XML 45 R4.htm IDEA: XBRL DOCUMENT v3.19.3
CONSOLIDATED STATEMENTS OF INCOME (unaudited) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
INTEREST INCOME:        
Loans, including fees $ 9,564 $ 8,718 $ 27,479 $ 25,151
Securities        
Taxable 1,543 1,435 5,067 4,486
Tax exempt 222 429 831 1,378
Other 183 159 674 496
Total interest income 11,512 10,741 34,051 31,511
INTEREST EXPENSE:        
Deposits 1,520 1,112 4,669 2,863
Repurchase agreements and federal funds purchased 10 53 47 117
Federal Home Loan Bank advances 547 500 1,637 1,376
Note payable 28 39 93 101
Subordinated debentures 97 95 297 285
Total interest expense 2,202 1,799 6,743 4,742
Net interest income 9,310 8,942 27,308 26,769
Provision for loan losses 375 150 825 400
Net interest income after provision 8,935 8,792 26,483 26,369
NON-INTEREST INCOME:        
Service charges 1,400 1,375 3,991 3,989
Loan service fee income (loss), net (95) 64 9 212
Trust department income 361 332 1,036 967
Gain (loss) on sale of available for sale securities, net 577 66 691 (8)
Gain on sale of loans 541 472 1,069 1,291
Brokerage income 110 192 381 542
Debit card interchange income 894 815 2,587 2,415
Loss on bank premises   (9)   (9)
Net increase in cash surrender value of bank-owned life insurance 98 85 271 176
Other 174 125 360 416
Total other income 4,060 3,517 10,395 9,991
NON-INTEREST EXPENSE:        
Salaries and employee benefits 4,911 4,776 14,284 13,986
Occupancy expenses 1,015 955 3,053 3,019
Repossession expenses, net 15 19 97 76
FDIC Insurance premium   80 71 236
FDIC Insurance credits (78)      
Legal and professional fees 267 223 731 648
Data processing 594 456 1,809 1,388
Debit card expenses 447 453 1,506 1,319
Amortization expense of intangible assets, excluding mortgage servicing right 24 31 81 102
Advertising and marketing 212 218 658 658
Taxes other than payroll, property and income 329 312 978 937
Telephone 91 69 302 267
Postage 29 69 92 241
Loan fees 19 55 50 112
Other 855 835 2,561 2,551
Total other expenses 8,730 8,551 26,273 25,540
Income before income taxes 4,265 3,758 10,605 10,820
Provision for income taxes 649 480 941 1,326
Net income $ 3,616 $ 3,278 $ 9,664 $ 9,494
Earnings per share        
Basic (in dollars per share) $ 0.61 $ 0.55 $ 1.62 $ 1.59
Diluted (in dollars per share) $ 0.61 $ 0.55 $ 1.62 $ 1.59