XML 105 R4.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Income and Comprehensive Income (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Interest Income:      
Loans, including fees $ 56,975,000 $ 61,465,000 $ 67,390,000
Securities:      
Taxable 4,557,000 4,888,000 3,649,000
Exempt from federal income tax 1,169,000 1,118,000 1,138,000
Short term investments 165,000 173,000 205,000
Total Interest Income 62,866,000 67,644,000 72,382,000
Interest Expense:      
Deposits 6,626,000 10,891,000 15,733,000
FHLB advances and notes payable 625,000 801,000 3,564,000
Subordinated debentures 1,036,000 1,197,000 1,497,000
Other 87,000 83,000 96,000
Total Interest Expense 8,374,000 12,972,000 20,890,000
Net Interest Income 54,492,000 54,672,000 51,492,000
Provision for loan losses 7,690,000 13,337,000 13,344,000
Net Interest Income after Provision for Loan Losses 46,802,000 41,335,000 38,148,000
Non-Interest Income:      
Service charges on deposit accounts 4,219,000 4,492,000 4,576,000
Gain on sale of mortgage loans 6,523,000 3,683,000 5,907,000
Mortgage servicing, net of amortization (231,000) 89,000 (96,000)
Gain/(loss) on trading account securities 4,000 (11,000) 3,000
Gain/(loss) on securities transactions 44,000 (37,000) 4,000
Courier and cash delivery services 0 0 174,000
Other 2,111,000 1,459,000 1,261,000
Total Non-Interest Income 12,670,000 9,675,000 11,829,000
Non-Interest Expense:      
Salaries and employee benefits 22,680,000 21,263,000 20,889,000
Occupancy and equipment 5,152,000 5,311,000 5,555,000
FDIC insurance premium 1,220,000 1,560,000 2,098,000
Amortization of intangibles 483,000 698,000 796,000
Outside professional services 1,287,000 1,202,000 1,144,000
Advertising and promotions 1,491,000 1,425,000 1,684,000
OREO expense and valuation write downs 1,679,000 3,153,000 3,513,000
Other 10,690,000 8,941,000 9,023,000
Total Non-Interest Expense 44,682,000 43,553,000 44,702,000
Income before federal income taxes 14,790,000 7,457,000 5,275,000
Federal income taxes 4,256,000 1,834,000 1,512,000
NET INCOME 10,534,000 5,623,000 3,763,000
Preferred stock dividends and accretion of discount on preferred stock 1,275,000 1,679,000 1,679,000
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS 9,259,000 3,944,000 2,084,000
Basic earnings per common share (in Dollars per share) $ 1.17 $ 0.50 $ 0.27
Diluted earnings per common share (in Dollars per share) $ 1.16 $ 0.50 $ 0.27
COMPREHENSIVE INCOME      
Net income 10,534,000 5,623,000 3,763,000
Change in unrealized gain on securities, net of tax and reclassification effects 712,000 2,750,000 (452,000)
TOTAL COMPREHENSIVE INCOME $ 11,246,000 $ 8,373,000 $ 3,311,000