2013.
Yield and cost dynamics affecting the comparative net interest margins for the first six months of 2013 compared to 2012 include (1) a decrease of 46 basis points in yields on loans held for investment and for sale, (2) a decrease of 20 basis points in investment and short-term funds yields, (3) a decrease of 27 basis points in costs of deposits and (4) a decrease of 10 basis points in costs of borrowings.
Yield and cost dynamics affecting the comparative net interest margins for the
second
quarter of 2013 compared to 2012 include (1) a
decrease
of
40
basis points in yields on loans held for investment and for sale, (2) a
decrease
of
23
basis points in investment and short-term funds yields, (3) a
decrease
of
24
basis points in costs of deposits and (4) a
decrease
of
19
basis points in costs of borrowings.
Yield and cost dynamics affecting the comparative net interest margins for the
second
quarter of 2013 compared to the
first
quarter of 2013 include (1) a
decrease
of
2
basis points in yields on loans held for investment and for sale, (2) an
increase
of
10
basis points in investment and short-term funds yields, (3) a
decrease
of
1
basis point in costs of deposits and (4) an
increase
of
15
basis points in costs of borrowings.
Net interest income for the second quarter of 2013 as compared to the second quarter of 2012 decreased as average earning assets and earning asset yields declined. Funding costs continued to decrease, but were outpaced by earning asset yield decreases. Although the net interest spread - the difference between earning asset yields and interest-bearing liability costs - decreased by 15 basis points, the net interest margin declined by 14 basis points as funding provided by an increase in average noninterest-bearing deposits made a positive contribution. A lack of balance sheet growth, especially in average loan balances, has put additional pressure on net interest income. The yield curve began to steepen during 2013 after a steady flattening period since 2010. The spread between 10-year and 2-year Treasury rates widened by 51 basis points from December 2012 to June 2013 after declining by 26 basis points over the course of 2012. AAA corporate bond yields increased by 62 basis points from December 2012 to June 2013 after declining by 28 basis points from December 2011 to December 2012. As the economy picks up strength and the markets begin to anticipate a shift in the Federal Reserve's monetary policy, a steeper yield curve may be anticipated over the next year. It is difficult to project the effect of a steeper yield curve on the Company's asset and liability yields and costs as it depends on how quickly assets may re-price, the pace of new loan volumes and the sensitivity of interest-bearing deposits. The pace of loan growth will be critical going forward as a driver of any improvement in net interest income. The strength of the economy, especially with respect to how it affects consumer spending and the ability of small businesses to grow, will be a major driver of loan growth over the next year.
The following table shows the components of the net interest margin for the first and second quarters of 2013 and 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yields/Costs
|
|
Yields/Costs
|
|
|
2nd Quarter, 2013
|
|
1st Quarter, 2013
|
|
2nd Quarter, 2012
|
|
1st Quarter, 2012
|
Interest bearing bank balances
|
|
0.26
|
%
|
|
0.31
|
%
|
|
0.37
|
%
|
|
0.26
|
%
|
Federal funds sold
|
|
0.25
|
|
|
0.24
|
|
|
0.27
|
|
|
0.25
|
|
Taxable investments
|
|
1.71
|
|
|
1.61
|
|
|
1.88
|
|
|
2.00
|
|
Tax-exempt investments
|
|
5.04
|
|
|
5.16
|
|
|
5.59
|
|
|
5.83
|
|
Loans held for sale
|
|
2.08
|
|
|
1.65
|
|
|
3.22
|
|
|
3.06
|
|
Loans held for investment
|
|
5.22
|
|
|
5.28
|
|
|
5.69
|
|
|
5.80
|
|
Earning asset yield
|
|
4.17
|
|
|
4.15
|
|
|
4.57
|
|
|
4.57
|
|
Interest checking
|
|
0.23
|
|
|
0.22
|
|
|
0.43
|
|
|
0.46
|
|
Money market deposits
|
|
0.18
|
|
|
0.18
|
|
|
0.37
|
|
|
0.52
|
|
Savings deposits
|
|
0.76
|
|
|
0.80
|
|
|
0.95
|
|
|
0.99
|
|
Certificates of deposit
|
|
1.04
|
|
|
1.08
|
|
|
1.31
|
|
|
1.39
|
|
Short-term borrowings
|
|
0.20
|
|
|
0.31
|
|
|
0.62
|
|
|
0.48
|
|
Other borrowings
|
|
4.05
|
|
|
4.01
|
|
|
4.21
|
|
|
3.97
|
|
Cost of interest-bearing liabilities
|
|
0.73
|
|
|
0.74
|
|
|
0.98
|
|
|
1.03
|
|
Net interest spread
|
|
3.44
|
|
|
3.41
|
|
|
3.59
|
|
|
3.54
|
|
Effect of non-interest bearing deposits
|
|
0.14
|
|
|
0.13
|
|
|
0.16
|
|
|
0.16
|
|
Effect of leverage
|
|
0.00
|
|
|
(0.01
|
)
|
|
(0.03
|
)
|
|
(0.03
|
)
|
Net interest margin, tax-equivalent
|
|
3.58
|
|
|
3.53
|
|
|
3.72
|
|
|
3.67
|
|
Less: Tax equivalent adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments
|
|
0.06
|
|
|
0.05
|
|
|
0.05
|
|
|
0.05
|
|
Loans
|
|
0.01
|
|
|
0.01
|
|
|
0.01
|
|
|
0.01
|
|
Reported book net interest margin
|
|
3.51
|
%
|
|
3.47
|
%
|
|
3.66
|
%
|
|
3.61
|
%
|
|
|
|
|
|
|
|
|
|
The following table shows the components of the net interest margin for the first six months of 2013 and 2012:
|
|
|
Yields/Costs
|
|
|
|
|
|
|
|
|
YTD
June 2013
|
|
YTD
June 2012
|
|
|
|
|
|
|
Interest bearing bank balances
|
|
0.29
|
%
|
|
0.29
|
%
|
|
|
|
|
|
|
Federal funds sold
|
|
0.25
|
|
|
0.26
|
|
|
|
|
|
|
|
Taxable investments
|
|
1.66
|
|
|
1.94
|
|
|
|
|
|
|
|
Tax-exempt investments
|
|
5.10
|
|
|
5.71
|
|
|
|
|
|
|
|
Loans held for sale
|
|
1.76
|
|
|
3.15
|
|
|
|
|
|
|
|
Loans held for investment
|
|
5.25
|
|
|
5.74
|
|
|
|
|
|
|
|
Earning asset yield
|
|
4.16
|
|
|
4.57
|
|
|
|
|
|
|
|
Interest checking
|
|
0.23
|
|
|
0.45
|
|
|
|
|
|
|
|
Money market deposits
|
|
0.18
|
|
|
0.45
|
|
|
|
|
|
|
|
Savings
|
|
0.78
|
|
|
0.97
|
|
|
|
|
|
|
|
Certificates of deposit
|
|
1.06
|
|
|
1.35
|
|
|
|
|
|
|
|
Short-term borrowings
|
|
0.27
|
|
|
0.53
|
|
|
|
|
|
|
|
Other borrowings
|
|
4.03
|
|
|
4.09
|
|
|
|
|
|
|
|
Cost of interest-bearing liabilities
|
|
0.74
|
|
|
1.01
|
|
|
|
|
|
|
|
Net interest spread
|
|
3.42
|
|
|
3.56
|
|
|
|
|
|
|
|
Effect of non-interest bearing deposits
|
|
0.14
|
|
|
0.16
|
|
|
|
|
|
|
|
Effect of leverage
|
|
(0.01
|
)
|
|
(0.03
|
)
|
|
|
|
|
|
|
Net interest margin, tax-equivalent
|
|
3.55
|
|
|
3.69
|
|
|
|
|
|
|
|
Less: Tax equivalent adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments
|
|
0.05
|
|
|
0.05
|
|
|
|
|
|
|
|
Loans
|
|
0.01
|
|
|
0.01
|
|
|
|
|
|
|
|
Reported book net interest margin
|
|
3.49
|
%
|
|
3.63
|
%
|
|
|
|
|
|
|
The following table shows average balance sheets for the first and second quarters of 2013 and 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
2nd Quarter,
|
|
1st Quarter,
|
|
2nd Quarter,
|
|
1st Quarter,
|
|
|
2013
|
|
2013
|
|
2012
|
|
2012
|
Interest bearing bank balances
|
|
$
|
61,978
|
|
|
$
|
76,526
|
|
|
$
|
30,923
|
|
|
$
|
79,212
|
|
Federal funds sold
|
|
10,000
|
|
|
10,000
|
|
|
15,082
|
|
|
25,000
|
|
Taxable investments
|
|
313,887
|
|
|
309,373
|
|
|
333,794
|
|
|
299,622
|
|
Tax-exempt investments
|
|
44,109
|
|
|
44,187
|
|
|
36,610
|
|
|
34,969
|
|
Loans held for sale
|
|
4,889
|
|
|
13,770
|
|
|
30,416
|
|
|
22,729
|
|
Loans held for investment
|
|
973,160
|
|
|
977,198
|
|
|
973,545
|
|
|
983,800
|
|
Earning assets
|
|
1,408,023
|
|
|
1,431,054
|
|
|
1,420,370
|
|
|
1,445,332
|
|
Other assets
|
|
134,997
|
|
|
139,940
|
|
|
157,050
|
|
|
161,681
|
|
Total assets
|
|
$
|
1,543,020
|
|
|
$
|
1,570,994
|
|
|
$
|
1,577,420
|
|
|
$
|
1,607,013
|
|
Interest checking
|
|
$
|
411,929
|
|
|
$
|
422,966
|
|
|
$
|
404,958
|
|
|
$
|
419,260
|
|
Money market deposits
|
|
200,444
|
|
|
212,106
|
|
|
217,533
|
|
|
226,602
|
|
Savings deposits
|
|
120,227
|
|
|
118,719
|
|
|
121,778
|
|
|
120,835
|
|
Certificates of deposit
|
|
345,147
|
|
|
361,037
|
|
|
402,703
|
|
|
417,086
|
|
Short-term borrowings
|
|
2,862
|
|
|
5,337
|
|
|
2,974
|
|
|
5,054
|
|
Other borrowings
|
|
62,062
|
|
|
66,173
|
|
|
71,771
|
|
|
73,107
|
|
Interest-bearing liabilities
|
|
1,142,671
|
|
|
1,186,338
|
|
|
1,221,717
|
|
|
1,261,944
|
|
Noninterest-bearing deposits
|
|
267,956
|
|
|
254,957
|
|
|
232,744
|
|
|
225,610
|
|
Other liabilities
|
|
11,065
|
|
|
10,490
|
|
|
10,493
|
|
|
8,714
|
|
Stockholders’ equity
|
|
121,328
|
|
|
119,209
|
|
|
112,466
|
|
|
110,745
|
|
Liabilities and stockholders’ equity
|
|
$
|
1,543,020
|
|
|
$
|
1,570,994
|
|
|
$
|
1,577,420
|
|
|
$
|
1,607,013
|
|
Loans to earning assets
|
|
69.12
|
%
|
|
68.29
|
%
|
|
68.54
|
%
|
|
68.07
|
%
|
Loans to assets
|
|
63.07
|
%
|
|
62.20
|
%
|
|
61.72
|
%
|
|
61.22
|
%
|
Earning assets to assets
|
|
91.25
|
%
|
|
91.09
|
%
|
|
90.04
|
%
|
|
89.94
|
%
|
Noninterest-bearing deposits to assets
|
|
17.37
|
%
|
|
16.23
|
%
|
|
14.75
|
%
|
|
14.04
|
%
|
Equity to assets
|
|
7.86
|
%
|
|
7.59
|
%
|
|
7.13
|
%
|
|
6.89
|
%
|
The following table shows average balance sheets for the first six months of 2013 and 2012:
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
YTD June 2013
|
|
YTD June 2012
|
Interest bearing bank balances
|
|
$
|
69,212
|
|
|
$
|
55,067
|
|
Federal funds sold
|
|
10,000
|
|
|
20,041
|
|
Taxable investments
|
|
311,642
|
|
|
316,708
|
|
Tax-exempt investments
|
|
44,148
|
|
|
35,790
|
|
Loans held for sale
|
|
9,305
|
|
|
26,573
|
|
Loans held for investment
|
|
975,168
|
|
|
978,672
|
|
Earning assets
|
|
1,419,475
|
|
|
1,432,851
|
|
Other assets
|
|
137,455
|
|
|
159,365
|
|
Total assets
|
|
$
|
1,556,930
|
|
|
$
|
1,592,216
|
|
Interest checking
|
|
$
|
417,417
|
|
|
$
|
412,108
|
|
Money market deposits
|
|
206,242
|
|
|
222,067
|
|
Savings deposits
|
|
119,477
|
|
|
121,307
|
|
Certificates of deposit
|
|
353,048
|
|
|
409,895
|
|
Short-term borrowings
|
|
4,093
|
|
|
4,014
|
|
Other borrowings
|
|
64,107
|
|
|
72,439
|
|
Interest-bearing liabilities
|
|
1,164,384
|
|
|
1,241,830
|
|
Noninterest-bearing deposits
|
|
261,493
|
|
|
229,177
|
|
Other liabilities
|
|
10,779
|
|
|
9,603
|
|
Stockholders’ equity
|
|
120,274
|
|
|
111,606
|
|
Liabilities and stockholders’ equity
|
|
$
|
1,556,930
|
|
|
$
|
1,592,216
|
|
Loans to earning assets
|
|
68.70
|
%
|
|
68.30
|
%
|
Loans to assets
|
|
62.63
|
%
|
|
61.47
|
%
|
Earning assets to assets
|
|
91.17
|
%
|
|
89.99
|
%
|
Noninterest-bearing deposits to assets
|
|
16.80
|
%
|
|
14.39
|
%
|
Equity to assets
|
|
7.73
|
%
|
|
7.01
|
%
|
Provision for Loan Losses
The accrual for the provision for loan losses for the
second
quarter of 2013 was
$1.380 million
as compared to $1.280 million for the first quarter of 2013 and
$2.280 million
for the
second
quarter of 2012. Net charge-offs were $218 thousand for the
second
quarter of 2013 as compared to $503 thousand for the
first
quarter of 2013 and $3.054 million for the
second
quarter of 2012. The accrual for the provision for loan losses for the first half of 2013 was $2.660 million as compared to $4.560 million for the same period in 2012. Net charge-offs were $721 thousand for the first half of 2013 as compared to $4.203 million for the same period in 2012. The allowance for loan losses as a percentage of loans was
2.01%
at
June 30, 2013
,
1.79%
at
December 31, 2012
, and
1.56%
at
June 30, 2012
.
The provisions for loan loss accruals have generally decreased from 2011 through 2013 as net charge-offs have declined, substandard loans have declined and the loan portfolio has decreased. Nonaccrual loans since the second quarter of 2012 have been at their pre-2008 levels.
The Credit Risk Management section of this discussion provides further details on the allowance provisioning process.
Non Interest Income
Noninterest income, excluding securities transactions, was
$3.246 million
for the
second
quarter of 2013 as compared to
$6.038 million
for the same period in 2012 and $5.686 million in the
first
quarter of 2013. For the
second
quarter of 2013 as compared to the
second
quarter of 2012: (1) deposit revenues
decreased
by
$111 thousand
, (2) mortgage banking revenues
decreased
by
$1.187 million
and (3) agency commissions
increased
by
$32 thousand
. For the
second
quarter of 2013 as compared to the
first
quarter of 2013: (1) deposit revenues
increased
by
$66 thousand
, (2) mortgage banking revenues
decreased
by
$672 thousand
and (3) agency commissions
increased
by
$60 thousand
.
The
second
quarter of 2013 showed a
decrease
of
4.36%
from the
second
quarter of 2012 and a
2.78%
increase
from the
first
quarter of 2013 in deposit revenues. Overdraft fee revenues, which comprise approximately
49%
of deposit revenues,
decreased
by
9.19%
from the
second
quarter of 2012 to the
second
quarter of 2013 and
decreased
by
.83%
from the
first
quarter of 2013 to the
second
quarter of 2013. Overdraft fees are per item charges applied to each check paid on an overdrawn account or returned. These revenue decreases are driven by customer preferences and economic conditions. The per item fee is determined by the Company’s pricing committee and is based primarily on the competitive market prices as well as on costs associated with processing the items.
The majority of the volumes of overdraft items processed come from customers in the Company’s overdraft protection program which grants overdraft limits to customers, generally allows account activity up to the overdraft limit balance, and requires that accounts have positive balances at some point within a thirty day period. Overdrafts are considered loans for accounting purposes and therefore are subject to the Company’s loan accounting policies concerning the charging off of accounts to the allowance for loan losses. Interest charged on overdrawn balances, based on the Federal discount rate, is recorded as interest on loans. The overdraft protection program is designed to help customers with their cash flow needs and is not extended to individuals who are poor credit risks.
Debit card revenues
increased
by
2.00%
from the
second
quarter of 2012 to the
second
quarter of 2013 and
increased
by
8.41%
from the
first
quarter of 2013 to the
second
quarter of 2013. Revenues have leveled off since the second quarter of 2012 as the debit card customer base has become more seasoned and personal checking account growth has plateaued. The following table shows the components of deposit account income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
(Dollars in thousands)
|
|
June 30
|
|
June 30
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Service charge revenues
|
|
$
|
275
|
|
|
$
|
284
|
|
|
$
|
549
|
|
|
$
|
570
|
|
Debit/ATM card revenues
|
|
967
|
|
|
948
|
|
|
1,859
|
|
|
1,795
|
|
Overdraft fee revenues
|
|
1,195
|
|
|
1,316
|
|
|
2,400
|
|
|
2,640
|
|
Service charges on deposit accounts
|
|
$
|
2,437
|
|
|
$
|
2,548
|
|
|
$
|
4,808
|
|
|
$
|
5,005
|
|
Mortgage banking income
decreased
by
65.73%
from the
second
quarter of 2012 to the
second
quarter of 2013 and
decreased
by
52.05%
from the
first
quarter of 2013 to the
second
quarter of 2013. Mortgage originations
decreased
by
52.37%
from the
second
quarter of 2012 to the
second
quarter of 2013 and
decreased
by
59.43%
from the
first
quarter of 2013 to the
second
quarter of 2013.
The following table summarizes certain performance metrics related to mortgage revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
YTD
|
|
YTD
|
|
|
2Q2013
|
|
1Q2013
|
|
2Q2012
|
|
June 2013
|
|
June 2012
|
Non-interest income:
|
|
|
|
|
|
|
|
|
|
|
Retail revenues
|
|
$
|
474
|
|
|
$
|
714
|
|
|
$
|
1,110
|
|
|
$
|
1,188
|
|
|
$
|
1,390
|
|
Selected non-interest expenses: (a)
|
|
|
|
|
|
|
|
|
|
|
Recourse expenses
|
|
(42
|
)
|
|
2
|
|
|
74
|
|
|
(40
|
)
|
|
80
|
|
Closing and shipping expenses
|
|
174
|
|
|
227
|
|
|
182
|
|
|
401
|
|
|
325
|
|
Origination-related expenses
|
|
132
|
|
|
229
|
|
|
256
|
|
|
361
|
|
|
405
|
|
Adjusted revenues
|
|
$
|
342
|
|
|
$
|
485
|
|
|
$
|
854
|
|
|
$
|
827
|
|
|
$
|
985
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail originations
|
|
$
|
17,788
|
|
|
$
|
24,029
|
|
|
$
|
23,898
|
|
|
$
|
41,817
|
|
|
$
|
41,332
|
|
Retail sales
|
|
$
|
25,004
|
|
|
$
|
24,460
|
|
|
$
|
25,125
|
|
|
$
|
49,464
|
|
|
$
|
41,218
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted revenues / dollar sales
|
|
1.37
|
%
|
|
1.98
|
%
|
|
3.40
|
%
|
|
1.67
|
%
|
|
2.39
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income:
|
|
|
|
|
|
|
|
|
|
|
Wholesale revenues
|
|
$
|
145
|
|
|
$
|
577
|
|
|
$
|
696
|
|
|
$
|
722
|
|
|
$
|
983
|
|
Selected non-interest expenses: (a)
|
|
|
|
|
|
|
|
|
|
|
Broker fees
|
|
(1
|
)
|
|
271
|
|
|
368
|
|
|
270
|
|
|
571
|
|
Recourse expenses
|
|
(80
|
)
|
|
1
|
|
|
86
|
|
|
(79
|
)
|
|
86
|
|
Closing and shipping expenses
|
|
21
|
|
|
95
|
|
|
132
|
|
|
116
|
|
|
202
|
|
Origination-related expenses
|
|
(60
|
)
|
|
367
|
|
|
586
|
|
|
307
|
|
|
859
|
|
Adjusted revenues
|
|
$
|
205
|
|
|
$
|
210
|
|
|
$
|
110
|
|
|
$
|
415
|
|
|
$
|
124
|
|
|
|
|
|
|
|
|
|
|
|
|
Wholesale originations
|
|
$
|
640
|
|
|
$
|
21,394
|
|
|
$
|
14,795
|
|
|
$
|
22,034
|
|
|
$
|
27,869
|
|
Wholesale sales
|
|
$
|
6,955
|
|
|
$
|
22,492
|
|
|
$
|
18,055
|
|
|
$
|
29,447
|
|
|
$
|
27,660
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted revenues / dollar sales
|
|
2.95
|
%
|
|
0.93
|
%
|
|
0.61
|
%
|
|
1.41
|
%
|
|
0.45
|
%
|
(a) Selected noninterest expenses are those expenses related to mortgage closings, credit risk, and broker fees and discounts. They do not include originator, processor, or underwriter compensation costs.
Conventional 30-year mortgage rates moved up steadily by 111 basis points during the first half of 2013, ending the second quarter at 4.46%. Rates moved downward by 29 basis points during the first half of 2012, ending the half at 3.66%. Mortgage origination activity declined during the second quarter of 2013 after a strong first quarter. Refinance activity declined from 67% of total originations in the first quarter of 2013 to 48% in the second quarter. Management decided to exit the wholesale mortgage business at the end of the first quarter of 2013. Therefore, wholesale origination volumes have declined due to the exit from this product origination channel. The trend of increasing mortgage rates is expected to temper refinance activity while an improving economy may support home purchase mortgage activity, with overall origination volumes expected to decline over the remainder of the year.
Agency commission income
increased
by
3.77%
from the
second
quarter of 2012 to the
second
quarter of 2013 and
increased
by
7.32%
from the
first
quarter of 2013 to the
second
quarter of 2013. Property and casualty commissions increased by $14 thousand while life and health commissions increased by $16 thousand for the second quarter of 2013 as compared to the second quarter of 2012. Property and casualty commissions increased by $70 thousand while life and health commissions decreased by $14 thousand for the second quarter of 2013 as compared to the first quarter of 2013. Insurance commission volumes are expected to be influenced by the strength of the economy, competitive pricing pressures and sales efforts.
The Company incurred $1.511 million in exit charges related to the early payoff of the remainder of its FHLB borrowings.
The Company had sales and calls of $67.799 million of U.S. government-sponsored entity (GSE) securities for a net loss of $401 thousand during the first half of 2013. The Company also had sales and calls of $66.016 million of mortgage-backed securities for a net gain of $1.803 million during the first half of 2013. The Company also had sales and calls of $8.810 million of other debt securities for a net loss of $28 thousand during the first half of 2013. The Company also had sales and calls of $3.780 million of municipal securities for a net gain of $20 thousand during the first half of 2013. The Company had sales and calls of $23.846 million of GSE securities for a net loss of $14 thousand during the first half of 2012. The Company also had sales and calls of $17.115 million of mortgage-backed securities for a net gain of $596 thousand during the first half of 2012. The Company also had sales and calls of $1.284 million of municipal securities for a net gain of $10 thousand during the first half of 2012. The proceeds from the 2013 sales and cash flows from principal payments on mortgage-backed securities were used to pay off borrowings and also were reinvested into the portfolio. The proceeds from the 2012 sales were combined with other funds and reinvested into the portfolio.
The Company owns five separate beneficial interests in collateralized debt obligations that own bank trust preferred securities. These beneficial interests are tested for impairment on a quarterly basis. All of the beneficial interests have incurred other-than-temporary impairments since 2008. Three of the beneficial interests - Trapeza I, Trapeza II and Trapeza V - are deferring their interest payments and are in nonaccrual status. The total amount of interest that would have been earned by the securities that were in nonaccrual status during the first half of 2013 was $35 thousand and for the first half of 2012 was $49 thousand.
None of the beneficial interests failed impairment tests during the first quarter of 2013. Management decided to seek bids for the sale of the five securities at the end of the second quarter. With the expectation of a future sale, an impairment charge was taken at the end of the second quarter for the remaining unrealized losses on all five securities. These other-than-temporary impairment charges amounted to $2.038 million.
The following table shows the other-than-temporary charges that the Company incurred during 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Other-Than-Temporary Impairment Charged Against Earnings
|
|
Other-Than-Temporary Impairment Charged To (Reclassified From) Other Comprehensive Income
|
Name of Issuer
|
|
1st Quarter
|
|
2nd Quarter
|
|
1st Quarter
|
|
2nd Quarter
|
Trapeza I 2002-1A
|
|
$
|
—
|
|
|
$
|
301
|
|
|
$
|
—
|
|
|
$
|
(301
|
)
|
Trapeza II 2003-2A
|
|
—
|
|
|
679
|
|
|
—
|
|
|
(679
|
)
|
Tpref Funding II
|
|
—
|
|
|
438
|
|
|
—
|
|
|
(438
|
)
|
Trapeza V 2003-5A
|
|
—
|
|
|
414
|
|
|
—
|
|
|
(414
|
)
|
MM Community Funding IX
|
|
—
|
|
|
206
|
|
|
—
|
|
|
(206
|
)
|
Total
|
|
$
|
—
|
|
|
$
|
2,038
|
|
|
$
|
—
|
|
|
$
|
(2,038
|
)
|
The following table shows the other-than-temporary charges that the Company incurred during 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Other-Than-Temporary Impairment Charged Against Earnings
|
|
Other-Than-Temporary Impairment Charged To (Reclassified From) Other Comprehensive Income
|
Name of Issuer
|
|
1st Quarter
|
|
2nd Quarter
|
|
1st Quarter
|
|
2nd Quarter
|
Tpref Funding II
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
4
|
|
Total
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
4
|
|
The following table summarizes certain financial information about the trust preferred security-backed CDOs at the balance sheet date:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2013
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Name of Issuer
|
|
Class
|
|
Book Value
|
|
Fair Value
|
|
Unrealized Loss
|
|
Moody's Credit Rating
|
|
Number of Banks in Issuance
|
|
Deferrals and Defaults as a Percent of Collateral
|
|
Excess Subordination
|
Trapeza I 2002-1A
|
|
C1
|
|
$
|
173
|
|
|
$
|
173
|
|
|
$
|
—
|
|
|
C
|
|
15
|
|
|
49.29
|
%
|
|
—
|
%
|
Trapeza II 2003-2A
|
|
C1
|
|
310
|
|
|
310
|
|
|
—
|
|
|
Ca
|
|
29
|
|
|
35.10
|
%
|
|
—
|
%
|
Tpref Funding II
|
|
B
|
|
246
|
|
|
246
|
|
|
—
|
|
|
Caa3
|
|
32
|
|
|
43.54
|
%
|
|
—
|
%
|
Trapeza V 2003-5A
|
|
C1
|
|
195
|
|
|
195
|
|
|
—
|
|
|
Ca
|
|
38
|
|
|
32.21
|
%
|
|
—
|
%
|
MM Community Funding IX
|
|
B1
|
|
146
|
|
|
146
|
|
|
—
|
|
|
Ca
|
|
27
|
|
|
44.41
|
%
|
|
—
|
%
|
|
|
|
|
$
|
1,070
|
|
|
$
|
1,070
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
The excess subordination percent is an indication of the ability of the collateral, net of expected defaults and deferrals, to cover the payment of the beneficial interests that the Company owns after all senior beneficial interests have been paid off. A positive percent indicates the excess percent of funds available over what is required to pay off the beneficial interests that the Company owns. A percent of zero indicates that the amount of funds available is less than the balance of the beneficial interests that the Company owns.
Significant components of other income for the first and second quarters of 2013 and 2012 are contained in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
2Q2013
|
|
1Q2013
|
|
2Q2012
|
|
1Q2012
|
Agency profit-sharing revenues
|
|
$
|
15
|
|
|
$
|
396
|
|
|
$
|
10
|
|
|
$
|
132
|
|
Loan fees
|
|
71
|
|
|
102
|
|
|
76
|
|
|
178
|
|
Gains on disposals of branch properties
|
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
All other income
|
|
345
|
|
|
386
|
|
|
361
|
|
|
340
|
|
Total other income
|
|
$
|
431
|
|
|
$
|
884
|
|
|
$
|
491
|
|
|
$
|
650
|
|
Agency profit-sharing revenues are profit sharing distributions received by M&F Insurance Group, Inc. from its underwriting companies generally based on the amount of business written during the previous year adjusted for claims incurred. Loan fees include fees other than origination fees, primarily monthly collateral monitoring fees related to asset-based lending arrangements and fees charged for issuing letters of credit.
The Company has a strategy to increase noninterest revenues as a proportion of total revenues over time. Noninterest revenues as a percentage of total revenues decreased from
31.48%
in the
second
quarter of 2012 to
17.07%
in the
second
quarter of 2013, and decreased from
31.40%
in the
first
quarter of 2013 to
17.07%
in the
second
quarter of 2013. Another metric that the Company monitors is revenues per full-time employee, which were approximately
$36 thousand
per employee for the
second
quarter of 2013,
$40 thousand
for the
first
quarter of 2013,
$41 thousand
for the
second
quarter of 2012 and
$40 thousand
for the
first
quarter of 2012. Insurance product revenues per producer increased to
$25 thousand
per producer for the
second
quarter of 2013 from
$22 thousand
per producer for the
second
quarter of 2012. Management’s strategic focus is to improve revenues generated per employee while maintaining stability in revenue growth by increasing the mix of noninterest revenues to total revenues.
Non Interest Expense
Noninterest expenses
decreased
by 4.57% from the
second
quarter of 2012 to the
second
quarter of 2013 and
increased
by 5.60% from the
first
quarter of 2013 to the
second
quarter of 2013.
Salary and benefit expenses, which comprise approximately
47%
of noninterest expenses,
decreased
by 5.34% from the
second
quarter of 2012 to the
second
quarter of 2013 and
increased
by 0.24% from the
first
quarter of 2013 to the
second
quarter of 2013. The number of full-time equivalent employees was
413
at
June 30, 2013
,
456
at December 31, 2012,
468
at
June 30, 2012
, and
460
at December 31, 2011. The decrease in salary and benefit expenses from the first half of 2012 to the first half of 2013 was due primarily to a $824 thousand decrease in health care costs. The health care expense reduction was due to a reduction in the liability for expected claims as experience improved during the fourth quarter of 2012 and first half of 2013.
Foreclosed property expenses increased from the second quarter of 2012 to the second quarter of 2013 due primarily to increased losses on sales of properties and higher write-downs of properties. However, foreclosed property expenses decreased for the first six months of 2013 as compared to 2012 as total write-downs were lower and property maintenance and taxes declined. During the second quarter of 2013, the Company sold $4.986 million of properties as compared to $1.309 million for the first quarter of 2013 and $4.787 million for the second quarter of 2012. Management expects expenses and losses related to foreclosed properties to decline as properties are disposed of over the next three to five years if there are no more significant real estate market declines.
The components of foreclosed property expenses for the first and second quarters of 2013 and 2012 are contained in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
2Q2013
|
|
1Q2013
|
|
2Q2012
|
|
1Q2012
|
Losses on sales of other real estate
|
|
$
|
1,130
|
|
|
$
|
190
|
|
|
$
|
495
|
|
|
$
|
123
|
|
Write-downs of other real estate
|
|
795
|
|
|
228
|
|
|
536
|
|
|
1,100
|
|
Other real estate expenses
|
|
140
|
|
|
178
|
|
|
288
|
|
|
304
|
|
Rental income on other real estate properties
|
|
(14
|
)
|
|
(8
|
)
|
|
(37
|
)
|
|
(71
|
)
|
Total foreclosed property expenses
|
|
$
|
2,051
|
|
|
$
|
588
|
|
|
$
|
1,282
|
|
|
$
|
1,456
|
|
FDIC insurance assessments
decreased
by
41.59%
from the
second
quarter of 2012 to the
second
quarter of 2013 and
decreased
by
7.18%
from the
first
quarter of 2013 to the
second
quarter of 2013. The primary cause of the expense decrease was an improvement in the Company's assessment rate category. During the fourth quarter of 2012 the Company was elevated to an improved risk category, resulting in an approximate 5 basis point decrease in the assessment rate. FDIC assessments declined from the first quarter of 2013 to the second quarter of 2013 due to a decline in the assessment base and a small decline in the calculated assessment rate as of the end of the first quarter.
Significant components of other expense for the first and second quarters of 2013 and 2012 are contained in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
2Q2013
|
|
1Q2013
|
|
2Q2012
|
|
1Q2012
|
Postage and shipping
|
|
$
|
232
|
|
|
$
|
232
|
|
|
$
|
224
|
|
|
$
|
234
|
|
Supplies
|
|
109
|
|
|
134
|
|
|
214
|
|
|
185
|
|
Legal expenses
|
|
444
|
|
|
209
|
|
|
274
|
|
|
292
|
|
Other professional expenses
|
|
357
|
|
|
719
|
|
|
324
|
|
|
334
|
|
Insurance expenses
|
|
240
|
|
|
284
|
|
|
141
|
|
|
275
|
|
Debit card processing expenses
|
|
231
|
|
|
194
|
|
|
220
|
|
|
205
|
|
Mortgage processing expenses
|
|
72
|
|
|
596
|
|
|
842
|
|
|
422
|
|
All other expenses
|
|
910
|
|
|
1,056
|
|
|
1,213
|
|
|
884
|
|
Total other expense
|
|
$
|
2,595
|
|
|
$
|
3,424
|
|
|
$
|
3,452
|
|
|
$
|
2,831
|
|
Legal expenses for the second quarter of 2013 include $204 thousand related to the pending merger with Renasant. Other professional fees for the first quarter of 2013 include $317 thousand related to the pending merger with Renasant Corporation. Mortgage processing expenses declined from the first quarter of 2013 and the second quarter of 2012 to the second quarter of 2013 as the Company exited the wholesale mortgage business, reducing fees paid to mortgage brokers for referrals.
Income Taxes
The average tax rate for the first half of 2013 was 21.25% as compared to 24.85% for the first half of 2012. The average tax rates reflect the lower pre-tax earnings in 2013 and the effects of tax benefits related to tax-exempt municipal revenues and tax credit items available for those periods.
At June 30, 2013 the Company had a deferred tax asset of $12.555 million. At December 31, 2012, the Company had a current tax receivable of $175 thousand and a deferred tax asset of $10.533 million. The Company carried forward approximately $291 thousand in Federal net operating losses (NOLs) and approximately $9.817 million of Mississippi NOLs from its 2012 tax year. Management expects that the remaining net operating losses will be realized through carry-forwards within the next five years. The Company expects to utilize the tax benefits implicit in the deferred tax asset in the foreseeable future when (1) current tax benefits increase as losses are realized through loan charge-offs and collateral foreclosures and dispositions and (2) future earnings become sufficient to absorb the deductions. The following table shows the differences between actual income tax expense and expected income tax expense, listing significant items that affected the average tax rate for each period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30
|
|
June 30
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Amount computed using the Federal statutory rates on income before taxes
|
|
$
|
(43
|
)
|
|
$
|
800
|
|
|
$
|
1,218
|
|
|
$
|
1,520
|
|
Increase (decrease) resulting from:
|
|
|
|
|
|
|
|
|
|
|
|
|
State income tax expense, net of Federal effect
|
|
(27
|
)
|
|
56
|
|
|
74
|
|
|
102
|
|
Tax exempt income, net of disallowed interest deduction
|
|
(126
|
)
|
|
(119
|
)
|
|
(254
|
)
|
|
(239
|
)
|
Life insurance income
|
|
(64
|
)
|
|
(62
|
)
|
|
(118
|
)
|
|
(126
|
)
|
Low income housing tax credits
|
|
(101
|
)
|
|
(82
|
)
|
|
(184
|
)
|
|
(165
|
)
|
Other, net
|
|
10
|
|
|
6
|
|
|
25
|
|
|
19
|
|
Total income tax expense (benefit)
|
|
$
|
(351
|
)
|
|
$
|
599
|
|
|
$
|
761
|
|
|
$
|
1,111
|
|
Assets and Liabilities
Assets
decreased
by
2.16%
from
June 30, 2012
to
June 30, 2013
, and
decreased
by
4.61%
from
December 31, 2012
. Investments
decreased
by
27.57%
from
June 30, 2012
to
June 30, 2013
, and
decreased
by
21.52%
from
December 31, 2012
.
The following table shows net changes in the major balance sheet categories for the quarter-to-date and year-to-date as of June 30, 2013 and 2012 and year-over-year for June 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2013
|
|
June 30, 2012
|
|
June 30, 2013
|
(Dollars in thousands)
|
|
Net Change
|
|
Net Change
|
|
Net Change
|
|
|
QTD
|
|
YTD
|
|
QTD
|
|
YTD
|
|
Year-Over-Year
|
Cash and due from banks
|
|
$
|
18,750
|
|
|
$
|
(3,518
|
)
|
|
$
|
(1,541
|
)
|
|
$
|
(2,829
|
)
|
|
$
|
14,146
|
|
Interest-bearing bank balances and Federal funds sold
|
|
101,743
|
|
|
39,020
|
|
|
(49,442
|
)
|
|
(36,933
|
)
|
|
115,875
|
|
Securities available for sale
|
|
(103,498
|
)
|
|
(75,009
|
)
|
|
11,700
|
|
|
56,896
|
|
|
(104,117
|
)
|
Loans held for sale
|
|
(14,959
|
)
|
|
(18,400
|
)
|
|
(6,393
|
)
|
|
(3,782
|
)
|
|
(19,677
|
)
|
Loans held for investment
|
|
(20,644
|
)
|
|
(8,460
|
)
|
|
3,101
|
|
|
(13,744
|
)
|
|
(15,583
|
)
|
Allowance for loan losses
|
|
(1,162
|
)
|
|
(1,939
|
)
|
|
774
|
|
|
(357
|
)
|
|
(4,121
|
)
|
Other real estate
|
|
(5,099
|
)
|
|
(6,249
|
)
|
|
(3,559
|
)
|
|
(5,875
|
)
|
|
(11,356
|
)
|
Other assets
|
|
2,154
|
|
|
677
|
|
|
(286
|
)
|
|
(531
|
)
|
|
(8,858
|
)
|
Total assets
|
|
$
|
(22,715
|
)
|
|
$
|
(73,878
|
)
|
|
$
|
(45,646
|
)
|
|
$
|
(7,155
|
)
|
|
$
|
(33,691
|
)
|
Total deposits
|
|
13,433
|
|
|
(36,467
|
)
|
|
(49,170
|
)
|
|
(10,125
|
)
|
|
4,870
|
|
Total borrowings
|
|
(32,341
|
)
|
|
(34,941
|
)
|
|
(1,854
|
)
|
|
(3,842
|
)
|
|
(38,771
|
)
|
Other liabilities
|
|
391
|
|
|
(600
|
)
|
|
2,816
|
|
|
2,491
|
|
|
(2,446
|
)
|
Stockholders’ equity
|
|
(4,198
|
)
|
|
(1,870
|
)
|
|
2,562
|
|
|
4,321
|
|
|
2,656
|
|
Total liabilities and equity
|
|
$
|
(22,715
|
)
|
|
$
|
(73,878
|
)
|
|
$
|
(45,646
|
)
|
|
$
|
(7,155
|
)
|
|
$
|
(33,691
|
)
|
Deposit growth, investment security sales and loan paydowns provided liquidity during the second quarter of 2013. These funds were used to pay off borrowings and build cash. The second quarter deposit growth was driven by noninterest-bearing deposits. Loans held for investment declined by $20.644 million during the second quarter with the largest decline coming from commercial real estate loans. Commercial and industrial loans declined by $4.714 million with most coming from the asset-based lending portfolio. Other real estate continued to decline during the second quarter of 2013 as $4.986 million of properties were disposed of. Approximately $130.816 million of U.S. government-sponsored entity securities and mortgage-backed securities and approximately $8.810 million of corporate debt securities were sold during the second quarter of 2013, with approximately $17.556 million of principal payments on mortgage-backed securities also being received. The Company reinvested approximately $61.357 million back into U.S. government-sponsored entity and mortgage-backed securities. The sales and reinvestments were done primarily in an effort to restructure the portfolio as a response to a shift in the yield curve and to build liquidity in anticipation of the potential merger with Renasant.
During the second quarter of 2012 deposits declined, as public funds, primarily in NOW accounts, flowed out after having accumulated during the previous quarter. Public NOW deposits decreased by $25.382 million during the second quarter of 2012 after increasing by $25.170 million during the prior quarter. The deposit declines were funded primarily from interest-bearing cash on hand and Fed funds sold.
Loans as a percent of total assets were
63.29%
at
June 30, 2013
,
60.90%
at
December 31, 2012
, and
62.93%
at
June 30, 2012
. Management projects that the commercial real estate loan portfolio will stabilize and begin to slowly grow over the next twelve months as foreclosures continue to decline, as the economy continues to slowly strengthen and as lending opportunities begin to emerge. Small business and consumer loan growth will also depend on the momentum of economic growth.
The following table shows loans held for investment by type as
June 30, 2013
,
December 31, 2012
, and
June 30, 2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
June 30,
2013
|
|
December 31,
2012
|
|
June 30,
2012
|
Commercial real estate
|
|
$
|
540,694
|
|
|
$
|
542,859
|
|
|
$
|
567,184
|
|
Residential real estate
|
|
206,490
|
|
|
200,992
|
|
|
189,927
|
|
Home equity lines
|
|
38,340
|
|
|
37,736
|
|
|
36,183
|
|
Commercial, financial and agricultural
|
|
145,411
|
|
|
153,550
|
|
|
147,773
|
|
Consumer
|
|
36,078
|
|
|
40,336
|
|
|
41,529
|
|
Total
|
|
$
|
967,013
|
|
|
$
|
975,473
|
|
|
$
|
982,596
|
|
Mortgages held for sale
|
|
$
|
2,614
|
|
|
$
|
21,014
|
|
|
$
|
22,291
|
|
Deposits
increased
by
.36%
from
June 30, 2012
to
June 30, 2013
, and
decreased
by
2.60%
from
December 31, 2012
. The following table shows the breakdown by deposit category of core deposit and public funds deposit changes from
December 31, 2012
to
June 30, 2013
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Customers
|
|
Public Funds
|
|
Total Deposits
|
(Dollars in thousands)
|
|
Increase (Decrease)
|
|
Increase (Decrease)
|
|
Increase (Decrease)
|
|
|
Amt.
|
|
Pct.
|
|
Amt.
|
|
Pct.
|
|
Amt.
|
|
Pct.
|
Noninterest-bearing
|
|
$
|
30,874
|
|
|
11.56
|
%
|
|
$
|
(2,435
|
)
|
|
(26.51
|
)%
|
|
$
|
28,439
|
|
|
10.29
|
%
|
NOW
|
|
(3,462
|
)
|
|
(1.44
|
)%
|
|
(15,542
|
)
|
|
(8.47
|
)%
|
|
(19,004
|
)
|
|
(4.49
|
)%
|
MMDA
|
|
(8,178
|
)
|
|
(4.22
|
)%
|
|
(5,074
|
)
|
|
(24.87
|
)%
|
|
(13,252
|
)
|
|
(6.19
|
)%
|
Savings
|
|
1,458
|
|
|
1.24
|
%
|
|
2
|
|
|
0.80
|
%
|
|
1,460
|
|
|
1.24
|
%
|
Customer CDs
|
|
(29,232
|
)
|
|
(8.51
|
)%
|
|
(24
|
)
|
|
(0.21
|
)%
|
|
(29,256
|
)
|
|
(8.25
|
)%
|
Brokered CDs
|
|
(3,777
|
)
|
|
(34.22
|
)%
|
|
(1,077
|
)
|
|
(21.73
|
)%
|
|
(4,854
|
)
|
|
(30.35
|
)%
|
Total
|
|
$
|
(12,317
|
)
|
|
(1.05
|
)%
|
|
$
|
(24,150
|
)
|
|
(10.53
|
)%
|
|
$
|
(36,467
|
)
|
|
(2.60
|
)%
|
A large fluctuation in one commercial account was responsible for 80% of the $51.978 million increase in core noninterest-bearing deposits during the second quarter. During the first half of 2013, noninterest-bearing deposits increased in number by 453 accounts, or 1.39%, influenced primarily by a first quarter business loan and deposit account incentive program. NOW deposit balances decreased by $14.919 million during the second quarter of 2013 primarily in public funds accounts as tax monies were spent and invested. The decrease in certificates of deposit for the second quarter and first half of 2013 resulted primarily from the low interest rate environment as other products have become more attractive.
Large fluctuations moved core money market deposits in 2012, which increased by $25.688 million during the first quarter and decreased by $8.282 million during the second quarter. Although core certificates of deposit declined during the first half of 2012, most of the decrease occurred during the first quarter, with the second quarter remaining relatively stable.
Noninterest-bearing deposits represented
22.31%
of total deposits at
June 30, 2013
as compared to
19.70%
at
December 31, 2012
and
17.35%
at
June 30, 2012
.
The Company’s long-term strategy is to build the core customer deposit base, relying less on public funds deposits, which tend to be volatile, as a primary source of liquidity. Additional sources of deposits available to the Company are the traditional brokered CD market, which may be used when funding is needed within a short period of time, and reciprocal brokered CD markets which are used to provide enhanced FDIC coverage for customers with large certificate of deposit balances. Additionally, the Company uses repurchase agreements with certain commercial customers in an effort to provide them with better cash management tools.
The following table shows the deposit mix as of
June 30, 2013
,
December 31, 2012
, and
June 30, 2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
June 30,
2013
|
|
December 31,
2012
|
|
June 30,
2012
|
Noninterest-bearing demand
|
|
$
|
304,734
|
|
|
$
|
276,295
|
|
|
$
|
236,145
|
|
NOW deposits
|
|
404,457
|
|
|
423,461
|
|
|
391,726
|
|
Money market deposits
|
|
200,839
|
|
|
214,091
|
|
|
211,447
|
|
Savings deposits
|
|
119,583
|
|
|
118,123
|
|
|
116,598
|
|
Certificates of deposit
|
|
325,456
|
|
|
354,712
|
|
|
387,610
|
|
Brokered certificates of deposit
|
|
11,139
|
|
|
15,993
|
|
|
17,812
|
|
Total
|
|
$
|
1,366,208
|
|
|
$
|
1,402,675
|
|
|
$
|
1,361,338
|
|
The following table shows the mix of public funds deposits as of
June 30, 2013
,
December 31, 2012
, and
June 30, 2012
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
June 30,
2013
|
|
December 31,
2012
|
|
June 30,
2012
|
Noninterest-bearing demand
|
|
$
|
6,751
|
|
|
$
|
9,186
|
|
|
$
|
7,085
|
|
NOW deposits
|
|
167,877
|
|
|
183,419
|
|
|
165,499
|
|
Money market deposits
|
|
15,329
|
|
|
20,403
|
|
|
15,670
|
|
Savings deposits
|
|
252
|
|
|
250
|
|
|
251
|
|
Certificates of deposit
|
|
11,147
|
|
|
11,171
|
|
|
12,497
|
|
Brokered certificates of deposit
|
|
3,880
|
|
|
4,957
|
|
|
5,549
|
|
Total
|
|
$
|
205,236
|
|
|
$
|
229,386
|
|
|
$
|
206,551
|
|
Other borrowings
decreased
by
$37.541 million
from
June 30, 2012
to
June 30, 2013
and
decreased
by
$33.215 million
from
December 31, 2012
. The Company paid off all of its FHLB borrowings in an effort to de-leverage the capital structure of the Company in anticipation of the pending merger with Renasant. The funds to redeem the borrowings were primarily funded through liquidity provided by investment portfolio cash flows. Amounts of borrowings maturing within one year decreased from
54.12%
of other borrowings at
December 31, 2012
to
7.82%
at
June 30, 2013
. Management intends to maintain its Federal Home Loan Bank line as an available source of liquidity.
Equity
Capital adequacy is continuously monitored by the Company to promote depositor and investor confidence and provide a solid foundation for future growth of the organization. The Company increased its capital position during 2012 and 2013 primarily through the retention of earnings. The Company reduced the quarterly dividend rate to $.01 per share beginning in the second quarter of 2009 after maintaining a $.13 per share quarterly dividend rate from the second quarter of 2005 through the first quarter of 2009. The Company is restricted from increasing the dividend rate until its Community Development Capital Initiative (CDCI) preferred stock is redeemed.
Average year-to-date equity to assets was
7.73%
at June 30, 2013,
7.59
% at December 31, 2012 and
7.01%
at June 30, 2012. Total asset growth has been constrained since the 2009 losses as capital has been rebuilt over time. Corporate strategies have been dominated primarily by capital growth and preservation and secondarily by asset and deposit growth strategies.
The Company has a capital plan that includes monthly monitoring of capital adequacy and projects capital needs out eighteen months. The projections include assumptions made about earnings, dividends and balance sheet growth and are adjusted as needed each month. A capital contingency plan is also maintained as part of the Company’s Strategic Plan and is reviewed with the board of directors periodically. This plan details steps to be taken in the event of a critical capital need.
The Company registered 37.800 million shares in April 2012 to allow it the flexibility of raising capital sufficient to pay off its CDCI obligations and for other capital and liquidity management needs. Management does not have any immediate plans to raise additional capital through a common stock offering.
On February 6, 2013 the Company entered into a merger agreement with Renasant Corporation in which the Company would merge with and into Renasant. Each share of the Company's common stock will be converted into .6425 of a share of Renasant common stock. The merger, which was approved in June by the Company's and Renasant's shareholders, is subject to regulatory approval and is expected to be completed during the third quarter of 2013.
The Company's CDCI preferred stock will be redeemed and common stock warrant owned by the U.S.Treasury will be repurchased by the Company or both will be purchased by Renasant as part of the merger transaction. The Company may redeem the CDCI preferred stock and repurchase the common stock warrant prior to the merger. The funding for such a transaction would be obtained as a special dividend from M&F Bank to the Company. A dividend to the parent holding company of $38.000 million was approved during the second quarter by the bank's state regulator for the purpose of carrying out these transactions. Any redemption and repurchase of the preferred stock and common stock warrant will require the approval of the Federal Reserve.
The Company’s stock is publicly traded on the NASDAQ Global Select Market, also providing an avenue for additional capital if it is needed. The Company’s shares traded at a rate of approximately 10,500 shares per day during 2012. The stock’s closing price was
$15.81
per share on
June 30, 2013
.
The Company’s and Bank’s regulatory capital ratios at June 30, 2013 were in excess of the minimum requirements and qualify the institution as “well capitalized” under the risk-based capital regulations.
The following table highlights certain regulatory capital ratios for the Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
June 30, 2013
|
|
December 31, 2012
|
|
June 30, 2012
|
Tier 1 capital
|
|
$
|
141,217
|
|
|
$
|
140,471
|
|
|
$
|
132,041
|
|
Total risk-based capital
|
|
154,687
|
|
|
155,088
|
|
|
146,734
|
|
Risk-weighted assets
|
|
1,071,620
|
|
|
1,166,489
|
|
|
1,174,807
|
|
|
|
|
|
|
|
|
Risk-based ratios:
|
|
|
|
|
|
|
Tier 1 capital
|
|
13.18
|
%
|
|
12.04
|
%
|
|
11.24
|
%
|
Total risk-based capital
|
|
14.43
|
%
|
|
13.30
|
%
|
|
12.49
|
%
|
Tier 1 leverage
|
|
9.21
|
%
|
|
8.91
|
%
|
|
8.43
|
%
|
|
|
|
|
|
|
|
Total capital to assets ratio
|
|
7.63
|
%
|
|
7.39
|
%
|
|
7.30
|
%
|
Interest Rate Risk and Liquidity Management
Interest rate sensitivity is a function of the repricing characteristics of the Company's portfolio of assets and liabilities. Interest rate sensitivity management focuses on repricing relationships of these assets and liabilities during periods of changing market interest rates. Management seeks to minimize the effect of interest rate movements on the volatility of net interest income. Responsibility for managing the Company’s program for controlling and monitoring interest rate risk and liquidity risk and for maintaining income stability, given the Company’s exposure to changes in interest rates, is vested in the asset/liability committee. Appropriate policy and guidelines, approved by the board of directors, govern these actions. Monitoring is primarily accomplished through monthly reviews and analysis of asset and liability repricing opportunities, market conditions and expectations for the economy. In addition to these monthly reviews, a quarterly sensitivity analysis is performed to determine the potential effects of changes in interest rates on the Company's net interest margin, net interest income and market value of equity. The Company generally designs strategies to keep the one-year change in net interest income no more than 10% lower than current levels based on interest rate shocks of 100 basis points down and 200 basis points up. The Committee also monitors all loan originations, excluding residential mortgages, with maturities of greater than five years. Management believes, at
June 30, 2013
, there is adequate flexibility to alter the current rate and maturity structures as necessary to minimize the exposure to changes in interest rates, should they occur. Although the Company has hedged it's floating rate subordinated debt, most interest rate risk mitigation strategies are carried out through pricing and product structures. The Company is currently in a positive gap position for assets and liabilities repricing within the next year. This generally means that for assets and liabilities maturing and repricing within the next 12 months, the Company is positioned for more assets to reprice than the amount of liabilities repricing.
The asset/liability committee further establishes guidelines, approved by appropriate board action, by which the current liquidity position of the Company is monitored to ensure adequate funding capacity. The Company monitors liquid assets such as cash equivalents and unpledged marketable securities to assure that there is sufficient liquidity available to cover deposit maturities over a one month horizon plus other potential volatile deposit movements. The Company also runs longer-term sensitivity tests on the earning asset and liability cash flows under simulated conditions with interest rates moving up 200 basis points and down 100 basis points. Strategies are implemented to mitigate any indicated weaknesses. Accessibility to local, regional and other funding sources is also maintained in order to actively manage the funding structure that supports the earning assets of the Company. The Company has limited lines available through the Federal Reserve, the Federal Home Loan Bank and correspondent banks to meet anticipated liquidity needs.
Credit Risk Management
The Company measures and monitors credit quality on an ongoing basis through credit committees and the loan review process. Credit standards are approved by the Board with their adherence monitored during the lending process as well as through subsequent loan reviews. The Company strives to minimize risk through the diversification of the portfolio geographically as well as by loan purpose and collateral. Maximum exposure guidelines by loan class are reviewed monthly. The Company’s credit standards are enforced within the Bank as well as within all of its wholly-owned subsidiaries.
Loans that are not fully collateralized are generally placed into nonaccrual status when they become past due in excess of ninety days. Loans that are fully collateralized may remain in accrual status as long as management believes that the loan will eventually be collected in full. When collateral values are not sufficient to repay a loan and there are not sufficient other resources for repayment, management will write the carrying amount of the loan down to the expected collateral net proceeds by establishing an allowance through a charge to the provision for loan losses. When management determines that a loan is not recoverable the balance is charged off to the allowance for loan losses. Any subsequent recoveries are added back to the allowance for loan losses. Overdrawn deposit accounts are treated as loans and therefore are subject to the Company’s loan policies. Deposit accounts that are not in the Company’s overdraft protection program and are overdrawn in excess of thirty days are generally charged-off. Deposits in the overdraft protection program that have been overdrawn continuously for sixty days are funded through the offering of a “fresh start” loan with overdraft privileges being removed. Any fresh start loan that becomes thirty days past due is charged off to the allowance for loan losses.
The adequacy of the allowance for loan losses is evaluated quarterly with provision accruals approved by the Board. Allowance adequacy is dependent on loan classifications by internal and external loan review personnel, past due status, collateral reviews, loan growth and loss history. As part of the allowance evaluation, certain impaired loans are tested to determine if individual impairment allowances are required. A loan is considered to be impaired if management estimates that it is probable that the Company will be unable to collect all contractual payments due. Impairment review meetings are held monthly to review existing and new impairments. Loans with high risk grades, generally implying a substandard classification, are considered impaired and therefore are selected for individual impairment allowance tests. Loan grades are a significant indicator in determining which loans to individually test for impairment amounts because the loan grading process incorporates past due status, payment history, customer financial condition and collateral value in assigning individual grades to loans. Nonaccrual loans are also generally selected for individual impairment allowance tests. Loans that have been modified in a troubled debt restructuring are also selected for individual impairment allowance tests. For collateral-dependent loans, those for which the repayment is expected to be provided solely by the underlying collateral, the impairment allowance is primarily based on the value of the related collateral. Otherwise, impairment allowance calculations are based on the estimated present value of expected cash flows discounted at the effective interest rate of the loan. Real estate collateral is primarily valued using appraisals based on sales of comparable properties in the same or similar markets. Updated appraisals or internally prepared evaluations are obtained for individually tested loans as management deems appropriate based on the date of the latest appraisal, the current status of the loan, known market conditions, current negotiations with borrowers and the outlook for action against the borrower. Other extenuating circumstances that may affect this frequency are judicial foreclosure delays, sales contracts, settlement agreements and lawsuits. Subsequent adjustments may be made to appraised values for current conditions that were not in existence at the time of the appraisal. The Company uses a database of information by market and real estate type that is updated quarterly in preparing evaluations and updating appraisal values. Management also uses this database of information along with other relevant information such as collateral sales negotiations or foreclosed property sales to adjust collateral values. The material estimates necessary in this process make it inherently subjective and make the estimates subject to significant changes and may add volatility to earnings as provisions are adjusted.
Loans not individually tested for impairment allowances are grouped into risk-rated pools and evaluated based on historical loss experience. Additionally, in determining the allowances for pools of loans, management considers specific qualitative external credit risk factors (“environmental factors”) that may not be reflected in historical loss rates such as: (1) potential disruptions in the real estate market and their effect on real estate concentrations; (2) trends in loan to value exception rates; (3) general economic conditions, including extending or worsening recessionary pressures; (4) past due rates; and (5) reviews of underwriting standards in our various markets. These and other environmental factors are reviewed on a quarterly basis. The Company uses a five-year period in calculating average historical loss rates.
At the end of 2012, and continuing into the first quarter of 2013, the Company added environmental factors of approximately 15 basis points to the commercial real estate loan pool loss rate and added 35 basis points to the commercial, financial and agricultural loan pool loss rate for economic uncertainty in the market for undeveloped real estate and in the small business environment, reflecting slow sales growth in the Company's small business markets.
The Company experienced a large increase in the amount of past due and nonaccrual real estate-secured construction and commercial loans during 2008. The trend in nonaccrual and past due loans stabilized in the fourth quarter of 2009 and began its decline in 2011. Management addressed the problem of liquidating nonperforming loans by creating a special problem asset group within the organization in 2009, separate from the ongoing credit operations and lending activities of the Company. Problem loans, including large nonaccrual loans, were assigned to this group of specialists with the intent of liquidating the loans or their collateral in an orderly fashion. Nonaccrual loans have moved downward from their high of $74.420 million in the second quarter of 2009 and fallen to $6.036 million at June 30, 2013. Management has made much progress recently in improving the credit quality of the portfolio as substandard and loss loans have fallen from 5.21% of loans held for investment at June 30, 2012 to 4.99% at June 30, 2013. Construction and land development substandard and loss loans decreased from 16.77% of their outstanding balances to 15.73% and other commercial real estate substandard and loss loans decreased from 5.92% of their outstanding balances to 5.88% during the same period. The portfolio clean-up since 2008 came at the expense of higher net charge-offs. However, during 2013 net charge-offs have been $721 thousand as compared to $4.203 million for the first half of 2012. Approximately 57.14% of the net charge-off activity in 2013 was related to foreclosure transactions. Approximately 35.78% of the net charge-offs for the first half of 2012 were related to foreclosure transactions.
The primary challenges during 2013 and beyond will be maintaining credit quality and liquidating foreclosed properties. The Company sold $6.295 million of foreclosed properties for $4.975 million during the first half of 2013. During the first half of 2012 $7.626 million of properties were sold for $7.008 million. Over the past twelve months $11.781 million of properties have been sold for approximately 87.52% of their book value. As sales outpaced foreclosure activity over the past twelve months and also during the first half of 2013, the Company faces the challenge of selling the remaining properties, with the most difficult task being the disposition of construction and land development properties which makes up over 75% of the balance of other real estate owned.
The following table shows the nonaccrual loan balance trend since 2010, indicating a significant drop in numbers of nonaccrual loans as well as a reduction in the number and balances of large nonaccrual loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
06/30/13
|
|
12/31/12
|
|
06/30/12
|
|
12/31/11
|
|
12/31/10
|
Construction and land development:
|
|
|
|
|
|
|
|
|
|
|
Total number
|
|
2
|
|
|
2
|
|
|
4
|
|
|
10
|
|
|
22
|
|
Total balance
|
|
$
|
672
|
|
|
$
|
817
|
|
|
$
|
1,373
|
|
|
$
|
4,398
|
|
|
$
|
13,993
|
|
Number, $500 thousand or more
|
|
1
|
|
|
1
|
|
|
1
|
|
|
3
|
|
|
7
|
|
Balance, $500 thousand or more
|
|
$
|
606
|
|
|
$
|
600
|
|
|
$
|
600
|
|
|
$
|
2,989
|
|
|
$
|
10,553
|
|
|
|
|
|
|
|
|
|
|
|
|
Other commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
Total number
|
|
12
|
|
|
12
|
|
|
12
|
|
|
14
|
|
|
26
|
|
Total balance
|
|
$
|
2,073
|
|
|
$
|
4,244
|
|
|
$
|
2,557
|
|
|
$
|
9,937
|
|
|
$
|
13,027
|
|
Number, $500 thousand or more
|
|
1
|
|
|
1
|
|
|
—
|
|
|
4
|
|
|
6
|
|
Balance, $500 thousand or more
|
|
$
|
534
|
|
|
$
|
2,322
|
|
|
$
|
—
|
|
|
$
|
8,185
|
|
|
$
|
10,152
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 family residential:
|
|
|
|
|
|
|
|
|
|
|
Total number
|
|
28
|
|
|
21
|
|
|
30
|
|
|
28
|
|
|
40
|
|
Total balance
|
|
$
|
2,623
|
|
|
$
|
1,596
|
|
|
$
|
1,864
|
|
|
$
|
1,896
|
|
|
$
|
3,863
|
|
Number, $500 thousand or more
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
Balance, $500 thousand or more
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
941
|
|
|
|
|
|
|
|
|
|
|
|
|
Total real estate:
|
|
|
|
|
|
|
|
|
|
|
Total number
|
|
42
|
|
|
35
|
|
|
46
|
|
|
52
|
|
|
88
|
|
Total balance
|
|
$
|
5,368
|
|
|
$
|
6,657
|
|
|
$
|
5,794
|
|
|
$
|
16,231
|
|
|
$
|
30,883
|
|
Number, $500 thousand or more
|
|
2
|
|
|
2
|
|
|
1
|
|
|
7
|
|
|
14
|
|
Balance, $500 thousand or more
|
|
$
|
1,140
|
|
|
$
|
2,922
|
|
|
$
|
600
|
|
|
$
|
11,174
|
|
|
$
|
21,646
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial & agricultural:
|
|
|
|
|
|
|
|
|
|
|
Total number
|
|
16
|
|
|
14
|
|
|
11
|
|
|
17
|
|
|
23
|
|
Total balance
|
|
$
|
633
|
|
|
$
|
775
|
|
|
$
|
629
|
|
|
$
|
913
|
|
|
$
|
2,151
|
|
Number, $500 thousand or more
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
Balance, $500 thousand or more
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
784
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
Total number
|
|
4
|
|
|
3
|
|
|
4
|
|
|
5
|
|
|
10
|
|
Total balance
|
|
$
|
35
|
|
|
$
|
12
|
|
|
$
|
20
|
|
|
$
|
33
|
|
|
$
|
93
|
|
Number, $500 thousand or more
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Balance, $500 thousand or more
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Total portfolio:
|
|
|
|
|
|
|
|
|
|
|
Total number
|
|
62
|
|
|
52
|
|
|
61
|
|
|
74
|
|
|
121
|
|
Total balance
|
|
$
|
6,036
|
|
|
$
|
7,444
|
|
|
$
|
6,443
|
|
|
$
|
17,177
|
|
|
$
|
33,127
|
|
Number, $500 thousand or more
|
|
2
|
|
|
2
|
|
|
1
|
|
|
7
|
|
|
15
|
|
Balance, $500 thousand or more
|
|
$
|
1,140
|
|
|
$
|
2,922
|
|
|
$
|
600
|
|
|
$
|
11,174
|
|
|
$
|
22,430
|
|
As the trend in nonaccrual real estate-secured loans has declined, individual impairment allowances have also declined since 2009. The following table shows a distribution of the totals for construction and land development loans evaluated for impairment and the impairment allowances allocated to those loans at
June 30, 2013
and December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2013
|
|
December 31, 2012
|
(Dollars in thousands)
|
|
Loan Balance
|
|
Impairment Allowance
|
|
Loan Balance
|
|
Impairment Allowance
|
Nonaccrual loans
|
|
$
|
672
|
|
|
$
|
—
|
|
|
$
|
817
|
|
|
$
|
—
|
|
Accruing loans with an allowance
|
|
3,851
|
|
|
2,205
|
|
|
3,435
|
|
|
2,036
|
|
Accruing loans without an allowance
|
|
5,426
|
|
|
—
|
|
|
6,086
|
|
|
—
|
|
Total
|
|
$
|
9,949
|
|
|
$
|
2,205
|
|
|
$
|
10,338
|
|
|
$
|
2,036
|
|
The following table shows a distribution of the totals for commercial real estate loans evaluated for impairment and the impairment allowances allocated to those loans at
June 30, 2013
and December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2013
|
|
December 31, 2012
|
(Dollars in thousands)
|
|
Loan Balance
|
|
Impairment Allowance
|
|
Loan Balance
|
|
Impairment Allowance
|
Nonaccrual loans
|
|
$
|
2,073
|
|
|
$
|
289
|
|
|
$
|
4,244
|
|
|
$
|
443
|
|
Accruing loans with an allowance
|
|
14,897
|
|
|
3,154
|
|
|
11,711
|
|
|
1,978
|
|
Accruing loans without an allowance
|
|
14,412
|
|
|
—
|
|
|
25,967
|
|
|
—
|
|
Total
|
|
$
|
31,382
|
|
|
$
|
3,443
|
|
|
$
|
41,922
|
|
|
$
|
2,421
|
|
The following table shows the trend in credit quality related to the largest segments of the real estate loan portfolio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Outstanding Balances
|
|
Past Due 30-89 Days And Still Accruing
|
|
Past Due 90 Days Or More And Still Accruing
|
|
Nonaccrual
|
|
Year-To-Date Net Charge-Offs (Recoveries)
|
Construction and development loans:
|
|
|
|
|
|
|
|
|
|
|
06/30/13
|
|
$
|
63,233
|
|
|
$
|
72
|
|
|
$
|
—
|
|
|
$
|
672
|
|
|
$
|
(83
|
)
|
03/31/13
|
|
62,116
|
|
|
112
|
|
|
—
|
|
|
891
|
|
|
(34
|
)
|
12/31/12
|
|
58,745
|
|
|
395
|
|
|
—
|
|
|
817
|
|
|
1,117
|
|
09/30/12
|
|
57,613
|
|
|
166
|
|
|
—
|
|
|
1,465
|
|
|
840
|
|
06/30/12
|
|
67,814
|
|
|
325
|
|
|
—
|
|
|
1,373
|
|
|
918
|
|
Loans secured by 1-4 family properties:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
06/30/13
|
|
$
|
244,830
|
|
|
$
|
1,776
|
|
|
$
|
83
|
|
|
$
|
2,623
|
|
|
$
|
137
|
|
03/31/13
|
|
242,307
|
|
|
3,168
|
|
|
174
|
|
|
2,754
|
|
|
131
|
|
12/31/12
|
|
238,728
|
|
|
1,962
|
|
|
168
|
|
|
1,596
|
|
|
788
|
|
09/30/12
|
|
234,825
|
|
|
2,275
|
|
|
77
|
|
|
1,467
|
|
|
241
|
|
06/30/12
|
|
226,110
|
|
|
2,232
|
|
|
81
|
|
|
1,864
|
|
|
241
|
|
Commercial real estate-secured loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
06/30/13
|
|
$
|
477,461
|
|
|
$
|
8,456
|
|
|
$
|
—
|
|
|
$
|
2,073
|
|
|
$
|
496
|
|
03/31/13
|
|
495,337
|
|
|
1,018
|
|
|
19
|
|
|
2,895
|
|
|
328
|
|
12/31/12
|
|
484,114
|
|
|
1,549
|
|
|
66
|
|
|
4,244
|
|
|
2,901
|
|
09/30/12
|
|
496,862
|
|
|
15,569
|
|
|
172
|
|
|
2,658
|
|
|
2,522
|
|
06/30/12
|
|
499,370
|
|
|
1,177
|
|
|
1,368
|
|
|
2,557
|
|
|
2,443
|
|
The following table shows overall statistics for non-performing loans and other assets of the Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(
Dollars in thousands
)
|
|
June 30
|
|
December 31
|
|
June 30
|
|
|
2013
|
|
2012
|
|
2012
|
Nonaccrual loans
|
|
$
|
6,036
|
|
|
$
|
7,444
|
|
|
$
|
6,443
|
|
Other real estate
|
|
19,721
|
|
|
25,970
|
|
|
31,077
|
|
Nonaccrual investment securities
|
|
679
|
|
|
733
|
|
|
639
|
|
Total non-performing assets
|
|
$
|
26,436
|
|
|
$
|
34,147
|
|
|
$
|
38,159
|
|
Past due 90 days or more and still accruing interest
|
|
$
|
186
|
|
|
$
|
321
|
|
|
$
|
1,537
|
|
Restructured loans (accruing)
|
|
6,209
|
|
|
21,800
|
|
|
18,372
|
|
Ratios:
|
|
|
|
|
|
|
|
|
|
Nonaccrual loans to loans
|
|
0.62
|
%
|
|
0.75
|
%
|
|
0.64
|
%
|
Past due 90 day loans to loans
|
|
0.02
|
%
|
|
0.03
|
%
|
|
0.15
|
%
|
Non-performing credit assets to loans and other real estate
|
|
2.60
|
%
|
|
3.27
|
%
|
|
3.62
|
%
|
Non-performing assets to assets
|
|
1.73
|
%
|
|
2.13
|
%
|
|
2.44
|
%
|
The Company has not been negatively affected to date by the deterioration of credit quality in the sub-prime mortgage sector. Substantially all of originated mortgages are sold to mortgage investors and must meet potential investors’ underwriting guidelines. Mortgages retained by the Company must meet the Company’s underwriting guidelines. The Company does not offer a subprime product. Accordingly, the Company has virtually no direct sub-prime exposure. Loans with features that increase credit risk, such as high loan to value ratios, must meet minimum credit score, income and employment guidelines in order to mitigate the increased risk.
As the Company worked to reduce nonaccrual loan balances starting in 2009, a natural byproduct was an increase in real estate foreclosures. The slow economy and stagnant real estate markets have combined to impede the process of disposing of foreclosed properties. However, during 2012 and 2013 more properties were sold than were foreclosed on. The following table shows the activity in the other real estate properties and the progress to date:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QTD
|
|
QTD
|
|
YTD
|
(Dollars in thousands)
|
|
June 30, 2013
|
|
June 30, 2012
|
|
June 30, 2013
|
Balance at beginning of period
|
|
$
|
24,820
|
|
|
$
|
34,636
|
|
|
$
|
25,970
|
|
Foreclosures
|
|
682
|
|
|
1,499
|
|
|
1,069
|
|
Improvements
|
|
—
|
|
|
265
|
|
|
—
|
|
Write downs
|
|
(795
|
)
|
|
(536
|
)
|
|
(1,023
|
)
|
Properties sold
|
|
(4,986
|
)
|
|
(4,787
|
)
|
|
(6,295
|
)
|
Balance at end of period
|
|
$
|
19,721
|
|
|
$
|
31,077
|
|
|
$
|
19,721
|
|
Construction properties are the largest segment of other real estate. These properties have been slow to move, as undeveloped properties have attracted very few interested buyers. The following table shows foreclosed real estate balances by type at June 30, 2013, December 31, 2012 and June 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
June 30, 2013
|
|
December 31, 2012
|
|
June 30, 2012
|
Construction and land development
|
|
$
|
14,855
|
|
|
$
|
19,189
|
|
|
$
|
24,691
|
|
Farmland
|
|
2,215
|
|
|
2,263
|
|
|
137
|
|
1-4 family residential
|
|
773
|
|
|
326
|
|
|
1,122
|
|
Multifamily residential
|
|
—
|
|
|
864
|
|
|
—
|
|
Nonfarm nonresidential
|
|
1,878
|
|
|
3,328
|
|
|
5,127
|
|
|
|
$
|
19,721
|
|
|
$
|
25,970
|
|
|
$
|
31,077
|
|
Off-Balance Sheet Arrangements
The Company’s primary off-balance sheet arrangements are in the form of loan commitments, operating lease commitments and an interest rate swap. At
June 30, 2013
, the Company had
$130.899 million
in unused loan commitments outstanding. Of these commitments,
$92.031 million
mature in one year or less. Lines of credit are established using the credit policy of the Company concerning the lending of money.
Letters of credit are used to facilitate a borrower’s business and are usually related to the acquisition of inventory or of assets to be used in the customer’s business. Letters of credit are generally secured and are underwritten using the same standards as traditional commercial loans. Most standby letters of credit expire without being presented for payment. However, the presentment of a standby letter of credit would create a loan receivable from the Bank’s loan customer. At
June 30, 2013
, the Company had
$4.246 million
in financial standby letters of credit issued and outstanding.
Liabilities of
$1 thousand
at
June 30, 2013
, and
$2 thousand
at
June 30, 2012
, were recognized in other liabilities related to the obligation to stand ready to perform related to standby letters of credit.
The Company makes commitments to originate mortgage loans that will be held for sale. The total commitments to originate mortgages to be held for sale were
$1.568 million
at
June 30, 2013
. These commitments are accounted for as derivatives and are marked to fair value with changes in fair value recorded in mortgage banking income. At
June 30, 2013
, there were $1 thousand in mortgage origination-related derivatives with positive fair values included in other assets, and derivatives with negative fair values of
$46 thousand
were included in other liabilities.
The Company also engages in forward sales contracts with mortgage investors to purchase mortgages held for sale. Those forward sale agreements that have a determined price and expiration date are accounted for as derivatives and marked to fair value through mortgage banking income. At
June 30, 2013
, the Company had
$1.836 million
in locked forward sales agreements in place. Forward sale-related derivatives with positive fair values of
$30 thousand
were included in other assets, and there were no derivatives with negative fair values.
Mortgages that are sold generally have recourse obligations if any of the first four payments become past due over 30 days under certain investor contracts and over 90 days under other investor contracts. The Company may also be required to repurchase mortgages that do not conform to FNMA or FHA underwriting standards or that contain critical documentation errors or fraud. The Company only originates for sale mortgages that conform to FNMA and FHA underwriting guidelines. Mortgages sold that were still in the recourse period were
$36.442 million
at
June 30, 2013
. A recourse liability of
$95 thousand
was recorded for these mortgages as of June 30, 2013.
In the ordinary course of business the Company enters into rental and lease agreements to secure office space and equipment. The Company has a variety of lease agreements in place, all of which are operating leases. The largest lease obligations are for office space.
The Company is a guarantor of the First M&F Statutory Trust I to the extent that if at any time the Trust is required to pay taxes, duties, assessments or governmental charges of any kind, then the Company is required to pay to the Trust additional sums to cover the required payments.
The Company irrevocably and unconditionally guarantees, with respect to the Capital Securities of the First M&F Statutory Trust I, and to the extent not paid by the Trust, accrued and unpaid distributions on the Capital Securities and the redemption price payable to the holders of the Capital Securities.
In November 2010 the Company entered into a forward-starting interest rate swap designed to hedge the variability of cash flows on the quarterly interest payments of the junior subordinated debentures, issued in relation to a trust preferred security financing in 2006, that switched in March 2011 from a fixed-rate of 6.44% to a floating rate of 3-month LIBOR plus 1.33%. The interest rate swap has a notional value of $30 million which is equivalent to the net principal balance of the junior subordinated debentures. The effective date of the swap was March 15, 2011 with an expiration date of March 15, 2018.
Critical Accounting Policies
Management’s discussion and analysis of the Company’s financial condition and results of operations are based upon the Company’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States and general practices within the financial services industry. The preparation of the financial statements requires management to make certain judgments and assumptions in determining accounting estimates that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of contingent assets and obligations. Management evaluates these judgments and estimates on an ongoing basis to determine if changes are needed. Management believes that the following critical accounting policies affect the more significant judgments and estimates used in the preparation of the Company’s consolidated financial statements.
|
|
(1)
|
Allowance for loan losses
|
|
|
(3)
|
Contingent liabilities
|
Allowance for loan losses
The Company’s policy is to maintain the allowance for loan losses at a level that is sufficient to absorb estimated probable losses in the loan portfolio. Accounting standards require that loan losses be recorded when management determines it is probable that a loss has been incurred and the amount of the loss can be reasonably estimated. Management’s estimate is reflected in the balance of the allowance for loan losses. Changes in this estimate can materially affect the provision for loan losses, and thus net income.
Management of the Company evaluates many factors in determining the estimate for the allowance for loan losses. Management reviews loan quality on an ongoing basis to determine the collectability of individual loans and reflects that collectability by assigning loan grades to individual credits. The grades generally determine how closely a loan will be monitored on an ongoing basis. A customer’s payment history, financial statements, cash flow patterns and collateral, among other factors, are reviewed to determine if the loan has potential losses. Such information is used to determine if individual loans are impaired and to group remaining loans into risk pools. A loan is impaired if management estimates that it is probable that the Company will be unable to collect all contractual payments due. Generally, all loans (1) risk-rated as substandard, doubtful or loss, (2) in nonaccrual status or (3) classified as troubled debt restructurings are considered to be impaired and are therefore individually tested for impairment allowances. Impairment estimates may be based on discounted cash flows or collateral values. Real estate collateral is primarily valued using appraisals based on sales of comparable properties in the same or similar markets. Updated appraisals or internally prepared evaluations are obtained for individually tested loans as management deems appropriate based on the date of the latest appraisal, the current status of the loan, known market conditions, current negotiations with borrowers and the outlook for action against the borrower. Other extenuating circumstances that may affect this frequency are judicial foreclosure delays, sales contracts, settlement agreements and lawsuits. Subsequent adjustments may be made to appraised values for current conditions that were not in existence at the time of the appraisal. The Company uses a database of information by market and real estate type that is updated quarterly in preparing evaluations and updating appraisal values. Management also uses this database of information along with other relevant information such as collateral sales negotiations or foreclosed property sales to adjust collateral values. Historical loan losses by loan type and loan grade are also a significant factor in estimating future losses when applied to the risk pools of loans not individually tested for impairment allowances. Various external environmental factors are also considered in estimating the allowance for pools of loans. Concentrations of credit by loan type and collateral type are also reviewed to estimate exposures and risks of loss for loans aggregately evaluated in risk pools. General economic factors as well as economic factors for individual industries or factors that would affect certain types of loan collateral are reviewed to determine the exposure of pools of loans to economic fluctuations. The Company has a loan review department that audits types of loans as well as geographic segments to determine credit problems and loan policy violations that require the attention of management. All of these factors are used to determine the adequacy of the allowance for loan losses and adjust its balance accordingly.
The allowance for loan losses is increased by the amount of the provision for loan losses and by recoveries of previously charged-off loans. It is decreased by loan charge-offs as they occur when principal is deemed to be uncollectible.
Fair value
Certain of the Company’s assets and liabilities are financial instruments carried at fair value. This includes securities available for sale, mortgage-related derivatives and interest rate swaps. Most of the assets and liabilities carried at fair value are based on either quoted market prices, market prices for similar instruments or market data for the instruments being valued. At
June 30, 2013
, approximately 1.1% of assets and liabilities measured at fair value were based on significant unobservable inputs.
The fair values of available-for-sale securities are generally based upon quoted market prices or observable market data related to those securities. These values take into account recent market activity as well as other market observable data such as interest rate, spread and prepayment information. When market observable data is not available, which generally occurs due to the lack of liquidity for certain instruments, the valuation of the security is subjective and may involve substantial judgment. This is the case for certain trust-preferred-backed collateralized debt obligations that are held in the investment portfolio.
The Company reviews the investment securities portfolio to identify and evaluate securities that have unrealized losses for other-than-temporary impairment. An impairment exists when the current fair value of an individual security is less than its amortized cost basis. The primary factors that the Company considers in determining whether an impairment is other-than-temporary are the financial condition and projected performance of the issuer, the length of time and extent to which the security has had an unrealized loss, and the Company’s intent to sell and assessment of the likelihood that the Company would be required to sell the security before it could recover its cost. For beneficial interests such as collateralized debt obligations the Company uses the prescribed expected cash flow analysis as well as its intent related to the disposition of its investment to determine whether an other-than-temporary impairment exists.
The Company enters into interest rate lock agreements with customers during the mortgage origination process. These interest rate lock agreements are considered written options and are accounted for as free-standing derivatives. The Company also enters into forward sale agreements with investors who purchase originated mortgages. These forward sale agreements are also considered free-standing derivatives. Free-standing derivatives are accounted for at fair value with changes flowing through current earnings. The Company values interest rate lock agreements using the current 30-year and 15-year mortgage rates as a discount rate and adjusts cash flows based on dealer quoted pricing adjustments for certain credit characteristics of the commitments and estimated pull-through rates. The Company values forward sale agreements based on an average of investor quotes for mortgage commitments with similar characteristics with adjustments made for estimated servicing values.
The Company enters into interest rate swaps. Interest rate swaps are valued using a discounted cash flow model. Future net cash flows are estimated based on the forward LIBOR rate curve, the payment terms of the swap and potential credit events. These cash flows are discounted using rates derived from the forward swap curve, with the resulting fair value being classified as a Level 3 valuation.
Other real estate acquired through partial or total satisfaction of loans is carried at the lower of fair value, net of estimated costs to sell, or cost. The original cost of other real estate is recognized as the fair value of the property, net of estimated costs to sell, at the date of acquisition. Any loss incurred at the date of acquisition is charged to the allowance for loan losses. The fair values of other real estate are usually based on appraisals by third parties. These fair values may also be adjusted for other market data that the Company becomes aware of.
Contingent liabilities
Accounting standards require that a liability be recorded if management determines that it is probable that a loss has occurred and the loss can be reasonably estimated. Management must estimate the probability of occurrence and estimate the potential exposure of a variety of contingencies such as health claims, legal claims, tax liabilities and other potential claims against the Company’s assets or requirements to perform services in the future.
Management’s estimates are based upon their judgment concerning future events and their potential exposures. However, there can be no assurance that future events, such as changes in a regulator’s position or court cases will not differ from management’s assessments. When management, based upon current facts and expert advice, believes that an event is probable and reasonably estimable, it accrues a liability in the consolidated financial statements. That liability is adjusted as facts and circumstances change and subsequent assessments produce a different estimate.
Income taxes
The Company, the Bank and the Bank's wholly owned subsidiaries file consolidated Federal and state income tax returns. The estimates that pertain to the income tax expense or benefit and the related current and deferred tax assets and liabilities involve a high degree of judgment related to the ultimate measurement and resolution of tax-related matters. Management determines the appropriate tax treatment of transactions and filing positions based on reviews of tax laws and regulations, court actions and other relevant information. These judgments enter into the estimates of current and deferred tax expenses or benefits and the related current and deferred tax assets and liabilities. Changes in these estimates occur as tax rates, tax laws or regulations change, as court decisions change the merits of certain tax treatments and as examinations by taxing authorities change our treatments of tax items. These changes impact tax accruals and can materially affect our operating results. Management regularly evaluates our uncertain tax positions and estimates the appropriate level of tax accrual adjustments based on these evaluations.
Deferred income taxes reflect the net tax effect of temporary differences between the carrying amounts of assets and liabilities for financial reporting and income tax purposes. Deferred income tax expenses (benefits) result from changes in deferred tax assets and liabilities between reporting periods. A valuation allowance, if needed, reduces deferred tax assets to the expected amount most likely to be realized. Realization of deferred tax assets is dependent upon the generation of a sufficient level of future taxable income and the recoverability of taxes paid in prior years. In determining whether a valuation allowance is needed, management considers (1) the amount of taxable income from prior years that may be used for carrybacks, (2) estimated future taxable earnings and (3) the effects of tax planning strategies.
Interest and penalties assessed by the taxing authorities are classified as income tax expense in the statement of operations.
Recent Accounting Pronouncements
Accounting Standards Update No. 2011-05, “Comprehensive Income (Topic 220) – Presentation of Comprehensive Income."
ASU 2011-05 requires that all non-owner changes in stockholders' equity be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In both choices, an entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income, and a total amount for comprehensive income. This update eliminates the option to present the components of other comprehensive income as part of the statement of changes in stockholders' equity. ASU 2011-05 became effective for the Company retrospectively for interim and annual periods beginning on January 1, 2012. Certain provisions related to the presentation of reclassification adjustments were deferred by ASU 2011-12 as noted below. Adoption of ASU 2011-05 did not have a material impact on the Company's financial position or results of operations.
Accounting Standards Update No. 2011-11, “Balance Sheet (Topic 210) – Disclosures about Offsetting Assets and Liabilities."
ASU 2011-11 requires the disclosure of both gross and net information about financial instruments, such as sales and repurchase agreements and reverse sale and repurchase agreements and securities borrowing and lending arrangements, and derivative instruments that are eligible for offset in the statement of financial position and/or subject to a master netting arrangement or similar agreement. ASU 2013-01, "Balance Sheet (Topic 210) - Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities," clarifies that ordinary trade receivables are not within the scope of ASU 2011-11. ASU 2011-11, as amended by ASU 2013-01, became effective for interim and annual periods beginning on January 1, 2013. Adoption of ASU 2011-11 did not have a material impact on the Company's financial position or results of operations.
Accounting Standards Update No. 2011-12, “Comprehensive Income (Topic 220) – Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05."
ASU 2011-12 defers changes in ASU 2011-05 that relate to the presentation of reclassification adjustments to allow the FASB time to redeliberate whether to require presentation of such adjustments on the face of the financial statements to show the effects of reclassifications out of accumulated other comprehensive income on the components of net income and other comprehensive income. ASU 2011-12 became effective concurrent with the effective date of ASU 2011-05.
Accounting Standards Update No. 2013-02, “Comprehensive Income (Topic 220) – Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income."
ASU 2013-02 requires disclosure of amounts reclassified out of accumulated other comprehensive income in their entirety, by component, on the face of the statement of operations or in the notes to the financial statements. Amounts that are not required to be classified in their entirety to net income must be cross-referenced to other disclosures that provide additional detail. ASU 2013-02 became effective prospectively for fiscal years and interim periods beginning on January 1, 2013. Adoption of ASU 2013-02 did not have a material impact on the Company's financial position or results of operations.
Accounting Standards Update No. 2013-11, “Income Taxes (Topic 740) – Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists."
ASU 2013-11 requires unrecognized tax benefits to be presented as a decrease in net operating loss, similar tax loss or tax credit carryforward if certain criteria are met. ASU 2013-11 will be effective for fiscal years and interim periods beginning after December 15, 2013. The adoption of ASU 2013-11 is not expected to have a material effect on the Company's financial position or results of operations.