These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
For the quarterly period ended June 30, 2013
|
|
|
o
|
Transition Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
For the transition period from __________ to __________
|
|
Michigan
|
38-2659066
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer Identification No.) | |
|
109 East Division
Sparta, Michigan
|
49345
|
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
| Large accelerated filer o | Accelerated filer o | |
| Non-accelerated filer o | Smaller reporting company x |
|
(Dollars in thousands)
|
June 30,
2013
|
December 31,
2012
|
||||||
|
(Unaudited)
|
(Audited)
|
|||||||
|
Assets
|
||||||||
|
Cash and due from banks
|
$ | 10,341 | $ | 19,034 | ||||
|
Federal funds sold
|
— | — | ||||||
|
Cash and cash equivalents
|
10,341 | 19,034 | ||||||
|
Securities available for sale
|
131,183 | 134,492 | ||||||
|
Federal Home Loan Bank stock
|
2,478 | 2,478 | ||||||
|
Federal Reserve Bank stock
|
1,272 | 1,272 | ||||||
|
Loans held for sale
|
1,529 | 1,874 | ||||||
|
Loans
|
315,835 | 311,468 | ||||||
|
Allowance for loan losses
|
(5,864 | ) | (5,852 | ) | ||||
|
Loans, net
|
309,971 | 305,616 | ||||||
|
Premises and equipment, net
|
12,294 | 12,121 | ||||||
|
Other real estate owned, net
|
1,573 | 2,019 | ||||||
|
Cash value of life insurance policies
|
10,120 | 9,970 | ||||||
|
Intangible assets, net
|
1,499 | 1,724 | ||||||
|
Goodwill
|
13,728 | 13,728 | ||||||
|
Other assets
|
3,766 | 4,585 | ||||||
|
Total assets
|
$ | 499,754 | $ | 508,913 | ||||
|
Liabilities
|
||||||||
|
Deposits – noninterest-bearing
|
$ | 97,066 | $ | 101,861 | ||||
|
Deposits – interest-bearing
|
307,372 | 322,338 | ||||||
|
Total deposits
|
404,438 | 424,199 | ||||||
|
Repurchase agreements
|
17,292 | 19,572 | ||||||
|
Advances from Federal Home Loan Bank
|
12,406 | 420 | ||||||
|
Federal funds purchased
|
1,879 | — | ||||||
|
Other liabilities
|
3,153 | 4,216 | ||||||
|
Total liabilities
|
439,168 | 448,407 | ||||||
|
Shareholders’ Equity
|
||||||||
|
Preferred stock; shares authorized: 100,000; shares outstanding: none
|
— | — | ||||||
|
Common stock and paid in capital, no par value;
shares authorized: 7,000,000; shares outstanding:
3,295,924 at June 30, 2013 and 3,298,081 at December 31, 2012
|
46,593 | 46,649 | ||||||
|
Retained earnings
|
13,190 | 11,501 | ||||||
|
Accumulated other comprehensive income, net
|
803 | 2,356 | ||||||
|
Total shareholders’ equity
|
60,586 | 60,506 | ||||||
|
Total liabilities and shareholders’ equity
|
$ | 499,754 | $ | 508,913 | ||||
|
(Dollars in thousands, except per share data)
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Interest income
|
||||||||||||||||
|
Loans, including fees
|
$ | 4,004 | $ | 4,165 | $ | 8,008 | $ | 8,511 | ||||||||
|
Securities:
|
||||||||||||||||
|
Taxable
|
454 | 494 | 917 | 997 | ||||||||||||
|
Tax exempt
|
347 | 339 | 693 | 660 | ||||||||||||
|
Other
|
2 | 6 | 5 | 11 | ||||||||||||
|
Total interest income
|
4,807 | 5,004 | 9,623 | 10,179 | ||||||||||||
|
Interest expense
|
||||||||||||||||
|
Deposits
|
338 | 532 | 714 | 1,144 | ||||||||||||
|
Advances from Federal Home Loan Bank
|
11 | 112 | 15 | 188 | ||||||||||||
|
Other
|
10 | 70 | 19 | 138 | ||||||||||||
|
Total interest expense
|
359 | 714 | 748 | 1,470 | ||||||||||||
|
Net interest income
|
4,448 | 4,290 | 8,875 | 8,709 | ||||||||||||
|
Provision for loan losses
|
— | 650 | 300 | 1,475 | ||||||||||||
|
Net interest income after provision for loan losses
|
4,448 | 3,640 | 8,575 | 7,234 | ||||||||||||
|
Noninterest income
|
||||||||||||||||
|
Customer service charges
|
934 | 806 | 1,772 | 1,586 | ||||||||||||
|
Insurance and investment commissions
|
194 | 221 | 343 | 382 | ||||||||||||
|
Gains on sales of loans
|
481 | 386 | 974 | 760 | ||||||||||||
|
Gains on sales of securities
|
53 | 117 | 76 | 286 | ||||||||||||
|
Losses on sales and write-downs of other assets
|
(231 | ) | (67 | ) | (300 | ) | (239 | ) | ||||||||
|
Earnings on life insurance policies
|
75 | 77 | 150 | 290 | ||||||||||||
|
Other
|
187 | 173 | 374 | 341 | ||||||||||||
|
Total noninterest income
|
1,693 | 1,713 | 3,389 | 3,406 | ||||||||||||
|
Noninterest expense
|
||||||||||||||||
|
Salaries and benefits
|
2,101 | 1,949 | 4,117 | 3,818 | ||||||||||||
|
Occupancy and equipment
|
592 | 545 | 1,162 | 1,137 | ||||||||||||
|
Data processing
|
513 | 434 | 1,013 | 876 | ||||||||||||
|
Professional fees
|
234 | 189 | 392 | 399 | ||||||||||||
|
Supplies and postage
|
100 | 116 | 244 | 251 | ||||||||||||
|
Advertising and promotional
|
59 | 37 | 112 | 81 | ||||||||||||
|
Intangible amortization
|
112 | 112 | 224 | 224 | ||||||||||||
|
Loan and collection expense
|
66 | 114 | 177 | 242 | ||||||||||||
|
FDIC insurance
|
84 | 105 | 179 | 210 | ||||||||||||
|
Other
|
481 | 410 | 884 | 788 | ||||||||||||
|
Total noninterest e
xpense
|
4,342 | 4,011 | 8,504 | 8,026 | ||||||||||||
|
Income before income tax
|
1,799 | 1,342 | 3,460 | 2,614 | ||||||||||||
|
Income tax expense
|
487 | 321 | 913 | 578 | ||||||||||||
|
Net income
|
$ | 1,312 | $ | 1,021 | $ | 2,547 | $ | 2,036 | ||||||||
|
Basic earnings per share
|
$ | 0.40 | $ | 0.31 | $ | 0.77 | $ | 0.62 | ||||||||
|
Diluted earnings per share
|
$ | 0.40 | $ | 0.31 | $ | 0.77 | $ | 0.62 | ||||||||
|
Dividends declared per share
|
$ | 0.13 | $ | 0.12 | $ | 0.26 | $ | 0.24 | ||||||||
|
(Dollars in thousands)
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Net income
|
$ | 1,312 | $ | 1,021 | $ | 2,547 | $ | 2,036 | ||||||||
|
Other comprehensive income, net of tax:
|
||||||||||||||||
|
Unrealized holding gains/(losses) on available for sale securities
|
(1,696 | ) | 539 | (1,503 | ) | 348 | ||||||||||
|
Less: Reclassification adjustment for gain
recognized in earnings, net of tax
|
(35 | ) | 77 | (50 | ) | 189 | ||||||||||
|
Other comprehensive income/(loss), net of tax
|
(1,731 | ) | 462 | (1,553 | ) | 159 | ||||||||||
|
Comprehensive income/(loss)
|
|
$ | (419 | ) | $ | 1,483 | $ | 994 | $ | 2,195 | ||||||
|
(Dollars in thousands)
|
Number of
Shares
|
Common
Stock and
Paid in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income,
Net
|
Total
|
|||||||||||||||
|
Balance, January 1, 2012
|
3,293,269 | $ | 46,602 | $ | 8,887 | $ | 2,415 | $ | 57,904 | |||||||||||
|
Net income
|
2,036 | 2,036 | ||||||||||||||||||
|
Other comprehensive income
|
159 | 159 | ||||||||||||||||||
|
Shares issued
|
5,535 | 68 | 68 | |||||||||||||||||
|
Effect of employee stock purchases
|
6 | 6 | ||||||||||||||||||
|
Cash dividends declared ($0.24 per share)
|
(791 | ) | (791 | ) | ||||||||||||||||
|
Balance, June 30, 2012
|
3,298,804 | $ | 46,676 | $ | 10,132 | $ | 2,574 | $ | 59,382 | |||||||||||
|
Balance, January 1, 2013
|
3,298,081 | $ | 46,649 | $ | 11,501 | $ | 2,356 | $ | 60,506 | |||||||||||
|
Net income
|
2,547 | 2,547 | ||||||||||||||||||
|
Other comprehensive income/(loss)
|
(1,553 | ) | (1,553 | ) | ||||||||||||||||
|
Change in ESOP repurchase obligation
|
(13 | ) | (13 | ) | ||||||||||||||||
|
Shared repurchased
|
(7,468 | ) | (125 | ) | (125 | ) | ||||||||||||||
|
Shares issued
|
5,311 | 76 | 76 | |||||||||||||||||
|
Effect of employee stock purchases
|
6 | 6 | ||||||||||||||||||
|
Cash dividends declared ($0.26 per share)
|
(858 | ) | (858 | ) | ||||||||||||||||
|
Balance, June 30, 2013
|
3,295,924 | $ | 46,593 | $ | 13,190 | $ | 803 | $ | 60,586 | |||||||||||
|
(Dollars in thousands)
|
Six Months Ended
June 30,
|
|||||||
|
2013
|
2012
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$ | 2,547 | $ | 2,036 | ||||
|
Adjustments to reconcile net income to net cash from
operating activities:
|
||||||||
|
Provision for loan losses
|
300 | 1,475 | ||||||
|
Depreciation
|
449 | 463 | ||||||
|
Amortization
|
842 | 747 | ||||||
|
Compensation expense on stock options and employee stock purchases
|
6 | 6 | ||||||
|
Gains on sales of securities
|
(76 | ) | (286 | ) | ||||
|
Gains on sales of loans
|
(974 | ) | (760 | ) | ||||
|
Loans originated for sale
|
(25,337 | ) | (21,622 | ) | ||||
|
Proceeds from loan sales
|
26,508 | 22,484 | ||||||
|
Earnings on bank-owned life insurance
|
(150 | ) | (290 | ) | ||||
|
Proceeds from life insurance
|
— | 311 | ||||||
|
Losses on sales of other real estate owned
|
24 | 14 | ||||||
|
Write-downs of other real estate owned
|
277 | 231 | ||||||
|
Proceeds from sales of other real estate owned
|
554 | 596 | ||||||
|
Deferred federal income tax expense
|
242 | 43 | ||||||
|
Net changes in other assets
|
881 | 814 | ||||||
|
Net changes in other liabilities
|
(519 | ) | (101 | ) | ||||
|
Net cash from operating activities
|
5,574 | 6,161 | ||||||
|
Cash flows from investing activities:
|
||||||||
|
Securities available for sale:
|
||||||||
|
Sales
|
2,344 | 6,801 | ||||||
|
Maturities, prepayments and calls
|
13,612 | 18,172 | ||||||
|
Purchases
|
(15,454 | ) | (40,481 | ) | ||||
|
Loan originations and payments, net
|
(5,064 | ) | 14,030 | |||||
|
Additions to premises and equipment
|
(622 | ) | (158 | ) | ||||
|
Net cash from investing activities
|
(5,184 | ) | (1,636 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Net change in deposits
|
(19,761 | ) | (623 | ) | ||||
|
Net change in repurchase agreements
|
(2,280 | ) | 2,793 | |||||
|
Net change in federal funds purchased
|
1,879 | — | ||||||
|
Proceeds from Federal Home Loan Bank advances
|
13,000 | — | ||||||
|
Payments on Federal Home Loan Bank advances
|
(1,014 | ) | (3,013 | ) | ||||
|
Issuance of common stock
|
76 | 68 | ||||||
|
Repurchase of common stock
|
(125 | ) | — | |||||
|
Cash dividends
|
(858 | ) | (791 | ) | ||||
|
Net cash from financing activities
|
(9,083 | ) | (1,566 | ) | ||||
|
Net change in cash and cash equivalents
|
(8,693 | ) | 2,959 | |||||
|
Beginning cash and cash equivalents
|
19,034 | 17,125 | ||||||
|
Ending cash and cash equivalents
|
$ | 10,341 | $ | 20,084 | ||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid for interest
|
$ | 778 | $ | 1,498 | ||||
|
Cash paid for income taxes
|
$ | 975 | $ | 800 | ||||
|
Loans transferred to other real estate owned
|
$ | 409 | $ | 193 | ||||
|
Securities transferred to other assets
|
$ | — | $ | 330 | ||||
|
June 30, 2013
|
||||||||||||||||
|
(Dollars in thousands)
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||||||
|
U.S. Government and federal agency
|
$ | 39,867 | $ | 200 | $ | (448 | ) | $ | 39,619 | |||||||
|
U.S. Treasury
|
7,324 | 13 | (101 | ) | 7,236 | |||||||||||
|
State and municipal
|
64,752 | 2,184 | (918 | ) | 66,018 | |||||||||||
|
Mortgage-backed
|
8,925 | 115 | (69 | ) | 8,971 | |||||||||||
|
Corporate
|
6,670 | 70 | (30 | ) | 6,710 | |||||||||||
|
Foreign debt
|
1,000 | — | (23 | ) | 977 | |||||||||||
|
Equity securities
|
1,651 | 2 | (1) | 1,652 | ||||||||||||
|
Total
|
$ | 130,189 | $ | 2,584 | $ | (1,590 | ) | $ | 131,183 | |||||||
|
December 31, 2012
|
||||||||||||||||
|
(Dollars in thousands)
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||||||
|
U.S. Government and federal agency
|
$ | 39,815 | $ | 455 | $ | (2 | ) | $ | 40,268 | |||||||
|
U.S. Treasury
|
7,362 | 45 | (9 | ) | 7,398 | |||||||||||
|
State and municipal
|
62,248 | 2,668 | (238 | ) | 64,678 | |||||||||||
|
Mortgage-backed
|
12,218 | 308 | — | 12,526 | ||||||||||||
|
Corporate
|
6,600 | 113 | (1 | ) | 6,712 | |||||||||||
|
Foreign debt
|
1,000 | 1 | — | 1,001 | ||||||||||||
|
Equity securities
|
1,902 | 12 | (5 | ) | 1,909 | |||||||||||
|
Total
|
$ | 131,145 | $ | 3,602 | $ | (255 | ) | $ | 134,492 | |||||||
|
Agricultural
|
Commercial
and
Industrial
|
Consumer
|
Commercial
Real Estate
|
Construction
Real Estate
|
Residential
Real Estate
|
Unallocated
|
Total
|
|||||||||||||||||||||||||
|
Allowance for Loan Losses
|
||||||||||||||||||||||||||||||||
|
Three Months Ended June 30, 2013
|
||||||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 190 | $ | 553 | $ | 236 | $ | 2,900 | $ | 15 | $ | 1,552 | $ | 435 | $ | 5,881 | ||||||||||||||||
|
Charge-offs
|
— | (28 | ) | (87 | ) | (68 | ) | — | (119 | ) | — | (302 | ) | |||||||||||||||||||
|
Recoveries
|
1 | 202 | 52 | 21 | — | 9 | — | 285 | ||||||||||||||||||||||||
|
Provision
|
(51 | ) | 83 | 14 | (403 | ) | 5 | 229 | 123 | — | ||||||||||||||||||||||
|
Ending balance
|
$ | 140 | $ | 810 | $ | 215 | $ | 2,450 | $ | 20 | $ | 1,671 | $ | 558 | $ | 5,864 | ||||||||||||||||
|
Six Months Ended June 30, 2013
|
||||||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 140 | $ | 381 | $ | 250 | $ | 2,596 | $ | 15 | $ | 1,923 | $ | 547 | $ | 5,852 | ||||||||||||||||
|
Charge-offs
|
— | (49 | ) | (184 | ) | (166 | ) | — | (283 | ) | — | (682 | ) | |||||||||||||||||||
|
Recoveries
|
2 | 239 | 104 | 31 | — | 18 | — | 394 | ||||||||||||||||||||||||
|
Provision
|
(2 | ) | 239 | 45 | (11 | ) | 5 | 13 | 11 | 300 | ||||||||||||||||||||||
|
Ending balance
|
$ | 140 | $ | 810 | $ | 215 | $ | 2,450 | $ | 20 | $ | 1,671 | $ | 558 | $ | 5,864 | ||||||||||||||||
|
Individually evaluated for
impairment
|
$ | 23 | $ | 280 | $ | 6 | $ | 817 | $ | — | $ | 315 | $ | — | $ | 1,441 | ||||||||||||||||
|
Collectively evaluated for
impairment
|
$ | 117 | $ | 530 | $ | 209 | $ | 1,633 | $ | 20 | $ | 1,356 | $ | 558 | $ | 4,423 | ||||||||||||||||
|
Three Months Ended June 30, 2012
|
||||||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 50 | $ | 556 | $ | 231 | $ | 2,748 | $ | 16 | $ | 1,522 | $ | 213 | $ | 5,336 | ||||||||||||||||
|
Charge-offs
|
— | (10 | ) | (62 | ) | (247 | ) | — | (156 | ) | — | (475 | ) | |||||||||||||||||||
|
Recoveries
|
2 | 10 | 59 | 11 | — | 16 | — | 98 | ||||||||||||||||||||||||
|
Provision
|
69 | 134 | 8 | 99 | (1 | ) | 292 | 49 | 650 | |||||||||||||||||||||||
|
Ending balance
|
$ | 121 | $ | 690 | $ | 236 | $ | 2,611 | $ | 15 | $ | 1,674 | $ | 262 | $ | 5,609 | ||||||||||||||||
|
Six Months Ended June 30, 2012
|
||||||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 55 | $ | 609 | $ | 197 | $ | 2,299 | $ | 34 | $ | 1,847 | $ | 172 | $ | 5,213 | ||||||||||||||||
|
Charge-offs
|
— | (30 | ) | (133 | ) | (434 | ) | — | (740 | ) | — | (1,337 | ) | |||||||||||||||||||
|
Recoveries
|
3 | 30 | 125 | 21 | — | 79 | — | 258 | ||||||||||||||||||||||||
|
Provision
|
63 | 81 | 47 | 725 | (19 | ) | 488 | 90 | 1,475 | |||||||||||||||||||||||
|
Ending balance
|
$ | 121 | $ | 690 | $ | 236 | $ | 2,611 | $ | 15 | $ | 1,674 | $ | 262 | $ | 5,609 | ||||||||||||||||
|
Individually evaluated for
impairment
|
$ | — | $ | — | $ | — | $ | 173 | $ | — | $ | — | $ | — | $ | 173 | ||||||||||||||||
|
Collectively evaluated for
impairment
|
$ | 121 | $ | 690 | $ | 236 | $ | 2,438 | $ | 15 | $ | 1,674 | $ | 262 | $ | 5,436 | ||||||||||||||||
|
Loans
|
||||||||||||||||||||||||||||||||
|
June 30, 2013
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for
impairment
|
$ | 89 | $ | 466 | $ | 49 | $ | 5,993 | $ | — | $ | 2,922 | $ | 9,519 | ||||||||||||||||||
|
Collectively evaluated for
impairment
|
30,438 | 69,296 | 19,645 | 91,608 | 1,313 | 94,016 | 306,316 | |||||||||||||||||||||||||
|
Ending balance
|
$ | 30,527 | $ | 69,762 | $ | 19,694 | $ | 97,601 | $ | 1,313 | $ | 96,938 | $ | 315,835 | ||||||||||||||||||
|
December 31, 2012
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for
impairment
|
$ | 166 | $ | 198 | $ | 32 | $ | 3,723 | $ | — | $ | 1,820 | $ | 5,939 | ||||||||||||||||||
|
Collectively evaluated for
impairment
|
31,624 | 67,167 | 19,335 | 89,589 | 1,056 | 96,758 | 305,529 | |||||||||||||||||||||||||
|
Ending balance
|
$ | 31,790 | $ | 67,365 | $ | 19,367 | $ | 93,312 | $ | 1,056 | $ | 98,578 | $ | 311,468 | ||||||||||||||||||
|
Agricultural
|
Commercial and Industrial
|
Commercial Real Estate
|
||||||||||||||||||||||
|
June 30,
|
December 31,
|
June 30,
|
December 31,
|
June 30,
|
December 31,
|
|||||||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||||||||
|
Risk ratings 1 and 2
|
$ | 8,589 | $ | 8,615 | $ | 8,920 | $ | 9,040 | $ | 3,047 | $ | 2,711 | ||||||||||||
|
Risk rating 3
|
15,858 | 16,173 | 45,795 | 43,549 | 49,058 | 45,295 | ||||||||||||||||||
|
Risk rating 4
|
4,838 | 5,040 | 13,621 | 13,417 | 29,761 | 30,223 | ||||||||||||||||||
|
Risk rating 5
|
1,223 | 1,939 | 901 | 855 | 8,230 | 7,847 | ||||||||||||||||||
|
Risk rating 6
|
— | 19 | 525 | 361 | 7,323 | 6,960 | ||||||||||||||||||
|
Risk rating 7
|
19 | 4 | — | 143 | 182 | 276 | ||||||||||||||||||
| $ | 30,527 | $ | 31,790 | $ | 69,762 | $ | 67,365 | $ | 97,601 | $ | 93,312 | |||||||||||||
|
Consumer
|
Construction Real Estate
|
Residential Real Estate
|
||||||||||||||||||||||
|
June 30,
|
December 31,
|
June 30,
|
December 31,
|
June 30,
|
December 31,
|
|||||||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||||||||
|
Performing
|
$ | 19,682 | $ | 19,334 | $ | 1,313 | $ | 1,056 | $ | 96,890 | $ | 98,018 | ||||||||||||
|
Nonperforming
|
12 | 33 | — | — | 48 | 560 | ||||||||||||||||||
| $ | 19,694 | $ | 19,367 | $ | 1,313 | $ | 1,056 | $ | 96,938 | $ | 98,578 | |||||||||||||
|
Three Months Ended June 30, 2012
|
Six Months Ended June 30, 2012
|
|||||||||||||||||||||||
|
(Dollars in thousands)
|
Number of
Loans
|
Pre-
Modification
Outstanding
Recorded
Investment
|
Post-
Modification
Outstanding
Recorded
Investment
|
Number of
Loans
|
Pre-
Modification
Outstanding
Recorded
Investment
|
Post-
Modification
Outstanding
Recorded
Investment
|
||||||||||||||||||
|
Agricultural
|
— | $ | — | $ | — | 1 | $ | 74 | $ | 74 | ||||||||||||||
|
Commercial and industrial
|
1 | 126 | 126 | 2 | 154 | 154 | ||||||||||||||||||
|
Consumer
|
— | — | — | 1 | 33 | 33 | ||||||||||||||||||
|
Commercial real estate
|
1 | 70 | 70 | 2 | 147 | 147 | ||||||||||||||||||
|
Residential real estate
|
2 | 287 | 287 | 3 | 356 | 356 | ||||||||||||||||||
| 4 | $ | 483 | $ | 483 | 9 | $ | 764 | $ | 764 | |||||||||||||||
|
Three Months Ended
June 30, 2013
|
Six Months Ended
June 30, 2013
|
|||||||||||||||
|
(Dollars in thousands)
|
Number
of Loans
|
Recorded
Investment
|
Number
of Loans
|
Recorded
Investment
|
||||||||||||
|
Agricultural
|
— | $ | — | 1 | $ | 70 | ||||||||||
|
Commercial and industrial
|
1 | 88 | 1 | 88 | ||||||||||||
|
Commercial real estate
|
1 | 138 | 1 | 138 | ||||||||||||
|
Consumer
|
— | — | 1 | 31 | ||||||||||||
| 2 | $ | 226 | 4 | $ | 327 | |||||||||||
|
Three Months Ended
June 30, 2012
|
Six Months Ended
June 30, 2012
|
|||||||||||||||
|
(Dollars in thousands)
|
Number
of Loans
|
Recorded
Investment
|
Number
of Loans
|
Recorded
Investment
|
||||||||||||
|
Commercial and industrial
|
3 | $ | 202 | 3 | $ | 202 | ||||||||||
|
Commercial real estate
|
3 | 761 | 5 | 1,336 | ||||||||||||
|
Residential real estate
|
1 | 100 | 7 | 865 | ||||||||||||
| 7 | $ | 1,063 | 15 | $ | 2,403 | |||||||||||
|
Recorded
Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
||||||||||||||||
|
June 30, 2013
|
||||||||||||||||||||
|
With no related allowance recorded
|
||||||||||||||||||||
|
Agricultural
|
$ | — | $ | — | $ | — | $ | 189 | $ | 8 | ||||||||||
|
Commercial and industrial
|
88 | 131 | — | 62 | — | |||||||||||||||
|
Consumer
|
4 | 4 | — | 4 | — | |||||||||||||||
|
Commercial real estate
|
706 | 880 | — | 644 | — | |||||||||||||||
|
Residential real estate
|
573 | 650 | — | 302 | 6 | |||||||||||||||
|
Subtotal
|
1,371 | 1,665 | — | 1,201 | 14 | |||||||||||||||
|
With an allowance recorded
|
||||||||||||||||||||
|
Agricultural
|
89 | 89 | 23 | 85 | 2 | |||||||||||||||
|
Commercial and industrial
|
378 | 381 | 280 | 254 | 6 | |||||||||||||||
|
Consumer
|
45 | 45 | 6 | 47 | 2 | |||||||||||||||
|
Commercial real estate
|
5,287 | 5,350 | 817 | 4,052 | 133 | |||||||||||||||
|
Residential real estate
|
2,349 | 2,375 | 315 | 2,274 | 43 | |||||||||||||||
|
Subtotal
|
8,148 | 8,240 | 1,441 | 6,712 | 186 | |||||||||||||||
|
Total
|
||||||||||||||||||||
|
Agricultural
|
89 | 89 | 23 | 274 | 10 | |||||||||||||||
|
Commercial and industrial
|
466 | 512 | 280 | 316 | 6 | |||||||||||||||
|
Consumer
|
49 | 49 | 6 | 50 | 2 | |||||||||||||||
|
Commercial real estate
|
5,993 | 6,230 | 817 | 4,696 | 133 | |||||||||||||||
|
Residential real estate
|
2,922 | 3,025 | 315 | 2,577 | 49 | |||||||||||||||
|
Total
|
$ | 9,519 | $ | 9,905 | $ | 1,441 | $ | 7,913 | $ | 200 | ||||||||||
|
December 31, 2012
|
||||||||||||||||||||
|
With no related allowance recorded
|
||||||||||||||||||||
|
Agricultural
|
$ | 94 | $ | 441 | $ | — | $ | 19 | $ | — | ||||||||||
|
Commercial and industrial
|
49 | 49 | — | 223 | 6 | |||||||||||||||
|
Consumer
|
— | — | — | — | — | |||||||||||||||
|
Commercial real estate
|
577 | 848 | — | 1,586 | — | |||||||||||||||
|
Residential real estate
|
— | — | — | 1,366 | 48 | |||||||||||||||
|
Subtotal
|
720 | 1,338 | — | 3,194 | 54 | |||||||||||||||
|
With an allowance recorded
|
||||||||||||||||||||
|
Agricultural
|
72 | 72 | 1 | 14 | 1 | |||||||||||||||
|
Commercial and industrial
|
149 | 169 | 112 | 112 | — | |||||||||||||||
|
Consumer
|
32 | 32 | — | 6 | — | |||||||||||||||
|
Commercial real estate
|
3,146 | 3,193 | 449 | 1,576 | 24 | |||||||||||||||
|
Residential real estate
|
1,820 | 1,820 | 138 | 364 | 20 | |||||||||||||||
|
Subtotal
|
5,219 | 5,286 | 700 | 2,072 | 45 | |||||||||||||||
|
Total
|
||||||||||||||||||||
|
Agricultural
|
166 | 513 | 1 | 33 | 1 | |||||||||||||||
|
Commercial and industrial
|
198 | 218 | 112 | 335 | 6 | |||||||||||||||
|
Consumer
|
32 | 32 | — | 6 | — | |||||||||||||||
|
Commercial real estate
|
3,723 | 4,041 | 449 | 3,162 | 24 | |||||||||||||||
|
Residential real estate
|
1,820 | 1,820 | 138 | 1,730 | 68 | |||||||||||||||
|
Total
|
$ | 5,939 | $ | 6,624 | $ | 700 | $ | 5,266 | $ | 99 | ||||||||||
|
30 to 59
Days
|
60 to 89
Days
|
Greater
Than 90
Days (1)
|
Total
|
Loans Not
Past Due
|
Total Loans
|
90 Days Past
Due and
Accruing
|
||||||||||||||||||||||
|
June 30, 2013
|
||||||||||||||||||||||||||||
|
Agricultural
|
$ | 321 | $ | — | $ | 19 | $ | 340 | $ | 30,187 | $ | 30,527 | $ | — | ||||||||||||||
|
Commercial and industrial
|
301 | — | — | 301 | 69,461 | 69,762 | — | |||||||||||||||||||||
|
Consumer
|
61 | 31 | 18 | 110 | 19,584 | 19,694 | 12 | |||||||||||||||||||||
|
Commercial real estate
|
1,439 | — | 258 | 1,697 | 95,904 | 97,601 | — | |||||||||||||||||||||
|
Construction real estate
|
— | — | — | — | 1,313 | 1,313 | — | |||||||||||||||||||||
|
Residential real estate
|
1,032 | 123 | 187 | 1,342 | 95,596 | 96,938 | 48 | |||||||||||||||||||||
| $ | 3,154 | $ | 154 | $ | 482 | $ | 3,790 | $ | 312,045 | $ | 315,835 | $ | 60 | |||||||||||||||
|
December 31, 2012
|
||||||||||||||||||||||||||||
|
Agricultural
|
$ | 262 | $ | — | $ | — | $ | 262 | $ | 31,528 | $ | 31,790 | $ | — | ||||||||||||||
|
Commercial and industrial
|
102 | 4 | 198 | 304 | 67,061 | 67,365 | — | |||||||||||||||||||||
|
Consumer
|
173 | 28 | 33 | 234 | 19,133 | 19,367 | 1 | |||||||||||||||||||||
|
Commercial real estate
|
64 | 68 | 339 | 471 | 92,841 | 93,312 | — | |||||||||||||||||||||
|
Construction real estate
|
— | — | — | — | 1,056 | 1,056 | — | |||||||||||||||||||||
|
Residential real estate
|
1,438 | 691 | 559 | 2,688 | 95,890 | 98,578 | 29 | |||||||||||||||||||||
| $ | 2,039 | $ | 791 | $ | 1,129 | $ | 3,959 | $ | 307,509 | $ | 311,468 | $ | 30 | |||||||||||||||
|
(1)
|
Includes nonaccrual loans.
|
|
June 30,
|
December 31,
|
|||||||
|
2013
|
2012
|
|||||||
|
Agricultural
|
$ | 19 | $ | 94 | ||||
|
Commercial and industrial
|
104 | 220 | ||||||
|
Consumer
|
6 | 33 | ||||||
|
Commercial real estate
|
742 | 1,230 | ||||||
|
Construction real estate
|
— | — | ||||||
|
Residential real estate
|
515 | 754 | ||||||
| $ | 1,386 | $ | 2,331 | |||||
|
(Dollars in thousands, except per share data)
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Basic Earnings Per Share
|
||||||||||||||||
|
Net income available to common
shareholders
|
$ | 1,312 | $ | 1,021 | $ | 2,547 | $ | 2,036 | ||||||||
|
Weighted average common shares outstanding
|
3,298,307 | 3,296,407 | 3,298,607 | 3,294,965 | ||||||||||||
|
Basic earnings per share
|
$ | 0.40 | $ | 0.31 | $ | 0.77 | $ | 0.62 | ||||||||
|
Diluted Earnings Per Share
|
||||||||||||||||
|
Net income available to common
shareholders
|
$ | 1,312 | $ | 1,021 | $ | 2,547 | $ | 2,036 | ||||||||
|
Weighted average common shares outstanding
|
3,298,307 | 3,296,407 | 3,298,607 | 3,294,965 | ||||||||||||
|
Plus dilutive stock options
|
1,660 | 520 | 1,450 | 3,675 | ||||||||||||
|
|
||||||||||||||||
|
Weighted average common shares outstanding
and potentially dilutive shares
|
3,299,967 | 3,296,927 | 3,300,057 | 3,298,640 | ||||||||||||
|
Diluted earnings per share
|
$ | 0.40 | $ | 0.31 | $ | 0.77 | $ | 0.62 | ||||||||
|
Carrying
Amount
|
Estimated
Fair Value
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||||||
|
June 30, 2013
|
||||||||||||||||||||
|
Assets:
|
||||||||||||||||||||
|
Cash and due from banks
|
$ | 10,341 | $ | 10,341 | $ | 10,341 | $ | — | $ | — | ||||||||||
|
Securities available for sale
|
131,183 | 131,183 | — | 126,690 | 4,493 | |||||||||||||||
|
Federal Home Loan Bank and Federal
|
||||||||||||||||||||
|
Reserve Bank stock
|
3,750 | 3,750 | — | 3,750 | — | |||||||||||||||
|
Loans held for sale
|
1,529 | 1,567 | — | 1,567 | — | |||||||||||||||
|
Loans, net
|
309,971 | 312,493 | — | — | 312,493 | |||||||||||||||
|
Liabilities:
|
||||||||||||||||||||
|
Noninterest-bearing deposits
|
97,066 | 97,066 | 97,066 | — | ||||||||||||||||
|
Interest-bearing deposits
|
307,904 | 307,904 | — | 307,904 | — | |||||||||||||||
|
Repurchase agreements
|
17,292 | 17,292 | — | 17,292 | — | |||||||||||||||
|
Federal Home Loan Bank advances
|
12,406 | 12,453 | — | 12,453 | — | |||||||||||||||
| Federal funds purchased | 1,879 | 1,879 | — | 1,879 | — | |||||||||||||||
|
December 31, 2012
|
||||||||||||||||||||
|
Assets:
|
||||||||||||||||||||
|
Cash and due from banks
|
$ | 19,034 | $ | 19,034 | $ | 19,034 | $ | — | $ | — | ||||||||||
|
Securities available for sale
|
134,492 | 134,492 | — | 131,893 | 2,599 | |||||||||||||||
|
Federal Home Loan Bank and Federal
|
||||||||||||||||||||
|
Reserve Bank stock
|
3,750 | 3,750 | — | 3,750 | — | |||||||||||||||
|
Loans held for sale
|
1,874 | 1,933 | — | 1,933 | — | |||||||||||||||
|
Loans, net
|
305,616 | 310,175 | — | — | 310,175 | |||||||||||||||
|
Liabilities:
|
||||||||||||||||||||
|
Noninterest-bearing deposits
|
101,861 | 101,861 | — | 101,861 | — | |||||||||||||||
|
Interest-bearing deposits
|
322,338 | 323,457 | — | 323,457 | — | |||||||||||||||
|
Repurchase agreements
|
19,572 | 19,572 | — | 19,572 | — | |||||||||||||||
|
Federal Home Loan Bank advances
|
420 | 485 | — | 485 | — | |||||||||||||||
|
Quoted Prices
in Active
Markets for Identical
Assets
(Level 1) |
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Balance at
Date Indicated
|
|||||||||||||
|
Investment Securities, Available for
Sale – June 30, 2013
|
||||||||||||||||
|
U.S. Treasury
|
$ | — | $ | 7,236 | $ | — | $ | 7,236 | ||||||||
|
U.S. Government and federal agency
|
— | 39,619 | — | 39,619 | ||||||||||||
|
State and municipal
|
— | 62,025 | 3,993 | 66,018 | ||||||||||||
|
Mortgage-backed
|
— | 8,971 | — | 8,971 | ||||||||||||
|
Corporate
|
— | 6,710 | — | 6,710 | ||||||||||||
|
FDIC-guaranteed financial institution debt
|
— | 977 | — | 977 | ||||||||||||
|
Equity securities
|
— | 1,152 | 500 | 1,652 | ||||||||||||
|
Total
|
$ | — | $ | 126,690 | $ | 4,493 | $ | 131,183 | ||||||||
|
Investment Securities, Available for
Sale - December 31, 2012
|
||||||||||||||||
|
U.S. Treasury
|
$ | — | $ | 7,398 | $ | — | $ | 7,398 | ||||||||
|
U.S. Government and federal agency
|
— | 40,268 | $ | — | 40,268 | |||||||||||
|
State and municipal
|
— | 62,579 | 2,099 | 64,678 | ||||||||||||
|
Mortgage-backed
|
— | 12,526 | — | 12,526 | ||||||||||||
|
Corporate
|
— | 6,712 | — | 6,712 | ||||||||||||
|
FDIC-guaranteed financial institution debt
|
— | 1,001 | — | 1,001 | ||||||||||||
|
Equity securities
|
— | 1,409 | 500 | 1,909 | ||||||||||||
|
Total
|
$ | — | $ | 131,893 | $ | 2,599 | $ | 134,492 | ||||||||
|
2013
|
2012
|
|||||||
|
Investment Securities, Available for Sale
|
||||||||
|
Balance, January 1
|
$ | 2,599 | $ | 2,771 | ||||
|
Total realized and unrealized gains included in income
|
— | — | ||||||
|
Total unrealized gains/(losses) included in other comprehensive income
|
252 | (12 | ) | |||||
|
Purchases of securities
|
1,890 | 247 | ||||||
|
Calls, maturities, and payments
|
(248 | ) | (205 | ) | ||||
|
Transfers into Level 3
|
— | 291 | ||||||
|
Transfers out of Level 3
|
— | (311 | ) | |||||
|
Balance, June 30
|
$ | 4,493 | $ | 2,781 | ||||
|
Balance at
Dates Indicated
|
Quoted Prices
in Active
Markets for Identical
Assets
(Level 1) |
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
|
Impaired Loans
|
||||||||||||||||
|
June 30, 2013
|
$ | 9,519 | $ | — | $ | — | $ | 9,519 | ||||||||
|
December 31, 2012
|
$ | 5,939 | $ | — | $ | — | $ | 5,939 | ||||||||
|
Other Real Estate
|
||||||||||||||||
|
June 30, 2013
|
$ | 1,573 | $ | — | $ | — | $ | 1,573 | ||||||||
|
December 31, 2012
|
$ | 2,019 | $ | — | $ | — | $ | 2,019 | ||||||||
|
(Dollars in thousands)
|
Six Months Ended June 30,
|
|||||||||||||||||||||||
|
2013
|
2012
|
|||||||||||||||||||||||
|
Average
Balance
|
Interest
|
Rate
|
Average
Balance
|
Interest
|
Rate
|
|||||||||||||||||||
|
Assets:
|
||||||||||||||||||||||||
|
Loans (1)
|
$ | 311,551 | $ | 8,015 | 5.15 | % | $ | 309,824 | $ | 8,519 | 5.50 | % | ||||||||||||
|
Taxable securities (2) (3)
|
91,146 | 917 | 2.01 | 88,099 | 998 | 2.27 | ||||||||||||||||||
|
Nontaxable securities (1) (2)
|
42,015 | 1,048 | 4.99 | 36,209 | 997 | 5.51 | ||||||||||||||||||
|
Other
|
3,419 | 5 | 0.29 | 9,073 | 12 | 0.26 | ||||||||||||||||||
|
Interest-earning assets
|
448,131 | 9,985 | 4.46 | 443,205 | 10,526 | 4.75 | ||||||||||||||||||
|
Noninterest-earning assets
|
53,393 | 54,398 | ||||||||||||||||||||||
|
Total assets
|
$ | 501,524 | $ | 497,603 | ||||||||||||||||||||
|
Liabilities and Shareholders’ Equity:
|
||||||||||||||||||||||||
|
Interest-bearing demand deposits
|
$ | 132,409 | 131 | 0.20 | % | $ | 135,274 | 208 | 0.31 | % | ||||||||||||||
|
Savings deposits
|
66,135 | 21 | 0.06 | 48,283 | 17 | 0.07 | ||||||||||||||||||
|
Certificates of deposit
|
122,883 | 559 | 0.91 | 141,439 | 920 | 1.30 | ||||||||||||||||||
|
Advances from Federal Home Loan Bank
|
3,574 | 15 | 0.84 | 8,408 | 189 | 4.50 | ||||||||||||||||||
|
Other
|
17,985 | 20 | 0.22 | 22,072 | 138 | 1.25 | ||||||||||||||||||
|
Interest-bearing liabilities
|
342,986 | 746 | 0.44 | 355,476 | 1,472 | 0.83 | ||||||||||||||||||
|
Noninterest-bearing demand deposits
|
93,499 | 79,679 | ||||||||||||||||||||||
|
Other noninterest-bearing liabilities
|
3,745 | 3,761 | ||||||||||||||||||||||
|
Total liabilities
|
440,230 | 438,916 | ||||||||||||||||||||||
|
Shareholders’ equity
|
61,294 | 58,687 | ||||||||||||||||||||||
|
Total liabilities and
shareholders’ equity
|
$ | 501,524 | $ | 497,603 | ||||||||||||||||||||
|
Net interest income (tax-equivalent basis) –
interest spread
|
9,239 | 4.02 | % | 9,054 | 3.92 | % | ||||||||||||||||||
|
Tax-equivalent adjustment (1)
|
(364 | ) | (345 | ) | ||||||||||||||||||||
|
Net interest income
|
$ | 8,875 | $ | 8,709 | ||||||||||||||||||||
|
Net interest income as a percentage of earning
assets (tax-equivalent basis)
|
4.12 | % | 4.09 | % | ||||||||||||||||||||
|
(1)
|
Adjusted to a fully tax-equivalent basis to facilitate comparison to the taxable interest-earning assets. The adjustment uses an incremental tax rate of 34% for the periods presented.
|
|
(2)
|
Includes the effect of unrealized gains or losses on securities.
|
|
(3)
|
Taxable securities include dividend income from Federal Home Loan Bank and Federal Reserve Bank stock.
|
|
(Dollars in thousands)
|
Six Months Ended June 30,
2013 Over 2012
|
|||||||||||
|
Total
|
Volume
|
Rate
|
||||||||||
|
Increase (decrease) in interest income (1)
|
||||||||||||
|
Loans (2)
|
$ | (504 | ) | $ | 135 | $ | (639 | ) | ||||
|
Taxable securities
|
(81 | ) | 86 | (167 | ) | |||||||
|
Nontaxable securities (2)
|
51 | 269 | (218 | ) | ||||||||
|
Other
|
(7 | ) | (10 | ) | 3 | |||||||
|
Net change in tax-equivalent income
|
(541 | ) | 480 | (1,021 | ) | |||||||
|
Increase (decrease) in interest expense (1)
|
||||||||||||
|
Interest-bearing demand deposits
|
(77 | ) | (4 | ) | (73 | ) | ||||||
|
Savings deposits
|
4 | 9 | (5 | ) | ||||||||
|
Certificates of deposit
|
(361 | ) | (110 | ) | (251 | ) | ||||||
|
Advances from Federal Home Loan Bank
|
(174 | ) | (72 | ) | (102 | ) | ||||||
|
Other
|
(118 | ) | (22 | ) | (96 | ) | ||||||
|
Net change in interest expense
|
(726 | ) | (199 | ) | (527 | ) | ||||||
|
Net change in tax-equivalent
net interest income
|
$ | 185 | $ | 679 | $ | (494 | ) | |||||
|
(1)
|
The volume variance is computed as the change in volume (average balance) multiplied by the previous year's interest rate. The rate variance is computed as the change in interest rate multiplied by the previous year's volume (average balance). The change in interest due to both volume and rate has been allocated to the volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.
|
|
(2)
|
Interest on nontaxable investment securities and loans has been adjusted to a fully tax-equivalent basis using an incremental tax rate of 34% for the periods presented.
|
|
(Dollars in thousands)
|
2013
|
2012
|
||||||||||||||
|
Charge-offs
|
Recoveries
|
Charge-offs
|
Recoveries
|
|||||||||||||
|
Agricultural
|
$ | — | $ | 2 | $ | — | $ | 3 | ||||||||
|
Commercial and industrial
|
49 | 239 | 30 | 30 | ||||||||||||
|
Consumer
|
184 | 104 | 133 | 125 | ||||||||||||
|
Real estate, commercial
|
166 | 31 | 434 | 21 | ||||||||||||
|
Real estate, residential
|
283 | 18 | 740 | 79 | ||||||||||||
| $ | 682 | $ | 394 | $ | 1,337 | $ | 258 | |||||||||
|
(Dollars in thousands)
|
||||||||
|
June 30,
2013
|
December 31,
2012
|
|||||||
|
Loans accounted for on a nonaccrual basis
|
$ | 1,386 | $ | 2,331 | ||||
|
Accruing loans contractually past due 90 days
or more as to principal or interest payments
|
60 | 30 | ||||||
|
Loans considered troubled debt restructurings
|
4,724 | 4,405 | ||||||
|
Total
|
$ | 6,170 | $ | 6,766 | ||||
|
(Dollars in thousands)
|
|
|
|
|||||||||
|
Leverage
Capital
|
Tier 1
Capital
|
Total
Risk-Based Capital
|
||||||||||
|
Capital balances at June 30, 2013
|
$ | 43,835 | $ | 43,835 | $ | 47,862 | ||||||
|
Required regulatory capital to be considered “well capitalized”
|
24,048 | 20,394 | 33,990 | |||||||||
|
Capital in excess of “well capitalized” minimum
|
19,787 | 23,441 | 13,872 | |||||||||
|
Capital ratios at June 30, 2013
|
9.11 | % | 12.90 | % | 14.08 | % | ||||||
|
Regulatory capital ratios – minimum requirement to be considered “well capitalized”
|
5.00 | % | 6.00 | % | 10.00 | % | ||||||
|
Period
|
Total Number of Shares Purchased
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of a Publicly Announced Plan
|
Maximum Number of Shares that May Yet be Purchased Under the Plan
|
||||||||||||
|
April 1 – April 30, 2013
|
—
|
$
|
—
|
—
|
96,388
|
|||||||||||
|
May 1 – May 31, 2013(1)
|
7,468
|
$
|
16.80
|
7,468
|
88,920
|
|||||||||||
|
June 1 – June 30, 2013
|
—
|
$
|
—
|
—
|
88,920
|
|||||||||||
|
Total for Quarter ended June 30, 2013
|
7,468
|
$
|
16.80
|
7,468
|
88,920
|
|||||||||||
|
(1)
|
On May 23, 2013, the Registrant purchased 7,468 shares of common stock for an aggregate cash price of $125,000. As of June 30, 2013, there are 88,920 shares remaining that may yet be purchased under approved plans or programs. The repurchase plan was adopted and announced on July 26, 2007. There is no stated expiration date. The plan authorized the repurchase of up to 100,000 shares.
|
|
Exhibit
Number
|
Document
|
|
|
3.1
|
Amended and Restated Articles of Incorporation of the Registrant. Previously filed as an exhibit to the Registrant’s Form 10-Q Quarterly Report for the quarter ended June 30, 2008. Here incorporated by reference.
|
|
|
3.2
|
Bylaws of the Registrant as currently in effect and any amendments thereto. Previously filed as an exhibit to the Registrant’s Form 10-K Annual Report for the year ended December 31, 2008. Here incorporated by reference.
|
|
|
Certification of President and Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
|
Certification of Treasurer under Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
|
Certification pursuant to 18 U.S.C. § 1350.
|
||
|
101.1*
|
Interactive Data File.
*As provided in Rule 406T of Regulation S-T, this information shall not be deemed filed for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Exchange Act or otherwise subject to liability under those sections.
|
|
CHOICEONE FINANCIAL SERVICES, INC.
|
|
|
Date:
August 13,
2013
|
/s/ James A. Bosserd
|
|
James A. Bosserd
President and Chief Executive Officer
(Principal Executive Officer)
|
|
|
Date:
August 14, 2013
|
/s/ Thomas L. Lampen
|
|
Thomas L. Lampen
Treasurer
(Principal Financial and Accounting Officer)
|
|
Exhibit
Number
|
Document
|
|
|
3.1
|
Amended and Restated Articles of Incorporation of the Registrant. Previously filed as an exhibit to the Registrant’s Form 10-Q Quarterly Report for the quarter ended June 30, 2008. Here incorporated by reference.
|
|
|
3.2
|
Bylaws of the Registrant as currently in effect and any amendments thereto. Previously filed as an exhibit to the Registrant’s Form 10-K Annual Report for the year ended December 31, 2008. Here incorporated by reference.
|
|
|
31.1
|
Certification of President and Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certification of Treasurer under Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.1
|
Certification pursuant to 18 U.S.C. § 1350.
|
|
|
101.1*
|
Interactive Data File.
*As provided in Rule 406T of Regulation S-T, this information shall not be deemed filed for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Exchange Act or otherwise subject to liability under those sections.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|