XML 43 R22.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value of Assets and Liabilities (Tables)
9 Months Ended
Sep. 30, 2012
Fair Value of Assets and Liabilities [Abstract]  
Assets reported on consolidated balance sheets at their fair value
                                 
    (Amounts in thousands)  
          Fair Value Measurements at 9/30/12 Using  

Description

  September 30,
2012
    Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
    Significant Other
Observable
Inputs (Level 2)
    Significant
Unobservable
Inputs (Level 3)
 
ASSETS                                

U.S. Treasury securities

  $ 126     $ —       $ 126     $ —    

U.S. Government agencies and corporations

    9,129       —         9,129       —    

Obligations of states and political subdivisions

    40,635       —         40,635       —    

U.S. Government-sponsored mortgage-backed and CMO securities

    114,339       —         114,339       —    

Trust preferred securities

    7,296       —         —         7,296  

General Motors equity investments

    450       450       —         —    

Loans held for sale

    15,999       —         15,999       —    

Mortgage banking derivatives

    1,696       —         1,696       —    
         
LIABILITIES                                

Mortgage banking derivatives

  $ 1,059     $ —       $ 1,059     $ —    
     
          Fair Value Measurements at 12/31/11 Using  

Description

  December 31,
2011
    Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
    Significant Other
Observable
Inputs (Level 2)
    Significant
Unobservable
Inputs (Level 3)
 
ASSETS                                

U.S. Treasury securities

  $ 133     $ —       $ 133     $ —    

U.S. Government agencies and corporations

    20,542       —         20,542       —    

Obligations of states and political subdivisions

    39,019       —         39,019       —    

U.S. Government-sponsored mortgage-backed and CMO securities

    113,283       —         113,283       —    

Private-label mortgage-backed and related securities

    381       —         381       —    

Trust preferred securities

    9,145       —         —         9,145  

General Motors equity investments

    364       364       —         —    

Loans held for sale

    947       —         947       —    

Mortgage banking derivatives

    66       —         66       —    
Changes in the Level 3 fair value category
                 
    (Amounts in thousands)  
    Trust preferred
securities
    Trust preferred
securities
 
    Three Months Ended     Nine Months Ended  
    September 30, 2012     September 30, 2012  

Beginning balance

  $ 9,421     $ 9,145  

Net realized/unrealized gains/(losses) included in:

               

Noninterest income

    —         (171

Other comprehensive income

    1,406       1,869  

Transfers in and/or out of Level 3

    —         —    

Sales

    (3,531     (3,531

Purchases, issuances and settlements

    —         (16
   

 

 

   

 

 

 

Ending balance, September 30, 2012

  $ 7,296     $ 7,296  
   

 

 

   

 

 

 

Losses included in net income for the period relating to assets held at September 30, 2012

  $ —       $ (90
   
    (Amounts in thousands)  
    Trust preferred
securities
    Trust preferred
securities
 
    Three Months Ended     Nine Months Ended  
    September 30, 2011     September 30, 2011  

Beginning balance

  $ 11,722     $ 12,779  

Net realized/unrealized gains/(losses) included in:

               

Noninterest income

    —         (202

Other comprehensive income

    (2,790     (3,639

Transfers in and/or out of Level 3

    —         —    

Purchases, issuances and settlements

    (4     (10
   

 

 

   

 

 

 

Ending balance, September 30, 2011

  $ 8,928     $ 8,928  
   

 

 

   

 

 

 

Losses included in net income for the period relating to assets held at September 30, 2011

  $ —       $ (202
Debt securities with other-than-temporary impairment their credit ratings
                                             
    (Amounts in thousands)  
    Moody’s/Fitch
Rating
  Amount of OTTI
related to credit loss
at January 1, 2012
    Additions in
QTD March 31,
2012
    Additions in
QTD June 30,
2012
    Additions in
QTD September  30,
2012
    Amount of OTTI
related to credit
loss at
September 30,
2012
 

PreTSL XXIII Class C-FP

  C/C   $ 211     $ —       $ —       $ —       $ 211  

Trapeza IX B-1

  Ca/CC     50       90       —         —         140  
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

      $ 261     $ 90     $ —       $ —       $ 351  
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                                             
    (Amounts in thousands)  
    Moody’s/Fitch
Rating
  Amount of OTTI
related to credit loss
at January 1, 2011
    Additions in
QTD March 31,
2011
    Additions in
QTD June 30,
2011
    Additions in
QTD

September 30,
2011
    Amount of OTTI
related to credit
loss at
September 30,
2011
 

MM Community Funding II Class B

  Ba1/CC   $ 11     $ —       $ —       $ —       $ 11  

PreTSL I Mezzanine

  Ca/C     430       —         —         —         430  

PreTSL II Mezzanine

  Ca/C     1,274       142       —         —         1,416  

PreTSL V Mezzanine

  Ba3/D     97       —         —         —         97  

PreTSL VIII B-3

  C/C     1,635       —         —         —         1,635  

PreTSL IX Class B-2

  Ca/C     274       —         —         —         274  

PreTSL XV Class B-2

  C/C     267       10       —         —         277  

PreTSL XV Class B-3

  C/C     269       10       —         —         279  

PreTSL XVI D

  NR/C     518       —         —         —         518  

PreTSL XVI D

  NR/C     991       —         —         —         991  

PreTSL XVII Class C

  Ca/C     978       —         —         —         978  

PreTSL XVII Class D

  NR/C     930       —         —         —         930  

PreTSL XVIII Class D

  NR/C     513       —         —         —         513  

PreTSL XXIII Class C-FP

  C/C     211       —         —         —         211  

PreTSL XXV Class D

  NR/C     1,001       —         —         —         1,001  

PreTSL XXVI Class D

  NR/C     465       —         —         —         465  

Trapeza CDO II Class C-1

  Ca/C     598       —         —         —         598  

Trapeza IX B-1

  Ca/CC     10       40       —         —         50  
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

      $ 10,472     $ 202     $ —       $ —       $ 10,674  
       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Additional information related to the Company's trust preferred securities
                                                         
    (Amounts in thousands)  

Deal

  Class   Amortized Cost     Fair Value     Unrealized
Gain/(Loss)
    Moody’s/
Fitch Rating
  Number of
Issuers
Currently
Performing
    Deferrals and
Defaults as a %
of Current
Collateral
    Excess
Subordination as a
% of Current
Performing
Collateral
 

PreTSL XXIII

  C-2   $ 1,011     $ 156     $ (855   C/C     93       25.49     —  

PreTSL XXIII

  C-FP     1,554       531       (1,023   C/C     93       25.49       —    

I-PreTSL I

  B-1     986       600       (386   NR/CCC     14       25.78       4.22  

I-PreTSL I

  B-2     1,000       600       (400   NR/CCC     14       25.78       4.22  

I-PreTSL I

  B-3     1,000       600       (400   NR/CCC     14       25.78       4.22  

I-PreTSL II

  B-3     2,991       2,245       (746   NR/B     23       12.60       13.19  

I-PreTSL III

  B-2     1,000       602       (398   Ba3/CCC     22       18.02       9.18  

I-PreTSL III

  C     1,000       372       (628   NR/CCC     22       18.02       0.56  

I-PreTSL IV

  B-1     1,000       643       (357   Ba2/CCC     24       13.87       7.44  

I-PreTSL IV

  B-2     1,000       643       (357   Ba2/CCC     24       13.87       7.44  

I-PreTSL IV

  C     480       144       (336   Caa1/CC     24       13.87       1.88  

Trapeza IX

  B-1     860       160       (700   Ca/CC     34       19.91       —    
       

 

 

   

 

 

   

 

 

                             

Total

      $ 13,882     $ 7,296     $ (6,586                            
       

 

 

   

 

 

   

 

 

                             
                                                         
    (Amounts in thousands)  

Deal

  Class   Amortized cost     Fair Value     Unrealized
Gain/(Loss)
    Moody’s/
Fitch Rating
  Number of
Issuers
Currently
Performing
    Deferrals and
Defaults as a %
of Current
Collateral
    Excess
Subordination as a
% of Current
Performing
Collateral
 

PreTSL I

  Mezzanine   $ 513     $ 517     $ 4     Ca/C     17       38.07     —  

PreTSL II

  Mezzanine     688       480       (208   Ca/C     16       48.26       —    

PreTSL IV

  Mezzanine     183       175       (8   Ca/CCC     4       27.07       19.56  

PreTSL V

  Mezzanine     22       11       (11   Ba3/D     —         100.00       —    

PreTSL VIII

  B-3     365       91       (274   C/C     21       45.91       —    

PreTSL IX

  B-2     719       249       (470   Ca/C     33       31.02       —    

PreTSL XV

  B-2     224       55       (169   C/C     51       31.31       —    

PreTSL XV

  B-3     224       55       (169   C/C     51       31.31       —    

PreTSL XVI

  D     —         —         —       NR/C     34       42.55       —    

PreTSL XVI

  D     —         —         —       NR/C     34       42.55       —    

PreTSL XVII

  C     —         —         —       Ca/C     36       32.11       —    

PreTSL XVII

  D     —         —         —       NR/C     36       32.11       —    

PreTSL XVIII

  D     —         —         —       NR/C     52       26.46       —    

PreTSL XXIII

  C-2     1,011       99       (912   C/C     95       26.81       —    

PreTSL XXIII

  C-FP     1,550       472       (1,078   C/C     95       26.81       —    

PreTSL XXV

  D     —         —         —       NR/C     48       33.52       —    

PreTSL XXVI

  D     —         —         —       NR/C     48       28.26       —    

I-PreTSL I

  B-1     985       603       (382   NR/CCC     15       16.80       2.63  

I-PreTSL I

  B-2     1,000       603       (397   NR/CCC     15       16.80       2.63  

I-PreTSL I

  B-3     1,000       603       (397   NR/CCC     15       16.80       2.63  

I-PreTSL II

  B-3     2,991       2,383       (608   NR/B     26       5.09       13.16  

I-PreTSL III

  B-2     1,000       621       (379   B2/CCC     22       12.35       7.56  

I-PreTSL III

  C     1,000       383       (617   NR/CCC     22       12.35       —    

I-PreTSL IV

  B-1     1,000       485       (515   Ba2/CCC     27       8.44       10.46  

I-PreTSL IV

  B-2     1,000       484       (516   Ba2/CCC     27       8.44       10.46  

I-PreTSL IV

  C     480       136       (344   Caa1/CC     27       8.44       5.48  

MM Community Funding III

  B     280       216       (64   Ba1/CC     5       41.11       2.76  

Trapeza II

  C-1     414       278       (136   Ca/C     23       33.43       —    

Trapeza IX

  B-1     951       146       (805   Ca/CC     40       12.99       —    
       

 

 

   

 

 

   

 

 

                             

Total

      $ 17,600     $ 9,145     $ (8,455                            
       

 

 

   

 

 

   

 

 

                             
Assets measured on a nonrecurring basis on the consolidated balance sheets at their fair value
                                 
    (Amounts in thousands)  
    September 30, 2012  
    Level 1     Level 2     Level 3     Total  

Assets measured on a nonrecurring basis:

                               

Impaired loans

  $ —       $ —       $ 5,271     $ 5,271  

Other real estate owned

    —         —         242       242  
   
    December 31, 2011  
    Level 1     Level 2     Level 3     Total  

Assets measured on a nonrecurring basis:

                               

Impaired loans

  $ —       $ —       $ 2,563     $ 2,563  

Other real estate owned

    —         —         437       437  
Carrying amounts and estimated fair values of the Company's financial instruments
                                         
    (Amounts in thousands)  
    September 30, 2012  
    Carrying
Amount
    Level 1     Level 2     Level 3     Estimated
Fair Value
 

ASSETS:

                                       

Cash and cash equivalents

  $ 40,829     $ 40,829     $ —       $ —       $ 40,829  

Investment securities available-for-sale

    175,024       450       167,278       7,296       175,024  

Loans held for sale

    15,999       —         15,999       —         15,999  

Loans, net of allowance for loan losses

    289,577       —         —         297,187       297,187  

Accrued interest receivable

    2,007       2,007       —         —         2,007  

Mortgage banking derivatives

    1,696       —         1,696       —         1,696  

LIABILITIES:

                                       

Demand, savings and money market deposits

  $ 280,536     $ 280,536     $ —       $ —       $ 280,536  

Time deposits

    158,321       —         162,610       —         162,610  

FHLB advances

    37,000       —         —         40,366       40,366  

Short-term borrowings

    4,737       4,737       —         —         4,737  

Subordinated debt

    5,155       —         —         4,325       4,325  

Accrued interest payable

    381       381       —         —         381  

Mortgage banking derivatives

    1,059       —         1,059       —         1,059  
                 
    (Amounts in thousands)  
    December 31, 2011  
    Carrying
Amount
    Estimated Fair
Value
 

ASSETS:

               

Cash and cash equivalents

  $ 16,176     $ 16,176  

Investment securities available-for-sale

    185,916       185,916  

Loans held for sale

    947       947  

Loans, net of allowance for loan losses

    286,038       291,681  

Accrued interest receivable

    1,919       1,919  

Mortgage banking derivatives

    66       66  

LIABILITIES:

               

Demand, savings and money market deposits

  $ 265,171     $ 265,171  

Time deposits

    157,594       160,978  

FHLB advances

    37,500       41,113  

Short-term borrowings

    4,773       4,773  

Subordinated debt

    5,155       3,508  

Accrued interest payable

    441       441  
Significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis
                     
    (Amounts in thousands)              
    Fair value at
September 30,
2012
    Valuation Technique   Significant
Unobservable Input
 

Description of Inputs

Trust preferred securities

  $ 7,296     Discounted Cash Flow   Projected
Prepayments
 

1) Trust preferred securities issued by banks subject to Dodd-Frank’s phase-out of trust preferred securities from Tier 1 Capital.

 

2) Trust preferred securities issued by healthy, well capitalized banks that have fixed rate coupons greater than 8% or floating rate spreads greater than 300 bps.

 

3) 5% every 5 years for all banks beginning in 2018.

 

4) Zero for collateral issued by REITs or insurance companies.

         
                Projected Defaults  

1) All deferring issuers that do not meet the criteria for curing, as described below, are projected to default immediately.

 

2) Banks with high, near team default risk are identified using a CAMELS model, and projected to default immediately. Healthy banks are projected to default at a rate of 2% annually for 2 years, and 0.36% annually thereafter.

 

3) Insurance and REIT defaults are projected according to the historical default rates exhibited by companies with the same credit ratings. Historical default rates are doubled in each of the first two years of the projection to account for current economic conditions. Unrated issuers are assumed to have CCC- ratings.

         
                Projected Cures   1) Deferring issuers that have definitive agreements to either be acquired or recapitalized.
         
                Projected Recoveries   1) Zero for insurance companies, REITs and insolvent banks, and 10% for projected bank deferrals.
                Discount Rates   1) Ranging from ~10.04% to ~23.27%, depending on each bond’s seniority and remaining subordination after projected losses.

Impaired loans

    4,139     Appraisal of Collateral (1)   Appraisal
Adjustments (2)
  0% to (27)%
                Liquidation Expenses
(2)
  0% to (13)%
      1,132     Discounted Cash Flow   Discount Rate   5.75% (only one loan)

Other real estate owned

    242     Appraisal of Collateral (1), (3)   Appraisal
Adjustments (2)
  0% to (36)%
                Sales Agreements   0% to (38)%

 

(1) Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not identifiable.
(2) Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of liquidation expenses are presented as a percent of the appraisal. The adjustment of appraised value is measured as the effect on fair value as a percentage of unpaid principal.
(3) Includes qualitative adjustments by management and estimated liquidation expenses.
Consolidated average balance sheets, yields and rates
                                                                         
    (Fully taxable equivalent basis in thousands of dollars)  
    YEAR-TO-DATE AS OF  
    SEPTEMBER 30, 2012     DECEMBER 31, 2011     SEPTEMBER 30, 2011  
    Average           Average     Average           Average     Average           Average  
    Balance     Interest     Rate     Balance     Interest     Rate     Balance     Interest     Rate  

ASSETS

                                                                       

Interest earning deposits and other assets

  $ 7,322     $ 16       0.29   $ 12,738     $ 51       0.40   $ 14,856     $ 45       0.39

Investment securities (1) (2)

    182,576       4,203       3.07     186,872       6,491       3.47     184,877       4,967       3.59

Loans (1) (2) (3)

    293,935       12,025       5.45     261,080       15,314       5.87     259,344       11,486       5.93
   

 

 

   

 

 

           

 

 

   

 

 

           

 

 

   

 

 

         

Total interest-earning assets

    483,833     $ 16,244       4.48     460,690     $ 21,856       4.74     459,077     $ 16,498       4.81
           

 

 

                   

 

 

                   

 

 

         

Cash and due from banks

    7,725                       7,175                       7,040                  

Bank premises and equipment

    6,511                       6,612                       6,637                  

Other assets

    18,773                       19,251                       20,155                  
   

 

 

                   

 

 

                   

 

 

                 

Total non-interest-earning assets

    33,009                       33,038                       33,832                  
   

 

 

                   

 

 

                   

 

 

                 

Total assets

  $ 516,842                     $ 493,728                     $ 492,909                  
   

 

 

                   

 

 

                   

 

 

                 

LIABILITIES AND SHAREHOLDERS’ EQUITY

                                                                       

Interest-bearing demand deposits

  $ 80,696     $ 105       0.17   $ 73,809     $ 176       0.20   $ 72,796     $ 137       0.25

Savings

    102,932       78       0.10     94,160       141       0.12     93,155       112       0.16

Time

    156,915       1,881       1.60     161,280       2,976       1.75     161,791       2,270       1.88
   

 

 

   

 

 

           

 

 

   

 

 

           

 

 

   

 

 

         

Total interest-bearing deposits

    340,543       2,064       0.81     329,249       3,293       0.92     327,742       2,519       1.03

Other borrowings

    44,730       963       2.88     43,734       1,347       3.26     45,307       1,027       3.03

Subordinated debt

    5,155       76       1.94     5,155       92       1.86     5,155       68       1.76
   

 

 

   

 

 

           

 

 

   

 

 

           

 

 

   

 

 

         

Total interest-bearing liabilities

    390,428     $ 3,103       1.06     378,138     $ 4,732       1.25     378,204     $ 3,614       1.28
           

 

 

                   

 

 

                   

 

 

         

Demand deposits

    73,943                       66,312                       65,217                  

Other liabilities

    4,428                       4,689                       4,986                  

Shareholders’ equity

    48,043                       44,589                       44,502                  
   

 

 

                   

 

 

                   

 

 

                 

Total liabilities and Shareholders’ equity

  $ 516,842                     $ 493,728                     $ 492,909                  
   

 

 

                   

 

 

                   

 

 

                 

Net interest income

          $ 13,141                     $ 17,124                     $ 12,884          
           

 

 

                   

 

 

                   

 

 

         

Net interest rate spread (4)

                    3.42                     3.49                     3.53
                   

 

 

                   

 

 

                   

 

 

 

Net interest margin (5)

                    3.62                     3.72                     3.76
                   

 

 

                   

 

 

                   

 

 

 

Ratio of interest-earning assets to interest-bearing liabilities

                    1.24                       1.22                       1.21  
                   

 

 

                   

 

 

                   

 

 

 

 

(1) Includes both taxable and tax exempt securities and loans.
(2) Tax exempt interest is shown on a tax equivalent basis for proper comparison using a statutory federal income tax of 34%. The tax equivalent income adjustment for loans and investments is $35,000 and $541,000 for September 30, 2012, $50,000 and $696,000 for December 31, 2011 and $37,000 and $528,000 for September 30, 2011.
(3) Includes applicable loan origination and commitment fees, net of deferred origination cost amortization.
(4) Interest rate spread represents the difference between the yield on earning assets and the ratio paid on interest-bearing liabilities.
(5) Interest margin is calculated by dividing net interest income by total interest-earning assets.
                                                                         
    (Fully taxable equivalent basis in thousands of dollars)  
    QUARTER-TO-DATE AS OF  
    SEPTEMBER 30, 2012     JUNE 30, 2012     SEPTEMBER 30, 2011  
    Average           Average     Average           Average     Average           Average  
    Balance     Interest     Rate     Balance     Interest     Rate     Balance     Interest     Rate  

ASSETS

                                                                       

Interest earning deposits and other assets

  $ 9,729     $ 4       0.21   $ 7,364     $ 7       0.34   $ 12,403     $ 10       0.32

Investment securities (1) (2)

    175,539       1,219       2.80     185,034       1,479       3.20     188,967       1,590       3.39

Loans (2) (3)

    306,987       4,108       5.33     287,960       3,937       5.36     261,306       3,851       5.87
   

 

 

   

 

 

           

 

 

   

 

 

           

 

 

   

 

 

         

Total interest-earning assets

    492,255     $ 5,331       4.33     480,358     $ 5,423       4.45     462,676     $ 5,451       4.71
           

 

 

                   

 

 

                   

 

 

         

Cash and due from banks

    7,901                       7,539                       7,321                  

Bank premises and equipment

    6,557                       6,493                       6,572                  

Other assets

    20,031                       19,089                       19,196                  
   

 

 

                   

 

 

                   

 

 

                 

Total non-interest-earning assets

    34,489                       33,121                       33,089                  
   

 

 

                   

 

 

                   

 

 

                 

Total assets

  $ 526,744                     $ 513,479                     $ 495,765                  
   

 

 

                   

 

 

                   

 

 

                 

LIABILITIES AND SHAREHOLDERS’ EQUITY

                                                                       

Interest-bearing demand deposits

  $ 81,167     $ 39       0.19   $ 78,554     $ 32       0.16   $ 72,882     $ 41       0.23

Savings

    105,579       27       0.10     103,130       25       0.09     94,664       33       0.14

Time

    155,713       595       1.52     157,483       626       1.59     163,819       740       1.79
   

 

 

   

 

 

           

 

 

   

 

 

           

 

 

   

 

 

         

Total interest-bearing deposits

    342,459       661       0.77     339,167       683       0.81     331,365       814       0.98

Other borrowings

    47,771       326       2.71     42,760       319       2.99     38,401       321       3.31

Subordinated debt

    5,155       25       1.91     5,155       25       1.92     5,155       23       1.74
   

 

 

   

 

 

           

 

 

   

 

 

           

 

 

   

 

 

         

Total interest-bearing liabilities

    395,385     $ 1,012       1.02     387,082     $ 1,027       1.07     374,921     $ 1,158       1.23
           

 

 

                   

 

 

                   

 

 

         

Demand deposits

    77,023                       73,787                       68,080                  

Other liabilities

    5,247                       4,350                       7,066                  

Shareholders’ equity

    49,089                       48,260                       45,698                  
   

 

 

                   

 

 

                   

 

 

                 

Total liabilities and

Shareholders’ equity

  $ 526,744                     $ 513,479                     $ 495,765                  
   

 

 

                   

 

 

                   

 

 

                 

Net interest income

          $ 4,319                     $ 4,396                     $ 4,293          
           

 

 

                   

 

 

                   

 

 

         

Net interest rate spread (4)

                    3.31                     3.38                     3.48
                   

 

 

                   

 

 

                   

 

 

 

Net interest margin (5)

                    3.51                     3.59                     3.72
                   

 

 

                   

 

 

                   

 

 

 

Ratio of interest-earning assets to interest-bearing liabilities

                    1.25                       1.24                       1.23  
                   

 

 

                   

 

 

                   

 

 

 

 

(1) Includes both taxable and tax exempt securities and loans.
(2) Tax exempt interest is shown on a tax equivalent basis for proper comparison using a statutory federal income tax of 34%. The tax equivalent income adjustment for loans and investments is $11,000 and $184,000 for September 30, 2012, $11,000 and $185,000 for June 30, 2012 and $14,000 and $162,000 for September 30, 2011.
(3) Includes applicable loan origination and commitment fees, net of deferred origination cost amortization.
(4) Interest rate spread represents the difference between the yield on earning assets and the ratio paid on interest-bearing liabilities.
(5) Interest margin is calculated by dividing net interest income by total interest-earning assets.
Selected financial data
                                         
    September 30,     June 30,     March 31,     December 31,     September 30,  

Unaudited

  2012     2012     2012     2011     2011  

SUMMARY OF OPERATIONS

                                       

Total interest income

  $ 5,136     $ 5,227     $ 5,305     $ 5,177     $ 5,275  

Total interest expense

    (1,012     (1,027     (1,064     (1,118     (1,158
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INTEREST INCOME (NII)

    4,124       4,200       4,241       4,059       4,117  

Provision for loan losses

    (300     (330     (270     (324     (324
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NII after loss provision

    3,824       3,870       3,971       3,735       3,793  

Security gains ( losses) including impairment losses

    25       28       (164     9       92  

Mortgage banking gains

    1,017       266       154       42       25  

Total non-interest income (excluding security and loan gains)

    670       734       705       764       753  

Total non-interest expense

    (3,848     (3,694     (3,864     (3,508     (3,291
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before tax

    1,688       1,204       802       1,042       1,372  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 1,266     $ 952     $ 1,159     $ 828     $ 1,054  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PER COMMON SHARE DATA (1)

                                       

Net income, both basic and diluted

  $ 0.28     $ 0.21     $ 0.26     $ 0.18     $ 0.24  

Book value

    11.17       10.64       10.53       10.10       9.78  
           

BALANCE SHEET DATA

                                       

Assets

  $ 554,508     $ 522,699     $ 508,446     $ 519,830     $ 497,757  

Investments

    175,024       177,228       182,686       185,916       188,712  

Loans

    293,194       284,257       277,357       289,096       263,514  

Loans held for sale

    15,999       14,882       6,804       947       216  

Deposits

    438,857       414,304       409,055       422,765       402,121  

Borrowings

    41,737       50,559       42,180       42,273       42,449  

Subordinated Debt

    5,155       5,155       5,155       5,155       5,155  

Shareholders equity

    50,560       48,137       47,633       45,719       44,268  
           

AVERAGE BALANCES

                                       

Assets

  $ 526,744     $ 513,479     $ 510,604     $ 496,192     $ 495,765  

Investments

    175,539       185,034       187,235       192,792       188,967  

Loans

    289,792       287,960       281,594       265,427       259,172  

Loans held for sale

    17,195       9,356       5,121       805       172  

Deposits

    419,482       412,954       410,969       403,291       399,445  

Borrowings

    47,771       42,760       43,625       39,064       38,401  

Subordinated Debt

    5,155       5,155       5,155       5,155       5,155  

Shareholders equity

    49,089       48,260       46,767       44,851       45,698  
           

ASSET QUALITY RATIOS

                                       

Loan charge-offs

  $ (70   $ (168   $ (214   $ (341   $ (144

Recoveries on loans

    49       37       25       17       25  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

  $ (21   $ (131   $ (189   $ (324   $ (119
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs as a percentage of average total loans

    0.03     0.19     0.27     0.49     0.18

Loans 30 days or more beyond their contractual due date as a percent of total loans

    1.56       2.18       1.13       1.40       2.18  

Nonperforming loans

  $ 6,477     $ 7,667     $ 3,721     $ 4,714     $ 4,501  

Nonperforming securities

    832       1,376       1,523       1,542       1,626  

Other real estate owned

    242       316       359       437       479  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

  $ 7,551     $ 9,359     $ 5,603     $ 6,693     $ 6,606  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonperforming assets as a percentage of:

                                       

Total assets

    1.36     1.79     1.10     1.29     1.33

Equity plus allowance for loan losses

    13.92       18.15       11.02       13.70       13.93  

Tier I capital

    13.70       17.54       10.64       12.94       13.08  
           

FINANCIAL RATIOS

                                       

Return on average equity

    10.32     7.89     9.91     7.38     9.23

Return on average assets

    0.96       0.74       0.91       0.67       0.85  

Efficiency ratio

    66.22       71.04       75.76       72.11       67.23  

Effective tax rate

    25.00       20.93       (44.51     20.54       23.18  

Net interest margin

    3.51       3.59       3.67       3.64       3.72  

 

(1) Basic and diluted earnings per share are based on weighted average shares outstanding. Book value per common share is based on shares outstanding at each period.