Annual Reports

 
Quarterly Reports

  • 10-Q (May 10, 2013)
  • 10-Q (Nov 9, 2012)
  • 10-Q (Aug 9, 2012)
  • 10-Q (May 10, 2012)
  • 10-Q (Nov 8, 2011)
  • 10-Q (Aug 8, 2011)

 
8-K

 
Other

Middleburg Financial 10-Q 2011

Documents found in this filing:

  1. 10-Q
  2. Ex-31.1
  3. Ex-31.2
  4. Ex-32.1
  5. Ex-32.1
f10qmbrg.htm


 
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, 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:  0-24159

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


Virginia
(State or other jurisdiction of
incorporation or organization)
 
54-1696103
(I.R.S. Employer
Identification No.)
 
111 West Washington Street
Middleburg, Virginia
(Address of principal executive offices)
 
 
20117
(Zip Code)

(703) 777-6327
(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  R
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  £
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 definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer £
Accelerated filer R
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  R

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.   6,942,315 shares of Common Stock as of May 4, 2011>

 


 
 

 



MIDDLEBURG FINANCIAL CORPORATION


INDEX


Part I.    Financial Information
Page No.
         
 
Item 1.
Financial Statements
 
   
 
   
 
 
Consolidated Balance Sheets
3
         
 
 
Consolidated Statements of Income
4
         
 
 
Consolidated Statements of Changes in Shareholders’ Equity
5
         
 
 
Consolidated Statements of Cash Flows
6
         
 
 
Notes to Consolidated Financial Statements
8
 
       
 
 Item 2.
Management’s Discussion and Analysis of Financial
 
     
Condition and Results of Operations
31
         
 
 Item 3.
Quantitative and Qualitative Disclosures About Market Risk
50
         
 
 Item 4.
Controls and Procedures
51
         
 
       
Part II.     Other Information
 
 
       
 
Item 1.
Legal Proceedings
52
         
 
Item 1A.
Risk Factors
52
         
 
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
52
         
 
Item 3.
Defaults upon Senior Securities
52
         
 
Item 4.
Removed and Reserved
52
         
 
Item 5.
Other Information
52
         
 
Item 6.
Exhibits
52
         
Signatures
54



 
2

 

PART I.  FINANCIAL INFORMATION

Item 1.  FINANCIAL STATEMENTS

MIDDLEBURG FINANCIAL CORPORATION
 
CONSOLIDATED BALANCE SHEETS
 
(In thousands, except for share and per share data)
 
             
   
(Unaudited)
       
   
March 31,
   
December 31,
 
   
2011
   
2010
 
ASSETS
           
Cash and due from banks
  $ 22,060     $ 21,955  
Interest-bearing deposits with other institutions
    39,237       42,769  
     Total cash and cash equivalents
    61,297       64,724  
Securities available for sale
    258,412       252,042  
Loans held for sale
    34,407       59,361  
Restricted securities, at cost
    6,746       6,296  
Loans receivable, net of allowance for loan losses of $14,575 at
               
  March 31, 2011 and $14,967 at December 31, 2010
    647,985       644,345  
Premises and equipment, net
    20,908       21,112  
Goodwill and identified intangibles
    6,317       6,360  
Other real estate owned, net of valuation allowance of
               
  $1,187 at March 31, 2011 and $1,486 at December 31, 2010
    7,825       8,394  
Prepaid federal deposit insurance
    4,791       5,154  
Accrued interest receivable and other assets
    35,601       36,779  
                 
    TOTAL ASSETS
  $ 1,084,289     $ 1,104,567  
                 
LIABILITIES
               
Deposits:
               
      Non-interest-bearing demand deposits
  $ 122,888     $ 130,488  
      Savings and interest-bearing demand deposits
    448,065       436,718  
      Time deposits
    294,502       323,100  
   Total deposits
    865,455       890,306  
Securities sold under agreements to repurchase
    27,963       25,562  
Short-term borrowings
    4,244       13,320  
Long-term debt
    72,912       62,912  
Subordinated notes
    5,155       5,155  
Accrued interest payable and other liabilities
    7,353       7,319  
                 
    TOTAL LIABILITIES
    983,082       1,004,574  
                 
SHAREHOLDERS' EQUITY
               
Common stock ($2.50 par value; 20,000,000 shares authorized,
               
6,945,261 issued; 6,942,315 and 6,925,437 outstanding at
               
March 31, 2011 and December 31, 2010, respectively)
    17,314       17,314  
Capital surplus
    43,105       43,058  
Retained earnings
    38,473       37,593  
Accumulated other comprehensive loss
    (480 )     (1,012 )
    Total Middleburg Financial Corporation shareholders' equity
    98,412       96,953  
Non-controlling interest in consolidated subsidiary
    2,795       3,040  
                 
    TOTAL SHAREHOLDERS' EQUITY
    101,207       99,993  
                 
                 
    TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
  $ 1,084,289     $ 1,104,567  
                 
                 
See accompanying notes to the consolidated financial statements.
               
 
 
3

 


MIDDLEBURG FINANCIAL CORPORATION
 
CONSOLIDATED STATEMENTS OF INCOME
 
(In thousands, except for per share data)
 
             
             
   
Unaudited
 
   
For the Three Months
 
   
Ended March 31,
 
   
2011
   
2010
 
INTEREST INCOME
           
Interest and fees on loans
  $ 9,735     $ 10,445  
Interest and dividends on securities available for sale
               
Taxable
    1,399       938  
Tax-exempt
    561       693  
Dividends
    36       21  
Interest on deposits in banks and federal funds sold
    27       35  
    Total interest and dividend income
    11,758       12,132  
                 
INTEREST EXPENSE
               
Interest on deposits
    2,308       3,174  
Interest on securities sold under agreements to
               
  repurchase
    56       20  
Interest on short-term borrowings
    63       44  
Interest on long-term debt
    296       438  
    Total interest expense
    2,723       3,676  
                 
NET INTEREST INCOME
    9,035       8,456  
Provision for loan losses
    454       929  
                 
NET INTEREST INCOME AFTER PROVISION
               
FOR LOAN LOSSES
    8,581       7,527  
                 
NONINTEREST INCOME
               
Service charges on deposit accounts
    489       441  
Trust services income
    867       815  
Net gains on loans held for sale
    2,847       2,630  
Net gains on securities available for sale
    35       506  
Total other-than-temporary impairment (loss) on securities
    (17 )     (151 )
Portion of loss recognized in other comprehensive income
    16       -  
    Net impairment loss on securities
    (1 )     (151 )
Commissions on investment sales
    180       144  
Fees on mortgages held for sale
    154       358  
Other service charges, commissions and fees
    115       113  
Bank-owned life insurance
    123       125  
Other operating income
    94       91  
    Total noninterest income
    4,903       5,072  
                 
NONINTEREST EXPENSE
               
Salaries and employees' benefits
    7,316       6,924  
Net occupancy and equipment expense
    1,676       1,604  
Advertising
    156       180  
Computer operations
    365       328  
Other real estate owned
    344       210  
Other taxes
    197       196  
Federal deposit insurance expense
    407       801  
Other operating expenses
    1,709       1,700  
    Total noninterest expense
    12,170       11,943  
                 
Income before income taxes
    1,314       656  
Income tax expense
    317       87  
                 
NET INCOME
    997       569  
Net loss attributable to non-controlling interest
    230       245  
Net income attributable to Middleburg
               
  Financial Corporation
  $ 1,227     $ 814  
                 
Earnings per share:
               
Basic
  $ 0.18     $ 0.12  
Diluted
  $ 0.18     $ 0.12  
Dividends per common share
  $ 0.05     $ 0.10  
                 
See accompanying notes to the consolidated financial statements.
               
 
 
 
4

 

MIDDLEBURG FINANCIAL CORPORATION
Consolidated Statements of Changes in Shareholders’ Equity
For the Three months ended March 31, 2011 and 2010
(In Thousands, Except Share Data)
(Unaudited)

   
Middleburg Financial Corporation Shareholders
                   
                     
Accumulated
                         
                     
Other
               
Total
       
   
Common
   
Capital
   
Retained
   
Comprehensive
   
Comprehensive
   
Noncontrolling
   
Comprehensive
       
   
Stock
   
Surplus
   
Earnings
   
Income (Loss)
   
Income
   
Interest
   
Income
   
Total
 
Balances - December 31, 2009
  $ 17,273     $ 42,807     $ 42,706     $ (2,474 )         $ 3,047           $ 103,359  
Comprehensive income (loss)
                                                           
  Net income (loss)
                    814             $ 814       (245 )   $ 569       569  
  Other comprehensive income net of tax:
                                                               
    Unrealized holding gains arising during the
                                                           
      period (net of tax, $518)
                            1,005       1,005               1,005       1,005  
    Reclassification adjustment (net of tax, $172)
                      (334 )     (334 )             (334 )     (334 )
    Unrealized losses on securities
                                                               
      for which other-than-temporary impairment
                                                         
      has been recognized in earnings (net of tax, $ 51)
                      100       100               100       100  
  Total other comprehensive income
                            771       771       -     $ 771       771  
  Total comprehensive income (loss)
                                  $ 1,585       (245 )   $ 1,340       1,340  
Cash dividends declared
                    (692 )                                     (692 )
Distributions to non-controlling interest
                                            (136 )             (136 )
Share-based compensation
    -       19                                               19  
Balances - March 31, 2010
  $ 17,273     $ 42,826     $ 42,828     $ (1,703 )           $ 2,666             $ 103,890  
                                                                 
Balances - December 31, 2010
  $ 17,314     $ 43,058     $ 37,593     $ (1,012 )           $ 3,040             $ 99,993  
Comprehensive income (loss)
                                                               
  Net income (loss)
                    1,227             $ 1,227       (230 )   $ 997       997  
  Other comprehensive income net of tax:
                                                               
    Unrealized holding gains arising during the
                                                         
      period (net of tax, $265)
                            514       514       -       514       514  
    Reclassification adjustment (net of tax, $12)
                      (23 )     (23 )     -       (23 )     (23 )
    Unrealized losses on securities
                                                               
      for which other-than-temporary impairment
                                                       
      has been recognized in earnings (net of tax, $0)
                      1       1       -       1       1  
    Unrealized gain on intrest rate swap (net of tax, 20)
                      40       40       -       40       40  
  Total other comprehensive income
                            532       532       -       532       532  
  Total comprehensive income (loss)
                                  $ 1,759       (230 )   $ 1,529       1,529  
Cash dividends declared
                    (347 )                                     (347 )
Distributions to non-controlling interest
                                            (15 )             (15 )
Share-based compensation
    -       47                                               47  
Balances - March 31, 2011
  $ 17,314     $ 43,105     $ 38,473     $ (480 )           $ 2,795             $ 101,207  


 
See Accompanying Notes to Consolidated Financial Statements.

 
5

 

MIDDLEBURG FINANCIAL CORPORATION
 
Consolidated Statements of Cash Flows
 
(In Thousands)
 
   
Unaudited
 
   
For the three months ended
 
   
March 31,
   
March 31,
 
   
2011
   
2010
 
Cash Flows From Operating Activities
           
  Net income
  $ 997     $ 569  
  Adjustments to reconcile net income to net cash
               
    provided by operating activities:
               
      Depreciation and amortization
    470       447  
      Equity in (undistributed earnings) of affiliate
    (22 )     (15 )
      Provision for loan losses
    454       929  
      Net (gain) on securities available for sale
    (35 )     (506 )
      Other than temporary impairment loss
    1       151  
      Net loss on disposal of assets
    39       - -  
      Premium amortization on securities, net
    766       448  
      Deferred income tax benefit
    - -       (340 )
      Origination of loans held for sale
    (136,432 )     (149,392 )
      Proceeds from sales of loans held for sale
    164,233       154,196  
      Net (gains) on mortgages held for sale
    (2,847 )     (2,630 )
      Equity compensation
    47       19  
      Net loss on sale of other real estate owned
    66       85  
      Valuation adjustment on other real estate owned
    200       244  
      Decrease in prepaid FDIC insurance
    363       768  
      Changes in assets and liabilities:
               
        Decrease (increase) in other assets
    306       (1,866 )
        Increase in other liabilities
    34       131  
Net cash provided by operating activities
  $ 28,640     $ 3,238  
                 
Cash Flows from Investing Activities
               
  Proceeds from maturity, principal paydowns
               
    and calls of securities available for sale
  $ 18,799     $ 7,281  
  Proceeds from sale of securities
               
    available for sale
    9,412       16,117  
  Purchase of securities available for sale
    (34,565 )     (29,377 )
  Purchase of restricted stock
    (450 )     - -  
  Purchases of bank premises and equipment
    (253 )     (109 )
  Net (increase) in loans
    (3,122 )     (13,931 )
  Proceeds from sale of other real estate owned
    - -       399  
Net cash (used in) investing activities
  $ (10,179 )   $ (19,620 )


See Accompanying Notes to Consolidated Financial Statements.

 
6

 

MIDDLEBURG FINANCIAL CORPORATION
 
Consolidated Statements of Cash Flows
 
(Continued)
 
(In Thousands)
 
   
For the three months ended
 
   
March 31,
   
March 31,
 
   
2011
   
2010
 
Cash Flows from Financing Activities
           
Net increase in non-interest-bearing and interest-
           
 bearing demand deposits and savings accounts
  $ 3,747     $ 25,152  
Net (decrease) in certificates of deposit
    (28,598 )     (3,412 )
Increase in securities sold under agreements
               
to repurchase
    2,401       7,087  
Proceeds from short-term borrowings
    19,302       16,047  
Payments on short-term borrowings
    (28,378 )     (16,195 )
Proceeds from FHLB borrowings
    20,000       12,912  
Payments on FHLB borrowings
    (10,000 )     - -  
Distributions to non-controlling interest
    (15 )     (136 )
Payment of dividends on common stock
    (347 )     (692 )
Net cash (used in) provided by financing activities
  $ (21,888 )   $ 40,763  
                 
(Decrease) increase in cash and and cash equivalents
    (3,427 )     24,381  
                 
Cash and Cash Equivalents
               
Beginning
    64,724       43,210  
                 
Ending
  $ 61,297     $ 67,591  
                 
Supplemental Disclosures of Cash Flow Information
               
Cash payments for:
               
Interest
  $ 2,667     $ 3,543  
Income taxes
  $ -     $ -  
                 
Supplemental Disclosure of Noncash Transactions
               
Unrealized gain on securities available for sale
  $ 745     $ 1,168  
    Change in market value of interest rate swap
  $ 60     $ -  
    Transfer of loans to other real estate owned
  $ 407     $ 87  
    Loans originated from sale of other real estate owned
  $ 533     $ -  
                 
See accompanying notes to the consolidated financial statements.
 
 
 
 
7

 
MIDDLEBURG FINANCIAL CORPORATION AND SUBSIDAIRIES
Notes to Consolidated Financial Statements
For the Three Months Ended March 31, 2011 and 2010
(Unaudited)

Note 1.                                General

In the opinion of management, the accompanying unaudited financial statements contain all adjustments (consisting of only normal recurring accruals) necessary to present fairly the financial position at March 31, 2011 and December 31, 2010, the results of operations for the three months ended March 31, 2011 and 2010, and, changes in shareholders’ equity and cash flows for the three months ended March 31, 2011 and 2010, in accordance with accounting principles generally accepted in the United States of America.  The statements should be read in conjunction with the Notes to Consolidated Financial Statements included in the Annual Report on Form 10-K for the year ended December 31, 2010 (the “2010 Form 10-K”) of Middleburg Financial Corporation (the “Company”).  The results of operations for the three month period ended March 31, 2011 are not necessarily indicative of the results to be expected for the full year.

In preparing these financial statements, management has evaluated subsequent events and transactions for potential recognition or disclosure through the date these financial statements were issued.  Management has concluded there were no additional material subsequent events to be disclosed at this time.


Note 2.                                Stock–Based Compensation Plan

As of March 31, 2011, the Company sponsored one stock-based compensation plan (the 2006 Equity Compensation Plan), which provides for the granting of stock options, stock appreciation rights, stock awards, performance share awards, incentive awards and stock units.  The 2006 Equity Compensation Plan was approved by the Company’s shareholders at the Annual Meeting held on April 26, 2006 and has succeeded the Company’s 1997 Stock Incentive Plan.  Under the plan, the Company may grant stock-based compensation to its directors, officers, employees and other persons the Company determines have contributed to the profits or growth of the Company.  The Company may grant awards with respect to up to 255,000 shares of common stock under the 2006 Equity Compensation Plan.

  The Company recognized $47,000 for stock-based compensation expenses for the three months ended March 31, 2011.

 
8

 
The following table summarizes stock options awarded under the 2006 Equity Compensation Plan and remaining unexercised options under the 1997 Stock Incentive Plan at the end of the reporting period.

      March 31, 2011
         
Weighted
     
         
Average
   
Aggregate
         
Exercise
   
Intrinsic
   
Shares
   
Price
   
Value
Outstanding at beginning of year
    165,915     $ 20.18      
Granted
    --       --      
Exercised
    --       --      
Forfeited
    --       --      
Outstanding at end of period
    165,915     $ 20.18    $
            --

As of the end of the reporting period, 132,958 options were vested and exercisable representing 100,000 shares issued under the original 1997 plan and 32,958 vested options under the 2006 Plan.  At March 31, 2011 the weighted average exercise price of these stock options was greater than the aggregate market price.  The weighted average remaining contractual term for options outstanding and exercisable at March 31, 2011 was 3.2 years.  As of March 31, 2011 there was $59,000 of total unrecognized compensation expense related to stock option awards under the 2006 Equity Compensation Plan.

The following table summarizes restricted stock awarded under the 2006 Equity Compensation Plan at the end of the reportable period.

     March 31, 2011
         
Weighted
     
         
Average
   
Aggregate
         
Grant-Date
   
Intrinsic
   
Shares
   
Fair Value
   
Value
Outstanding at beginning of year
    38,580     $ 15.13      
Granted
    --       --      
Vested
    (2,628 )     (13.92 )    
Forfeited
    --       --      
Non-vested at end of period
    35,952     $ 15.22    $
     554,380

The weighted average remaining contractual term for non-vested restricted stock at March 31, 2011 was 1.47 years.  As of March 31, 2011, there was $532,000 of total unrecognized compensation expense related to the non-vested restricted stock awards under the 2006 Equity Compensation Plan.

 
9

 
Note 3.                                Securities

Amortized costs and fair values of securities available for sale at March 31, 2011 are summarized as follows:

         
Gross
   
Gross
       
   
Amortized
   
Unrealized
   
Unrealized
   
Fair
 
   
Cost
   
Gains
   
Losses
   
Value
 
   
(In Thousands)
 
Available for Sale
                       
U.S. government agencies
  $ 5,759     $ 19     $ (105 )   $ 5,673  
Obligations of states and
                               
  political subdivisions
    61,163       407       (1,999 )     59,571  
Mortgage-backed securities:
                               
  Agency
    162,873       1,629       (310 )     164,192  
 Non-agency
    19,280       89       (206 )     19,163  
Corporate stock
    68       -       (22 )     46  
Corporate securities
    9,611       20       (107 )     9,524  
Trust-preferred securities
    521       -       (278 )     243  
     Total
  $ 259,275     $ 2,164     $ (3,027 )   $ 258,412  



Amortized costs and fair values of securities available for sale at December 31, 2010 are summarized as follows:

         
Gross
   
Gross
       
   
Amortized
   
Unrealized
   
Unrealized
   
Fair
 
   
Cost
   
Gains
   
Losses
   
Value
 
   
(In Thousands)
 
Available for Sale
                       
U.S. government agencies
  $ 4,699     $ 17     $ (67 )   $ 4,649  
Obligations of states and
                               
  political subdivisions
    61,187       174       (2,221 )     59,140  
Mortgage-backed securities:
                               
  Agency
    150,952       1,722       (370 )     152,304  
 Non-agency
    26,168       150       (237 )     26,081  
Corporate stock
    39       -       (26 )     13  
Corporate securities
    9,609       7       (84 )     9,532  
Trust-preferred securities
    998       -       (675 )     323  
     Total
  $ 253,652     $ 2,070     $ (3,680 )   $ 252,042  


The amortized cost and fair value of securities available for sale as of March 31, 2011, by contractual maturity are shown below.  Maturities may differ from contractual maturities in corporate and mortgage-backed securities because the securities and mortgages underlying the securities may be called or repaid without any penalties.  Therefore, these securities are not included in the maturity categories in the following maturity summary.


 
10

 
   
March 31, 2011
 
   
Amortized
   
Fair
 
   
Cost
   
Value
 
             
   
(In Thousands)
 
Due in one year or less
  $ 564     $ 568  
Due after one year through
               
  five years
    10,528       10,392  
Due after five years through
               
  ten years
    37,025       36,161  
Due after ten years
    28,416       27,647  
Mortgage-backed securities
    182,153       183,355  
Corporate Stock
    68       46  
Trust Preferred
    521       243  
     Total
  $ 259,275     $ 258,412  


Proceeds from the sale of securities during the quarter ended March 31, 2011 were $9,412,000 and net gains of $35,000 were realized on those sales.  Additionally, $1,000 in losses was recognized for impaired securities during the quarter.  The tax expense applicable to the net realized gains of $34,000 amounted to $12,000.

The carrying value of securities pledged to qualify for fiduciary powers, to secure public monies and for other purposes as required by law amounted to $110,067,000 at March 31, 2011.

At March 31, 2011, investments in an unrealized loss position that were temporarily impaired are as follows:

   
Less than Twelve Months
   
Twelve Months or Greater
   
Total
 
         
Gross
         
Gross
         
Gross
 
   
Fair
   
Unrealized
   
Fair
   
Unrealized
   
Fair
   
Unrealized
 
   
Value
   
Losses
   
Value
   
Losses
   
Value
   
Losses
 
                                     
U.S. government agencies
  $ 3,308     $ (105 )   $ -     $ -     $ 3,308     $ (105 )
Obligations of states and
                                               
  political subdivisions
    33,070       (1,691 )     4,298       (308 )     37,368       (1,999 )
Mortgage backed securities:
                                               
  Agency
    48,007       (310 )     -       -       48,007       (310 )
  Non-agency
    12,475       (206 )     -       -       12,475       (206 )
Corporate preferred stock
    -       -       16       (22 )     16       (22 )
Corporate securities
    6,363       (107 )     -       -       6,363       (107 )
Trust-preferred securities
    -       -       243       (278 )     243       (278 )
                                                 
Total
  $ 103,223     $ (2,419 )   $ 4,557     $ (608 )   $ 107,780     $ (3,027 )
 
At December 31, 2010, investments in an unrealized loss position that were temporarily impaired are as follows:

 
11

 

   
Less than Twelve Months
   
Twelve Months or Greater
   
Total
 
         
Gross
         
Gross
         
Gross
 
   
Fair
   
Unrealized
   
Fair
   
Unrealized
   
Fair
   
Unrealized
 
   
Value
   
Losses
   
Value
   
Losses
   
Value
   
Losses
 
                                     
U.S. government agencies
  $ 3,408     $ (67 )   $ -     $ -     $ 3,408     $ (67 )
Obligations of states and
                                               
  political subdivisions
    40,579       (1,876 )     4,266       (345 )     44,845       (2,221 )
Mortgage backed securities:
                                               
  Agency
    50,338       (370 )     -       -       50,338       (370 )
  Non-agency
    18,341       (237 )     -       -       18,341       (237 )
Corporate preferred stock
    -       -       12       (26 )     12       (26 )
Corporate securities
    9,385       (84 )     -       -       9,385       (84 )
Trust-preferred securities
    -       -       323       (675 )     323       (675 )
                                                 
Total
  $ 122,051     $ (2,634 )   $ 4,601     $ (1,046 )   $ 126,652     $ (3,680 )


A total of 97 securities have been identified by the Company as temporarily impaired at March 31, 2011.  Of the 97 securities, 94 are investment grade and 3 are speculative grade.  Agency, non-agency mortgage-backed securities, and municipal securities make up the majority of temporarily impaired securities at March 31, 2011.  The speculative grade securities are asset backed securities that are collateralized by trust preferred issuances of financial institutions.  Market prices change daily and are affected by conditions beyond the control of the Company.  Although the Company has the ability to hold these securities until the temporary loss is recovered, decisions by management may necessitate a sale before the loss is fully recovered.  No such sales are anticipated or required as of March 31, 2011.  Investment decisions reflect the strategic asset/liability objectives of the Company.  The investment portfolio is analyzed frequently by the Company and managed to provide an overall positive impact to the Company’s income statement and balance sheet.

Trust preferred securities

Trust preferred securities were evaluated within the scope of EITF 99-20 (ASC 320 Investments – Debt and Equity Securities) for potential impairment. The Company reviews current available information in estimating the future cash flows of these securities and determines whether there have been favorable or adverse changes in estimated cash flows from the cash flows previously projected.  The Company considers the structure and term of the pool and the financial condition of the underlying issuers.  Specifically, the evaluation incorporates factors such as interest rates and appropriate risk premiums, the timing and amount of interest and principal payments and the allocation of payments to the various note classes.  Current estimates of cash flows are based on the most recent trustee reports, announcements of deferrals or defaults, expected future default rates and other relevant market information.  The Company analyzed the cash flow characteristics of these securities.

All of the pooled trust preferred securities in the Company’s portfolio have floating rate coupons. In performing the present value analysis of expected cash flows, we incorporate expected deferral and default rates. The deferral/default assumptions for each pooled trust preferred security were developed by reviewing the underlying collateral or issuing banks. The present value of expected future cashflows is discounted at the effective purchase yield, which in the case of the floating rate securities is equal to the credit spread at time of purchase plus the current 3-month LIBOR rate.    We then compare the present value to the current book value for purposes of determining if there is an other-than-temporary impairment (“OTTI”).  The discount rate used to determine OTTI for all periods is the effective purchase yield or the credit spread at time of purchase plus the 3-month LIBOR rate.

 
12

 
The Company reviewed the list of issuers underlying each trust preferred security as of March 31, 2011, and ranked each bank in order of expectations for future defaults and deferrals. We reviewed data on each bank such as earnings, capital ratios, credit metrics and loan loss reserves. We then assigned a default rate to each ranking, then the default rates were applied to each bank that was performing as of the reporting date.  Finally, we summed the defaults and divided by the total remaining performing collateral in each pool. For Trust Preferred IV, the default rate was 50 basis points, for Trust Preferred V, the default rate was 0 basis points, and for Trust Preferred XXII, the default rate was 75.  MM Community Funding Class B was sold during the period and is not presented in the tables below.

In connection with the preparation of the financial statements included in this Form 10-Q and using the evaluation procedures described above, the Company identified three securities with other-than-temporary impairment within its portfolio.  During the three months ended March 31, 2011, the Company recognized credit related impairment losses of $1,000 compared to $151,000 for the three months ended March 31, 2010 related to these securities.  Additionally, two securities previously recognized as other than temporarily impaired were sold during the quarter ended March 31, 2011.  These securities had a cumulative other-than-temporary impairment related to credit loss of $1.5 million.  An additional $16,000 loss was recognized in earnings upon sale of these two securities.

The following table provides further information on the Company’s trust preferred securities that are considered other-than-temporarily impaired as of March 31, 2011 (in thousands):

                     
Cumulative
 
Amount
                               
     
Current
             
Other
 
of OTTI
   (1)    (2)        
Expected
             
     
Moody's
 
Par
 
Book
 
Fair
 
Comprehensive
 
Related to
 
Excess
 
Inst.
 
Deferrals/
   
Default
   
Expected
   
Lag
 
Security
Class
 
Rating
 
Value
 
Value
 
Value
 
Loss
 
Credit Loss
 
Subord.
 
Perf.
 
Defaults
   
Rate
   
Recovery
   
Years
 
MM Community Funding   LTD
  A     B1   $ 208   $ 208   $ 167   $ 41   $ -     126.56 %   7     25.32 %     1.50 %     15 %     2  
Trust Preferred XXII
  D     C     1,979     -     -     -     1,979     -38.26 %   62     31.70 %     0.75 %     15 %     2  
Trust Preferred V
Mez
 
Caa3
    304     69     -     69     367     -768.50 %   -     100.00 %     0.00 %     15 %     2  
              $ 2,491   $ 277   $ 167   $ 110   $ 2,346                                            
                                                                                     
(1) Excess subordination. See explanation in text below tables.
                                         
(2) Number of institutions in class performing.
                                         
 
The Company also has the following investment in a trust preferred security not considered other than-temporarily impaired as of March 31, 2011 (in thousands):
 
                         
Cumulative
                                     
   
Current
                   
Other
           (1)          
Expected
             
 
Tranche
Moody's
 
Par
   
Book
   
Fair
   
Comprehensive
   
Institutions
   
Excess
   
Deferrals/
   
Default
   
Expected
   
Lag
 
Security
Level
Rating
 
Value
   
Value
   
Value
   
Loss
   
Performing
   
Subord.
   
Defaults
   
Rate
   
Recovery
   
Years
 
Trust Preferred IV
Mez
Ca
  $ 244     $ 244     $ 76     $ 168       4       19.35 %     27.10 %     0.50 %     15 %     2  
                                                                                     
        $ 244     $ 244     $ 76     $ 168