Quarterly Report




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

FORM 10-Q

(Mark One )
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2011

or

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

 
For the transition period from _____________ to _____________

Commission File Number:   001-34527
 
EMCLAIRE FINANCIAL CORP.
(Exact name of registrant as specified in its charter)

Pennsylvania
25-1606091
(State or other jurisdiction of incorporation or organization)
(IRS Employer Identification No.)
   
612 Main Street, Emlenton, Pennsylvania
16373
(Address of principal executive offices)
(Zip Code)

(724) 867-2311
(Registrant’s telephone number)
 
 
(Former name, former address and former fiscal year, if changed since last report)

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 as defined in Rule 12b-2 of the Exchange Act.

Large accelerated filer ¨ Accelerated filer ¨ Non-accelerated filer ¨ Smaller reporting company x

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

The number of shares outstanding of the Registrant’s common stock was 1,747,408 at August 12, 2011.
 
 
 

 
 
EMCLAIRE FINANCIAL CORP.

INDEX TO QUARTERLY REPORT ON FORM 10-Q

PART I – FINANCIAL INFORMATION
     
Item 1.
Interim Financial Statements (Unaudited)
 
     
 
Consolidated Balance Sheets as of June 30, 2011 and December 31, 2010
1
     
 
Consolidated Statements of Operations for the three and six months ended June 30, 2011 and 2010
2
     
 
Consolidated Statements of Cash Flows for the six months ended June 30, 2011 and 2010
3
     
 
Consolidated Statements of Changes in Stockholders’ Equity for the three and six months ended June 30, 2011 and 2010
4
     
 
Notes to Consolidated Financial Statements
5
     
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
18
     
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
30
     
Item 4.
Controls and Procedures
31
     
PART II – OTHER INFORMATION
     
Item 1.
Legal Proceedings
31
     
Item 1A.
Risk Factors
31
     
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
32
     
Item 3.
Defaults Upon Senior Securities
32
     
Item 4.
(Removed and Reserved)
32
     
Item 5.
Other Information
32
     
Item 6.
Exhibits
32
     
Signatures
 
33
 
 
 

 

PART I - FINANCIAL INFORMATION

Item 1.  Interim Financial Statements

Emclaire Financial Corp.
Consolidated Balance Sheets
As of June 30, 2011 (Unaudited) and December 31, 2010
(Dollar amounts in thousands, except per share data)

   
June 30,
   
December 31,
 
   
2011
   
2010
 
             
Assets
           
             
Cash and due from banks
  $ 3,040     $ 2,507  
Interest earning deposits with banks
    42,612       16,520  
Cash and cash equivalents
    45,652       19,027  
Securities available for sale, at fair value
    134,884       125,820  
Loans receivable, net of allowance for loan losses of $3,562 and $4,132
    305,346       306,152  
Federal bank stocks, at cost
    3,886       4,129  
Bank-owned life insurance
    5,701       5,596  
Accrued interest receivable
    1,635       1,763  
Premises and equipment, net
    9,009       9,241  
Goodwill
    3,664       3,664  
Core deposit intangible
    1,783       2,021  
Prepaid expenses and other assets
    3,509       4,472  
                 
Total Assets
  $ 515,069     $ 481,885  
                 
Liabilities and Stockholders' Equity
               
                 
Liabilities:
               
Deposits:
               
Non-interest bearing
  $ 86,707     $ 75,941  
Interest bearing
    354,623       333,717  
Total deposits
    441,330       409,658  
Short-term borrowed funds
    5,000       5,000  
Long-term borrowed funds
    20,000       25,000  
Accrued interest payable
    573       649  
Accrued expenses and other liabilities
    3,045       2,460  
                 
Total Liabilities
    469,948       442,767  
                 
Commitments and Contingent Liabilities
    -       -  
                 
Stockholders' Equity:
               
Cumulative preferred stock, $1.00 par value, $7,500 liquidation value, 3,000,000 shares authorized; 7,500 issued and outstanding
    7,456       7,447  
Warrants
    88       88  
Common stock, $1.25 par value, 12,000,000 shares authorized; 1,849,425 and 1,559,421 shares issued; 1,747,408 and 1,457,404 shares outstanding
    2,312       1,949  
Additional paid-in capital
    19,084       14,812  
Treasury stock, at cost; 102,017 shares
    (2,114 )     (2,114 )
Retained earnings
    18,627       17,705  
Accumulated other comprehensive loss
    (332 )     (769 )
                 
Total Stockholders' Equity
    45,121       39,118  
                 
Total Liabilities and Stockholders' Equity
  $ 515,069     $ 481,885  

See accompanying notes to consolidated financial statements.
 
 
1

 
 
Emclaire Financial Corp.
Consolidated Statements of Operations (Unaudited)
For the three and six months ended June 30, 2011 and 2010
(Dollar amounts in thousands, except per share data)

   
For the three months ended
   
For the six months ended
 
   
June 30,
   
June 30,
 
   
2011
   
2010
   
2011
   
2010
 
                         
Interest and dividend income:
                       
Loans receivable, including fees
  $ 4,305     $ 4,424     $ 8,637     $ 8,837  
Securities:
                               
Taxable
    582       732       1,120       1,340  
Exempt from federal income tax
    326       282       649       546  
Federal bank stocks
    14       11       26       22  
Interest earning deposits with banks
    54       68       101       152  
Total interest and dividend income
    5,281       5,517       10,533       10,897  
                                 
Interest expense:
                               
Deposits
    1,209       1,407       2,384       2,833  
Borrowed funds
    332       455       673       901  
Total interest expense
    1,541       1,862       3,057       3,734  
                                 
Net interest income
    3,740       3,655       7,476       7,163  
Provision for loan losses
    120       225       240       353  
                                 
Net interest income after provision for loan losses
    3,620       3,430       7,236       6,810  
                                 
Noninterest income:
                               
Fees and service charges
    373       364       713       686  
Commissions on financial services
    141       150       304       331  
Title premiums
    25       24       54       42  
Net gain on sales of available for sale securities
    378       301       482       400  
Earnings on bank-owned life insurance
    61       59       121       118  
Other
    244       199       478       364  
Total noninterest income
    1,222       1,097       2,152       1,941  
                                 
Noninterest expense:
                               
Compensation and employee benefits
    1,742       1,777       3,631       3,607  
Premises and equipment
    559       529       1,138       1,080  
Intangible asset amortization
    119       152       238       304  
Professional fees
    163       165       346       279  
Federal deposit insurance
    155       148       298       289  
Other
    1,039       693       1,709       1,297  
Total noninterest expense
    3,777       3,464       7,360       6,856  
                                 
Income before provision for income taxes
    1,065       1,063       2,028       1,895  
Provision for income taxes
    215       220       397       370  
                                 
Net income
    850       843       1,631       1,525  
Accumulated preferred stock dividends and discount accretion
    98       98       196       196  
                                 
Net income available to common stockholders
  $ 752     $ 745     $ 1,435     $ 1,329  
                                 
Basic and diluted earnings per common share
  $ 0.43     $ 0.52     $ 0.89     $ 0.93  
                                 
Average common shares outstanding
    1,747,408       1,432,261       1,604,809       1,431,835  

See accompanying notes to consolidated financial statements.
 
 
2

 
 
Emclaire Financial Corp.
Condensed Consolidated Statements of Cash Flows (Unaudited)
For the six months ended June 30, 2011 and 2010
(Dollar amounts in thousands)
 
   
For the six months ended
 
   
June 30,
 
   
2011
   
2010
 
             
Cash flows from operating activities
           
Net income
  $ 1,631     $ 1,525  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization of premises and equipment
    409       454  
Provision for loan losses
    240       353  
Net amortization
    107       105  
Amortization of intangible assets and mortgage servicing rights
    246       312  
Realized gains on sales of available for sale securities, net
    (482 )     (400 )
Net losses on foreclosed real estate
    14       25  
Restricted stock and stock option compensation
    58       81  
Increase in bank-owned life insurance, net
    (105 )     (103 )
(Increase) decrease in accrued interest receivable
    128       (17 )
(Increase) decrease in prepaid expenses and other assets
    650       (194 )
Increase (decrease) in accrued interest payable
    (76 )     18  
Increase (decrease) in accrued expenses and other liabilities
    584       (2,065 )
Net cash provided by operating activities
    3,404       94  
                 
Cash flows from investing activities
               
Loan originations and principal collections, net
    150       (439 )
Available for sale securities:
               
Sales
    27,493       13,796  
Maturities, repayments and calls
    13,121       54,361  
Purchases
    (48,503 )     (90,765 )
Redemption (purchase) of federal bank stocks
    243       (150 )
Proceeds from the sale of foreclosed real estate
    345       64  
Purchases of premises and equipment
    (177 )     (260 )
Net cash used in investing activities
    (7,328 )     (23,393 )
                 
Cash flows from financing activities
               
Net increase in deposits
    31,672       19,222  
Repayments on Federal Home Loan Bank advances
    (5,000 )     -  
Dividends paid
    (700 )     (588 )
Proceeds from the issuance of common stock
    4,577       -  
Proceeds from the reissuance of treasury stock
    -       410  
Net cash provided by financing activities
    30,549       19,044  
                 
Increase (decrease) in cash and cash equivalents
    26,625       (4,255 )
Cash and cash equivalents at beginning of period
    19,027       38,952  
Cash and cash equivalents at end of period
  $ 45,652     $ 34,697  
                 
Supplemental information:
               
Interest paid
  $ 3,133     $ 3,742  
Income taxes paid
    -       385  
                 
Supplemental noncash disclosure:
               
Transfers from loans to foreclosed real estate
    270       51  

See accompanying notes to consolidated financial statements.
 
 
3

 
 
Emclaire Financial Corp.
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)
For the three and six months ended June 30, 2011 and 2010
(Dollar amounts in thousands, except per share data)

   
For the three months ended
   
For the six months ended
 
   
June 30,
   
June 30,
 
   
2011
   
2010
   
2011
   
2010
 
                         
Balance at beginning of period
  $ 44,117     $ 37,730     $ 39,118     $ 37,034  
                                 
Net income
    850       843       1,631       1,525  
                                 
Other comprehensive income:
                               
Change in net unrealized gains on available for sale securities, net of taxes
    748       953       755       1,285  
Less: reclassification adjustment for gains included in net income, net of taxes
    249       199       318       264  
Other comprehensive income
    499       754       437       1,021  
                                 
Total comprehensive income
    1,349       1,597       2,068       2,546  
                                 
Stock compensation expense
    27       40       58       81  
                                 
Dividends declared on preferred stock
    (94 )     (94 )     (188 )     (188 )
                                 
Dividends declared on common stock
    (278 )     (200 )     (512 )     (400 )
                                 
Issuance of common stock (290,004 shares)
    -       -       4,577       -  
                                 
Reissuance of treasury stock (26,000 shares)
    -       410       -       410  
                                 
Balance at end of period
  $ 45,121     $ 39,483     $ 45,121     $ 39,483  
                                 
Common cash dividend per share
  $ 0.16     $ 0.14     $ 0.32     $ 0.28  

See accompanying notes to consolidated financial statements.
 
 
4

 
 
Emclaire Financial Corp.
Notes to Consolidated Financial Statements (Unaudited)

1.
Nature of Operations and Basis of Presentation.

Emclaire Financial Corp. (the “Corporation”) is a Pennsylvania company and the holding company of The Farmers National Bank of Emlenton (the “Bank”) and Emclaire Settlement Services, LLC (the “Title Company”).  The Corporation provides a variety of financial services to individuals and businesses through its offices in Western Pennsylvania.  Its primary deposit products are checking, savings and term certificate accounts and its primary lending products are residential and commercial mortgages, commercial business loans and consumer loans.

The consolidated financial statements include the accounts of the Corporation and its wholly owned subsidiaries, the Bank and the Title Company.  All significant intercompany transactions and balances have been eliminated in preparing the consolidated financial statements.

The accompanying unaudited consolidated financial statements for the interim periods include all adjustments, consisting of normal recurring accruals, which are necessary, in the opinion of management, to fairly reflect the Corporation’s consolidated financial position and results of operations.  Additionally, these consolidated financial statements for the interim periods have been prepared in accordance with instructions for the Securities and Exchange Commission’s (SEC’s) Form 10-Q and Article 10 of Regulation S-X and therefore do not include all information or footnotes necessary for a complete presentation of financial condition, results of operations and cash flows in conformity with accounting principles generally accepted in the United States of America (GAAP).  For further information, refer to the audited consolidated financial statements and footnotes thereto for the year ended December 31, 2010, as contained in the Corporation’s 2010 Annual Report on Form 10-K filed with the SEC.

The balance sheet at December 31, 2010 has been derived from the audited financial statements at that date but does not include all the information and footnotes required by GAAP for complete financial statements.

The preparation of financial statements, in conformity with GAAP, requires management to make estimates and assumptions that affect the reported amounts in the consolidated financial statements and accompanying notes.  Actual results could differ from those estimates.  Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, fair value of financial instruments, goodwill, real estate owned, the valuation of deferred tax assets and other-than-temporary impairment charges on securities.  The results of operations for interim quarterly or year to date periods are not necessarily indicative of the results that may be expected for the entire year or any other period.  Certain amounts previously reported may have been reclassified to conform to the current year’s financial statement presentation.

2. 
Issuance of Common Stock

On March 31, 2011, the Corporation sold 290,004 shares of common stock, par value $1.25 per share, in a private offering to accredited individual and institutional investors at $15.95 per share.  The Corporation realized $4.6 million in proceeds from the offering net of $48,000 of direct costs relating to the offering.

3. 
Earnings per Common Share.

Basic earnings per common share (EPS) excludes dilution and is computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding during the period.  Diluted EPS includes the dilutive effect of additional potential common shares issuable under stock options and warrants.
 
 
5

 
 
3. 
Earnings per Common Share (continued).

The factors used in the Corporation’s earnings per share computation follow:

(Dollar amounts in thousands, except for per share amounts)
 
For the three months ended
   
For the six months ended
 
         
 
June 30,
   
June 30,
 
   
2011
   
2010
   
2011
   
2010
 
Earnings per share - basic
                       
                         
Net income
  $ 850     $ 843     $ 1,631     $ 1,525  
Preferred stock dividends and discount accretion
    98       98       196       196  
 
                               
Net income available to common stockholders
  $ 752     $ 745     $ 1,435     $ 1,329  
                                 
Average common shares outstanding
    1,747,408       1,432,261       1,604,809       1,431,835  
                                 
Basic earnings per common share
  $ 0.43     $ 0.52     $ 0.89     $ 0.93  
                                 
Earnings per share - diluted
                               
                                 
Net income available to common stockholders
  $ 752     $ 745     $ 1,435     $ 1,329  
                                 
Average common shares outstanding
    1,747,408       1,432,261       1,604,809       1,431,835  
Add: Dilutive effects of assumed exercises of stock options
    2,880       -       3,079       -  
                                 
Average shares and dilutive potential common shares
    1,750,288       1,432,261       1,607,888       1,431,835  
                                 
Diluted earnings per common share
  $ 0.43     $ 0.52     $ 0.89     $ 0.93  
                                 
Stock options, restricted stock awards and warrants not considered in computing diluted earnings per share because they were antidilutive
    143,111       158,861       143,111       158,861  

4. 
Securities.

The following table summarizes the Corporation’s securities as of June 30, 2011 and December 31, 2010:

(Dollar amounts in thousands)
       
Gross
   
Gross
       
   
Amortized
   
Unrealized
   
Unrealized
   
Fair
 
       
 
cost
   
gains
   
losses
   
value
 
                         
Available for sale:
                       
June 30, 2011:
                       
U.S. Treasury and federal agency
  $ 3,940     $ -     $ (50 )   $ 3,890  
U.S. government sponsored entities and agencies
    58,781       49       (219 )     58,611  
Mortgage-backed securities: residential
    32,777       499       (33 )     33,243  
State and political subdivisions
    35,922       976       (50 )     36,848  
Equity securities
    2,542       -       (250 )     2,292  
    $ 133,962     $ 1,524     $ (602 )   $ 134,884  
December 31, 2010:
                               
U.S. Treasury and federal agency
  $ 6,839     $ 6     $ (116 )   $ 6,729  
U.S. government sponsored entities and agencies
    62,770       79       (487 )     62,362  
Mortgage-backed securities: residential
    19,015       370       (5 )     19,380  
Collateralized mortgage obligations: residential
    917       5       -       922  
State and political subdivisions
    33,477       589       (164 )     33,902  
Equity securities
    2,542       -       (17 )     2,525  
    $ 125,560     $ 1,049     $ (789 )   $ 125,820  
 
 
6

 
 
4. 
Securities (continued).

The following table summarizes scheduled maturities of the Corporation’s debt securities as of June 30, 2011.  Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.  Mortgage-backed securities are not due at a single maturity and are shown separately.

(Dollar amounts in thousands)
 
Available for sale
 
   
Amortized
   
Fair
 
     
 
cost
   
value
 
             
Due in one year or less
  $ 999     $ 981  
Due after one year through five years
    28,648       28,692  
Due after five through ten years
    37,481       38,059  
Due after ten years
    31,515       31,617  
Mortgage-backed securities
    32,777       33,243  
    $ 131,420     $ 132,592  

Information pertaining to securities with gross unrealized losses at June 30, 2011 and December 31, 2010, aggregated by investment category and length of time that individual securities have been in a continuous loss position, follows:

(Dollar amounts in thousands)
 
Less than 12 Months
   
12 Months or More
   
Total
 
   
Fair
   
Unrealized
   
Fair
   
Unrealized
   
Fair
   
Unrealized
 
Description of Securities
 
Value
   
Loss
   
Value
   
Loss
   
Value
   
Loss
 
                                     
June 30, 2011:
                                   
U.S. Treasury and federal agency
  $ 3,890     $ (50 )   $ -     $ -     $ 3,890     $ (50 )
U.S. government sponsored entities and agencies
    31,325       (219 )     -       -       31,325       (219 )
Mortgage-backed securities: residential
    8,074       (33 )     -       -       8,074       (33 )
State and political subdivisions
    4,032       (50 )     -       -       4,032       (50 )
Equity securities
    1,501       (234 )     151       (16 )     1,652       (250 )
    $ 48,822     $ (586 )   $ 151     $ (16 )   $ 48,973     $ (602 )
                                                 
December 31, 2010:
                                               
U.S. Treasury and federal agency
  $ 4,814     $ (116 )   $ -     $ -     $ 4,814     $ (116 )
U.S. government sponsored entities and agencies
    43,291       (487 )                     43,291       (487 )
Mortgage-backed securities: residential
    1,994       (5 )     -       -       1,994       (5 )
State and political subdivisions
    8,685       (164 )     -       -       8,685       (164 )
Equity securities
    14       (2 )     152       (15 )     166       (17 )
    $ 58,798     $ (774 )   $ 152     $ (15 )   $ 58,950     $ (789 )

Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic, market or other concerns warrant such evaluation.  Consideration is given to: (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, (3) whether the market decline was affected by macroeconomic conditions and (4) whether the Corporation has the intent to sell the debt security or more likely than not will be required to sell the security before recovery of its amortized cost basis.  If the Corporation intends to sell an impaired security, or if it is more likely than not the Corporation will be required to sell the security before its anticipated recovery, the Corporation records an other-than-temporary loss in an amount equal to the entire difference between fair value and amortized cost.  Otherwise, only the credit portion of the estimated loss on debt securities is recognized in earnings, with the other portion of the loss recognized in other comprehensive income.  For equity securities determined to be other-than-temporarily impaired, the entire amount of impairment is recognized through earnings.
 
 
7

 
 
4. 
Securities (continued).

There were four equity securities in an unrealized loss position as of June 30, 2011.  Equity securities owned by the Corporation consist of common stock of various financial service providers.  These investment securities are in an unrealized loss position as a result of recent market volatility and depressed pricing of the financial services sector.  The Corporation does not invest in these securities with the intent to sell them for a profit in the near term.  For investments in equity securities, in addition to the general factors mentioned above for determining whether the decline in market value is other-than-temporary, the analysis of whether an equity security is other-than-temporarily impaired includes a review of the profitability and capital adequacy and all other information available to determine the financial position and near term prospects of each issuer.  The results of analyzing the aforementioned metrics and financial fundamentals suggest recovery of amortized cost as the sector improves.  Based on that evaluation, and given that the Corporation’s current intention is not to sell any impaired securities and it is more likely than not it will not be required to sell these securities before the recovery of its amortized cost basis, the Corporation does not consider the equity securities with unrealized losses as of June 30, 2011 to be other-than-temporarily impaired.

There were 45 debt securities in an unrealized loss position as of June 30, 2011, all of which were in an unrealized loss position for less than 12 months.  Of these securities, 21 were U.S. government sponsored entities and agencies, eight were U.S. Treasury securities, 12 were state and political subdivisions and four were residential mortgage-backed securities issued by a government-sponsored entity (GSE).  The unrealized losses associated with these securities were not due to the deterioration in the credit quality of the issuer that is likely to result in the non-collection of contractual principal and interest, but rather have been caused by a rise in interest rates from the time the securities were purchased.  Based on that evaluation and other general considerations, and given that the Corporation’s current intention is not to sell any impaired securities and it is more likely than not it will not be required to sell these securities before the recovery of its amortized cost basis, the Corporation does not consider the debt securities with unrealized losses as of June 30, 2011 to be other-than-temporarily impaired.

5. 
Loans Receivable and Related Allowance for Loan Losses.

The Corporation’s loans receivable as of the respective dates are summarized as follows:

(Dollar amounts in thousands)
 
June 30,
   
December 31,
 
     
 
2011
   
2010
 
             
Mortgage loans on real estate:
           
Residential first mortgages
  $ 86,482     $ 84,575  
Home equity loans and lines of credit
    72,412       75,458  
Commercial real estate
    95,127       93,028  
      254,021       253,061  
Other loans:
               
Commercial business
    41,941       43,780  
Consumer
    12,946       13,443  
      54,887       57,223  
Total loans, gross
    308,908       310,284  
Less allowance for loan losses
    3,562       4,132  
Total loans, net
  $ 305,346     $ 306,152  
                 
Nonaccrual loans
  $ 6,530     $ 6,570  
Loans 90 days or more past due and still accruing
    199       41  
Total nonperforming loans
  $ 6,729     $ 6,611  
 
 
8

 
 
5. 
Loans Receivable and Related Allowance for Loan Losses (continued).

The following table summarizes the Corporation’s impaired loans as of June 30, 2011 and December 31, 2010:

(Dollar amounts in thousands)
 
June 30,
   
December 31,
 
     
 
2011
   
2010
 
             
Loans with no allocated allowance for loan losses
  $ 3,336     $ 2,209  
Loans with allocated allowance for loan losses
    906       3,215  
                 
Total impaired loans
  $ 4,242     $ 5,424  
                 
Amount of the allowance for loan losses allocated
  $ 589     $ 1,246  
                 
Interest income on impaired loans recognized on a cash basis
    81       371  

The following table presents impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary as of June 30, 2011 and December 31, 2010:

(Dollar amounts in thousands)
 
                                           
   
Impaired Loans with
   
Impaired Loans with
 
   
Specific Allowance
   
No Specific Allowance
 
   
Unpaid
               
Average
   
Unpaid
         
Average
 
   
Principal
   
Recorded
   
Related
   
Recorded
   
Principal
   
Recorded
   
Recorded
 
   
Balance
   
Investment
   
Allowance
   
Investment
   
Balance
   
Investment
   
Investment
 
                                           
June 30, 2011:
                                         
Residential first mortgages
  $ -     $ -     $ -     $ -     $ -     $ -     $ -  
Home equity and lines of credit
    -       -       -       -       -       -       -  
Commercial real estate
    -       -       -       818       1,610       1,246       724  
Commercial business
    906       906       589       1,219       88       64       80  
Consumer
    -       -       -       -       2,026       2,026       2,073  
Total impaired loans
  $ 906     $ 906     $ 589     $ 2,038     $ 3,724     $ 3,336     $ 2,878  
                                                         
December 31, 2010:
                                                       
Residential first mortgages
  $ -     $ -     $ -             $ -     $ -     $ -  
Home equity and lines of credit
    -       -       -       2       -       -       -  
Commercial real estate
    1,994       1,769       387       1,043       -       -       233  
Commercial business
    1,446       1,446       859       350       98       73       46  
Consumer
    -       -       -       -       2,136       2,136       427  
Total impaired loans
  $ 3,440     $ 3,215     $ 1,246     $ 1,395     $ 2,234     $ 2,209     $ 706  

Unpaid principal balance includes any partial charge-offs taken on loans.  Accrued interest is not included in the recorded investment in loans based on the amounts not being material.

Troubled debt restructurings (TDR).   The Corporation has certain loans that have been modified in order to maximize collection of loan balances.  If, for economic or legal reasons related to the customer’s financial difficulties, management grants a concession compared to the original terms and conditions of the loan that it would not have otherwise considered, the modified loan is classified as a TDR.  Concessions related to TDR’s generally do not include forgiveness of principal balances.  The Corporation generally does not extend additional credit to borrowers with loans classified as TDR’s.
 
 
9

 
 
5. 
Loans Receivable and Related Allowance for Loan Losses (continued).

At June 30, 2011 and December 31, 2010, the Corporation had $447,000 and $774,000, respectively, of loans classified as TDR’s, which are included in impaired loans above.  At June 30, 2011 the Corporation did not have any of the allowance for loan losses allocated to these specific loans.

Credit Quality Indicators.   Management 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.

Commercial real estate and commercial business loans not identified as impaired are evaluated as risk rated pools of loans utilizing a risk rating practice that is supported by a quarterly special asset review.  In this review process, strengths and weaknesses are identified, evaluated and documented for each criticized and classified loan and borrower, strategic action plans are developed, risk ratings are confirmed and the loan’s performance status reviewed.

Management has determined certain portions of the loan portfolio to be homogeneous in nature and assigns like reserve factors for the following loan pool types:  residential real estate, home equity loans and lines of credit, and consumer installment and personal lines of credit.

The reserve allocation for risk rated loan pools is developed by applying the following factors:

Historic:   Management utilizes a computer model to develop the historical net charge-off experience which is used to formulate the assumptions employed in the migration analysis applied to estimate future losses in the portfolio.  Outstanding balance and charge-off information are input into the model and historical loss migration rate assumptions are developed to apply to pass, special mention, substandard and doubtful risk rated loans.  Normally, a twelve-quarter rolling weighted-average is utilized to anticipate probable incurred losses in the loan portfolio.

Qualitative :  Qualitative adjustment factors for pass, special mention, substandard and doubtful ratings are developed and applied to risk rated loans to allow for: quality of lending policies and procedures; national and local economic and business conditions; changes in the nature and volume of the portfolio; concentrations of credit and other external factors.

Management uses the following definitions for risk ratings:

Pass:   Loans classified as pass typically exhibit good payment performance, and have underlying borrowers with acceptable financial trends where repayment capacity is evident.  These borrowers typically would have a sufficient cash flow that would allow them to weather an economic downturn and the value of any underlying collateral could withstand a moderate degree of depreciation due to economic conditions.

Special Mention:   Loans classified as special mention are characterized by potential weaknesses that could jeopardize repayment as contractually agreed.  These loans may exhibit adverse trends such as increasing leverage, shrinking profit margins and/or deteriorating cash flows.  These borrowers would inherently be more vulnerable to the application of economic pressures.

Substandard:   Loans classified as substandard exhibit weaknesses that are well-defined to the point that repayment is jeopardized.  Typically, the Corporation is no longer adequately protected by both the apparent net worth and repayment capacity of the borrower.
 
 
10

 
 
5. 
Loans Receivable and Related Allowance for Loan Losses (continued).

Doubtful:   Loans classified as doubtful have advanced to the point that collection or liquidation in full, on the basis of currently ascertainable facts, conditions and value, is highly questionable or improbable.

The following table presents the classes of the loan portfolio summarized by the aggregate pass and the criticized categories of special mention, substandard and doubtful within the Corporation’s internal risk rating system as of June 30, 2011 and December 31, 2010:

(Dollar amounts in thousands)
 
                                     
               
Special
                   
   
Not Rated
   
Pass
   
Mention
   
Substandard
   
Doubtful
   
Total
 
                                     
June 30, 2011:
                                   
Residential first mortgages
  $ 85,100     $ -     $ -     $ 1,382     $ -     $ 86,482  
Home equity and lines of credit
    72,129       -       -       283       -       72,412  
Commercial real estate
    -       87,952       3,112       4,063       -       95,127  
Commercial business
    -       38,836       418       2,687       -       41,941  
Consumer
    10,920       -       -       2,026       -       12,946  
Total
  $ 168,149     $ 126,788     $ 3,530     $ 10,441     $ -     $ 308,908  
                                                 
December 31, 2010:
                                               
Residential first mortgages
  $ 84,045     $ -     $ -     $ 530     $ -     $ 84,575  
Home equity and lines of credit
    75,458       -       -       -       -       75,458  
Commercial real estate
    -       86,790       3,021       3,217       -       93,028  
Commercial business
    -       40,625       1,081       2,030       44       43,780  
Consumer
    10,953       -       -       2,490       -       13,443  
Total
  $ 170,456     $ 127,415     $ 4,102     $ 8,267     $ 44     $ 310,284  

Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due.  The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and non-performing loans as of June 30, 2011 and December 31, 2010:

(Dollar amounts in thousands)
 
                                     
   
Performing
   
Nonperforming
       
   
Accruing
   
Accruing
   
Accruing
   
Accruing
             
   
Loans Not
   
30-59 Days
   
60-89 Days
   
90 Days +
         
Total
 
   
Past Due
   
Past Due
   
Past Due
   
Past Due
   
Nonaccrual
   
Loans
 
                                     
June 30, 2011:
                                   
Residential first mortgages
  $ 83,525     $ 1,323     $ 252     $ 199     $ 1,183     $ 86,482  
Home equity and lines of credit
    71,553       545       31       -       283       72,412  
Commercial real estate
    93,081       90       -       -       1,956       95,127  
Commercial business
    40,920       15       12       -       994       41,941  
Consumer
    10,797       34       1       -       2,114       12,946  
Total loans
  $ 299,876     $ 2,007     $ 296     $ 199     $ 6,530     $ 308,908  
                                                 
December 31, 2010:
                                               
Residential first mortgages
  $ 81,888     $ 1,875     $ 281     $ 41     $ 490     $ 84,575  
Home equity and lines of credit
    74,559       541       21       -       337       75,458  
Commercial real estate
    90,809       113       26       -       2,080       93,028  
Commercial business
    42,168       102       -       -       1,510       43,780  
Consumer
    11,252       36       2       -       2,153       13,443  
Total loans
  $ 300,676     $ 2,667     $ 330     $ 41     $ 6,570     $ 310,284  
 
 
11

 
 
5. 
Loans Receivable and Related Allowance for Loan Losses (continued).

The following table presents the Corporation’s nonaccrual loans by aging category as of June 30, 2011 and December 31, 2010:

(Dollar amounts in thousands)
 
                               
   
Not
   
30-59 Days
   
60-89 Days
   
90 Days +
   
Total
 
   
Past Due
   
Past Due
   
Past Due
   
Past Due
   
Loans
 
                               
June 30, 2011:
                             
Residential first mortgages
  $ -     $ -     $ -     $ 1,183     $ 1,183  
Home equity and lines of credit
    -       -       -       283       283  
Commercial real estate
    1,140       -       -       816       1,956  
Commercial business
    103       -       -       891       994  
Consumer
    2,114       -       -       -       2,114