UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31,June 30, 2013

OR

[ ]TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________ to _____________

LAKELAND FINANCIAL CORPORATION
(Exact name of registrant as specified in its charter)
 

 
Indiana0-1148735-1559596
(State or Other Jurisdiction(Commission File Number)(IRS Employer
of Incorporation or Organization) Identification No.)


202 East Center Street, P.O. Box 1387, Warsaw, Indiana 46581-1387
(Address of Principal Executive Offices)(Zip Code)

(574) 267-6144
(Registrant’s Telephone Number, Including Area Code)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.   Yes X     No _

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).   Yes X    No _

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ___     Accelerated filer X      Non-accelerated filer ___   (do not check if a smaller reporting company)   Smaller reporting company _

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).   Yes ___      No X

Number of shares of common stock outstanding at April 30,July 31, 2013:  16,424,48116,449,756


 
 

 

LAKELAND FINANCIAL CORPORATION
Form 10-Q Quarterly Report
Table of Contents

PART I.

  Page Number
1
4451
5768
5768

PART II.

  Page Number
5969
5969
5969
5969
6070
6070
6070
   
6171


 
 

 

PART I
LAKELAND FINANCIAL CORPORATION
ITEM 1 – FINANCIAL STATEMENTS


LAKELAND FINANCIAL CORPORATION
CONSOLIDATED BALANCE SHEETS
As of March 31,June 30, 2013 and December 31, 2012
(in thousands except for share data)
 
 
(Page 1 of 2)

March 31, December 31,June 30, December 31,
2013 20122013 2012
(Unaudited)  (Unaudited)  
ASSETS      
Cash and due from banks $             66,776  $           156,666 $             55,814  $           156,666
Short-term investments8,891 75,5717,741 75,571
Total cash and cash equivalents75,667 232,23763,555 232,237
      
Securities available for sale (carried at fair value)482,704 467,021472,976 467,021
Real estate mortgage loans held for sale6,629 9,4525,486 9,452
      
Loans, net of allowance for loan losses of $50,818 and $51,4452,211,642 2,206,075
Loans, net of allowance for loan losses of $50,635 and $51,4452,284,065 2,206,075
      
Land, premises and equipment, net34,502 34,84035,346 34,840
Bank owned life insurance61,574 61,11262,008 61,112
Accrued income receivable9,235 8,4919,214 8,491
Goodwill4,970 4,9704,970 4,970
Other intangible assets35 4724 47
Other assets40,744 39,89937,818 39,899
Total assets $        2,927,702  $        3,064,144 $        2,975,462  $        3,064,144





    


(continued)






 
1

 








LAKELAND FINANCIAL CORPORATION
CONSOLIDATED BALANCE SHEETS
As of March 31,June 30, 2013 and December 31, 2012
(in thousands except for share data)
 
 
(Page 2 of 2)

March 31, December 31,June 30, December 31,
2013 20122013 2012
(Unaudited)  (Unaudited)  
LIABILITIES AND EQUITY      
      
LIABILITIES      
Noninterest bearing deposits $           386,509  $           407,926 $           397,610  $           407,926
Interest bearing deposits2,064,679 2,173,8302,085,882 2,173,830
Total deposits2,451,188 2,581,7562,483,492 2,581,756
      
Short-term borrowings      
Federal funds purchased37,000 0
Securities sold under agreements to repurchase113,515 121,883102,655 121,883
Total short-term borrowings113,515 121,883139,655 121,883
      
Accrued expenses payable18,116 15,32111,685 15,321
Other liabilities7,244 1,3902,057 1,390
Long-term borrowings37 15,03837 15,038
Subordinated debentures30,928 30,92830,928 30,928
Total liabilities2,621,028 2,766,3162,667,854 2,766,316
      
EQUITY      
Common stock: 90,000,000 shares authorized, no par value      
16,424,481 shares issued and 16,333,922 outstanding as of March 31, 2013   
16,431,881 shares issued and 16,340,697 outstanding as of June 30, 2013   
16,377,247 shares issued and 16,290,136 outstanding as of December 31, 201290,459 90,03990,921 90,039
Retained earnings212,900 203,654219,002 203,654
Accumulated other comprehensive income4,988 5,689
Treasury stock, at cost (2013 - 90,559 shares, 2012 - 87,111 shares)(1,762) (1,643)
Accumulated other comprehensive income (loss)(625) 5,689
Treasury stock, at cost (2013 - 91,184 shares, 2012 - 87,111 shares)(1,779) (1,643)
Total stockholders' equity306,585 297,739307,519 297,739
      
Noncontrolling interest89 8989 89
Total equity306,674 297,828307,608 297,828
Total liabilities and equity $        2,927,702  $        3,064,144 $        2,975,462  $        3,064,144



   
The accompanying notes are an integral part of these consolidated financial statements.
 
 





 
2

 





LAKELAND FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
For the Three Months and Six Months Ended March 31,June 30, 2013 and 2012
(in thousands except for share and per share data)

(Unaudited)

(Page 1 of 2)

Three Months EndedThree Months Ended Six Months Ended
March 31,June 30, June 30,
2013 20122013 2012 2013 2012
NET INTEREST INCOME          
Interest and fees on loans          
Taxable $        24,486  $        26,191 $        24,388  $        25,795  $        48,874  $        51,986
Tax exempt                102                 112                102                 112                 204                 224
Interest and dividends on securities          
Taxable                945              2,764             1,152              2,627              2,097              5,391
Tax exempt                735                 697                770                 699              1,505              1,396
Interest on short-term investments                  24                   11                  12                   16                   36                   27
Total interest income           26,292            29,775           26,424            29,249            52,716            59,024
          
Interest on deposits             4,637              6,761             4,139              6,602              8,776            13,363
Interest on borrowings          
Short-term                  91                 113                112                 104                 203                 217
Long-term                307                 404                261                 395                 568                 799
Total interest expense             5,035              7,278             4,512              7,101              9,547            14,379
          
NET INTEREST INCOME           21,257            22,497           21,912            22,148            43,169            44,645
          
Provision for loan losses                    0                 799                    0                 500                     0              1,299
          
NET INTEREST INCOME AFTER PROVISION FOR          
LOAN LOSSES           21,257            21,698           21,912            21,648            43,169            43,346
          
NONINTEREST INCOME          
Wealth advisory fees                944                 914                971                 897              1,915              1,811
Investment brokerage fees                949                 800                997                 940              1,946              1,740
Service charges on deposit accounts             1,971              1,881             2,252              2,011              4,223              3,892
Loan, insurance and service fees             1,456              1,189             1,812              1,452              3,268              2,641
Merchant card fee income                276                 316                293                 289                 569                 605
Other income             1,375                 665                706                 280              2,081                 945
Mortgage banking income                509                 592                538                 392              1,047                 984
Net securities gains                    1                     3                    0                     0                     1                     3
Other than temporary impairment loss on available-for-sale securities:          
Total impairment losses recognized on securities                    0                (510)                    0                (475)                     0                (985)
Loss recognized in other comprehensive income                    0                     0                    0                   26                     0                   26
Net impairment loss recognized in earnings                    0                (510)                    0                (449)                     0                (959)
Total noninterest income             7,481              5,850             7,569              5,812            15,050            11,662


(continued)



 
3

 



LAKELAND FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
For the Three Months and Six Months Ended March 31,June 30, 2013 and 2012
(in thousands except for share and per share data)

(Unaudited)

(Page 2 of 2)

Three Months EndedThree Months Ended Six Months Ended
March 31,June 30, June 30,
2013 20122013 2012 2013 2012
NONINTEREST EXPENSE          
Salaries and employee benefits             9,165              9,075             8,891              8,363            18,056            17,438
Net occupancy expense                846                 885                873                 831              1,719              1,716
Equipment costs                609                 617                654                 596              1,263              1,213
Data processing fees and supplies             1,293                 841             1,379              1,060              2,672              1,901
Other expense             2,980              3,262             3,294              3,399              6,274              6,661
Total noninterest expense           14,893            14,680           15,091            14,249            29,984            28,929
          
INCOME BEFORE INCOME TAX EXPENSE           13,845            12,868           14,390            13,211            28,235            26,079
          
Income tax expense             4,599              4,242             5,154              4,392              9,753              8,634
          
NET INCOME $          9,246  $          8,626 $          9,236  $          8,819  $        18,482  $        17,445
          
          
BASIC WEIGHTED AVERAGE COMMON SHARES    16,408,710     16,280,416    16,425,382     16,324,928     16,411,695     16,298,981
          
BASIC EARNINGS PER COMMON SHARE $            0.56  $            0.53 $            0.56  $            0.54  $            1.13  $            1.07
          
DILUTED WEIGHTED AVERAGE COMMON SHARES    16,527,171     16,439,243    16,546,547     16,453,561     16,524,250     16,450,832
          
DILUTED EARNINGS PER COMMON SHARE $            0.56  $            0.52 $            0.56  $            0.54  $            1.12  $            1.06




The accompanying notes are an integral part of these consolidated financial statements.






 
4

 








LAKELAND FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
For the Three Months and Six Months Ended March 31,June 30, 2013 and 2012
(in thousands)

(Unaudited)

  Three months ended March 31,  Three months ended June 30, Six months ended June 30,
  2013 2012  2013 2012 2013 2012
Net incomeNet income $            9,246  $            8,626Net income $            9,236  $            8,819  $          18,482  $          17,445
Other comprehensive income (loss)Other comprehensive income (loss)   Other comprehensive income (loss)       
Change in securities available for sale:   Change in securities available for sale:       
 Unrealized holding gain (loss) on securities available for sale    Unrealized holding gain (loss) on securities available for sale       
   arising during the period              (1,040)                1,250   arising during the period              (9,358)                  (181)             (10,399)                1,069
 Reclassification adjustment for gains included in net income(1) (3) Reclassification adjustment for (gains)  included in net income0 0 (1) (3)
 Reclassification adjustment for other than temporary impairment0                   510 Reclassification adjustment for other than temporary impairment0                   449 0                   959
 Net securities gain (loss) activity during the period              (1,041)                1,757 Net securities gain (loss) activity during the period              (9,358)                   268             (10,400)                2,025
 Tax effect                  397                  (746) Tax effect               3,705                    (58)                4,104                  (804)
 Net of tax amount                 (644)                1,011 Net of tax amount              (5,653)                   210               (6,296)                1,221
Defined benefit pension plans:   Defined benefit pension plans:       
 Net gain (loss) on defined benefit pension plans(151) 110 Net gain (loss) on defined benefit pension plans0 0                  (151) 110
 Amortization of net actuarial loss                    55                     44 Amortization of net actuarial loss                    66                     66                   121                   110
 Net gain (loss) activity during the period                   (96) 154 Net gain (loss) activity during the period                    66 66                    (30) 220
 Tax effect                    39                    (63) Tax effect                   (26)                    (26)                     12                    (89)
 Net of tax amount                   (57)                     91 Net of tax amount                    40                     40                    (18)                   131
              
 Total other comprehensive income (loss), net of tax                 (701)                1,102 Total other comprehensive income (loss), net of tax              (5,613)                   250               (6,314)                1,352
              
Comprehensive incomeComprehensive income $            8,545  $            9,728Comprehensive income $            3,623  $            9,069  $          12,168  $          18,797


The accompanying notes are an integral part of these consolidated financial statements.




 
5

 

LAKELAND FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
For the ThreeSix Months Ended March 31,June 30, 2013 and 2012
(in thousands except for share and per share data)
(Unaudited)

     Accumulated         Accumulated    
     Other   Total     Other   Total
 Common Retained Comprehensive Treasury Stockholders' Common Retained Comprehensive Treasury Stockholders'
 Stock Earnings Income (Loss) Stock Equity Stock Earnings Income (Loss) Stock Equity
                    
                    
Balance at January 1, 2012  $           87,380  $         181,903  $                    5,139  $           (1,222)  $          273,200  $           87,380  $         181,903  $                    5,139  $           (1,222)  $          273,200
Net income                   8,626                      8,626                 17,445                    17,445
Other comprehensive income (loss), net of tax                            1,102                    1,102                            1,352                    1,352
Common stock cash dividends declared, $.155 per share                  (2,515)                    (2,515)
Common stock cash dividends declared, $0.325 per share                  (5,302)                    (5,302)
Treasury shares purchased under deferred directors' plan                    
(6,683 shares)                    172                      (172)                         0
Stock activity under stock compensation plans (98,581 shares)                      30                             30
(7,204 shares)                    186                      (186)                         0
Stock activity under stock compensation plans (114,928 shares)                    185                           185
Stock compensation expense                    428                           428                    689                           689
Balance at March 31, 2012  $           88,010  $         188,014  $                    6,241  $           (1,394)  $          280,871
Balance at June 30, 2012  $           88,440  $         194,046  $                    6,491  $           (1,408)  $          287,569
                    
Balance at January 1, 2013  $           90,039  $         203,654  $                    5,689  $           (1,643)  $          297,739  $           90,039  $         203,654  $                    5,689  $           (1,643)  $          297,739
Net income                   9,246                      9,246                 18,482                    18,482
Other comprehensive income (loss), net of tax                              (701)                     (701)                           (6,314)                  (6,314)
Common stock cash dividends declared, $0.19 per share                  (3,134)                    (3,134)
Treasury shares purchased under deferred directors' plan                    
(6,466 shares)                    173��                     (173)                         0
(7,091 shares)                    190                      (190)                         0
Treasury stock sold and distributed under deferred directors' plan                    
(3,018 shares)                    (54)                          54                         0                    (54)                          54                         0
Stock activity under stock compensation plans, net of taxes (47,234 shares)                  (138)                         (138)                      18                             18
Stock compensation expense                    439                           439                    728                           728
Balance at March 31, 2013  $           90,459  $         212,900  $                    4,988  $           (1,762)  $          306,585
Balance at June 30, 2013  $           90,921  $         219,002  $                      (625)  $           (1,779)  $          307,519

The accompanying notes are an integral part of these consolidated financial statements

 
6

 


LAKELAND FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the ThreeSix Months Ended March 31,June 30, 2013 and 2012
(in thousands)
(Unaudited)
(Page 1 of 2)

2013 20122013 2012
Cash flows from operating activities:      
Net income $              9,246  $              8,626 $            18,482  $            17,445
Adjustments to reconcile net income to net cash from operating      
activities:      
Depreciation                    679                     666                 1,384                  1,338
Provision for loan losses                        0                     799                        0                  1,299
Loss on sale and write down of other real estate owned                        0                         3                      95                     103
Amortization of intangible assets                      12                       13                      23                       26
Amortization of loan servicing rights                    168                     170                    324                     347
Net change in loan servicing rights valuation allowance                    (37)                     (62)                    (39)                     (22)
Loans originated for sale             (29,409)              (25,041)             (51,639)              (64,807)
Net gain on sales of loans               (1,021)                   (573)               (1,676)                (1,140)
Proceeds from sale of loans               32,949                23,821               56,748                63,365
Net gain on sales and calls of securities available for sale                      (1)                       (3)
Net gain on sales of premises and equipment                      (1)                         0
Net (gain) loss on sales and calls of securities available for sale                      (1)                       (3)
Impairment on available for sale securities                        0                     510                        0                     959
Net securities amortization                 2,720                  1,504                 5,139                  3,143
Stock compensation expense                    439                     428                    728                     689
Earnings on life insurance                  (383)                   (310)                  (797)                   (459)
Tax benefit of stock option exercises                    (14)                   (267)                    (39)                   (432)
Net change:      
Accrued income receivable                  (744)                     135                  (723)                     166
Accrued expenses payable                 2,738                  3,659               (3,654)                  1,383
Other assets                  (261)                     381                 5,990                     998
Other liabilities                 6,027                   (486)                    857                   (178)
Total adjustments               13,862                  5,347               12,719                  6,775
Net cash from operating activities               23,108                13,973               31,201                24,220
      
Cash flows from investing activities:      
Proceeds from maturities, calls and principal paydowns of      
securities available for sale               38,293                22,538               69,675                48,098
Purchases of securities available for sale             (57,736)              (31,610)             (91,167)              (61,221)
Purchase of life insurance                    (79)                       (6)                    (99)                     (14)
Net (increase) decrease in total loans               (5,567)                  6,727             (77,990)                16,283
Proceeds from sales of land, premises and equipment                        1                         0
Purchases of land, premises and equipment                  (341)                   (950)               (1,890)                (1,564)
Proceeds from sales of other real estate                        0                       81                    386                     373
Net cash from investing activities             (25,430)                (3,220)           (101,084)                  1,955

                                                        
(Continued)


 
7

 

LAKELAND FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the ThreeSix Months Ended March 31,June 30, 2013 and 2012
(in thousands)
(Unaudited)
(Page 2 of 2)

2013 20122013 2012
Cash flows from financing activities:      
Net increase (decrease) in total deposits           (130,568)                71,174             (98,264)              112,789
Net increase (decrease) in short-term borrowings               (8,368)              (16,825)               17,772              (43,294)
Payments on long-term borrowings             (15,001)                       (2)    ��        (15,001)                       (2)
Common dividends paid                        0                (2,515)               (3,121)                (5,289)
Proceeds (payments) related to stock compensation plans                  (138)                       30
Preferred dividends paid                    (13)                     (13)
Proceeds from stock option exercise                      18                     185
Purchase of treasury stock                  (173)                   (172)                  (190)                   (186)
Net cash from financing activities           (154,248)                51,690             (98,799)                64,190
Net change in cash and cash equivalents           (156,570)                62,443           (168,682)                90,365
Cash and cash equivalents at beginning of the period             232,237              104,584             232,237              104,584
Cash and cash equivalents at end of the period $            75,667  $          167,027 $            63,555  $          194,949
Cash paid during the period for:      
Interest $              5,232  $              6,211 $              9,900  $            12,560
Income taxes                        0                         0                 8,330                  7,050
Supplemental non-cash disclosures:      
Loans transferred to other real estate                        0                       78                        0                     144
Security purchased not settled                 5,216                         0


  
 

The accompanying notes are an integral part of these consolidated financial statements.



















 
8

 











LAKELAND FINANCIAL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31,June 30, 2013

(Table amounts in thousands except for share and per share data)

(Unaudited)

NOTE 1. BASIS OF PRESENTATION

This report is filed for Lakeland Financial Corporation (the “Company”) and its wholly owned subsidiaries, Lake City Bank (the “Bank”), and LCB Risk Management, a captive insurance company. All significant inter-company balances and transactions have been eliminated in consolidation. Also included is the Bank’s wholly owned subsidiary, LCB Investments II, Inc. (“LCB Investments”). LCB Investments also owns LCB Funding, Inc. (“LCB Funding”), a real estate investment trust.

The unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions for Form 10-Q. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements and are unaudited. In the opinion of management, all adjustments (all of which are normal and recurring in nature) considered necessary for a fair presentation have been included. Operating results for the three-month periodand six-month periods ending March 31,June 30, 2013 are not necessarily indicative of the results that may be expected for any subsequent reporting periods, including the year ending December 31, 2013. The 2012 Lakeland Financial Corporation Annual Report on Form 10-K should be read in conjunction with these statements.

NOTE 2. EARNINGS PER SHARE

Basic earnings per common share is net income available to common shareholders divided by the weighted average number of common shares outstanding during the period.  Diluted earnings per common share includes the dilutive effect of additional potential common shares issuable under stock options, stock awards and warrants.

 Three Months Ended March 31, Three Months Ended June 30, Six Months Ended June 30,
 2013 2012 2013 2012 2013 2012
Weighted average shares outstanding for basic earnings per common share         16,408,710         16,280,416         16,425,382         16,324,928         16,411,695         16,298,981
Dilutive effect of stock options, awards and warrants             118,461             158,827             121,165             128,633             112,555             151,851
Weighted average shares outstanding for diluted earnings per common share         16,527,171         16,439,243         16,546,547         16,453,561         16,524,250         16,450,832
            
Basic earnings per common share  $              0.56  $              0.53  $              0.56  $              0.54  $              1.13  $              1.07
Diluted earnings per common share  $              0.56  $              0.52  $              0.56  $              0.54  $              1.12  $              1.06



 
9

 

NOTE 3. LOANS

March 31,December 31,June 30,December 31,
2013201220132012
Commercial and industrial loans:            
Working capital lines of credit loans $   437,295   19.3 % $   439,638   19.5 % $   462,137   19.8 % $   439,638   19.5 %
Non-working capital loans      404,934   17.9       407,184   18.0       425,958   18.2       407,184   18.0 
Total commercial and industrial loans      842,229   37.2       846,822   37.5       888,095   38.0       846,822   37.5 
            
Commercial real estate and multi-family residential loans:            
Construction and land development loans       97,263     4.3        82,494     3.7       108,695     4.7        82,494     3.7 
Owner occupied loans      365,619   16.2       358,617   15.9       365,071   15.6       358,617   15.9 
Nonowner occupied loans      339,030   15.0       314,889   13.9       373,696   16.0       314,889   13.9 
Multifamily loans       46,270     2.0        45,011     2.0        37,422     1.6        45,011     2.0 
Total commercial real estate and multi-family residential loans      848,182   37.5       801,011   35.5       884,884   37.9       801,011   35.5 
            
Agri-business and agricultural loans:            
Loans secured by farmland99,537     4.4 109,147     4.8 100,571     4.3 109,147     4.8 
Loans for agricultural production105,312     4.7 115,572     5.1 97,729     4.2 115,572     5.1 
Total agri-business and agricultural loans204,849     9.1 224,719   10.0 198,300     8.5 224,719   10.0 
            
Other commercial loans       48,867     2.2        56,807     2.5        46,501     2.0        56,807     2.5 
Total commercial loans   1,944,127   85.9    1,929,359   85.5    2,017,780   86.4    1,929,359   85.5 
            
Consumer 1-4 family mortgage loans:            
Closed end first mortgage loans      116,164     5.1       109,823     4.9       116,247     5.0       109,823     4.9 
Open end and junior lien loans      154,773     6.8       161,366     7.1       152,571     6.5       161,366     7.1 
Residential construction and land development loans         6,110     0.3        11,541     0.5          5,263     0.2        11,541     0.5 
Total consumer 1-4 family mortgage loans      277,047   12.2       282,730   12.5       274,081   11.7       282,730   12.5 
            
Other consumer loans       41,891     1.9        45,755     2.0        43,470     1.9        45,755     2.0 
Total consumer loans      318,938   14.1       328,485   14.5       317,551   13.6       328,485   14.5 
Subtotal   2,263,065 100.0 %   2,257,844 100.0 %   2,335,331 100.0 %   2,257,844 100.0 %
Less: Allowance for loan losses      (50,818)        (51,445)        (50,635)        (51,445)  
Net deferred loan fees           (605)             (324)             (631)             (324)  
Loans, net $2,211,642   $2,206,075   $2,284,065   $2,206,075  




 
10

 


NOTE 4. ALLOWANCE FOR LOAN LOSSES AND CREDIT QUALITY

The following table presents the activity in the allowance for loan losses by portfolio segment for the three-month periodand six-month periods ended March 31,June 30, 2013, and the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of March 31,June 30, 2013:

  Commercial              Commercial            
  Real Estate     Consumer        Real Estate     Consumer      
Commercial and Multifamily Agri-business Other 1-4 Family Other    Commercial and Multifamily Agri-business Other 1-4 Family Other    
and Industrial Residential and Agricultural Commercial Mortgage Consumer Unallocated Totaland Industrial Residential and Agricultural Commercial Mortgage Consumer Unallocated Total
Three Months Ended March 31, 2013               
Three Months Ended June 30, 2013 
Balance April 1, $               22,113  $               20,420  $                 1,263  $                    223  $                 2,866  $                    558  $                 3,375  $               50,818
Provision for loan losses(348) (336) 452 41 30 69 92 0
Loans charged-off(10) 0 (200) 0 (81) (78) 0 (369)
Recoveries124 14 2 0 8 38 0 186
Net loans charged-off114 14 (198) 0 (73) (40) 0 (183)
Balance June 30, $               21,879  $               20,098  $                 1,517  $                    264  $                 2,823  $                    587  $                 3,467  $               50,635
Six Months Ended June 30, 2013               
Balance January 1, $               22,342  $               20,812  $                 1,403  $                    240  $                 2,682  $                    609  $                 3,357  $               51,445 $               22,342  $               20,812  $                 1,403  $                    240  $                 2,682  $                    609  $                 3,357  $               51,445
Provision for loan losses(359) 253 (142) (17) 270 (23) 18 0(707) (83) 310 24 300 46 110 0
Loans charged-off(133) (906) 0 0 (108) (59) 0 (1,206)(143) (906) (200) 0 (189) (137) 0 (1,575)
Recoveries263 261 2 0 22 31 0 579387 275 4 0 30 69 0 765
Net loans charged-off130 (645) 2 0 (86) (28) 0 (627)244 (631) (196) 0 (159) (68) 0 (810)
Balance March 31, $               22,113  $               20,420  $                 1,263  $                    223  $                 2,866  $                    558  $                 3,375  $               50,818
Balance June 30, $               21,879  $               20,098  $                 1,517  $                    264  $                 2,823  $                    587  $                 3,467  $               50,635
                              
Allowance for loan losses:                              
Ending allowance balance attributable to loans:                              
Individually evaluated for impairment $                 4,757  $                 6,621  $                      43  $                        0  $                    412  $                      28  $                        0  $               11,861 $                 4,469  $                 6,103  $                      40  $                        0  $                    445  $                      28  $                        0  $               11,085
Collectively evaluated for impairment17,356 13,799 1,220 223 2,454 530 3,375 38,95717,410 13,995 1,477 264 2,378 559 3,467 39,550
                              
Total ending allowance balance $               22,113  $               20,420  $                 1,263  $                    223  $                 2,866  $                    558  $                 3,375  $               50,818 $               21,879  $               20,098  $                 1,517  $                    264  $                 2,823  $                    587  $                 3,467  $               50,635
                              
                              
Loans:                              
Loans individually evaluated for impairment $               16,650  $               27,394  $                    975  $                        0  $                 2,594  $                      80  $                        0  $               47,693 $               16,882  $               26,540  $                    757  $                        0  $                 2,654  $                      80  $                        0  $               46,913
Loans collectively evaluated for impairment825,817 819,624 203,970 48,863 274,727 41,766 0 2,214,767871,458 857,114 197,643 46,499 271,730 43,343 0 2,287,787
                              
Total ending loans balance $             842,467  $             847,018  $             204,945  $               48,863  $             277,321  $               41,846  $                        0  $          2,262,460 $             888,340  $             883,654  $             198,400  $               46,499  $             274,384  $               43,423  $                        0  $          2,334,700

The recorded investment in loans does not include accrued interest.



 
11

 



The following table presents the activity in the allowance for loan losses by portfolio segment for the three-month periodand six-month periods ended March 31,June 30, 2012:

  Commercial              Commercial            
  Real Estate     Consumer        Real Estate     Consumer      
Commercial and Multifamily Agri-business Other 1-4 Family Other    Commercial and Multifamily Agri-business Other 1-4 Family Other    
and Industrial Residential and Agricultural Commercial Mortgage Consumer Unallocated Totaland Industrial Residential and Agricultural Commercial Mortgage Consumer Unallocated Total
Three Months Ended March 31, 2012 
Three Months Ended June 30, 2012 
Balance April 1, $               22,134  $               23,236  $                    538  $                    186  $                 2,527  $                    523  $                 3,613  $               52,757
Provision for loan losses(1,048) 829 881 (12) (110) 65 (105) 500
Loans charged-off(1,676) 0 0 0 (78) (97) 0 (1,851)
Recoveries286 18 0 2 73 32 0 411
Net loans charged-off(1,390) 18 0 2 (5) (65) 0 (1,440)
Balance June 30, $               19,696  $               24,083  $                 1,419  $                    176  $                 2,412  $                    523  $                 3,508  $               51,817
Six Months Ended June 30, 2012               
Balance January 1, $               22,830  $               23,489  $                    695  $                      65  $                 2,322  $                    645  $                 3,354  $               53,400 $               22,830  $               23,489  $                    695  $                      65  $                 2,322  $                    645  $                 3,354  $               53,400
Provision for loan losses(104) 565 (157) 119 171 (54) 259 799(1,152) 1,394 724 107 61 11 154 1,299
Loans charged-off(778) (847) 0 0 (14) (94) 0 (1,733)(2,454) (847) 0 0 (92) (191) 0 (3,584)
Recoveries186 29 0 2 48 26 0 291472 47 0 4 121 58 0 702
Net loans charged-off(592) (818) 0 2 34 (68) 0 (1,442)(1,982) (800) 0 4 29 (133) 0 (2,882)
Balance March 31, $               22,134  $               23,236  $                    538  $                    186  $                 2,527  $                    523  $                 3,613  $               52,757
               
Balance June 30, $               19,696  $               24,083  $                 1,419  $                    176  $                 2,412  $                    523  $                 3,508  $               51,817

The recorded investment in loans does not include accrued interest.







12










The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of December 31, 2012:

   Commercial            
   Real Estate     Consumer      
 Commercial and Multifamily Agri-business Other 1-4 Family Other    
 and Industrial Residential and Agricultural Commercial Mortgage Consumer Unallocated Total
  
Allowance for loan losses:               
  Ending allowance balance attributable to loans:               
    Individually evaluated for impairment $                 5,542  $                 8,559  $                      63  $                        0  $                    607  $                      34  $                        0  $               14,805
    Collectively evaluated for impairment16,800 12,253 1,340 240 2,075 575 3,357 36,640
                
Total ending allowance balance $               22,342  $               20,812  $                 1,403  $                    240  $                 2,682  $                    609  $                 3,357  $               51,445
                
                
Loans:               
  Loans individually evaluated for impairment $               18,281  $               36,919  $                    797  $                        0  $                 2,853  $                      92  $                        0  $               58,942
  Loans collectively evaluated for impairment828,728 763,279 224,008 56,810 280,141 45,612 0 2,198,578
                
Total ending loans balance $             847,009  $             800,198  $             224,805  $               56,810  $             282,994  $               45,704  $                        0  $          2,257,520

The recorded investment in loans does not include accrued interest.

12

The allowance for loan losses to total loans at March 31,June 30, 2013 and 2012 was 2.25%2.17% and 2.37%2.34%, respectively.  The allowance for loan losses to total loans at December 31, 2012 was 2.28%.






13






The following table presents loans individually evaluated for impairment by class of loans as of and for the three-month periodand six-month periods ended March 31,June 30, 2013:
      Three Months Ended March 31, 2013
          Cash Basis      Three Months Ended June 30, 2013 Six Months Ended June 30, 2013
Unpaid   Allowance for Average Interest Interest          Cash Basis     Cash Basis
Principal Recorded Loan Losses Recorded Income IncomeUnpaid   Allowance for Average Interest Interest Average Interest Interest
Balance Investment Allocated Investment Recognized RecognizedPrincipal Recorded Loan Losses Recorded Income Income Recorded Income Income
           Balance Investment Allocated Investment Recognized Recognized Investment Recognized Recognized
With no related allowance recorded:                            
Commercial and industrial loans:                            
Working capital lines of credit loans $                      65  $                      65  $                        0  $                      65  $                        0  $                        0 $                      65  $                      65  $                        0  $                      65  $                        0  $                        0  $                      65  $                        0  $                        0
Non-working capital loans25 25 0 34 0 00 0 0 0 0 0 17 0 0
                            
Commercial real estate and multi-family residential loans:                            
Owner occupied loans742 562 0 566 0 0716 536 0 543 0 0 555 0 0
                            
Agri-business and agricultural loans:                            
Loans secured by farmland828 649 0 521 0 0612 434 0 440 0 0 481 0 0
                            
Consumer 1-4 family loans:                            
Closed end first mortgage loans57 57 0 58 0 049 49 0 49 0 0 54 0 0
Open end and junior lien loans41 41 0 41 0 00 0 0 0 0 0 21 0 0
                            
Other consumer loans1 1 0 1 0 01 1 0 1 0 0 1 0 0
                            
With an allowance recorded:                            
Commercial and industrial loans:                            
Working capital lines of credit loans5,488 2,879 1,252 3,170 13 135,492 2,883 1,123 2,898 14 14 3,034 27 27
Non-working capital loans15,536 13,681 3,505 14,412 135 13715,789 13,934 3,346 13,815 136 139 14,114 271 276
                            
Commercial real estate and multi-family residential loans:                            
Construction and land development loans5,728 5,339 996 4,528 45 523,459 3,070 653 4,203 7 (5) 4,366 52 47
Owner occupied loans2,330 2,330 695 4,300 29 313,629 3,629 715 2,768 39 45 3,534 68 76
Nonowner occupied loans19,153 19,163 4,930 24,299 84 8719,296 19,305 4,735 19,399 84 85 21,849 168 172
Multifamily loans0 0 0 0 0 0 96 0 0
                            
Agri-business and agricultural loans:                            
Loans secured by farmland646 326 43 327 0 0644 323 40 391 0 0 359 0 0
                            
Consumer 1-4 family mortgage loans:                            
Closed end first mortgage loans3,443 2,473 397 2,499 0 193,570 2,571 436 2,537 23 18 2,518 23 37
Open end and junior lien loans52 23 15 40 0 034 34 9 58 0 0 49 0 0
                            
Other consumer loans79 79 28 80 0 079 79 28 79 1 1 80 1 1
                            
Total $               54,214  $               47,693  $               11,861  $               55,132  $                    306  $                    339 $               53,435  $               46,913  $               11,085  $               47,246  $                    304  $                    297  $               51,193  $                    610  $                    636

The recorded investment in loans does not include accrued interest.

 
1314

 
The following table presents loans individually evaluated for impairment by class of loans as of and for the three-month periodand six-month periods ended March 31,June 30, 2012:

      Three Months Ended March 31, 2012
          Cash Basis      Three Months Ended June 30, 2012 Six Months Ended June 30, 2012
Unpaid   Allowance for Average Interest Interest          Cash Basis     Cash Basis
Principal Recorded Loan Losses Recorded Income IncomeUnpaid   Allowance for Average Interest Interest Average Interest Interest
Balance Investment Allocated Investment Recognized RecognizedPrincipal Recorded Loan Losses Recorded Income Income Recorded Income Income
           Balance Investment Allocated Investment Recognized Recognized Investment Recognized Recognized
With no related allowance recorded:                            
Commercial and industrial loans:                            
Non-working capital loans $                    196  $                    196  $                        0  $                    171  $                        0  $                        0 $                    505  $                    166  $                        0  $                    168  $                        0  $                        0  $                    170  $                        0  $                        0
           
Commercial real estate and multi-family residential loans:                            
Owner occupied loans292 292 0 290 0 0654 629 0 637 0 0 464 0 0
           
Nonowner occupied loans391 391 0 265 0 0 133 0 0
Agri-business and agricultural loans:                 
Loans secured by farmland443 265 0 266 0 0 133 0 0
Loans for ag production203 203 0 204 0 0 102 0 0
Consumer 1-4 family loans:                            
Closed end first mortgage loans301 301 0 297 0 0580 580 0 583 0 0 440 0 0
Open end and junior lien loans40 40 0 40 0 020 20 0 20 0 0 30 0 0
           
With an allowance recorded:                            
Commercial and industrial loans:                            
Working capital lines of credit loans5,503 5,502 3,023 5,805 16 155,598 2,989 1,450 4,395 13 13 5,100 29 28
Non-working capital loans17,282 17,284 5,455 17,723 180 18217,954 17,265 5,271 17,264 177 178 17,494 357 360
           
Commercial real estate and multi-family residential loans:                            
Construction and land development loans2,060 2,059 550 969 0 02,386 1,996 510 2,036 17 17 1,503 17 17
Owner occupied loans4,175 4,174 1,169 4,588 12 105,405 4,636 1,500 4,288 6 6 4,438 18 16
Nonowner occupied loans27,598 27,597 6,555 29,401 98 9928,184 27,582 6,936 27,561 104 105 28,481 202 204
Multifamily loans0 0 0 0 0 00 0 0 0 0 0 0 0 0
           
Agri-business and agricultural loans:                            
Loans secured by farmland618 618 120 622 0 01,735 341 75 345 0 0 484 0 0
Loans for agricultural production208 208 18 210 0 00 0 0 0 0 0 105 0 0
           
Other commercial loans0 0 0 0 0 00 0 0 0 0 0 0 0 0
           
Consumer 1-4 family mortgage loans:                            
Closed end first mortgage loans2,445 2,447 329 1,797 11 111,875 1,877 312 1,833 9 11 1,815 20 22
Open end and junior lien loans270 270 149 354 0 0310 310 169 312 0 0 333 0 0
Residential construction loans0 0 0 0 0 00 0 0 0 0 0 0 0 0
           
Other consumer loans7 7 5 7 0 06 6 5 6 0 0 7 0 0
                            
Total $               60,995  $               60,995  $               17,373  $               62,274  $                    317  $                    317 $               66,249  $               59,256  $               16,228  $               59,378  $                    326  $                    330  $               60,596  $                    643  $                    647

The recorded investment in loans does not include accrued interest.

 
1415

 

The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2012:

      
 Unpaid   Allowance for
 Principal Recorded Loan Losses
 Balance Investment Allocated
With no related allowance recorded:     
  Commercial and industrial loans:     
    Working capital lines of credit loans $                      61  $                      61  $                        0
    Non-working capital loans0 0 0
  Commercial real estate and multi-family residential loans:     
    Construction and land development loans     
    Owner occupied loans754 574 0
    Nonowner occupied loans385 385 0
    Multifamily loans410 286 0
  Agri-business and agricultural loans:     
    Loans secured by farmland645 466 0
    Loans for ag production0 0 0
  Other commercial loans0 0 0
      
  Consumer 1-4 family loans:     
    Closed end first mortgage loans59 59 0
    Open end and junior lien loans41 41 0
    Residential construction loans     
      
  Other consumer loans1 1 0
      
With an allowance recorded:     
  Commercial and industrial loans:     
    Working capital lines of credit loans5,833 3,224 1,516
    Non-working capital loans16,763 14,996 4,026
  Commercial real estate and multi-family residential loans:     
    Construction and land development loans3,352 2,960 934
    Owner occupied loans5,869 5,869 1,476
    Nonowner occupied loans26,835 26,845 6,149
    Multifamily loans0 0 0
  Agri-business and agricultural loans:     
    Loans secured by farmland651 331 63
    Loans for agricultural production0 0 0
  Other commercial loans0 0 0
      
  Consumer 1-4 family mortgage loans:     
    Closed end first mortgage loans3,387 2,403 415
    Open end and junior lien loans379 350 192
    Residential construction loans0 0 0
      
  Other consumer loans91 91 34
Total $               65,516  $               58,942  $               14,805

The recorded investment in loans does not include accrued interest.


 
1516

 


The following table presents the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans as of March 31,June 30, 2013 and December 31, 2012:

March 31, 2013 December 31, 2012June 30, 2013 December 31, 2012
  Loans Past Due   Loans Past Due  Loans Past Due   Loans Past Due
  Over 90 Days   Over 90 Days  Over 90 Days   Over 90 Days
  Still   Still  Still   Still
Nonaccrual Accruing Nonaccrual AccruingNonaccrual Accruing Nonaccrual Accruing
              
Commercial and industrial loans:              
Working capital lines of credit loans $                 1,858  $                         0  $                 1,899  $                        0 $                 1,812  $                         0  $                 1,899  $                        0
Non-working capital loans3,692 0 4,812 503,786 104 4,812 50
              
Commercial real estate and multi-family residential loans:              
Construction and land development loans390 0 398 0383 0 398 0
Owner occupied loans2,582 0 2,461 02,424 0 2,461 0
Nonowner occupied loans11,568 0 19,200 011,718 0 19,200 0
Multifamily loans0 0 286 00 0 286 0
              
Agri-business and agricultural loans:              
Loans secured by farmland975 0 797 0757 0 797 0
Loans for agricultural production0 0 0 00 0 0 0
              
Other commercial loans0 0 0 00 0 0 0
              
Consumer 1-4 family mortgage loans:              
Closed end first mortgage loans533 0 504 0560 0 504 0
Open end and junior lien loans64 0 391 034 0 391 0
Residential construction loans0 0 0 00 0 0 0
              
Other consumer loans65 0 77 065 0 77 0
              
Total $               21,727  $                         0  $               30,825  $                      50 $               21,539  $                     104  $               30,825  $                      50

The recorded investment in loans does not include accrued interest.


 
1617

 

The following table presents the aging of the recorded investment in past due loans as of March 31,June 30, 2013 by class of loans:

30-89 Greater than      30-89 Greater than      
Days 90 Days Total Loans Not  Days 90 Days Total Loans Not  
Past Due Past Due Past Due Past Due TotalPast Due Past Due Past Due Past Due Total
                  
Commercial and industrial loans:                  
Working capital lines of credit loans $                       0  $                  1,858  $                1,858  $           435,657  $          437,515 $                   642  $                  1,812  $                2,454  $           459,931  $          462,385
Non-working capital loans7 3,692 3,699 401,253 404,952343 3,890 4,233 421,722 425,955
                  
Commercial real estate and multi-family residential loans:                  
Construction and land development loans0 390 390 96,498 96,8880 383 383 107,907 108,290
Owner occupied loans152 2,582 2,734 362,661 365,395126 2,424 2,550 362,287 364,837
Nonowner occupied loans507 11,568 12,075 326,466 338,5411,406 11,718 13,124 360,038 373,162
Multifamily loans0 0 0 46,194 46,1940 0 0 37,365 37,365
                  
Agri-business and agricultural loans:                  
Loans secured by farmland0 975 975 98,574 99,5490 757 757 99,818 100,575
Loans for agricultural production0 0 0 105,396 105,39618 0 18 97,807 97,825
                  
Other commercial loans0 0 0 48,863 48,8630 0 0 46,499 46,499
                  
Consumer 1-4 family mortgage loans:                  
Closed end first mortgage loans1,273 533 1,806 114,087 115,8932,399 560 2,959 113,031 115,990
Open end and junior lien loans206 64 270 155,058 155,328248 34 282 152,859 153,141
Residential construction loans54 0 54 6,046 6,1008 0 8 5,245 5,253
                  
Other consumer loans658 65 723 41,123 41,846165 65 230 43,193 43,423
                  
Total $                2,857  $                21,727  $              24,584  $        2,237,876  $       2,262,460 $                5,355  $                21,643  $              26,998  $        2,307,702  $       2,334,700

The recorded investment in loans does not include accrued interest.



 
1718

 


The following table presents the aging of the recorded investment in past due loans as of December 31, 2012 by class of loans:


 30-89 Greater than      
 Days 90 Days Total Loans Not  
 Past Due Past Due Past Due Past Due Total
          
  Commercial and industrial loans:         
    Working capital lines of credit loans $                   233  $                  1,899  $                2,132  $           437,705  $          439,837
    Non-working capital loans48 4,862 4,910 402,262 407,172
          
  Commercial real estate and multi-family residential loans:         
    Construction and land development loans998 398 1,396 80,954 82,350
    Owner occupied loans1,023 2,461 3,484 354,921 358,405
    Nonowner occupied loans38 19,200 19,238 295,243 314,481
    Multifamily loans0 286 286 44,676 44,962
          
  Agri-business and agricultural loans:         
    Loans secured by farmland0 797 797 108,359 109,156
    Loans for agricultural production0 0 0 115,649 115,649
          
  Other commercial loans0 0 0 56,810 56,810
          
  Consumer 1-4 family mortgage loans:         
    Closed end first mortgage loans1,475 504 1,979 107,583 109,562
    Open end and junior lien loans361 391 752 161,172 161,924
    Residential construction loans0 0 0 11,508 11,508
          
  Other consumer loans81 77 158 45,546 45,704
          
Total $                4,257  $                30,875  $              35,132  $        2,222,388  $       2,257,520

The recorded investment in loans does not include accrued interest.


 
1819

 


Troubled Debt Restructurings:

Troubled debt restructured loans are included in the totals for impaired loans. The Company has allocated $10.9$10.2 million and $12.5 million of specific reserves to customersloans whose loan terms have been modified in troubled debt restructurings as of March 31,June 30, 2013 and December 31, 2012. The Company is not committed to lending additional funds to debtorscustomers whose loans have been modified in a troubled debt restructuring.

March 31 December 31,June 30, December 31,
2013 20122013 2012
      
Accruing troubled debt restructured loans $             23,605  $              22,332 $             23,017  $              22,332
Nonaccrual troubled debt restructured loans                19,607                  28,506                19,398                  28,506
Total troubled debt restructured loans $             43,212  $              50,838 $             42,415  $              50,838

During the quarter ending June 30, 2013, loans totaling $328,000 were modified as troubled debt restructured loans. Concessions granted during the modifications included reduction in the interest rates to rates that would not be readily available in the marketplace for borrowers with a similar risk profile and/or capitalizing past due interest and other expenses into the principal balance of the loan. The troubled debt restructured loans during the quarter were all granted to consumer mortgage borrowers.

During the quarter ending March 31, 2013, loans totaling $1.8$2.2 million were modified as troubled debt restructurings. The modified terms of the loans included reductions in the interest rates to one that would not be readily available in the marketplace for borrowers with a similar risk profile and modifications of the repayment terms. These restructured loans were provided to related borrowers who are engaged in land development.




20








The following table presents loans by class modified as troubled debt restructurings that occurred during the three month periodthree-month and six-month periods ending March 31,June 30, 2013:

  Modifications          
  Three Months Ended March 31, 2013          
                 
  All Modifications Interest Rate Reductions Modified Repayment Terms
                 
    Pre-Modification Post-Modification          
    Outstanding Outstanding   Interest at Interest at   Extension
  Number of Recorded Recorded Number of Pre-Modification Post-Modification Number of Period or
  Loans Investment Investment Loans Rate Rate Loans Range
                (in months)
Troubled Debt Restructurings               
                 
 Commercial real estate and multi-family residential loans:               
   Construction and land development loans6  $                 2,198  $                    2,198 6  $                       85  $                          63 0 0
                 
 Total6  $                 2,198  $                    2,198 6  $                       85  $                          63 0 0
  Modifications
  Three Months Ended June 30, 2013
       
  All Modifications
       
    Pre-Modification Post-Modification
    Outstanding Outstanding
  Number of Recorded Recorded
  Loans Investment Investment
       
Troubled Debt Restructurings     
       
 Consumer 1-4 family loans:     
   Closed end first mortgage loans4  $                    317  $                       328
       
 Total4  $                    317  $                       328

  Interest Rate Reductions Principal and Interest Forgiveness Modified Repayment Terms
                     
                     
    Interest at Interest at       Interest at Interest at   Extension
  Number of Pre-Modification Post-Modification Number of Principal at Principal at Pre-Modification Post-Modification Number of Period or
  Loans Rate Rate Loans Pre-Modification Post-Modification Rate Rate Loans Range
                    (in months)
Troubled Debt Restructurings                   
                     
 Consumer 1-4 family loans:                   
   Closed end first mortgage loans2  $                     142  $                        158 2  $                        156  $                        161  $                        164  $                        149 0 0
                     
 Total2  $                     142  $                        158 2  $                        156  $                        161  $                        164  $                        149 0 0





 
1921

 






  Modifications
  Six Months Ended June 30, 2013
       
  All Modifications
       
    Pre-Modification Post-Modification
    Outstanding Outstanding
  Number of Recorded Recorded
  Loans Investment Investment
       
Troubled Debt Restructurings     
       
 Commercial real estate and multi-family residential loans:     
   Construction and land development loans6  $                 2,198  $                    2,198
       
 Consumer 1-4 family loans:     
   Closed end first mortgage loans4 317 328
       
 Total10  $                 2,515  $                    2,526

  Interest Rate Reductions Principal and Interest Forgiveness Modified Repayment Terms
                     
                     
    Interest at Interest at       Interest at Interest at   Extension
  Number of Pre-Modification Post-Modification Number of Principal at Principal at Pre-Modification Post-Modification Number of Period or
  Loans Rate Rate Loans Pre-Modification Post-Modification Rate Rate Loans Range
                    (in months)
Troubled Debt Restructurings                   
                     
 Commercial real estate and                   
 multi-family residential loans:                   
   Construction and land development loans6  $                       85  $                          63 0  $                            0  $                            0  $                            0  $                            0 0 0
                     
 Consumer 1-4 family loans:                   
   Closed end first mortgage loans2 142 158 2 156 161 164 149 0 0
                     
 Total8  $                     227  $                        221 2  $                        156  $                        161  $                        164  $                        149 0 0

For the three monththree-month period ending March 31,June 30, 2013 the commercial real estate and multi-family residential loan troubled debt restructuring described above decreased the allowance for loan losses by $287,000.$86,000 and the consumer 1-4 family loan troubled debt restructurings described above increased the allowance for loan losses by $42,000.

22

For the six-month period ending June 30, 2012, the commercial real estate and multi-family residential loan troubled debt restructurings described above decreased the allowance for loan losses by $373,000 and the consumer 1-4 family loan troubled debt restructurings described above increased the allowance for loan losses by $65,000.

The troubled debt restructurings described above had a charge-offcharge-offs of $0 and $365,000, respectively, during the periodthree-month and six-month periods ending March 31,June 30, 2013.

The following table presents loans by class modified as troubled debt restructurings that occurred during the three month periodsix-month and three-month periods ending March 31,June 30, 2012:

  Modifications
  Three Months Ended March 31, 2012
       
  All Modifications
       
    Pre-Modification Post-Modification
    Outstanding Outstanding
  Number of Recorded Recorded
  Loans Investment Investment
       
Troubled Debt Restructurings     
       
 Commercial real estate and multi-family residential loans:     
   Construction and land development loans5 1,638 1,638
       
 Total5  $                 1,638  $                    1,638
  Modifications
  Six Months Ended June 30, 2012
       
  All Modifications Classified as Troubled Debt Restructurings
       
    Pre-Modification Post-Modification
    Outstanding Outstanding
  Number of Recorded Recorded
  Loans Investment Investment
       
Troubled Debt Restructurings     
       
 Commercial and industrial loans:     
   Non-working capital loans1   $                    942   $                    1,060
       
 Commercial real estate and multi-family residential loans:     
   Construction and land development loans5 1,638 1,638
   Owner occupied loans1 849 849
   Nonowner occupied loans1 385 385
       
 Consumer 1-4 family loans:     
   Closed end first mortgage loans1 39 39
       
 Total9  $                 3,853  $                    3,971



23


  Interest Rate Reductions Principal and Interest Forgiveness Modified Repayment Terms
                     
                     
    Interest at Interest at       Interest at Interest at   Extension
  Number of Pre-Modification Post-Modification Number of Principal at Principal at Pre-Modification Post-Modification Number of Period or
  Loans Rate Rate Loans Pre-Modification Post-Modification Rate Rate Loans Range
                    (in months)
Troubled Debt Restructurings                   
                     
 Commercial and industrial loans:                   
   Non-working capital loans0  $                         0   $                          0 0  $                           0    $                         0  $                         0  $                            0 0 0
                     
 Commercial real estate and                   
 multi-family residential loans:                   
   Construction and land development loans0 0 0 0 0 0 0 0 0 0
   Owner occupied loans1 440 117 0 0 0 0 0 0 0
   Nonowner occupied loans0 0 0 0 0 0 0 0 1 14
                     
 Consumer 1-4 family loans:                   
   Closed end first mortgage loans1 76 15 0 0 0 0 0 0 0
                     
 Total2  $                     516  $                        132 0  $                          0  $                            0  $                          0  $                            0 1 14












24












  Modifications
  Three Months Ended June 30, 2012
       
  All Modifications Classified as Troubled Debt Restructurings
       
    Pre-Modification Post-Modification
    Outstanding Outstanding
  Number of Recorded Recorded
  Loans Investment Investment
       
Troubled Debt Restructurings     
       
 Commercial and industrial loans:     
   Non-working capital loans1  $                   942   $                     1,060
       
 Commercial real estate and multi-family residential loans:     
   Owner occupied loans1 849 849
   Nonowner occupied loans1 385 385
 Consumer 1-4 family loans:     
   Closed end first mortgage loans1 39 39
       
 Total4  $                 2,215  $                    2,333







25










  Interest Rate Reductions Principal and Interest Forgiveness Modified Repayment Terms
                     
                     
    Interest at Interest at       Interest at Interest at   Extension
  Number of Pre-Modification Post-Modification Number of Principal at Principal at Pre-Modification Post-Modification Number of Period or
  Loans Rate Rate Loans Pre-Modification Post-Modification Rate Rate Loans Range
                    (in months)
Troubled Debt Restructurings                   
                     
 Commercial and industrial loans:                   
   Non-working capital loans0  $                         0   $                          0 0  $                         0  $                            0  $                          0  $                            0 0 0
                     
 Commercial real estate and                   
 multi-family residential loans:0 0 0 0 0 0 0 0 0 0
   Owner occupied loans1 440 117 0 0 0 0 0 0 0
   Nonowner occupied loans0 0 0 0 0 0 0 0 1 14
 Consumer 1-4 family loans:                   
   Closed end first mortgage loans1 76 15 0 0 0 0 0 0 0
                     
 Total2  $                     516  $                        132 0  $                          0  $                            0  $                          0  $                            0 1 14


For the three month period ending March 31,June 30, 2012, the commercial real estate and multi-family residential loanindustrial troubled debt restructuringrestructured loans described above decreasedincreased the allowance for loan losses by $500,000.

The$690,000, the commercial real estate and multi-family residential loan troubled debt restructurings described above did not result inincreased the allowance for loan losses by $290,000 and the consumer 1-4 family loan troubled debt restructurings described above increased the allowance for loan losses by $6,000.  For the six-month period ending June 30, 2012, the commercial and industrial troubled debt restructured loans described above increased the allowance for loan losses by $690,000, the commercial real estate and multi-family residential troubled debt restructured loans described above increased the allowance for loan losses by $790,000 and the consumer 1-4 family loan troubled debt restructurings described above increased the allowance for loan losses by $6,000.

No charge offs resulted from any charge offstroubled debt restructurings described above during the three monthsand six month periods ending March 31,June 30, 2012.




 
2026

 





The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification which occurred during the three month periodand six month periods ending March 31,June 30, 2013:

  Modifications
  Three Months ended March 31, 2013
     
  Number of Recorded
  Loans Investment
     
Troubled Debt Restructurings that Subsequently Defaulted   
     
 Consumer 1-4 family loans:   
   Closed end first mortgage loans1  $                  1,249
     
 Total1  $                  1,249
  Modifications
  Three Months Ended June 30, 2013 Six Months Ended June 30, 2013
         
  Number of Recorded Number of Recorded
  Loans Investment Loans Investment
         
         
         
Troubled Debt Restructurings that Subsequently Defaulted       
         
 Consumer 1-4 family loans:       
   Closed end first mortgage loans0  $                    0 1  $                946
         
 Total0  $                    0 1  $                946

A loan is considered to be in payment default once it is 30 days contractually past due under the modified terms.

The troubled debt restructurings described above that subsequently defaulted increasedmade a large principal payment during the second quarter of 2013, which decreased the allowance for loan losses by $15,000$80,000 and did not result in any charge offs during the three and six month periods ending March 31,June 30, 2013.

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification which occurred during the three month periodand six month periods ending March 31,June 30, 2012:

  Number of Recorded
  Loans Investment
     
     
     
Troubled Debt Restructurings that Subsequently Defaulted   
     
 Consumer 1-4 family loans:   
   Closed end first mortgage loans1  $                  65
     
 Total1  $                  65

A loan is considered to be in payment default once it is 30 days contractually past due under the modified terms.

The troubled debt restructurings that subsequently defaulted described above increased the allowance for loan losses by $1,000 and did not result in any charge offs during the three and six month periods ending March 31,June 30, 2012.



 
2127

 


Credit Quality Indicators:

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes commercial loans individually by classifying the loans as to credit risk. This analysis is performed on a quarterly basis for Special Mention, Substandard and Doubtful grade loans and annually on Pass grade loans over $250,000.

The Company uses the following definitions for risk ratings:

Special Mention. Loans classified as Special Mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

Substandard. Loans classified as Substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Doubtful. Loans classified as Doubtful have all the weaknesses inherent in those classified as substandard,Substandard, with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.







 
2228

 

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be Pass rated loans with the exception of consumer troubled debt restructurings, which are evaluated and listed with Substandard commercial grade loans.  Loans listed as Not Rated are consumer loans included in groups of homogenous loans which are analyzed for credit quality indicators utilizing delinquency status.  As of March 31,June 30, 2013 and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

  Special     Not  Special     Not
Pass Mention Substandard Doubtful RatedPass Mention Substandard Doubtful Rated
    (in thousands)             
Commercial and industrial loans:                  
Working capital lines of credit loans $            400,217  $            23,496  $              13,802  $                        0  $                       0 $            424,540  $            23,755  $              14,090  $                        0  $                       0
Non-working capital loans356,623 23,004 25,260 65 0378,380 22,086 25,425 64 0
                  
Commercial real estate and multi-family residential loans:                  
Construction and land development loans80,756 5,370 10,762 0 094,229 4,140 9,921 0 0
Owner occupied loans322,868 23,209 17,836 0 1,482325,524 22,302 17,011 0 0
Nonowner occupied loans304,529 14,747 19,265 0 0339,563 14,652 18,947 0 0
Multifamily loans45,854 340 0 0 037,028 337 0 0 0
                  
Agri-business and agricultural loans:                  
Loans secured by farmland97,958 0 1,573 0 1899,229 0 1,346 0 0
Loans for agricultural production105,396 0 0 0 097,825 0 0 0 0
                  
Other commercial loans48,744 1 118 0 046,381 0 118 0 0
                  
Consumer 1-4 family mortgage loans:                  
Closed end first mortgage loans23,688 1,053 1,618 0 89,53423,717 847 1,816 0 89,610
Open end and junior lien loans5,221 2,100 0 0 148,0075,820 2,124 0 0 145,197
Residential construction loans0 0 0 0 6,1000 0 0 0 5,253
                  
Other consumer loans8,016 358 511 0 32,9618,261 460 293 0 34,409
                  
Total $         1,799,870  $            93,678  $              90,745  $                      65  $            278,102 $         1,880,497  $            90,703  $              88,967  $                      64  $            274,469


The recorded investment in loans does not include accrued interest.

 
2329

 

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be Pass rated loans with the exception of consumer troubled debt restructurings which are evaluated and listed with Substandard commercial grade loans.  Loans listed as Not Rated are consumer loans included in groups of homogenous loans which are analyzed for credit quality indicators utilizing delinquency status.  As of December 31, 2012 and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

   Special     Not
 Pass Mention Substandard Doubtful Rated
     (in thousands)    
  Commercial and industrial loans:         
    Working capital lines of credit loans $            403,778  $            22,591  $              13,468  $                        0  $                       0
    Non-working capital loans355,772 23,192 26,857 66 1,285
          
  Commercial real estate and multi-family residential loans:         
    Construction and land development loans67,002 4,595 10,753 0 0
    Owner occupied loans315,672 24,589 18,144 0 0
    Nonowner occupied loans282,108 6,345 26,028 0 0
    Multifamily loans43,425 345 1,192 0 0
          
  Agri-business and agricultural loans:         
    Loans secured by farmland107,734 0 1,404 0 18
    Loans for agricultural production115,649 0 0 0 0
          
  Other commercial loans56,692 0 118 0 0
          
  Consumer 1-4 family mortgage loans:         
    Closed end first mortgage loans18,685 343 729 0 89,805
    Open end and junior lien loans7,932 300 0 0 153,692
    Residential construction loans0 0 0 0 11,508
          
  Other consumer loans10,168 378 497 0 34,661
          
Total $         1,784,617  $            82,678  $              99,190  $                      66  $            290,969

The recorded investment in loans does not include accrued interest.



 
2430

 


NOTE 5. SECURITIES

Information related to the fair value and amortized cost of securities available for sale and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) is provided in the tables below.

  Gross Gross    Gross Gross  
Fair Unrealized Unrealized AmortizedFair Unrealized Unrealized Amortized
Value Gain Losses CostValue Gain Losses Cost
March 31, 2013       
June 30, 2013       
U.S. Treasury securities $         1,032  $               31  $                 0  $         1,001 $           1,027  $                26  $                  0  $           1,001
U.S. government sponsored agencies5,289 265 0 5,0245,224 202 0 5,022
Agency residential mortgage-backed securities375,468 7,446 (1,400) 369,422366,418 5,790 (6,555) 367,183
Non-agency residential mortgage-backed securities5,885 202 0 5,6835,392 167 0 5,225
State and municipal securities95,030 5,139 (531) 90,42294,915 3,730 (1,566) 92,751
Total $    482,704  $       13,083  $       (1,931)  $    471,552 $       472,976  $           9,915  $         (8,121)  $       471,182
              
December 31, 2012              
U.S. Treasury securities $           1,037  $                35  $                  0  $           1,002 $           1,037  $                35  $                  0  $           1,002
U.S. government sponsored agencies5,304 278 0 5,0265,304 278 0 5,026
Agency residential mortgage-backed securities365,644 7,813 (1,495) 359,326365,644 7,813 (1,495) 359,326
Non-agency residential mortgage-backed securities6,453 242 0 6,2116,453 242 0 6,211
State and municipal securities88,583 5,509 (189) 83,26388,583 5,509 (189) 83,263
Total $       467,021  $         13,877  $         (1,684)  $       454,828 $       467,021  $         13,877  $         (1,684)  $       454,828

Information regarding the fair value and amortized cost of available for sale debt securities by maturity as of March 31,June 30, 2013 is presented below. Maturity information is based on contractual maturity for all securities other than mortgage-backed securities. Actual maturities of securities may differ from contractual maturities because borrowers may have the right to prepay the obligation without a prepayment penalty.

Amortized FairAmortized Fair
Cost ValueCost Value
Due in one year or less $            3,294  $         3,298 $              3,192  $           3,259
Due after one year through five years24,585 26,25526,030 27,527
Due after five years through ten years39,703 42,17539,306 40,700
Due after ten years28,865 29,62330,246 29,680
96,447 101,35198,774 101,166
Mortgage-backed securities375,105 381,353372,408 371,810
Total debt securities $       471,552  $    482,704 $          471,182  $       472,976

There were no securities sales during the first threesix months of 2013 and 2012.  All of the gains in 2013 and 2012 were from calls.

 
2531

 

Purchase premiums or discounts are recognized in interest income using the interest method over the terms of the securities or over the estimated lives for mortgage-backed securities. Gains and losses on sales are based on the amortized cost of the security sold and recorded on the trade date.

Securities with carrying values of $192.4$171.9 million and $230.4$216.5 million were pledged as of March 31,June 30, 2013 and 2012, as collateral for deposits of public funds, securities sold under agreements to repurchase, borrowings from the Federal Home Loan Bank and for other purposes as permitted or required by law.

Information regarding securities with unrealized losses as of March 31,June 30, 2013 and December 31, 2012 is presented below. The tables divide the securities between those with unrealized losses for less than twelve months and those with unrealized losses for twelve months or more.

Less than 12 months 12 months or more TotalLess than 12 months 12 months or more Total
Fair Unrealized Fair Unrealized Fair UnrealizedFair Unrealized Fair Unrealized Fair Unrealized
Value Losses Value Losses Value LossesValue Losses Value Losses Value Losses
March 31, 2013           
June 30, 2013           
           
Agency residential mortgage-backed                      
securities $      108,460  $          (923)  $    28,997  $         (477)  $    137,457  $       (1,400) $        168,399  $         (6,118)  $      23,900  $          (437)  $       192,299  $         (6,555)
State and municipal securities18,052 (522) 469 (9) 18,521 (531)22,860 (1,566) 0 0 22,860 (1,566)
Total temporarily impaired $      126,512  $       (1,445)  $    29,466  $         (486)  $    155,978  $       (1,931) $        191,259  $         (7,684)  $      23,900  $          (437)  $       215,159  $         (8,121)
                      
December 31, 2012                      
           
Agency residential mortgage-backed                      
securities $          92,974  $         (1,066)  $      20,422  $          (429)  $       113,396  $         (1,495) $          92,974  $         (1,066)  $      20,422  $          (429)  $       113,396  $         (1,495)
State and municipal securities10,791 (188) 50 (1) 10,841 (189)10,791 (188) 50 (1) 10,841 (189)
Total temporarily impaired $        103,765  $         (1,254)  $      20,472  $          (430)  $       124,237  $         (1,684) $        103,765  $         (1,254)  $      20,472  $          (430)  $       124,237  $         (1,684)

The number of securities with unrealized losses as of March 31,June 30, 2013 and December 31, 2012 is presented below.

Less than 12 months  Less than 12 months  
12 months or more Total12 months or more Total
March 31, 2013     
June 30, 2013     
     
Agency residential mortgage-backed securities25 11 3643 10 53
State and municipal securities42 6 4849 0 49
Total temporarily impaired67 17 8492 10 102
          
Less than 12 months  Less than 12 months  
12 months or more Total12 months or more Total
December 31, 2012          
     
Agency residential mortgage-backed securities29 9 3829 9 38
State and municipal securities29 1 3029 1 30
Total temporarily impaired58 10 6858 10 68
32


The following factors are considered to determine whether or not the impairment of these securities is other-than-temporary. Ninety-eight percent of the securities are backed by the U.S. government, government agencies, government sponsored agencies or are A- rated or better by Moody’s, S&P or Fitch, except for certain non-local or local municipal securities, which are not rated. Mortgage-backed securities, which are not issued by the U.S. government or government sponsored agencies (non-agency residential mortgage-backed securities), met specific criteria set by the Asset Liability Management Committee at their time of purchase, including having the highest rating available by either Moody’s, S&P or Fitch. None of the securities have call provisions (with the exception of the municipal securities) and all payments as originally agreed are being received on their original terms. For the government, government-sponsored agency and municipal securities, management did not have concerns of credit losses, and there was nothing to indicate that full principal will not be received. Management considered the unrealized losses on these securities to be primarily interest rate driven and does not expect material losses given current market conditions unless the securities are sold. However, at this time management does not have the intent to sell, and it is more likely than not that it will not be required to sell these securities before the recovery of their amortized cost basis.

26

As of March 31,June 30, 2013, the Company had $5.9$5.4 million of non-agency residential mortgage-backed securities which were not issued by the U.S. government or government sponsored agencies, but which were rated AAA by S&P or Fitch and/or Aaa by Moody’s at the time of purchase.  As of December 31, 2012, the Company had $6.5 million of non-agency residential mortgage-backed securities which were not issued by the federal government or government sponsored agencies, but which were rated AAA by S&P and/or Aaa by Moody’s at the time of purchase. None of the fivefour non-agency residential mortgage-backed securities were still rated AAA/Aaa as of March 31,June 30, 2013 by at least one of the rating agencies and one had been downgraded to below investment grade by at least one of those rating agencies.

For these non-agency residential mortgage-backed securities, additional analysis is performed to determine if any impairment is temporary or other-than-temporary, in which case impairment would need to be recorded for these securities. The Company performs an independent analysis of the cash flows of the individual securities based upon assumptions as to collateral defaults, prepayment speeds, expected losses and the severity of potential losses. Based upon the initial review, securities may be identified for further analysis by computing the net present value using an appropriate discount rate (the current accounting yield) and comparing it to the book value of the security to determine if there is any other-than-temporary impairment that must be recorded. Based on this analysis of the non-agency residential mortgage-backed securities, none of the fivefour non-agency mortgage-backed securities had any unrealized losses or other-than-temporary impairment at March 31,June 30, 2013.





33





The following table provides information about debt securities for which only a credit loss was recognized in income and for which other losses are recorded in other comprehensive income.  There were no securities with other than temporary impairment during the three and six months ended June 30, 2013.  All securities with other than temporary impairment were sold during 2012.  The table represents the three months and six months ended March 31,June 30, 2013 and 2012.

2013 2012Three Months Ended June 30,
Balance January 1, $                     0  $                   359
2013 2012
Balance April 1, $                      0  $                   869
Additions related to other-than-temporary impairment losses      
not previously recognized0 4490 198
Additional increases to the amount of credit loss for which      
other-than-temporary impairment was previously recognized0 610 251
Reductions for previous credit losses realized on      
securities sold during the year0 00 0
Balance March 31, $                     0  $                   869
Balance June 30, $                      0  $                1,318

 Six Months Ended June 30,
 2013 2012
Balance January 1, $                      0  $                   359
Additions related to other-than-temporary impairment losses   
  not previously recognized0 747
Additional increases to the amount of credit loss for which   
 other-than-temporary impairment was previously recognized0 212
Reductions for previous credit losses realized on   
  securities sold during the year0 0
Balance June 30, $                      0  $                1,318



 
2734

 

Information on securities with at least one rating below investment grade at March 31,June 30, 2013 is presented below.

          3/31/20131-Month3-Month6-Month           6/30/20131-Month3-Month6-Month 
 Other Than March 31, 2013LowestConstant  Other Than June 30, 2013LowestConstant 
 Temporary Par Amortized Fair UnrealizedCreditDefaultCredit Temporary Par Amortized Fair UnrealizedCreditDefaultCredit
DescriptionCUSIPImpairment Value Cost Value Gain/(Loss)RatingRateSupportCUSIPImpairment Value Cost Value Gain/(Loss)RatingRateSupport
                        
RALI 2004-QS7 A376110HTX7 $               0  $             2,739  $             2,722  $               2,790  $                    68BB+3.963.224.3110.0376110HTX7 $               0  $             2,567  $             2,551  $               2,591  $                    40BB+2.973.303.219.99

This security is a super senior/senior tranche non-agency residential mortgage-backed security. The credit support is the credit support percentage for a tranche from other subordinated tranches, which is the amount of principal in the subordinated tranches expressed as a percentage of the remaining principal in the super senior/senior tranche. The super senior/senior tranches receive the prepayments and the subordinate tranches absorb the losses. The super senior/senior tranches do not absorb losses until the subordinate tranches are extinguished.

The Company does not have a history of actively trading securities but continues to hold securities available for sale should liquidity or other needs develop that would warrant the sale of securities. While these securities are held in the available for sale portfolio, it is management’s current intent to hold them until a recovery in fair value or maturity.

 
2835

 

NOTE 6. EMPLOYEE BENEFIT PLANS

Components of net periodic benefit cost:

Three Months Ended March 31,Six Months Ended June 30,
Pension Benefits SERP BenefitsPension Benefits SERP Benefits
2013 2012 2013 20122013 2012 2013 2012
Interest cost $          32  $          35  $          13  $          16 $          58  $          64  $          23  $          26
Expected return on plan assets(35) (40) (19) (20)(60) (69) (37) (38)
Recognized net actuarial loss34 27 21 17
Net pension expense $          31  $          22  $          15  $          13
Recognized net actuarial (gain) loss75 68 46 42
Net pension expense (benefit) $          73  $ ��        63  $          32  $          30

 Three Months Ended June 30,
 Pension Benefits SERP Benefits
 2013 2012 2013 2012
Interest cost $          26  $          29  $          10  $          10
Expected return on plan assets(25) (29) (18) (18)
Recognized net actuarial (gain) loss41 41 25 25
  Net pension expense (benefit) $          42  $          41  $          17  $          17

The Company previously disclosed in its financial statements for the year ended December 31, 2012 that it expected to contribute $211,000 to its pension plan and $80,000 to its SERP plan in 2013.  The Company has contributed $59,000$110,000 to its pension plan and $80,000 to its SERP plan as of March 31,June 30, 2013.  The Company expects to contribute an additional $152,000$101,000 to its pension plan during the remainder of 2013.  The Company does not expect to make any additional contributions to its SERP plan during the remainder of 2013.

NOTE 7.  NEW ACCOUNTING PRONOUNCEMENTS

In February 2013, the Financial Accounting Standards Board (FASB) issued updated guidance related to disclosure of reclassification amounts out of other comprehensive income. The standard requires that companies present, either in a single note or parenthetically on the face of thetheir financial statements, the effect of significant amounts reclassified from each component of accumulated other comprehensive income based on its source and the income statement line items affected by the reclassification. The new requirements will take effect for public companies in fiscal years, and interim periods within those years, beginning after December 15, 2012. The Company adopted this standard on January 1, 2013.  Adopting this standard did not have a significant impact on the Company’s financial condition or results of operations.

NOTE 8.  FAIR VALUE DISCLOSURES

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:
   
Level 1  Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
  
Level 2  Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
  
Level 3 Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
 

 
 
2936

 
The Company used the following methods and significant assumptions to estimate the fair value of each type of financial instrument:

Securities:  Securities available for sale are valued primarily by a third party pricing service. The fair values of securities available for sale are determined on a recurring basis by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or pricing models which utilize significant observable inputs such as matrix pricing. This is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). These models utilize the market approach with standard inputs that include, but are not limited to, benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers and reference data. For certain non-agency residential mortgage-backed securities where observable inputs about the specific issuer are not available, fair values are estimated using observable data from other non-agency residential mortgage-backed securities presumed to be similar or other market data on other non-agency residential mortgage-backed securities (Level 3 inputs). For certain municipal securities that are not rated and observable inputs about the specific issuer are not available, fair values are estimated using observable data from other municipal securities presumed to be similar or other market data on other non-rated municipal securities (Level 3 inputs). There were no transfers between Level 1and Level 2 during the first threesix months of 2013.

Mortgage banking derivatives:  The fair value of mortgage banking derivatives are based on observable market data as of the measurement date (Level 2).

Interest rate swap derivatives:  The Company records all derivatives on the balance sheet at fair value.  The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Currently, none of the Company’s derivatives are designated in qualifying hedging relationships, as the derivatives are not used to manage risks within the Company’s assets or liabilities. As such, all changes in fair value of the Company’s derivatives are recognized directly in earnings.  The fair value of interest rate swap derivatives is determined by pricing or valuation models using observable market data as of the measurement date (Level 2).

Impaired loans:  Impaired loans with specific allocations of the allowance for loan losses are generally based on the fair value of the underlying collateral if repayment is expected solely from the collateral.  Fair value is determined using several methods.  Generally, the fair value of real estate is based on appraisals by qualified third party appraisers.  These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach.  Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and result in a Level 3 classification of the inputs for determining fair value. In addition, the Company’s management routinely applies internal discount factors to the value of appraisals used in the fair value evaluation of impaired loans.  The deductions to the appraisals take into account changing business factors and market conditions, as well as value impairment in cases where the appraisal date predates a likely change in market conditions.  Commercial real estate is generally discounted from its appraised value by 0-50% with the higher discounts applied to real estate that is determined to have a thin trading market or to be specialized collateral.  In addition to real estate, the Company’s management evaluates other types of collateral as follows: Raw and finished inventory is discounted from its cost or book value by 35-65%, depending on the marketability of the goods.  Finished goods are generally discounted by 30-60%, depending on the ease of marketability, cost of transportation or scope of use of the finished good.  Work in process inventory is typically discounted by 50-100%, depending on the length of manufacturing time, types of components used in the completion process, and the breadth of the user base.  Equipment is valued at a percentage of depreciated book value or recent appraised value, if available, and is typically discounted at 30-70% after various considerations including age and condition of the equipment, marketability, breadth of use, and whether the equipment includes unique components or add-ons.  Marketable securities are discounted by 10-30%, depending on the type of investment, age of valuation report and general market conditions.  This methodology is based on a market approach and typically results in a Level 3 classification of the inputs for determining fair value.

 
3037

 
Mortgage servicing rights:  As of March 31,June 30, 2013 the fair value of the Company’s Level 3 servicing assets for residential mortgage loans was $2.5$3.0 million, some of which are not currently impaired and therefore carried at amortized cost.  These residential mortgage loans have a weighted average interest rate of 4.28%4.18%, a weighted average maturity of 19 years and are secured by homes generally within the Company’s market area, which is primarily Northern Indiana.  A valuation model is used to estimate fair value, which is based on an income approach.  The inputs used include estimates of prepayment speeds, discount rate, cost to service, escrow account earnings, contractual servicing fee income, ancillary income, late fees, and float income.  The most significant assumption used to value mortgage servicing rights is prepayment rate.  Prepayment rates are estimated based on published industry consensus prepayment rates.  The most significant unobservable assumption is the discount rate.  At March 31,June 30, 2013, the constant prepayment speed (PSA) used was 311229 and the discount rate used was 9.3%.  At December 31, 2012, the constant prepayment speed (PSA) used was 392 and the discount rate used was 9.2%.

Other real estate owned:  Nonrecurring adjustments to certain commercial and residential real estate properties classified as other real estate owned are measured at the lower of carrying amount or fair value, less costs to sell. Fair values are generally based on third party appraisals of the property and are reviewed by the Company’s internal appraisal officer.  Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales.  Such adjustments are usually significant and result in a Level 3 classification.   In addition, the Company’s management may apply discount factors to the appraisals to take into account changing business factors and market conditions, as well as value impairment in cases where the appraisal date predates a likely change in market conditions.  In cases where the carrying amount exceeds the fair value, less costs to sell, an impairment loss is recognized.

Real estate mortgage loans held for sale:  Real estate mortgage loans held for sale are carried at the lower of cost or fair value, as determined by outstanding commitments, from third party investors, and results in a Level 2 classification.



 
3138

 





The table below presents the balances of assets measured at fair value on a recurring basis:

March 31, 2013June 30, 2013
Fair Value Measurements Using AssetsFair Value Measurements Using Assets
Level 1 Level 2 Level 3 at Fair ValueLevel 1 Level 2 Level 3 at Fair Value
Assets            
       
U.S. Treasury securities $             1,032  $                      0  $                     0  $              1,032 $             1,027  $                      0  $                     0  $              1,027
U.S. Government sponsored agencies0 5,289 0 5,2890 5,224 0 5,224
Mortgage-backed securities0 375,468 0 375,4680 366,418 0 366,418
Non-agency residential mortgage-backed securities0 0 5,885 5,8850 0 5,392 5,392
State and municipal securities0 94,044 986 95,0300 93,936 979 94,915
Total Securities1,032 474,801 6,871 482,7041,027 465,578 6,371 472,976
              
Mortgage banking derivative0 371 0 3710 417 0 417
Interest rate swap derivative0 878 0 8780 314 0 314
              
Total assets $             1,032  $           476,050  $              6,871  $          483,953 $             1,027  $           466,309  $              6,371  $          473,707
              
Liabilities              
              
Mortgage banking derivative0                        25 0                       25 $                    0  $                    34  $                     0  $                    34
Interest rate swap derivative0                      881 0                     8810                      242 0                     242
              
Total liabilities $                    0  $                  906  $                     0  $                 906 $                    0  $                 276  $                     0  $                 276


 December 31, 2012
 Fair Value Measurements Using Assets
 Level 1 Level 2 Level 3 at Fair Value
Assets       
U.S. Treasury securities $             1,037  $                      0  $                     0  $              1,037
U.S. Government sponsored agencies0 5,304 0 5,304
Mortgage-backed securities0 365,644 0 365,644
Non-agency residential mortgage-backed securities0 3,594 2,859 6,453
State and municipal securities0 87,595 988 88,583
Total Securities1,037 462,137 3,847 467,021
        
Mortgage banking derivative0 739 0 739
        
Total assets $             1,037  $           462,876  $              3,847  $          467,760
        
Liabilities       
Mortgage banking derivative $                    0  $                    12  $                     0  $                   12

There were no transfers between Level 1 and Level 2 during the threesix months ended March 31,June 30, 2013 and there were no transfers between Level 1 and Level 2 during 2012.




 
3239

 




The table below presents a reconciliation of all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the threesix months ended March 31,June 30, 2013 and 2012:

Non-Agency Residential    Non-Agency Residential    
Mortgage-Backed Securities State and Municipal SecuritiesMortgage-Backed Securities State and Municipal Securities
2013 2012 2013 20122013 2012 2013 2012
Balance of recurring Level 3 assets at January 1 $            2,859  $                   0  $               988  $               686 $            2,859  $                   0  $               988  $               686
Transfers into Level 33,334 0 0 03,334 0 0 0
Changes in fair value of securities(17) 0 (2) (3)(52) 0 (9) 0
Principal payments(291) 0 0 (45)(749) 0 0 (45)
Balance of recurring Level 3 assets at March 31 $            5,885  $                   0  $               986  $               638
Balance of recurring Level 3 assets at June 30 $            5,392  $                   0  $               979  $               641

The fair value of two non-agency residential mortgage-backed securities with a fair value of $3.3 million as of March 31, 2013 were transferred out of Level 2 and into Level 3 because of a lack of observable market data for these investments.  The Company’s policy is to recognize transfers as of the end of the reporting period. As a result, the fair value for these non-agency residential mortgage-backed securities and state and municipal securities was transferred into Level 3 on March 31, 2013.

The state and municipal securities measured at fair value included below are non-rated Indiana municipal revenue bonds and are not actively traded.

Quantitative Information about Level 3 Fair Value Measurements
 Fair Value at     Range of Inputs
 3/31/June 30, 2013 Valuation Technique Unobservable Input (Average)
        
Non-agency residential mortgage-backed securities $                  5,8855,392 Discounted cash flow Constant prepayment rate 5.00-30.00
       (8.69)(9.56)
        
     Average life (years) 0.09-2.780.57-2.66
       (1.70)(1.44)
        
     Swap/EDSF spread 283-340242-327
       (308)(297)
        
        
State and municipal securities $                     986979 Price to type, par, call Discount to benchmark index 1-10%1-7%
       (3.41%(2.57%)



 
3340

 



Quantitative Information about Level 3 Fair Value Measurements
 Fair Value at     Range of Inputs
 12/31/December 31, 2012 Valuation Technique Unobservable Input (Average)
        
Non-agency residential mortgage-backed securities $                  2,859 Discounted cash flow Constant prepayment rate 5.00-9.00
       (6.00)
        
     Average life (years) 0.20-2.86
       (2.70)
        
     Swap/EDSF spread 297-339
       (328)
        
        
State and municipal securities $                     988 Price to type, par, call Discount to benchmark index 1-11%
       (4%)

The Company’s Controlling Department, which is responsible for all accounting and SEC compliance, and the Company’s Treasury Department, which is responsible for investment portfolio management and asset/liability modeling, are the two areas that decide the Company’s valuation policies and procedures.  Both of these areas report directly to the President and Chief Financial Officer of the Company.  For assets or liabilities that may be considered for Level 3 fair value measurement on a recurring basis, these two departments and the President and Chief Financial Officer determine the appropriate level of the assets or liabilities under consideration.  If there are assets or liabilities that are determined to be Level 3 by this group, the Risk Management Committee of the Company and the Audit Committee of the Board of Directors are made aware of such assets at their next scheduled meeting.

Securities pricing is obtained from a third party pricing service and is tested at least annually against prices from another third party provider and reviewed with a market value tolerance variance of 3%.  If any securities fall above this tolerance threshold, they are reviewed in more detail to determine why the variance exists.  Changes in market value are reviewed monthly in aggregate yield by security type and any material differences are reviewed to determine why they exist.  At least annually, the pricing methodology of the pricing service is received and reviewed to support the fair value levels used by the Company. A detailed pricing evaluation is requested and reviewed on any security determined to be fair valued using unobservable inputs by the pricing service.

The significant unobservable inputs used in the fair value measurement of the Company’s non-agency residential mortgage-backed securities classified as Level 3 are constant prepayment rates, average life, and a Swap/EDSF spread. Significant increases/(decreases) in any of those inputs in isolation would result in a significantly lower/(higher) fair value measurement.

41

The primary methodology used in the fair value measurement of the Company’s state and municipal securities classified as Level 3 is a discount to the AAA municipal benchmark index. Significant increases or (decreases) in this index as well as the degree to which the security differs in ratings, coupon, call and duration will result in a higher or (lower) fair value measurement for those securities that are not callable. For those securities that are continuously callable, a slight premium to par is used.

34

The table below presents the balances of assets measured at fair value on a nonrecurring basis:

March 31, 2013June 30, 2013
Fair Value Measurements Using AssetsFair Value Measurements Using Assets
AssetsLevel 1 Level 2 Level 3 at Fair ValueLevel 1 Level 2 Level 3 at Fair Value
  (in thousands)    (in thousands)  
Impaired loans:              
Commercial and industrial loans:              
Working capital lines of credit loans $                    0  $                      0  $                 897  $                 897 $                    0  $                      0  $                 978  $                 978
Non-working capital loans0 0 2,917 2,9170 0 3,265 3,265
              
Commercial real estate and multi-family residential loans:              
Construction and land development loans0 0 4,343 4,3430 0 2,417 2,417
Owner occupied loans0 0 1,134 1,1340 0 2,914 2,914
Nonowner occupied loans0 0 12,189 12,1890 0 12,450 12,450
Multifamily loans0 0 0 00 0 0 0
              
Agri-business and agricultural loans:              
Loans secured by farmland0 0 283 2830 0 283 283
Loans for agricultural production0 0 0 00 0 0 0
              
Other commercial loans0 0 0 00 0 0 0
              
Consumer 1-4 family mortgage loans:              
Closed end first mortgage loans0 0 448 4480 0 404 404
Open end and junior lien loans0 0 8 80 0 25 25
Residential construction loans0 0 0 00 0 0 0
              
Other consumer loans0 0 40 400 0 40 40
              
Total impaired loans $                    0  $                      0  $            22,259  $            22,259 $                    0  $                      0  $            22,776  $            22,776
              
Mortgage servicing rights0 0 9 90 0 8 8
Other real estate owned                       0                          0                       75                       75                       0                          0                       75                       75
              
Total assets $                    0  $                      0  $            22,343  $            22,343 $                    0  $                      0  $            22,859  $            22,859






 
3542

 








The following table presents the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a non-recurring basis at March 31,June 30, 2013:

 Fair Value Valuation Methodology Unobservable Inputs Average Range of Inputs Fair Value Valuation Methodology Unobservable Inputs Average Range of Inputs
                    
Impaired Loans:                    
Commercial and industrial:  $       3,814 Collateral based Discount to reflect 33% (13% - 88%)
Commercial and industrial  $       4,243 Collateral based Discount to reflect 31% (8% - 90%)
   measurements current market conditions       measurements current market conditions    
     and ultimate collectability         and ultimate collectability    
                    
Impaired loans:                    
Commercial real estate:         17,666 Collateral based Discount to reflect 24% (3% - 43%)
Commercial real estate         17,781 Collateral based Discount to reflect 23% (3% - 42%)
   measurements current market conditions       measurements current market conditions    
     and ultimate collectability         and ultimate collectability    
                    
Impaired loans:                    
Agri-business and agricultural:              283 Collateral based Discount to reflect 13%  
Agri-business and agricultural              283 Collateral based Discount to reflect 13%  
   measurements current market conditions       measurements current market conditions    
     and ultimate collectability         and ultimate collectability    
                    
Impaired loans:                    
Consumer 1-4 family mortgage              456 Collateral based Discount to reflect 23% (8% - 100%)              429 Collateral based Discount to reflect 22% (8% - 59%)
   measurements current market conditions       measurements current market conditions    
     and ultimate collectability         and ultimate collectability    
Impaired loans:                    
Other consumer                40 Collateral based Discount to reflect 38% (21% - 91%)                40 Collateral based Discount to reflect 39% (33% - 79%)
   measurements current market conditions       measurements current market conditions    
     and ultimate collectability         and ultimate collectability    
                    
Mortgage servicing rights                  9 Discounted cash flows Discount rate 9.50%                    8 Discounted cash flows Discount rate 9.50%  
                    
                    
Other real estate owned                75 Appraisal Discount to reflect 49%                  75 Appraisal Discount to reflect 49%  
     current market conditions         current market conditions    








 
3643

 











The following table presents the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a non-recurring basis at December 31, 2012:

 Fair Value Valuation Methodology Unobservable Inputs Average Range of Inputs Fair Value Valuation Methodology Unobservable Inputs Average Range of Inputs
                    
Impaired Loans:                    
Commercial and industrial:  $     3,980 Collateral based Discount to reflect 35% (10% - 99%)
Commercial and industrial  $     3,980 Collateral based Discount to reflect 35% (10% - 99%)
   measurements current market conditions       measurements current market conditions    
     and ultimate collectability         and ultimate collectability    
                    
Impaired loans:                    
Commercial real estate:       24,560 Collateral based Discount to reflect 23% (4% - 57%)
Commercial real estate       24,560 Collateral based Discount to reflect 23% (4% - 57%)
   measurements current market conditions       measurements current market conditions    
     and ultimate collectability         and ultimate collectability    
                    
Impaired loans:                    
Agri-business and agricultural:             268 Collateral based Discount to reflect 19%  
Agri-business and agricultural             268 Collateral based Discount to reflect 19%  
   measurements current market conditions       measurements current market conditions    
     and ultimate collectability         and ultimate collectability    
                    
Impaired loans:                    
Consumer 1-4 family mortgage             510 Collateral based Discount to reflect 39% (8% - 100%)             510 Collateral based Discount to reflect 39% (8% - 100%)
   measurements current market conditions       measurements current market conditions    
     and ultimate collectability         and ultimate collectability    
Impaired loans:                    
Other consumer               46 Collateral based Discount to reflect 40% (29% - 100%)               46 Collateral based Discount to reflect 40% (29% - 100%)
   measurements current market conditions       measurements current market conditions    
     and ultimate collectability         and ultimate collectability    
                    
Mortgage servicing rights         1,906 Discounted cash flows Discount rate 9.20% (9.10% - 9.50%)         1,906 Discounted cash flows Discount rate 9.20% (9.10% - 9.50%)
                    
                    
Other real estate owned               75 Appraisals Discount to reflect 49%                 75 Appraisals Discount to reflect 49%  
     current market conditions         current market conditions    











 
3744

 









 December 31, 2012
 Fair Value Measurements Using Assets
AssetsLevel 1 Level 2 Level 3 at Fair Value
   (in thousands)  
Impaired loans:       
  Commercial and industrial loans:       
    Working capital lines of credit loans $                    0  $                      0  $                 990  $                 990
    Non-working capital loans0 0 2,990 2,990
        
  Commercial real estate and multi-family residential loans:       
    Construction and land development loans0 0 2,026 2,026
    Owner occupied loans0 0 3,892 3,892
    Nonowner occupied loans0 0 18,642 18,642
    Multifamily loans0 0 0 0
        
  Agri-business and agricultural loans:       
    Loans secured by farmland0 0 268 268
    Loans for agricultural production0 0 0 0
        
  Other commercial loans0 0 0 0
        
  Consumer 1-4 family mortgage loans:       
    Closed end first mortgage loans0 0 352 352
    Open end and junior lien loans0 0 158 158
    Residential construction loans0 0 0 0
        
  Other consumer loans0 0 46 46
        
Total impaired loans $                    0  $                      0  $            29,364  $            29,364
        
Mortgage servicing rights0 0 1,906 1,906
Other real estate owned                       0                          0                       75                       75
        
Total assets $                    0  $                      0  $            31,345  $            31,345

Impaired loans, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a gross carrying amount of $29.9$30.3 million, with a valuation allowance of $7.7$7.5 million at March 31,June 30, 2013, resulting in a net recovery in the provision for loan losses of $2.3$2.5 million and $200,000, respectively, for the six months and three months ended March 31,June 30, 2013.  At March 31,June 30, 2012, impaired loans had a carrying amount of $51.3had a gross carrying amount of $47.6 million, with a valuation allowance of $16.5$14.7 million, resulting in a net recovery in the provision for loansloan losses of $1.7$1.8 million and $3.5 million, respectively, for the three months ending March 31,and six months ended June 30, 2012.

Mortgage servicing rights, which are carried at the lower of cost or fair value, included a portion carried at their fair value of $9,000,$8,000, which is made up of the outstanding balance of $13,000,$11,000, net of a valuation allowance of $5,000$3,000 at March 31,June 30, 2013, resulting in a net recovery of $37,000$39,000 in impairment of $84,000 for the threesix months ended March 31,June 30, 2013.  The Company realized a net recovery of impairment of $62,000$22,000 for the threesix months ended March 31,June 30, 2012.



 
3845

 




The following table contains the estimated fair values and the related carrying values of the Company’s financial instruments. Items which are not financial instruments are not included.

March 31, 2013June 30, 2013
Carrying Estimated Fair ValueCarrying Estimated Fair Value
Value Level 1 Level 2 Level 3 TotalValue Level 1 Level 2 Level 3 Total
                  
Financial Assets:                  
Cash and cash equivalents $         75,667  $         75,667  $                  0  $                  0  $      75,667 $         63,555  $         63,555  $                  0  $                  0  $      63,555
Securities available for sale482,704 1,033 474,800 6,871 482,704472,976 1,027 465,578 6,371 472,976
Real estate mortgages held for sale6,629 0 6,726 0 6,7265,486 0 5,567 0 5,567
Loans, net2,211,642 0 0 2,235,744 2,235,7442,284,065 0 0 2,285,426 2,285,426
Federal Home Loan Bank stock7,313 N/A N/A N/A N/A7,313 N/A N/A N/A N/A
Federal Reserve Bank stock3,420 N/A N/A N/A N/A3,420 N/A N/A N/A N/A
Accrued interest receivable9,227 12 2,064 7,151 9,2279,208 6 2,266 6,936 9,208
Financial Liabilities:                  
Certificates of deposit(850,629) 0 (863,641) 0 (863,641)(804,564) 0 (815,860) 0 (815,860)
All other deposits(1,600,559) (1,600,559) 0 0 (1,600,559)(1,678,928) (1,678,928) 0 0 (1,678,928)
Securities sold under agreements to repurchase(113,515) 0 (113,515) 0 (113,515)(102,655) 0 (102,655) 0 (102,655)
Federal funds purchased(37,000) 0 (37,000) 0 (37,000)
Long-term borrowings(37) 0 (45) 0 (45)(37) 0 (44) 0 (44)
Subordinated debentures(30,928) 0 0 (31,211) (31,211)(30,928) 0 0 (31,230) (31,230)
Standby letters of credit(286) 0 0 (286) (286)(316) 0 0 (316) (316)
Accrued interest payable(4,560) (230) (4,327) (3) (4,560)(4,405) (135) (4,267) (3) (4,405)


 December 31, 2012
 Carrying Estimated Fair Value
 Value Level 1 Level 2 Level 3 Total
          
Financial Assets:         
 Cash and cash equivalents $       232,237  $       232,237  $                  0  $                  0  $    232,237
 Securities available for sale467,021 1,037 462,137 3,847 467,021
 Real estate mortgages held for sale9,452 0 9,663 0 9,663
 Loans, net2,206,075 0 0 2,230,993 2,230,993
 Federal Home Loan Bank stock7,313 N/A N/A N/A N/A
 Federal Reserve Bank stock3,420 N/A N/A N/A N/A
 Accrued interest receivable8,485 6 2,215 6,264 8,485
Financial Liabilities:         
 Certificates of deposit(907,505) 0 (922,397) 0 (922,397)
 All other deposits(1,674,251) (1,674,251) 0 0 (1,674,251)
 Securities sold under agreements to repurchase(121,883) 0 (121,883) 0 (121,883)
 Long-term borrowings(15,038) 0 (15,607) 0 (15,607)
 Subordinated debentures(30,928) 0 0 (31,223) (31,223)
 Standby letters of credit(262) 0 0 (262) (262)
 Accrued interest payable(4,757) (298) (4,456) (3) (4,757)
 

 
 
3946

 

The methods and assumptions, not previously presented, used to estimate fair values are described as follows:

Cash and cash equivalents - The carrying amount of cash and cash equivalents approximate fair value and are classified as Level 1.

Loans, net – Fair values of loans, excluding loans held for sale, are estimated as follows:  For variable rate loans, fair values are based on carrying values resulting in a Level 3 classification.  Fair values for other loans are estimated using discounted cash flow analyses, using current market rates applied to the estimated life resulting in a Level 3 classification.  Impaired loans are valued at the lower of cost or fair value as described previously.  The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

Federal Home Loan Bank stock and Federal Reserve Bank stock– It is not practical to determine the fair value of Federal Home Loan Bank stock and Federal Reserve Bank stock due to restrictions placed on its transferability.

Certificates of deposit - Fair values of certificates of deposit are estimated using discounted cash flow analyses using current market rates applied to the estimated life resulting in a Level 2 classification.

All other deposits- The fair values for all other deposits other than certificates of deposit are equal to the amount payable on demand (the carrying value) resulting in a Level 1 classification.

Securities sold under agreements to repurchase – The carrying amount of borrowings under repurchase agreements approximate their fair values resulting in a Level 2 classification.

Federal funds purchased – The carrying amount of federal funds purchased approximate their fair values resulting in a Level 2 classification.

Long-term borrowings – The fair value of long-term borrowings is estimated using discounted cash flow analyses based on current borrowing rates resulting in a Level 2 classification.

Subordinated debentures- The fair value of subordinated debentures is based on the rates currently available to the Company with similar term and remaining maturity and credit spread resulting in a Level 3 classification.

Standby letters of credit – The fair value of off-balance sheet items is based on the current fees and costs that would be charged to enter into or terminate such arrangements resulting in a Level 3 classification.

Accrued interest receivable/payable – The carrying amounts of accrued interest approximate fair value resulting in a Level 1, Level 2 or Level 3 classification which is consistent with its associated asset/liability.




 
4047

 





NOTE 9. ACCUMULATED OTHER COMPREHENSIVE INCOME

The following tables summarize the changes within each classification of accumulated other comprehensive income for the threesix months ended March 31,June 30, 2013 and 2012:

CHANGES IN ACCUMULATED OTHER COMPREHENSIVE INCOME BY COMPONENT(a)
CHANGES IN ACCUMULATED OTHER COMPREHENSIVE INCOME BY COMPONENT(a)
CHANGES IN ACCUMULATED OTHER COMPREHENSIVE INCOME BY COMPONENT(a)
      
           
Unrealized          
Gains and     Unrealized    
Losses on Defined   Gains and    
Available- Benefit   Losses on Defined  
for-Sales Pension   Available- Benefit  
Securities Items Total for-Sales Pension  
(in thousands) Securities Items Total
           
Balance at December 31, 2012 $    7,517  $  (1,828)  $   5,689  $                 7,517  $  (1,828)  $             5,689
           
Other comprehensive income           
before reclassification(643) (90) (733) (6,295) (90) (6,385)
           
Amounts reclassified from           
accumulated other           
comprehensive income(1) 33 32 (1) 72 71
           
Net current period other           
comprehensive income(644) (57) (701) (6,296) (18) (6,314)
           
Balance at March 31, 2013 $    6,873  $  (1,885)  $   4,988 
Balance at June 30, 2013 $                 1,221  $  (1,846)  $              (625)
           
(a) All amounts are net of tax. 
(a) All amounts are net of tax. Amounts in parenthesis indicate debits.(a) All amounts are net of tax. Amounts in parenthesis indicate debits.  


  Current    Current  
Balance Period BalanceBalance Period Balance
at December 31, 2011 Change at March 31, 2012at December 31, 2011 Change at June 30, 2012
          
Unrealized loss on securities available for sale          
without other than temporary impairment $          7,688  $         1,065  $         8,753 $                           7,688  $                886  $                           8,574
Unrealized loss on securities available for sale          
with other than temporary impairment               (523) (54) (577)                               (523) 335 (188)
          
Total unrealized loss on securities available for sale             7,165             1,011             8,176                              7,165                 1,221                               8,386
          
Unrealized loss on defined benefit pension plans            (2,026)                  91           (1,935)                            (2,026)                    131                             (1,895)
          
Total $          5,139  $         1,102  $         6,241 $                           5,139  $             1,352  $                           6,491




 
4148

 






Reclassifications out of accumulated comprehensive income for the threesix months ended March 31,June 30, 2013 are as follows:

RELCASSIFICATIONS OUT OF ACCUMULATED OTHER COMPREHENSIVE INCOME(a)
     
     
Details about Amount Affected Line Item
Accumulated other Reclassified From in the Statement
Comprehensive Accumulated Other Where Net
Income Components Comprehensive Income Income is Presented
  (in thousands)  
     
Unrealized gains and losses on    
  available-for-sale securities    
   $                                 1 Net securities gains (losses)
     
  0 Income tax expense
     
   $                                 1 Net of tax
     
Amortization of defined benefit    
  pension items    
 Actuarial loss  $                            (55)(121)(b)Salaries and employee benefits
     
  2249 Income tax expense
     
   $                              (33)(72) Net of tax
     
Totaltotal reclassifications for the period  $                              (32)(71) Net of tax
     
     
(a) Amounts in parenthesis indicate debits to profit/loss.  
(b) Included in the computation of net periodic benefit cost (see employee benefit plans footnote for additional details).


NOTE 10. OFFSETTING ASSETS AND LIABILITIES

 
On January 1, 2013, the Company adopted changes issued by the FASB to the disclosure of offsetting assets and liabilities. These changes require an entity to disclose both gross information and net information about both instruments and transactions eligible for offset in the statement of financial position and instruments and transactions subject to an agreement similar to a master netting arrangement. The enhanced disclosures will enable users of an entity’s financial statements to understand and evaluate the effect or potential effect of master netting arrangements on an entity’s financial position, including the effect or potential effect of rights of setoff associated with certain financial instruments and derivative instruments. Other than the additional disclosure requirements, the adoption of these changes had no impact on the Consolidated Financial Statements.


Offsetting of Financial Assets and Derivative Assets        
 June 30, 2013
 (in thousands)
       Gross Amounts Not Offset in the Statement of Financial Position  
         
 Gross Amounts of Recognized Assets Gross Amounts Offset in the Statement of Financial Position Net Amounts of Assets presented in the Statement of Financial Position Financial Instruments Cash Collateral Received Net Amount
Description           
Interest Rate Swap Derivatives $              314  $                              0  $                          314  $                      0  $                    (290)  $          24
Total $              314  $                              0  $                          314  $                      0  $                    (290)  $          24
 
4249

 



Offsetting of Financial Assets and Derivative Assets        
 March 31, 2013
 (in thousands)
       Gross Amounts Not Offset in the Statement of Financial Position  
         
 Gross Amounts of Recognized Assets Gross Amounts Offset in the Statement of Financial Position Net Amounts of Assets presented in the Statement of Financial Position Financial Instruments Cash Collateral Received Net Amount
Description           
Interest Rate Swap Derivatives $              878  $                              0  $                          878  $                      0  $                           0  $        878
Total $              878  $                              0  $                          878  $                      0  $                           0  $        878

Offsetting of Financial Liabilities and Derivative LiabilitiesOffsetting of Financial Liabilities and Derivative Liabilities        Offsetting of Financial Liabilities and Derivative Liabilities        
           
March 31, 2013June 30, 2013
(in thousands)(in thousands)
      Gross Amounts Not Offset in the Statement of Financial Position        Gross Amounts Not Offset in the Statement of Financial Position  
                
Gross Amounts of Recognized Liabilities Gross Amounts Offset in the Statement of Financial Position Net Amounts of Liabilities presented in the Statement of Financial Position Financial Instruments Cash Collateral Pledged Net AmountGross Amounts of Recognized Liabilities Gross Amounts Offset in the Statement of Financial Position Net Amounts of Liabilities presented in the Statement of Financial Position Financial Instruments Cash Collateral Pledged Net Amount
Description                      
Interest Rate Swap Derivatives $              881  $                              0  $                          881  $                      0  $                    (881)  $             0 $              242  $                              0  $                        242  $                   0  $                           0  $        242
Repurchase Agreements         113,515                                   0                      113,515           (113,515)                               0                 0         102,655                                  0                     102,655           (102,655)                               0                0
Total $      114,396  $                              0  $                 114,396  $       (113,515)  $                    (881)  $             0 $      102,897  $                              0  $                 102,897  $       (102,655)  $                           0  $        242

Offsetting of Financial Liabilities and Derivative Liabilities        
 December 31, 2012
 (in thousands)
       Gross Amounts Not Offset in the Statement of Financial Position  
         
 Gross Amounts of Recognized Liabilities Gross Amounts Offset in the Statement of Financial Position Net Amounts of Liabilities presented in the Statement of Financial Position Financial Instruments Cash Collateral Pledged Net Amount
Description           
Repurchase Agreements $      121,883  $                              0  $                 121,883  $       (121,883)  $                           0  $             0
Total $      121,883  $                              0  $                 121,883  $       (121,883)  $                           0  $             0
            
            
There were no interest rate swap derivatives as of December 31, 2012.      

If an event of default occurs causing an early termination of an interest rate swap derivative, any early termination amount payable to one party by the other party may be reduced by set-off against any other amount payable by the one party to the other party.  If a default in performance of any obligation of a repurchase agreement occurs, each party will set-off property held in respect of transactions against obligations owing in respect of any other transactions.

NOTE 11. SUBSEQUENT EVENTS

There were no subsequent events that would have a material impact on the financial statements presented in this Form 10-Q.

NOTE 12. RECLASSIFICATIONS

Certain amounts appearing in the financial statements and notes thereto for prior periods have been reclassified to conform with the current presentation. The reclassification had no effect on net income or stockholders’ equity as previously reported.






 
4350

 






Part 1
LAKELAND FINANCIAL CORPORATION
ITEM 2 - MANAGEMENT’SDISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
and
RESULTS OF OPERATIONS

March 31,June 30, 2013

OVERVIEW

Lakeland Financial Corporation is the holding company for Lake City Bank. The Company is headquartered in Warsaw, Indiana and operates 45 offices in 13 counties in Northern and Central Indiana. The Company earned $9.2$18.5 million for the first threesix months of 2013, versus $8.6$17.4 million in the same period of 2012, an increase of 7.2%5.9%.  Net income was positively impacted by an increase in noninterest income of $1.6$3.4 million and a $799,000$1.3 million decrease in the provision for loan losses.  Offsetting these positive impacts were a decrease in net interest income of $1.2$1.5 million and an increase of $213,000$1.1 million in noninterest expense.  Basic earnings per common share for the first threesix months of 2013 were $0.56$1.13 per share versus $0.53$1.07 per share for the first threesix months of 2012, an increase of 5.7%5.6%.  Diluted earnings per common share reflect the potential dilutive impact of stock options, stock awards and warrants.  Diluted earnings per common share for the first threesix months of 2013 were $1.12 per share versus $1.06 for the first six months of 2012, an increase of 5.7%.

Net income for the second quarter of 2013 was $9.2 million, an increase of 4.7% versus $8.8 million for the comparable period of 2012.  The increase was driven by a $1.8 million increase in noninterest income and a $500,000 decrease in the provision for loan losses.  Offsetting this positive impact was an increase in noninterest expense of $842,000 and a decrease in net interest income of $236,000.  Basic earnings per common share for the second quarter of 2013 were $0.56 per share, versus $0.52$0.54 per share for the first three monthssecond quarter of 2012.  Diluted earnings per common share for the second quarter of 2013 were $0.56 per share, versus $0.54 per share for the second quarter of 2012, an increase of 7.7%3.7%.

Earnings for the three month and six month periods ended June 30, 2013 were negatively impacted by a $465,000 provision for state income tax expense due to a revaluation of the Company’s deferred tax items relating to state income tax.  During the second quarter of 2013, the Indiana legislature enacted new, lower tax rates for financial institutions which will take effect beginning in 2014.  One effect of the lower, future rates is to reduce the benefit which will be provided by the Company’s existing deferred tax items requiring the non-cash adjustment.  Excluding the effect of the adjustment, net income for the three months and six months ended June 30, 2013 would have been $9.7 million and $18.9 million, respectively, representing increases of 10% and 9% over the comparable periods of 2012.

RESULTS OF OPERATIONS

Net Interest Income

For the three-monthsix-month period ended March 31,June 30, 2013, net interest income totaled $21.3$43.2 million, a decrease of 5.5%3.3%, or $1.2$1.5 million, versus the first threesix months of 2012.  This decrease was primarily due to a 24 basis point decrease in the Company’s net interest margin to 3.17%3.19% for the threesix month period ended March 31,June 30, 2013, versus 3.41%3.37% for the comparable period of 2012.  During the three-monthsix-month period ended March 31,June 30, 2013, average earning assets increased by $64.7$65.2 million, or 2.4%, to $2.768$2.782 billion.  For the second quarter of 2013, net interest income totaled $21.9 million, a decrease of 1.1%, or $236,000, versus the second quarter of 2012.  This decrease was primarily due to a 12 basis point decrease in the Company’s net interest margin to 3.20% for the second quarter of 2013, versus 3.32% for the second quarter of 2012.  Average earning assets increased $65.5 million, or 2.4%, to $2.796 billion in the second quarter of 2013, versus the second quarter of 2012.

51

Given the Company’s mix of interest earning assets and interest bearing liabilities at March 31,June 30, 2013, the Company would generally be considered to have a relatively neutral balance sheet structure.  The Company’s balance sheet structure would normally be expected to produce a stable or declining net interest margin in a declining rate environment.  As the Company’s balance sheet has become more neutral in structure, management believes rate movements and other factors such as deposit mix, market deposit rate pricing and non-bank deposit products could have an impact on net interest margin.  As a result of the prolonged and unprecedented low interest rate environment, and given recentongoing indications by the Federal Reserve Bank regarding its intentions to maintain current target rate levels, the Company expects to experience continued pressure on its net interest margin.  Also contributing to this net interest margin compression is a recent trend of aggressive loan pricing by the Company’s competitors in its markets on both variable and fixed rate commercial loans.  As a result of this competitive pricing influence, the Company believes that its yields on the commercial loan portfolio will continue to experience downward pressure.  Over time, the Company’s mix of deposits has shifted to more reliance on transaction accounts such as Rewards Checking, as well as Rewards Savings and corporate and public fund money market and repurchase agreements, which generally carry a higher interest rate cost than other types of interest bearing deposits.  The Company believes that this deposit strategy provides for an appropriate funding strategy.

44

During the first threesix months of 2013, total interest and dividend income decreased by $3.5$6.3 million, or 11.7%10.7%, to $26.3$52.7 million, versus $29.8$59.0 million during the first threesix months of 2012.  This decrease was primarily the result of a 5855 basis point decrease in the tax equivalent yield on average earning assets to 3.9%, versus 4.5%4.4% for the same period of 2012.  Average earning assets increased by $64.7$65.2 million, or 2.4%, during the first threesix months of 2013 versus the same period of 2012.  During the second quarter of 2013, total interest and dividend income decreased by $2.8 million, or 9.7%, to $26.4 million, versus $29.2 million during the second quarter of 2012.  This decrease was primarily the result of a 52 basis point decrease in the tax equivalent yield on average earning assets to 3.9% in the second quarter of 2013, versus 4.4% for the same period of 2012.  Average earning assets increased by $65.5 million, or 2.4%, in the second quarter of 2013 versus the same period of 2012.

During the first threesix months of 2013, loan interest income decreased by $1.7$3.1 million, or 6.5%6.0%, to $24.6$49.1 million, versus $26.3$52.2 million during the first threesix months of 2012.  The decrease was driven by a 3539 basis point decrease in the tax equivalent yield on loans, to 4.4%, versus 4.8%4.7% in the first three months of 2012.  During the second quarter of 2013, loan interest income decreased by $1.4 million, or 5.5%, to $24.5 million, versus $25.9 million during the second quarter of 2012.  The decrease was driven by a 43 basis point decrease in the tax equivalent yield on loans, to 4.3%, versus 4.7% in the second quarter of 2012.

The average daily securities balances for the first threesix months of 2013 increased $8.1$5.8 million, or 1.7%1.2%, to $478.1$480.4 million, versus $470.0$474.6 million for the same period of 2012. During the same periods, income from securities decreased by $1.8$3.2 million, or 51.5%46.9%, to $1.7$3.6 million versus $3.5$6.8 million during the first threesix months of 2012.  The decrease was primarily the result of a 152134 basis point decrease in the tax equivalent yield on securities, to 1.7%1.8%, versus 3.3%3.2% in the first threesix months of 2012.  The average daily securities balances for the second quarter of 2013 increased $3.4 million, or 0.7%, to $482.6 million, versus $479.2 million for the same period of 2012.  During the same periods, income from securities decreased by $1.4 million, or 42.2%, to $1.9 million versus $3.3 million during the second quarter of 2012.  The decrease was primarily the result of a 116 basis point decrease in the tax equivalent yield on securities, to 1.9%, versus 3.1% in the second quarter of 2012.  The prolonged low interest rate environment has driven accelerated prepayments in the Company’s portfolio of mortgage backed securities.  Those prepayments must then be reinvested in securities at current, lower market yields, resulting in less income from securities despite the higher average securities balances.  In addition, the prepayments have the effect of accelerating premium amortization of those mortgage backed securities which were purchased at a premium.  Due to the unprecedented low interest rate environment, the Company is currently reevaluatingactively considering and implementing changes in its investment strategy.  The reevaluationplan includes considering the purchase of good quality, higher yielding alternative investments.  Given the strength of the Company’s balance sheet and the likelihood of the low interest rate environment persisting into the future, the Company believes that this would be an appropriate and prudent strategy, although the Company does not expect this will result in a significant change in strategy.

52

Total interest expense decreased $2.2$4.8 million, or 30.8%33.6%, to $5.0$9.5 million for the three-monthsix-month period ended March 31,June 30, 2013, from $7.3$14.4 million for the comparable period in 2012.  The decrease was primarily the result of a 3036 basis point decrease in the Company’s daily cost of funds to 0.8%0.7%, versus 1.1% for the same period of 2012.  Total interest expense decreased $2.6 million, or 36.5%, to $4.5 million for the second quarter of 2013, versus $7.1 million for the second quarter of 2012.  The decrease was primarily the result of a 37 basis point decrease in the Company’s cost of funds to 0.7%, from 1.1% for the same period of 2012.

On an average daily basis, total deposits (including demand deposits) increased $45.4decreased $94.2 million, or 1.9%0.4%, to $2.473$2.482 billion for the three-monthsix-month period ended March 31,June 30, 2013, versus $2.428$2.491 billion during the same period in 2012.  The average daily balances for the second quarter of 2013 decreased $63.9 million, or 2.5%, to $2.490 billion from $2.554 billion during the second quarter of 2012.  On an average daily basis, noninterest bearing demand deposits were $380.8$384.0 million for the three-monthsix-month period ended March 31,June 30, 2013, versus $334.4$340.0 million for the same period in 2012.  The average daily noninterest bearing demand deposit balances for the second quarter of 2013 were $387.2 million, versus $345.7 million for the second quarter of 2012.  On an average daily basis, interest bearing transaction accounts increased $47.3$23.5 million, or 5.0%2.4%, to $999.3 million$1.021 billion for the three-monthsix-month period ended March 31,June 30, 2013, versus the same period in 2012.  Average daily interest bearing transaction accounts decreased $568,000, or 0.1%, to $1.042 billion for the second quarter of 2013, versus $1.042 billion for the second quarter of 2012.  When comparing the threesix months ended March 31,June 30, 2013 with the same period of 2012, the average daily balance of time deposits, which pay a higher rate of interest compared to demand deposits and non-Rewards Checking transaction accounts, decreased $77.2$109.5 million.  The average rate paid on time deposit accounts decreased 41 basis points to 1.3% for the three-monthsix-month period ended March 31,June 30, 2013, versus the same period in 2012.  During the second quarter of 2013, the average daily balance of time deposits decreased $141.5 million, and the rate paid decreased 41 basis points to 1.2%, versus the second quarter of 2012.  Despite the low interest rate environment, the Company has been able to attract and retain retail deposit customers through offering innovative deposit products such as Rewards Checking and Savings.  These products pay somewhat higher interest rates but also encourage certain customer behaviors such as using debit cards and electronic statements, which have the effect of generating additional related fee income and reducing the Company’s processing costs.

 
4553

 
The Company’s funding strategy is generally focused on leveraging its retail branch network to grow traditional retail deposits and on its presence with commercial customers and public fund entities in its Indiana markets to generate deposits.  In addition, the Company has utilized the Certificate of Deposit Account Registry Service (CDARS) program and out-of-market brokered certificates of deposit.  Due to the Company’s historical loan growth, the Company sought these deposits and has expanded its funding strategy over time to include these types of non-core deposit programs although its reliance on these types of deposits has reduced significantly over the past several years.  The Company believes that these deposit programs represent an appropriate tool in the overall liquidity and funding strategy but will continue to focus on funding loan and investment growth with in-market deposits whenever possible.  On an average daily basis, total brokered certificates of deposit decreased $26.5$30.2 million to $28.0$18.4 million for the three-monthsix-month period ended March 31,June 30, 2013, versus $54.5$48.6 million for the same period in 2012.  During the second quarter of 2013, average daily brokered certificates of deposit were $8.9 million, versus $42.7 million during the second quarter of 2012.  On an average daily basis, total public fund certificates of deposit increased $31.5$30.2 million to $114.8$122.8 million for the three-monthsix-month period ended March 31,June 30, 2013, versus $83.3$92.6 million for the same period in 2012.  During the second quarter of 2013, average daily public fund certificates of deposit were $130.7 million, versus $102.0 million during the second quarter of 2012.  In addition, the Company had average public fund interest bearing transaction accounts of $193.1$192.7 million and $192.2 million, respectively, in the six months and three months ended March 31,June 30, 2013, versus $192.7$191.1 million and $189.5 million for the comparable periodperiods of 2012.  Availability of public fund deposits can be cyclical, primarily due to the timing differences between when real estate property taxes are collected versus when those tax revenues are spent, as well as the intense competition for these funds.

Average daily balances of borrowings were $150.9$158.1 million during the threesix months ended March 31,June 30, 2013, versus $172.6$165.1 million during the same period of 2012, and the rate paid on borrowings decreased 1326 basis points to 1.1%1.0%.  During the second quarter of 2013, the average daily balances of borrowings increased $7.6 million to $165.3 million, versus $157.7 million for the same period of 2012, and the rate paid on borrowings decreased 37 basis points to 0.9%.  On an average daily basis, total deposits (including demand deposits) and purchased funds increased 1.1%decreased 0.4% and 1.9%, respectively, during the six-month and three-month periodperiods ended March 31,June 30, 2013 versus the same periodperiods in 2012.
 
 
The Board of Directors and management recognize the importance of liquidity during times of normal operations and in times of stress.  In 2010, the Company formalized and expanded upon its extensive Contingency Funding Plan (“CFP”).  The formal CFP was developed to help ensure that the multiple liquidity sources available to the Company are detailed. The CFP identifies the potential funding sources, which include the Federal Home Loan Bank of Indianapolis, The Federal Reserve Bank, brokered certificates of deposit, certificates of deposit available from the CDARS program, repurchase agreements, and Fed Funds. The CFP also addresses the role of the securities portfolio in liquidity.

Further, the plan identifies CFP team members and expressly details their respective roles. Potential risk scenarios are identified and the plan includes multiple scenarios, including short-term and long-term funding crisis situations. Under the long-term funding crisis, two additional scenarios are identified: a moderate risk scenario and a highly stressed scenario. The CFP indicates the responsibilities and the actions to be taken by the CFP team under each scenario. Monthly reports to management and the Board of Directors under the CFP include an early warning indicator matrix and pro forma cash flows for the various scenarios.  The Company will continue to carefully monitor its liquidity planning and will consider adjusting its plans as circumstances warrant.

The following tables set forth consolidated information regarding average balances and rates:

 
4654

 


DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY;INTEREST RATES AND INTEREST DIFFERENTIAL(in thousands of dollars)
                             
  Three Months Ended March 31,   Six Months Ended June 30,
    2013      2012       2013      2012  
  Average Interest    Average Interest     Average Interest    Average Interest  
  Balance Income Yield (1)  Balance Income Yield (1)   Balance Income Yield (1)  Balance Income Yield (1)
ASSETSASSETS              ASSETS             
Earning assets:Earning assets:              Earning assets:             
Loans: Loans:               Loans:             
Taxable (2)(3) Taxable (2)(3)  $    2,246,688  $         24,486 4.42%  $    2,205,774  $         26,191 4.78% Taxable (2)(3)  $    2,271,373  $         48,874 4.34%  $    2,208,374  $         51,986 4.73
Tax exempt (1) Tax exempt (1)               8,817                  154 7.08                9,830                  167 6.88  Tax exempt (1)               8,750                  308 7.09                9,749                  334 6.89
Investments: (1) Investments: (1)               Investments: (1)             
Available for sale Available for sale           478,098               2,045 1.73            469,979               3,778 3.26  Available for sale           480,376               4,359 1.83            474,555               7,492 3.17
Short-term investments Short-term investments               9,157                      2 0.09              16,065                      4 0.10  Short-term investments               7,291                      3 0.08              22,030                    10 0.09
Interest bearing deposits Interest bearing deposits             25,168                    22 0.35                1,577                      7 1.79  Interest bearing deposits             14,214                    33 0.47                2,082                    17 1.64
                             
Total earning assetsTotal earning assets        2,767,928             26,709 3.91%        2,703,225             30,147 4.49%Total earning assets        2,782,004             53,577 3.88%        2,716,790             59,839 4.43
                             
Nonearning assets:Nonearning assets:              Nonearning assets:             
Cash and due from banks Cash and due from banks             82,210 0              113,376 0    Cash and due from banks             86,994 0              160,696 0  
Premises and equipment Premises and equipment             34,716 0                34,860 0    Premises and equipment             34,645 0                34,941 0  
Other nonearning assets Other nonearning assets           110,558 0                95,978 0    Other nonearning assets           110,610 0                95,653 0  
Less allowance for loan losses Less allowance for loan losses           (51,645) 0               (54,119) 0    Less allowance for loan losses           (51,188) 0               (53,596) 0  
                             
Total assetsTotal assets  $    2,943,767  $         26,709     $    2,893,320  $         30,147   Total assets  $    2,963,065  $         53,577     $    2,954,484  $         59,839  


(1)Tax exempt income was converted to a fully taxable equivalent basis at a 35 percent tax rate for 2013 and 2012. The tax equivalent rate for tax exempt loans and tax exempt securities included the TEFRA adjustment applicable to nondeductible interest expenses.
(2)Loan fees, which are immaterial in relation to total taxable loan interest income for the six months ended June 30, 2013 and 2012, are included as taxable loan interest income.
(3)Nonaccrual loans are included in the average balance of taxable loans.


55



DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY;
INTEREST RATES AND INTEREST DIFFERENTIAL (Cont.)
(in thousands of dollars)
                 
    Six Months Ended June 30, 
      2013      2012   
    Average Interest    Average Interest   
    Balance Expense Yield  Balance Expense Yield 
LIABILITIES AND STOCKHOLDERS'             
EQUITY               
                 
Interest bearing liabilities:              
  Savings deposits  $       223,625  $              351 0.32%  $       190,768  $              369 0.39%
  Interest bearing checking accounts       1,020,736               3,058 0.60            997,239               4,966 1.00 
  Time deposits:               
    In denominations under $100,000          344,720               2,498 1.46            399,492               3,700 1.86 
    In denominations over $100,000          508,607               2,869 1.14            563,321               4,328 1.55 
  Miscellaneous short-term borrowings          124,279                  203 0.33            119,166                  217 0.37 
  Long-term borrowings              
  and subordinated debentures            33,865                  568 3.38              45,966                  799 3.50 
                 
Total interest bearing liabilities       2,255,832               9,547 0.85%        2,315,952             14,379 1.25%
                 
Noninterest bearing liabilities              
 and stockholders' equity:              
  Demand deposits           383,993 0              340,041 0   
  Other liabilities              16,901 0                17,578 0   
Stockholders' equity           306,339 0              280,913 0   
Total liabilities and stockholders'             
 equity   $    2,963,065  $           9,547     $    2,954,484  $         14,379   
                 
Net interest differential - yield on             
 average daily earning assets    $         44,030 3.19%    $         45,460 3.37%


56

DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY;
INTEREST RATES AND INTEREST DIFFERENTIAL
(in thousands of dollars)
                 
    Three Months Ended June 30, 
      2013      2012   
    Average Interest    Average Interest   
    Balance Income Yield (1)  Balance Income Yield (1) 
ASSETS               
Earning assets:               
  Loans:               
    Taxable (2)(3)   $    2,295,787  $         24,388 4.26%  $    2,210,973  $         25,795 4.69%
    Tax exempt (1)                8,684                  153 7.08                9,668                  166 6.89 
  Investments: (1)               
    Available for sale           482,628               2,310 1.92            479,131               3,675 3.08 
  Short-term investments               5,446                      1 0.07              27,996                      7 0.10 
  Interest bearing deposits               3,380                    11 1.31                2,588                      9 1.40 
                 
Total earning assets        2,795,925             26,864 3.85%        2,730,356             29,652 4.37%
                 
Nonearning assets:              
  Cash and due from banks             91,725 0              208,016 0   
  Premises and equipment             34,574 0                35,014 0   
  Other nonearning assets           110,662 0                95,329 0   
  Less allowance for loan losses           (50,736) 0               (53,074) 0   
                 
Total assets   $    2,982,150  $         26,864     $    3,015,641  $         29,652   


(1)Tax exempt income was converted to a fully taxable equivalent basis at a 35 percent tax rate for 2013 and 2012. The tax equivalent rate for tax exempt loans and tax exempt securities included the TEFRA adjustment applicable to nondeductible interest expenses.
(2)Loan fees, which are immaterial in relation to total taxable loan interest income for the three months ended March 31,June 30, 2013 and 2012, are included as taxable loan interest income.
(3)Nonaccrual loans are included in the average balance of taxable loans.



 
4757

 


DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY;INTEREST RATES AND INTEREST DIFFERENTIAL (Cont.)(in thousands of dollars)
                            
 Three Months Ended March 31,  Three Months Ended June 30, 
   2013      2012      2013      2012   
 Average Interest    Average Interest    Average Interest    Average Interest   
 Balance Expense Yield  Balance Expense Yield  Balance Expense Yield  Balance Expense Yield 
LIABILITIES AND STOCKHOLDERS'LIABILITIES AND STOCKHOLDERS'             LIABILITIES AND STOCKHOLDERS'             
EQUITYEQUITY              EQUITY              
                            
Interest bearing liabilities:Interest bearing liabilities:              Interest bearing liabilities:              
Savings deposits Savings deposits  $       216,828  $              172 0.32%  $       187,890  $              211 0.55% Savings deposits  $       230,348  $              179 0.31%  $       193,646  $              158 0.33%
Interest bearing checking accounts Interest bearing checking accounts          999,319               1,640 0.67            951,992               2,482 1.25  Interest bearing checking accounts       1,041,918               1,418 0.55         1,042,486               2,483 0.96 
Time deposits: Time deposits:               Time deposits:              
In denominations under $100,000 In denominations under $100,000          352,509               1,300 1.50            397,410               1,871 1.89  In denominations under $100,000          337,016               1,198 1.43            401,574               1,830 1.83 
In denominations over $100,000 In denominations over $100,000          523,738               1,525 1.18            556,056               2,197 1.59  In denominations over $100,000          493,642               1,344 1.09            570,586               2,131 1.50 
Miscellaneous short-term borrowings Miscellaneous short-term borrowings          114,105                    91 0.32            126,628                  113 0.36  Miscellaneous short-term borrowings          134,341                  112 0.33            111,703                  104 0.37 
Long-term borrowings Long-term borrowings               Long-term borrowings              
and subordinated debentures and subordinated debentures            36,798                  307 3.38              45,967                  404 3.53  and subordinated debentures            30,965                  261 3.38              45,967                  395 3.46 
                            
Total interest bearing liabilitiesTotal interest bearing liabilities       2,243,297               5,035 0.91%        2,265,943               7,278 1.29%Total interest bearing liabilities       2,268,230               4,512 0.80%        2,365,962               7,101 1.21%
                            
Noninterest bearing liabilitiesNoninterest bearing liabilities              Noninterest bearing liabilities              
and stockholders' equity: and stockholders' equity:               and stockholders' equity:              
Demand deposits Demand deposits           380,759 0              334,362 0    Demand deposits           387,191 0              345,721 0   
Other liabilities Other liabilities             16,485 0                15,834 0    Other liabilities             17,312 0                19,320 0   
Stockholders' equityStockholders' equity           303,226 0              277,181 0   Stockholders' equity           309,417 0              284,638 0   
Total liabilities and stockholders'Total liabilities and stockholders'             Total liabilities and stockholders'             
equity equity  $    2,943,767  $           5,035     $    2,893,320  $           7,278    equity  $    2,982,150  $           4,512     $    3,015,641  $           7,101   
                            
Net interest differential - yield onNet interest differential - yield on             Net interest differential - yield on             
average daily earning assets average daily earning assets    $         21,674 3.17%    $         22,869 3.41% average daily earning assets    $         22,352 3.20%    $         22,551 3.32%



 
4858

 


Provision for Loan Losses

Based on management’s review of the adequacy of the allowance for loan losses, no provisions for loan losses of $0 were recorded during the six-month and three-month periodperiods ended March 31,June 30, 2013, versus provisions of $799,000$1.3 million and $500,000 recorded during the same periodperiods of 2012.  Factors impacting the provision included the amount and status of classified and watch list credits, the level of charge-offs, management’s overall view on current credit quality and the regional and national economic conditions impacting credit quality, the amount and status of impaired loans, the amount and status of past due accruing loans (90 days or more), and overall loan growth as discussed in more detail below in the analysis relating to the Company’s financial condition.

Noninterest Income

Noninterest income categories for the six-month and three-month periods ended March 31,June 30, 2013 and 2012 are shown in the following table:

Three Months EndedSix Months Ended
March 31,June 30,
    Percent    Percent
2013 2012 Change2013 2012 Change
            
Wealth advisory fees $      944  $      914           3.3% $   1,915  $   1,811           5.7%
Investment brokerage fees         949          800         18.6       1,946       1,740         11.8 
Service charges on deposit accounts      1,971       1,881           4.8       4,223       3,892           8.5 
Loan, insurance and service fees      1,456       1,189         22.5       3,268       2,641         23.7 
Merchant card fee income         276          316       (12.7)          569          605         (6.0) 
Other income      1,375          665       106.8       2,081          945       120.2 
Mortgage banking income         509          592       (14.0)       1,047          984           6.4 
Net securities gains (losses)             1              3       (66.7) 
Impairment on available-for-sale securities (includes total losses of $0 and $510      
net of $0 and $0 recognized in other comprehensive income, pre-tax)             0         (510)  N/A 
Net securities gains             1              3       (66.7) 
Impairment on available-for-sale securities (includes total losses of $0 and $985,      
net of $0 and $26 recognized in other comprehensive income, pre-tax)             0         (959)  N/A 
Total noninterest income $   7,481  $   5,850         27.9% $ 15,050  $ 11,662         29.1%

 Three Months Ended
 June 30,
     Percent
 2013 2012 Change
       
Wealth advisory fees $      971  $      897           8.2%
Investment brokerage fees         997          940           6.1 
Service charges on deposit accounts      2,252       2,011         12.0 
Loan, insurance and service fees      1,812       1,452         24.8 
Merchant card fee income         293          289           1.4 
Other income         706          280       152.1 
Mortgage banking income         538          392         37.2 
Net securities gains             0              0              0 
Impairment on available-for-sale securities (includes total losses of $0 and $475      
   net of $0 and $26 recognized in other comprehensive income, pre-tax)             0         (449)  N/A 
  Total noninterest income $   7,569  $   5,812         30.2%

Noninterest income increased $1.6$3.4 million and $1.7 million, respectively, for the six-month and three-month periodperiods ended March 31,June 30, 2013 versus the same periods in 2012.  NoninterestOther income was positively impactedincreased by a $710,000 increase in other income$1.1 million and $426,000, respectively, driven by $590,000 inincome on bank owned life insurance as well as fees related to the Company’s interest rate swap program for clients.  During the first quarter, the Company introduced a new swap derivative product, which is offered to certain commercial banking customers.  Loan, insurance and service fees increased by $267,000,$627,000 and $360,000, respectively, and were driven by higher fee income on increased debit card activity.  Investment brokerage fees increased by $149,000 due to a favorable mix in product sales and higher trading volumes.  In addition, noninterest income in the first quarter ofsix-months and three-months ended June 30, 2012 was negatively impacted by $510,000$959,000 and $449,000, respectively, in other-than-temporary impairment on several non-agency mortgage backed securities.





 
4959

 




Noninterest Expense

Noninterest expense categories for the six-month and three-month periodperiods ended March 31,June 30, 2013 and 2012 are shown in the following table:

Three Months EndedSix Months Ended
March 31,June 30,
    Percent    Percent
2013 2012 Change2013 2012 Change
            
Salaries and employee benefits $   9,165  $   9,075       1.0% $ 18,056  $ 17,438       3.5%
Occupancy expense         846          885     (4.4)       1,719       1,716       0.2 
Equipment costs         609          617     (1.3)       1,263       1,213       4.1 
Data processing fees and supplies      1,293          841     53.7       2,672       1,901     40.6 
Other expense      2,980       3,262     (8.6)       6,274       6,661     (5.8) 
Total noninterest expense $ 14,893  $ 14,680       1.5% $ 29,984  $ 28,929       3.6%

 Three Months Ended
 June 30,
     Percent
 2013 2012 Change
       
Salaries and employee benefits $   8,891  $   8,363       6.3%
Occupancy expense         873          831       5.1 
Equipment costs         654          596       9.7 
Data processing fees and supplies      1,379       1,060     30.1 
Other expense      3,294       3,399     (3.1) 
  Total noninterest expense $ 15,091  $ 14,249       5.9%

The Company's noninterest expense increased $213,000$1.1 million and $842,000, respectively, in the six-month and three-month periodperiods ended March 31,June 30, 2013 versus the same periods of 2012.  Data processing fees increased by $452,000,$771,000 and $319,000, respectively, driven by a larger customer base as well as greater utilization of services from the Company’s core processor.processor, which the Company believes will improve marketing and cross-selling initiatives.  Salaries and employee benefits increased by $618,000 and $528,000, respectively, driven by normal merit increases and higher incentive based compensation costs.  Other expenses decreased by $282,000,$387,000 and $105,000, respectively, driven by lower FDIC deposit insurance premiums as well as lower professional fees.

Income Tax Expense

Income tax expense increased $357,000,$1.1 million, or 8.4%13.0%, for the first threesix months of 2013, compared to the same period in 2012.  The combined state franchise tax expense and the federal income tax expense, as a percentage of income before income tax expense, increased to 33.2%34.5% during the first threesix months of 2013 compared to 33.0%33.1% during the same period of 2012.  The change was driven by fluctuationscombined tax expense increased to 35.8% in the percentage of revenue being derived from tax-advantaged sources in the first three monthssecond quarter of 2013, compared toversus 33.2% during the same period of 2012.  The changes were driven by a $465,000 provision for state income tax expense due to a revaluation of the Company’s deferred tax items relating to state income tax.  During the second quarter of 2013, the Indiana legislature enacted new, lower tax rates for financial institutions, which will take effect beginning in 2012.2014.  One effect of the lower, future rates is to reduce the benefit which will be provided by the Company’s existing deferred tax items requiring the non-cash adjustment.  Excluding the effect of the adjustment, income taxes for the six months and three months ended June 30, 2013 would have been $9.3 million and $4.7 million, respectively, representing 32.9% and 32.6%, of pretax net income.

60

CRITICAL ACCOUNTING POLICIES

Certain of the Company’s accounting policies are important to the portrayal of the Company’s financial condition, since they require management to make difficult, complex or subjective judgments, some of which may relate to matters that are inherently uncertain. Estimates associated with these policies are susceptible to material changes as a result of changes in facts and circumstances. Some of the facts and circumstances which could affect these judgments include changes in interest rates, in the performance of the economy or in the financial condition of borrowers. Management believes that its critical accounting policies include determining the allowance for loan losses, the valuation of mortgage servicing rights and the valuation and other-than-temporary impairment of investment securities. The Company’s critical accounting policies are discussed in detail in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012.

50

FINANCIAL CONDITION

Total assets of the Company were $2.928$2.975 billion as of March 31,June 30, 2013, a decrease of $136.4$88.9 million, or 4.5%2.9%, when compared to $3.064 billion as of December 31, 2012.

Total cash and cash equivalents decreased by $156.6$168.7 million, or 67.4%72.3%, to $75.7$63.6 million at March 31,June 30, 2013 from $232.2 million at December 31, 2012.  The decrease resulted from a decrease in total deposits as well as reductions in borrowed funds.loan growth.  Historically, the Company maintained higher compensating balances with correspondent financial institutions in order to avoid certain service fees.  During a periodic review of this strategy during the first quarter of 2013, the Company determined that it would be more beneficial to maintain lower compensating balances although this may result in paying slightly higher service fees.  The reduction in the compensating balances resulted in a lower level of cash and cash equivalents at March 31,June 30, 2013 compared to December 31, 2012.

Total securities available-for-sale increased by $15.7$6.0 million, or 3.4%1.3%, to $482.7$473.0 million at March 31,June 30, 2013 from $467.0 million at December 31, 2012. The increase was a result of a number of transactions in the securities portfolio.  Securities purchases totaled $57.7$91.2 million.  Offsetting this increase were securities paydowns totaling $35.6$65.5 million, maturities and calls of securities totaling $2.7$4.2 million and securities amortization net of accretion was $2.7$5.1 million.  In addition, the net unrealized gain of the securities portfolio decreased by $1.0$10.4 million.  The decrease in fair market value was primarily driven by rising interest rates during the second quarter, which led to lower market values for agency residential mortgage-backed securities and state and municipal securities.  The investment portfolio is generally managed to limit the Company’s exposure to credit risk by containing mostly mortgage-backed securities backed by the federal government, other securities which are either directly or indirectly backed by the federal government or a local municipal government and collateralized mortgage obligations rated AAA by S&P and/or Aaa by Moody’s at the time of purchase.  As of March 31,June 30, 2013, the Company had $5.9$5.4 million of non-agency residential mortgage-backed securities which were not backed by the federal government, but were rated AAA by S&P and/or Aaa by Moody’s at the time of purchase.

61

None of the fivefour non-agency residential mortgage backed securities were still rated AAA/Aaa as of March 31,June 30, 2013 by at least one of the rating agencies, S&P, Moody’s and Fitch, and one had been downgraded to below investment grade by at least one rating agency.  The Company performs an analysis of the cash flows of these securities on a monthly basis based on assumptions as to collateral defaults, prepayment speeds, expected losses and the severity of potential losses. Based upon the initial review, securities may be identified for further analysis by computing the net present value using an appropriate discount rate (the current accounting yield) and comparing it to the book value to determine if there is any other-than-temporary impairment to be recorded. Based on this analysis of the non-agency residential mortgage-backed securities, there was no other-than-temporary impairment or any unrealized loss on any of the fivefour remaining non-agency residential mortgage-backed securities at March 31,June 30, 2013.

Real estate mortgage loans held-for-sale decreased by $2.8$4.0 million, or 29.9%42.0%, to $6.6$5.5 million at March 31,June 30, 2013 from $9.5 million at December 31, 2012. The balance of this asset category is subject to a high degree of variability depending on, among other things, recent mortgage loan rates and the timing of loan sales into the secondary market. During the threesix months ended March 31,June 30, 2013, $29.4$51.6 million in real estate mortgages were originated for sale and $31.9$55.1 million in mortgages were sold.

Total loans, excluding real estate mortgage loans held for sale, increased by $4.9$77.2 million to $2.262$2.335 billion at March 31,June 30, 2013 from $2.258 billion at December 31, 2012.  Management expects loan growth to be moderate as the economic recovery moves along.  The loan portfolio breakdown at March 31,June 30, 2013 reflectedconsisted of 86% commercial and industrial, including commercial real estate and agri-business, 12% residential real estate and home equity and 2% consumer loans, versus 85% commercial and industrial, including commercial real estate and agri-business, 13% residential real estate and home equity and 2% consumer loans at December 31, 2012.

51

The Company has a relatively high percentage of commercial and commercial real estate loans, most of which are extended to small or medium-sized businesses from a wide variety of industries. Commercial loans represent higher dollar amount loans to fewer customers and therefore higher credit risk than other types of loans. Pricing is adjusted to manage the higher credit risk associated with these types of loans. The majority of fixed-rate residential mortgage loans, which represent increased interest rate risk, are sold in the secondary market, as well as some variable rate residential mortgage loans. The remainder of the variable rate residential mortgage loans and a small number of fixed-rate residential mortgage loans are retained. Management believes the allowance for loan losses is at a level commensurate with the overall risk exposure of the loan portfolio. However, if economic conditions do not continue to improve, certain borrowers may experience difficulty and the level of nonperforming loans, charge-offs and delinquencies could rise and require further increases in the provision for loan losses.

62

Loans are charged against the allowance for loan losses when management believes that the principal is uncollectible. Subsequent recoveries, if any, are credited to the allowance. The allowance is an amount that management believes will be adequate to absorb probable incurred credit losses relating to specifically identified loans based on an evaluation of the loans by management, as well as other probable incurred losses inherent in the loan portfolio. The evaluations take into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans and current economic conditions that may affect the borrower’s ability to repay. Management also considers trends in adversely classified loans based upon a monthly review of those credits. An appropriate level of general allowance is determined after considering the following factors:  application of historical loss percentages, emerging market risk, commercial loan focus and large credit concentrations, new industry lending activity and current economic conditions. Federal regulations require insured institutions to classify their own assets on a regular basis. The regulations provide for three categories of classified loans – Substandard, Doubtful and Loss. The regulations also contain a Special Mention category. Special Mention is defined as loans that do not currently expose an insured institution to a sufficient degree of risk to warrant classification as Substandard, Doubtful or Loss but do possess credit deficiencies or potential weaknesses deserving management’s close attention. The Company’s policy is to establish a specific allowance for loan losses for any assets where management has identified conditions or circumstances that indicate an asset is impaired. If an asset or portion thereof is classified as loss, the Company’s policy is to either establish specified allowances for loan losses in the amount of 100% of the portion of the asset classified loss, or charge-off such amount.

At March 31,June 30, 2013, on the basis of management’s review of the loan portfolio, the Company had 110101 credits totaling $183.0$179.7 million on the classified loan list versus 104 credits totaling $181.9 million on December 31, 2012. As of March 31,June 30, 2013, the Company had $93.7$90.7 million of assets classified as Special Mention, $90.7$89.0 million classified as Substandard, $65,000$64,000 classified as Doubtful and $0 classified as Loss as compared to $82.7 million, $99.2 million, $66,000 and $0, respectively at December 31, 2012.  As of March 31,June 30, 2013, the Company had 38 loans totaling $43.2$42.4 million accounted for as troubled debt restructurings. Included in the classified loan amounts above was one installment loan totaling $15,000 with an allocation of $4,000, 13were 17 mortgage loans totaling $1.4$1.6 million with total allocations of $247,000,$280,000, and 2421 commercial loans totaling $41.8$40.8 million with total allocations of $10.6$9.9 million. The Company has no commitments to lend additional funds to any of the borrowers. At December 31, 2012, the Company had 41 loans totaling $50.8 million accounted for as troubled debt restructurings - one installment loan totaling $16,000 with an allocation of $4,000, 12 mortgage loans totaling $1.4 million with total allocations of $247,000, and 28 commercial loans totaling $49.4 million with total allocations of $12.2 million. The $7.6$8.4 million decrease of loans accounted for as troubled debt restructurings at March 31,June 30, 2013, as compared to December 31, 2012, was primarily due to the removal of two commercial credits totaling $8.4 million since thethese loans were modified at a market rate and were performing as of December 31, 2012.  Offsetting this decrease was the addition of a $920,000 commercial credit to the impaired category.

52

Allowance estimates are developed by management taking into account actual loss experience, adjusted for current economic conditions. The Company generally has regular discussions regarding this methodology with regulatory authorities.  Allowance estimates are considered a prudent measurement of the risk in the Company’s loan portfolio and are applied to individual loans based on loan type. In accordance with current accounting guidance, the allowance is provided for losses that have been incurred as of the balance sheet date and is based on past events and current economic conditions, and does not include the effects of expected losses on specific loans or groups of loans that are related to future events or expected changes in economic conditions.

Net charge-offs totaled $626,000$183,000 in the firstsecond quarter of 2013, versus net charge-offs of $1.4 million during the firstsecond quarter of 2012 and $1.7 million$626,000 during the fourthfirst quarter of 2012.2013.

63

The allowance for loan losses decreased 1.2%1.6%, or $627,000,$810,000, from $51.4 million at December 31, 2012 to $50.8$50.6 million at March 31,June 30, 2013.  Pooled loan allocations increased from $36.6 million at December 31, 2012 to $39.0$39.6 million at March 31,June 30, 2013, which was primarily a result of management’s overall view on current credit quality and the current economic environment, which included a change at March 31, 2013 in the lookback period for the determination of the qualitative factors from a three year lookback to a higher of a three year or five year lookback.  Management believes it is prudent when determining the qualitative factors to consider the higher historical loss periods included in the five year lookback period that are now running off in the three year lookback period.  Impaired loan allocations decreased $2.9$3.8 million from $14.8 million at December 31, 2012 to $11.9$11.0 million at March 31,June 30, 2013.  This decrease in impaired allocations was primarily due to decreases in the allocations of existing impaired loans as well as reductions to the impaired loans category.  The unallocated component of the allowance for loan losses was unchanged$3.5 million at June 30, 2013 compared to $3.4 million at March 31, 2013 and December 31, 2012 primarily due to stabilization in the current economic conditions and improvement in our borrowers’ performance and future prospects. While general trends in credit quality were stable or favorable, the Company believes that the unallocated component is appropriate given the uncertainty that exists regarding near term economic conditions, including the slow economic recovery.  Management believes the allowance for loan losses at March 31,June 30, 2013 was at a level commensurate with the overall risk exposure of the loan portfolio. However, if economic conditions do not continue to improve, certain borrowers may experience difficulty and the level of nonperforming loans, charge-offs and delinquencies could rise and require further increases in the provision for loan losses.

Total impaired loans decreased by $11.2$12.0 million, or 19.1%20.4%, to $47.7$46.9 million at March 31,June 30, 2013 from $58.9 million at December 31, 2012.  A loan is impaired when full payment under the original loan terms is not expected. Impairment is evaluated in the aggregate for smaller-balance loans of similar nature such as residential mortgage, and consumer loans, and on an individual loan basis for other loans. If a loan is impaired, a portion of the allowance may be allocated 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 collateral if repayment is expected solely from the collateral.  The decrease in the impaired loans category was primarily due to the removal of three commercial credits totaling $10.5 million forfrom the impaired category.  The following table summarizes nonperforming assets at March 31,June 30, 2013 and December 31, 2012.










 
5364

 

 March 31,December 31,
 20132012
 (in thousands)
NONPERFORMING ASSETS:  
Nonaccrual loans including nonaccrual troubled debt restructured loans $         21,730  $         30,829 
Loans past due over 90 days and still accruing                0                  50 
Total nonperforming loans $         21,730  $         30,879 
Other real estate owned              667                667 
Repossessions                 13                     23 
Total nonperforming assets $         22,410  $         31,569 
   
Impaired loans including troubled debt restructurings $         47,685  $         58,935 
   
Nonperforming loans to total loans0.96%1.37%
Nonperforming assets to total assets0.77%1.03%
   
Nonperforming troubled debt restructured loans (included in nonaccrual loans) $          19,607 $          28,506 
Performing troubled debt restructured loans            23,60522,332
Total troubled debt restructured loans $         43,212 $          50,838 





 June 30,December 31,
 20132012
 (in thousands)
NONPERFORMING ASSETS:  
Nonaccrual loans including nonaccrual troubled debt restructured loans $         21,542  $         30,829 
Loans past due over 90 days and still accruing              104                  50 
Total nonperforming loans $         21,646  $         30,879 
Other real estate owned              171                667 
Repossessions                 5                     23 
Total nonperforming assets $         21,822  $         31,569 
   
Impaired loans including troubled debt restructurings $         46,906  $         58,935 
   
Nonperforming loans to total loans0.93%1.37%
Nonperforming assets to total assets0.73%1.03%
   
Nonperforming troubled debt restructured loans (included in nonaccrual loans) $          19,398 $          28,506 
Performing troubled debt restructured loans            23,01722,332
Total troubled debt restructured loans $         42,415 $          50,838 

Total nonperforming assets decreased by $9.2$9.7 million, or 29.0%30.8%, to $22.4$21.8 million during the three-monthsix-month period ended March 31,June 30, 2013.  The decrease was primarily due to the aforementioned reclassification of three commercial credits from impaired to non-impaired.  The loan upgrades also shifted two of the loans from the troubled debt restructured loan category.  The third loan was never a troubled debt restructuring.  In addition, the Company sold $496,000 in other real estate owned during the second quarter of 2013.

Three commercial relationships represented 73.4%72.4% of total nonperforming loans.  A commercial relationship consisting of three loans totaling $6.9$6.8 million represented the largest exposure in the nonperforming category.  These loans were classified as nonperforming in the fourth quarter of 2011.  The borrower is engaged in commercial real estate development.  Borrower collateral, including real estate and the personal guarantees of its principals, support the credit.  The Company has not taken any charge-offs related to this credit.

54

A $5.3$5.2 million commercial relationship consisting of three loans represents the second largest exposure in the nonperforming category.  These loans were classified as nonperforming in the fourth quarter of 2009.  The borrower is engaged in real estate development.   Borrower collateral, including real estate and the personal guarantees of its principals, support the credit.  The Company took a $1.7 million charge-off related to this credit in the fourth quarter of 2009, and no charge-offs were taken in 2010 or 2011.  The Company took a $601,000 charge-off related to this credit in the first quarter of 2012.

65

A $3.7 million credit to a manufacturer tied to the housing industry represented the third largest exposure in the nonperforming category.  This loan was classified as nonperforming in the second quarter of 2008.  The credit is accounted for as a troubled debt restructuring.  Borrower collateral including real estate, receivables, inventory and equipment support the credit, however, there are no guarantors.  The Company took a $906,000 charge-off related to this credit in 2008, a $1.7 million charge-off related to this credit in 2012 and an $88,000 charge-off related to this credit in the first quarter of 2013.

There can be no assurances that full repayment of the loans discussed above will occur.  Although economic conditions in the Company’s markets have stabilized and in some areas improved, management has not observed a rapid recovery in certain industries, including residential and commercial real estate development and recreational vehicle and mobile home manufacturing, although each of these sectors has improved.  The Company’s growth strategy has promoted diversification among industries as well as a continued focus on enforcement of a strong credit environment and an aggressive position on loan work-out situations.  While the Company believes that the impact on the Company of these industry-specific issues will be somewhat mitigated by the Company’s overall growth strategy, the economic factors impacting its entire geographic market will continue to present challenges.  Additionally, the Company’s overall asset quality position can be influenced by a small number of credits due to the focus on commercial lending activity and the granularity inherent in this strategy.

The Company has begun offering a new derivative product to certain commercial banking customers. This product allows the commercial banking customers to enter into an agreement with the Company to swap a variable rate loan to a fixed rate. These derivative products are designed to reduce, eliminate or modify the borrower's interest rate exposure.  The extension of credit incurred in connection with these derivative products is subject to the same approval and underwriting standards as traditional credit products. The Company limits its risk exposure by simultaneously entering into a similar, offsetting swap agreement with a separate, well-capitalized and highly rated counterparty previously approved by the Asset Liability Committee. By using these interest rate swap arrangements, the Company is also better insulated from the interest rate risk associated with underwriting fixed-rate loans and is better able to meet customer demand for fixed rate loans. These derivative contracts are not designated against specific assets or liabilities and, therefore, do not qualify for hedge accounting. The derivatives are recorded as assets and liabilities on the balance sheet at fair value with changes in fair value recorded in non-interest income for both the commercial banking customer swaps and the related offsetting swaps.

Total deposits decreased by $130.6$98.3 million, or 5.1%3.8%, to $2.451$2.483 billion at March 31,June 30, 2013 from $2.582 billion at December 31, 2012. The decrease resulted from decreases of $61.2$48.0 million in interest bearing transaction accounts, $22.4$32.3 million in other certificates of deposit, $30.8 million in certificates of deposit of $100,000 and over, $28.0 million in brokered certificates of deposit, $10.3 million in demand deposits, $9.8 in CDARS certificates of deposit and $2.1 million in public fund certificates of deposit of $100,000 or more, $21.4 million in demand deposits, $17.3 million in other certificatesmore.  Offsetting these decreases were increases of deposit, $12.7 million in certificates of deposit of $100,000 and over, $10.3$ 42.1 million in money market accounts and $4.5 million in CDARS certificates of deposit.  Offsetting these decreases were increases of $19.2$20.9 million in savings accounts.

55

Total short-term borrowings decreasedincreased by $8.4$17.8 million, or 6.9%14.6%, to $113.5$139.7 million at March 31,June 30, 2013 from $121.9 million at December 31, 2012.  The decreaseincrease resulted from increases of $37.0 million in federal funds purchased offset by decreases of $8.4$19.2 million in securities sold under agreements to repurchase.

66

Total equity increased by $8.8$9.8 million, or 3.0%3.3%, to $306.7$307.6 million at March 31,June 30, 2013 from $297.8 million at December 31, 2012.  The increase in total equity resulted from net income of $9.2$18.5 million, minus the decrease in the accumulated other comprehensive income of $701,000,$6.3 million, minus dividends of $3.1 million, plus $439,000$728,000 in stock compensation expense, minus $138,000plus $18,000 related to stock options exercises (including tax benefit).

The FDIC’s risk-based capital regulations require that all insured banking organizations maintain an 8.0% total risk-based capital ratio. The FDIC has also established definitions of “well capitalized” as a 5.0% Tier I leverage capital ratio, a 6.0% Tier I risk-based capital ratio and a 10.0% total risk-based capital ratio.  As of March 31,June 30, 2013, the Bank had regulatory capital in excess of these minimum requirements with a Tier 1 leverage capital ratio, Tier 1 risk-based capital ratio and total risk-based capital ratio of 10.9%10.8%, 13.3%13.1% and 14.5%14.4%, respectively.  The Federal Reserve also has established minimum “well capitalized” regulatory capital requirements for bank holding companies.  As of March 31,June 30, 2013, the Company had a Tier 1 leverage capital ratio, Tier 1 risk-based capital ratio and total risk-based capital ratio of 11.1%11.0%, 13.5%13.4% and 14.8%14.7%, respectively.  These ratios exceeded the Federal Reserve’s “well capitalized” minimums of 5.0%, 6.0% and 10.0%, respectively

Beginning January 1, 2015 the Company and Bank will be subject to the new capital regulations of Basel III.  The new regulations establish higher minimum risk-based capital ratio requirements, a new common equity Tier 1 risk-based capital ratio and a new capital conservation buffer.  The new regulations also include revisions to the definition of capital and changes in the risk-weighting of certain assets.  The new regulations establish definitions of “well capitalized” including the capital conservation buffer as a 7.0%  common equity Tier 1 risk-based capital ratio, an 8.5% Tier 1 risk-based capital ratio and a 10.5% total risk-based capital ratio.  The Tier 1 leverage ratio is unchanged from current regulations.  Management has completed a preliminary analysis of the impact of these new regulations to the capital ratios of both the Company and the Bank and estimates that the ratios for both the Company and the Bank will comfortably exceed the new minimum capital ratio requirements for “well-capitalized” including the capital conservation buffer under Basel III when effective.

FORWARD-LOOKING STATEMENTS

This document (including information incorporated by reference) contains, and future oral and written statements of the Company and its management may contain, forward-looking statements, within the meaning of such term in the Private Securities Litigation Reform Act of 1995, with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the Company’s management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “plan,” “intend,” “estimate,” “may,” “will,” “would,” “could,” “should” or other similar expressions. Additionally, all statements in this document, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events.

The Company’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain. The factors, which could have a material adverse effect on the operations and future prospects of the Company and its subsidiaries, are detailed in the “Risk Factors” section included under Item 1A. of Part I of our Form 10-K. In addition to the risk factors described in that section, there are other factors that may impact any public company, including ours, which could have a material adverse effect on the operations and future prospects of the Company and its subsidiaries.  These additional factors include, but are not limited to, the following:

 
5667

 

·  Legislative or regulatory changes or actions, including the “Dodd-Frank Wall Street Reform and Consumer Protection Act” and the regulations required to be promulgated thereunder, as well as rules recently proposedimplemented by the federal banking regulatory agencies concerning certain increased capital requirements, among other items, which may adversely affect the business of the Company and its subsidiaries.
·  The costs, effects and outcomes of existing or future litigation.
·  Changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission and the Public Company Accounting Oversight Board.
·  The ability of the Company to manage risks associated with the foregoing as well as anticipated.

These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements.

ITEM 3 – QUANTITATIVEAND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest rate risk represents the Company’s primary market risk exposure. The Company does not have a material exposure to foreign currency exchange risk, does not have any material amount of derivative financial instruments and does not maintain a trading portfolio. The board of directors annually reviews and approves the policy used to manage interest rate risk. The policy was last reviewed and approved in May 2012.2013. The policy sets guidelines for balance sheet structure, which are designed to protect the Company from the impact that interest rate changes could have on net income, but does not necessarily indicate the effect on future net interest income. The Company, through its Asset and Liability Committee, manages interest rate risk by monitoring the computer simulated earnings impact of various rate scenarios and general market conditions. The Company then modifies its long-term risk parameters by attempting to generate the types of loans, investments, and deposits that currently fit the Company’s needs, as determined by the Asset and Liability Committee. This computer simulation analysis measures the net interest income impact of various interest rate scenario changes during the next twelve months. If the change in net interest income is less than 3% of primary capital, the balance sheet structure is considered to be within acceptable risk levels. As of March 31,June 30, 2013, the Company’s potential pretax exposure was within the Company’s policy limit and not significantly different from the potential pretax exposure from December 31, 2012.

ITEM 4 – CONTROLS AND PROCEDURES

As required by Rules 13a-15(b) and 15d-15(b) under the Securities Exchange Act of 1934, management has evaluated, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, the effectiveness of the Company’s disclosure controls and procedures as of the end of the period covered by this report. Based on this evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that the Company’s disclosure controls and procedures (as defined in Securities Exchange Act Rules 13a-15(e) and 15d-15(e)) were effective as of March 31,June 30, 2013.  Disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company in reports that it files or submits under the Securities Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms.  These disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Securities Exchange Act is accumulated and communicated to management, including the Company’s Chief Executive Officer and Chief Financial Officer, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure.
 
57

During the quarter ended March 31,June 30, 2013, there were no changes to the Company’s internal control over financial reporting that have materially affected or are reasonably likely to materially affect its internal control over financial reporting.
 




 
5868

 



LAKELAND FINANCIAL CORPORATION

FORM 10-Q

March 31,June 30, 2013

Part II - Other Information

Item 1. Legal proceedings

There are no material pending legal proceedings to which the Company or its subsidiaries is a party other than ordinary routinelitigation incidental to their respective businesses.

Item 1A. RiskFactors

There have been no material changes to the risk factors disclosed in Item 1A. of Part I of the Company’s 2012 Form 10-K.  Please refer to that section of the Company’s Form 10-K for disclosures regarding the risks and uncertainties related to the Company’s business.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

The following table provides information as of March 31,June 30, 2013 with respect to shares of common stock repurchased by the Company during the quarter then ended:

Issuer Purchases of Equity Securities(a)

       Maximum Number (or
     Total Number of Appropriate Dollar
     Shares Purchased as Value) of Shares that
     Part of Publicly May Yet Be Purchased
 Total Number of Average Price Announced Plans or Under the Plans or
PeriodShares Purchased Paid per Share Programs Programs
        
January 1-31                          6,466  $                26.75                                         0  $                                          0
February 1-28                                 0                           0                                         0                                              0
March 1-31                                 0                           0                                         0                                              0
        
Total                          6,466  $                26.75                                         0  $                                          0
       Maximum Number (or
     Total Number of Appropriate Dollar
     Shares Purchased as Value) of Shares that
     Part of Publicly May Yet Be Purchased
 Total Number of Average Price Announced Plans or Under the Plans or
PeriodShares Purchased Paid per Share Programs Programs
        
April 1-30                                 0  $                       0                                         0  $                                          0
May 1-31                             625                    27.51                                         0                                              0
June 1-30                                 0                           0                                         0                                              0
        
Total                             625  $                27.51                                         0  $                                          0

(a)The shares purchased during the periods were credited to the deferred share accounts of 
 
non-employee directors under the Company’s directors’ deferred compensation plan.  These
shares were purchased in the ordinary course of business and consistent with past practice.

Item 3. DefaultsUpon Senior Securities

            None

 
5969

 
            None

Item 4. MineSafety Disclosures

 N/A

Item 5. OtherInformation

            None

Item 6. Exhibits

31.1Certification of Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a)
  
31.2Certification of Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a)
  
32.1Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
  
32.2Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
  
101*Interactive Data File
  
 Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets as of March 31,June 30, 2013 and December 31, 2012; (ii) Consolidated Statements of Income for the three and six months ended March 31,June 30, 2013 and March 31,June 30, 2012; (iii) Consolidated Statements of Comprehensive Income for the three and six months ended March 31,June 30, 2013 and March 31,June 30, 2012; (iv) Consolidated Statements of Cash Flows for the threesix months ended March 31,June 30, 2013 and March 31,June 30, 2012; and (v) Notes to Unaudited Consolidated Financial Statements.
  
 
*As provided in Rule 406T of Regulation S-T, this information shall not be deemed “filed” for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934, or otherwise subject to liability under those sections.
 









 
6070

 



LAKELAND FINANCIAL CORPORATION

FORM 10-Q

March 31,June 30, 2013

Part II - Other Information

Signatures




Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



LAKELAND FINANCIAL CORPORATION
(Registrant)



Date: May 10,August 9, 2013/s/ Michael L. Kubacki
 Michael L. Kubacki – Chief Executive Officer
  


Date: May 10,August 9, 2013/s/ David M. Findlay
 David M. Findlay –President
 and Chief Financial Officer


Date: May 10,August 9, 2013/s/ Teresa A. Bartman
 Teresa A. Bartman – Senior Vice President-
 Finance and Controller




 
6171