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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
þ
|
|
Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.
|
|
¨
|
|
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
Wisconsin
|
|
39-1576570
|
|
|
|
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
401 Charmany Drive Madison, WI
|
|
53719
|
|
|
|
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
Large accelerated filer
¨
|
|
Accelerated filer
¨
|
|
Non-accelerated filer
¨
|
|
Smaller reporting company
þ
|
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
Exhibit 4.1
|
|
|
Exhibit 31.1
|
|
|
Exhibit 31.2
|
|
|
Exhibit 32
|
|
|
EX-101 INSTANCE DOCUMENT
|
|
|
EX-101 SCHEMA DOCUMENT
|
|
|
EX-101 CALCULATION LINKBASE DOCUMENT
|
|
|
EX-101 LABELS LINKBASE DOCUMENT
|
|
|
EX-101 PRESENTATION LINKBASE DOCUMENT
|
|
|
EX-101 DEFINITION LINKBASE DOCUMENT
|
|
|
|
|
(unaudited)
|
|
|
||||
|
|
|
September 30,
2012 |
|
December 31,
2011 |
||||
|
|
(In Thousands, Except Share Data)
|
|||||||
|
Assets
|
|
|
|
|
||||
|
Cash and due from banks
|
|
$
|
17,494
|
|
|
$
|
16,707
|
|
|
Short-term investments
|
|
70,348
|
|
|
113,386
|
|
||
|
Cash and cash equivalents
|
|
87,842
|
|
|
130,093
|
|
||
|
Securities available-for-sale, at fair value
|
|
202,805
|
|
|
170,386
|
|
||
|
Loans and leases receivable, net of allowance for loan and lease losses of $14,706 and $14,155, respectively
|
|
863,486
|
|
|
836,687
|
|
||
|
Leasehold improvements and equipment, net
|
|
965
|
|
|
999
|
|
||
|
Foreclosed properties
|
|
2,187
|
|
|
2,236
|
|
||
|
Cash surrender value of bank-owned life insurance
|
|
18,068
|
|
|
17,660
|
|
||
|
Investment in Federal Home Loan Bank stock, at cost
|
|
1,144
|
|
|
2,367
|
|
||
|
Accrued interest receivable and other assets
|
|
15,638
|
|
|
16,737
|
|
||
|
Total assets
|
|
$
|
1,192,135
|
|
|
$
|
1,177,165
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
||||
|
Deposits
|
|
$
|
1,061,258
|
|
|
$
|
1,051,312
|
|
|
Federal Home Loan Bank and other borrowings
|
|
39,482
|
|
|
40,292
|
|
||
|
Junior subordinated notes
|
|
10,315
|
|
|
10,315
|
|
||
|
Accrued interest payable and other liabilities
|
|
10,531
|
|
|
11,032
|
|
||
|
Total liabilities
|
|
1,121,586
|
|
|
1,112,951
|
|
||
|
Commitments and contingencies
|
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
|
||||
|
Preferred stock, $0.01 par value, 2,500,000 shares authorized, none issued or outstanding
|
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value, 25,000,000 shares authorized, 2,745,750 and 2,714,985 shares issued, 2,656,102 and 2,625,569 shares outstanding at September 30, 2012 and December 31, 2011, respectively
|
|
27
|
|
|
27
|
|
||
|
Additional paid-in capital
|
|
26,217
|
|
|
25,843
|
|
||
|
Retained earnings
|
|
43,343
|
|
|
37,501
|
|
||
|
Accumulated other comprehensive income
|
|
2,632
|
|
|
2,491
|
|
||
|
Treasury stock (89,648 and 89,416 shares at September 30, 2012 and December 31, 2011, respectively), at cost
|
|
(1,670
|
)
|
|
(1,648
|
)
|
||
|
Total stockholders’ equity
|
|
70,549
|
|
|
64,214
|
|
||
|
Total liabilities and stockholders’ equity
|
|
$
|
1,192,135
|
|
|
$
|
1,177,165
|
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
|
(In Thousands, Except Share Data)
|
||||||||||||||
|
Interest income:
|
|
|
|
|
|
|
|
|
||||||||
|
Loans and leases
|
|
$
|
13,095
|
|
|
$
|
13,047
|
|
|
$
|
38,859
|
|
|
$
|
39,016
|
|
|
Securities income
|
|
890
|
|
|
1,048
|
|
|
2,575
|
|
|
3,272
|
|
||||
|
Short-term investments
|
|
47
|
|
|
24
|
|
|
174
|
|
|
76
|
|
||||
|
Total interest income
|
|
14,032
|
|
|
14,119
|
|
|
41,608
|
|
|
42,364
|
|
||||
|
Interest expense:
|
|
|
|
|
|
|
|
|
||||||||
|
Deposits
|
|
3,102
|
|
|
4,107
|
|
|
10,178
|
|
|
13,107
|
|
||||
|
Notes payable and other borrowings
|
|
735
|
|
|
628
|
|
|
2,145
|
|
|
1,868
|
|
||||
|
Junior subordinated notes
|
|
280
|
|
|
280
|
|
|
835
|
|
|
832
|
|
||||
|
Total interest expense
|
|
4,117
|
|
|
5,015
|
|
|
13,158
|
|
|
15,807
|
|
||||
|
Net interest income
|
|
9,915
|
|
|
9,104
|
|
|
28,450
|
|
|
26,557
|
|
||||
|
Provision for loan and lease losses
|
|
850
|
|
|
435
|
|
|
3,399
|
|
|
3,313
|
|
||||
|
Net interest income after provision for loan and lease losses
|
|
9,065
|
|
|
8,669
|
|
|
25,051
|
|
|
23,244
|
|
||||
|
Non-interest income:
|
|
|
|
|
|
|
|
|
||||||||
|
Trust and investment services fee income
|
|
736
|
|
|
622
|
|
|
2,178
|
|
|
1,918
|
|
||||
|
Service charges on deposits
|
|
532
|
|
|
425
|
|
|
1,504
|
|
|
1,215
|
|
||||
|
Loan fees
|
|
502
|
|
|
380
|
|
|
1,245
|
|
|
1,079
|
|
||||
|
Increase in cash surrender value of bank-owned life insurance
|
|
178
|
|
|
170
|
|
|
524
|
|
|
504
|
|
||||
|
Credit, merchant and debit card fees
|
|
50
|
|
|
53
|
|
|
169
|
|
|
163
|
|
||||
|
Other
|
|
251
|
|
|
78
|
|
|
383
|
|
|
266
|
|
||||
|
Total non-interest income
|
|
2,249
|
|
|
1,728
|
|
|
6,003
|
|
|
5,145
|
|
||||
|
Non-interest expense:
|
|
|
|
|
|
|
|
|
||||||||
|
Compensation
|
|
4,224
|
|
|
3,840
|
|
|
12,455
|
|
|
11,413
|
|
||||
|
Occupancy
|
|
294
|
|
|
351
|
|
|
958
|
|
|
1,050
|
|
||||
|
Professional fees
|
|
400
|
|
|
369
|
|
|
1,279
|
|
|
1,141
|
|
||||
|
Data processing
|
|
326
|
|
|
311
|
|
|
993
|
|
|
945
|
|
||||
|
Marketing
|
|
300
|
|
|
295
|
|
|
845
|
|
|
823
|
|
||||
|
Equipment
|
|
141
|
|
|
125
|
|
|
375
|
|
|
344
|
|
||||
|
FDIC insurance
|
|
426
|
|
|
571
|
|
|
1,546
|
|
|
1,901
|
|
||||
|
Collateral liquidation costs
|
|
264
|
|
|
155
|
|
|
451
|
|
|
574
|
|
||||
|
Net (gain) loss on foreclosed properties
|
|
(14
|
)
|
|
29
|
|
|
228
|
|
|
158
|
|
||||
|
Other
|
|
890
|
|
|
704
|
|
|
2,085
|
|
|
1,799
|
|
||||
|
Total non-interest expense
|
|
7,251
|
|
|
6,750
|
|
|
21,215
|
|
|
20,148
|
|
||||
|
Income before income tax expense
|
|
4,063
|
|
|
3,647
|
|
|
9,839
|
|
|
8,241
|
|
||||
|
Income tax expense
|
|
1,441
|
|
|
1,468
|
|
|
3,442
|
|
|
2,201
|
|
||||
|
Net income
|
|
$
|
2,622
|
|
|
$
|
2,179
|
|
|
$
|
6,397
|
|
|
$
|
6,040
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.99
|
|
|
$
|
0.83
|
|
|
$
|
2.43
|
|
|
$
|
2.32
|
|
|
Diluted
|
|
0.99
|
|
|
0.83
|
|
|
2.43
|
|
|
2.32
|
|
||||
|
Dividends declared per share
|
|
0.07
|
|
|
0.07
|
|
|
0.21
|
|
|
0.21
|
|
||||
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
|
(In Thousands)
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
|
$
|
2,622
|
|
|
$
|
2,179
|
|
|
$
|
6,397
|
|
|
$
|
6,040
|
|
|
Other comprehensive income, before tax
|
|
|
|
|
|
|
|
|
||||||||
|
Unrealized securities gains (losses) arising during the period
|
|
419
|
|
|
(280
|
)
|
|
227
|
|
|
893
|
|
||||
|
Income tax (expense) benefit
|
|
(160
|
)
|
|
103
|
|
|
(86
|
)
|
|
(355
|
)
|
||||
|
Comprehensive income
|
|
$
|
2,881
|
|
|
$
|
2,002
|
|
|
$
|
6,538
|
|
|
$
|
6,578
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Common
stock
|
|
Additional
paid-in
capital
|
|
Retained
earnings
|
|
Accumulated
other
comprehensive
income
|
|
Treasury
stock
|
|
Total
|
||||||||||||
|
|
|
(In Thousands, Except Share Data)
|
||||||||||||||||||||||
|
Balance at December 31, 2010
|
|
$
|
27
|
|
|
$
|
25,253
|
|
|
$
|
29,808
|
|
|
$
|
1,792
|
|
|
$
|
(1,545
|
)
|
|
$
|
55,335
|
|
|
Net income
|
|
—
|
|
|
—
|
|
|
6,040
|
|
|
—
|
|
|
—
|
|
|
6,040
|
|
||||||
|
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
538
|
|
|
—
|
|
|
538
|
|
||||||
|
Share-based compensation - restricted shares
|
|
—
|
|
|
439
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
439
|
|
||||||
|
Share-based compensation - tax benefits
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Cash dividends ($0.21 per share)
|
|
—
|
|
|
—
|
|
|
(547
|
)
|
|
—
|
|
|
—
|
|
|
(547
|
)
|
||||||
|
Treasury stock purchased (3,181 shares)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(55
|
)
|
|
(55
|
)
|
||||||
|
Balance at September 30, 2011
|
|
$
|
27
|
|
|
$
|
25,692
|
|
|
$
|
35,301
|
|
|
$
|
2,330
|
|
|
$
|
(1,600
|
)
|
|
$
|
61,750
|
|
|
|
|
Common
stock
|
|
Additional
paid-in
capital
|
|
Retained
earnings
|
|
Accumulated
other
comprehensive
income
|
|
Treasury
stock
|
|
Total
|
||||||||||||
|
|
|
(In Thousands, Except Share Data)
|
||||||||||||||||||||||
|
Balance at December 31, 2011
|
|
$
|
27
|
|
|
$
|
25,843
|
|
|
$
|
37,501
|
|
|
$
|
2,491
|
|
|
$
|
(1,648
|
)
|
|
$
|
64,214
|
|
|
Net income
|
|
—
|
|
|
—
|
|
|
6,397
|
|
|
—
|
|
|
—
|
|
|
6,397
|
|
||||||
|
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
141
|
|
|
—
|
|
|
141
|
|
||||||
|
Share-based compensation - restricted shares
|
|
—
|
|
|
403
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
403
|
|
||||||
|
Share-based compensation - tax benefits
|
|
—
|
|
|
48
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
48
|
|
||||||
|
Cash dividends ($0.21 per share)
|
|
—
|
|
|
—
|
|
|
(555
|
)
|
|
—
|
|
|
—
|
|
|
(555
|
)
|
||||||
|
Treasury stock purchased (4,390 shares)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(99
|
)
|
|
(99
|
)
|
||||||
|
Treasury stock re-issued (4,158 shares)
|
|
—
|
|
|
(77
|
)
|
|
—
|
|
|
—
|
|
|
77
|
|
|
—
|
|
||||||
|
Balance at September 30, 2012
|
|
$
|
27
|
|
|
$
|
26,217
|
|
|
$
|
43,343
|
|
|
$
|
2,632
|
|
|
$
|
(1,670
|
)
|
|
$
|
70,549
|
|
|
|
|
For the Nine Months Ended September 30,
|
||||||
|
|
|
2012
|
|
2011
|
||||
|
|
|
(In Thousands)
|
||||||
|
Operating activities
|
|
|
|
|
||||
|
Net income
|
|
$
|
6,397
|
|
|
$
|
6,040
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
|
Deferred income taxes, net
|
|
(257
|
)
|
|
1,124
|
|
||
|
Provision for loan and lease losses
|
|
3,399
|
|
|
3,313
|
|
||
|
Depreciation, amortization and accretion, net
|
|
2,315
|
|
|
1,638
|
|
||
|
Share-based compensation
|
|
403
|
|
|
439
|
|
||
|
Increase in cash surrender value of bank-owned life insurance
|
|
(524
|
)
|
|
(504
|
)
|
||
|
Origination of loans for sale
|
|
(1,548
|
)
|
|
(1,283
|
)
|
||
|
Sale of loans originated for sale
|
|
1,695
|
|
|
1,288
|
|
||
|
Gain on sale of loans originated for sale
|
|
(147
|
)
|
|
(5
|
)
|
||
|
Net loss on foreclosed properties
|
|
228
|
|
|
158
|
|
||
|
Excess tax benefit from share-based compensation
|
|
(48
|
)
|
|
(2
|
)
|
||
|
Decrease in accrued interest receivable and other assets
|
|
793
|
|
|
1,306
|
|
||
|
Decrease in accrued interest payable and other liabilities
|
|
(323
|
)
|
|
(696
|
)
|
||
|
Net cash provided by operating activities
|
|
12,383
|
|
|
12,816
|
|
||
|
Investing activities
|
|
|
|
|
||||
|
Proceeds from maturities of available-for-sale securities
|
|
41,497
|
|
|
31,299
|
|
||
|
Purchases of available-for-sale securities
|
|
(75,742
|
)
|
|
(46,711
|
)
|
||
|
Proceeds from sale of foreclosed properties
|
|
1,486
|
|
|
1,766
|
|
||
|
Payments to priority lien holders of foreclosed properties
|
|
(268
|
)
|
|
—
|
|
||
|
Net (increase) decrease in loans and leases
|
|
(31,595
|
)
|
|
8,741
|
|
||
|
Investment in Aldine Capital Fund, L.P.
|
|
—
|
|
|
(210
|
)
|
||
|
Distributions from Aldine Capital Fund, L.P.
|
|
557
|
|
|
—
|
|
||
|
Proceeds from sale of FHLB Stock
|
|
1,223
|
|
|
—
|
|
||
|
Purchases of leasehold improvements and equipment, net
|
|
(441
|
)
|
|
(274
|
)
|
||
|
Premium payment on bank owned life insurance policies
|
|
—
|
|
|
(8
|
)
|
||
|
Proceeds from surrender of bank owned life insurance policies
|
|
116
|
|
|
—
|
|
||
|
Net cash used in investing activities
|
|
(63,167
|
)
|
|
(5,397
|
)
|
||
|
Financing activities
|
|
|
|
|
||||
|
Net increase in deposits
|
|
9,946
|
|
|
24,830
|
|
||
|
Repayment of FHLB advances
|
|
(10
|
)
|
|
(2,009
|
)
|
||
|
Net decrease in short-term borrowed funds
|
|
(800
|
)
|
|
—
|
|
||
|
Proceeds from issuance of subordinated notes payable
|
|
6,215
|
|
|
—
|
|
||
|
Repayment of subordinated notes payable
|
|
(6,215
|
)
|
|
—
|
|
||
|
Excess tax benefit from share-based compensation
|
|
48
|
|
|
2
|
|
||
|
Cash dividends paid
|
|
(552
|
)
|
|
(545
|
)
|
||
|
Purchase of treasury stock
|
|
(99
|
)
|
|
(55
|
)
|
||
|
Net cash provided by financing activities
|
|
8,533
|
|
|
22,223
|
|
||
|
Net (decrease) increase in cash and cash equivalents
|
|
(42,251
|
)
|
|
29,642
|
|
||
|
Cash and cash equivalents at the beginning of the period
|
|
130,093
|
|
|
50,819
|
|
||
|
Cash and cash equivalents at the end of the period
|
|
$
|
87,842
|
|
|
$
|
80,461
|
|
|
Supplementary cash flow information
|
|
|
|
|
||||
|
Interest paid on deposits and borrowings
|
|
$
|
13,149
|
|
|
$
|
16,137
|
|
|
Income taxes paid
|
|
3,874
|
|
|
2,950
|
|
||
|
Transfer to foreclosed properties
|
|
1,397
|
|
|
2,218
|
|
||
|
Reissuance of treasury stock
|
|
77
|
|
|
—
|
|
||
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
|
(Dollars in Thousands, Except Share Data)
|
||||||||||||||
|
Basic earnings per common share
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
|
$
|
2,622
|
|
|
$
|
2,179
|
|
|
$
|
6,397
|
|
|
$
|
6,040
|
|
|
Less: earnings allocated to participating securities
|
|
101
|
|
|
83
|
|
|
239
|
|
|
230
|
|
||||
|
Basic earnings allocated to common shareholders
|
|
$
|
2,521
|
|
|
$
|
2,096
|
|
|
$
|
6,158
|
|
|
$
|
5,810
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common shares outstanding, excluding participating securities
|
|
2,539,507
|
|
|
2,511,767
|
|
|
2,533,436
|
|
|
2,502,991
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per common share
|
|
$
|
0.99
|
|
|
$
|
0.83
|
|
|
$
|
2.43
|
|
|
$
|
2.32
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per common share
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings allocated to common shareholders
|
|
$
|
2,521
|
|
|
$
|
2,096
|
|
|
$
|
6,158
|
|
|
$
|
5,810
|
|
|
Reallocation of undistributed earnings
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
||||
|
Diluted earnings allocated to common shareholders
|
|
$
|
2,521
|
|
|
$
|
2,095
|
|
|
$
|
6,158
|
|
|
$
|
5,810
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common shares outstanding, excluding participating securities
|
|
2,539,507
|
|
|
2,511,767
|
|
|
2,533,436
|
|
|
2,502,991
|
|
||||
|
Dilutive effect of share-based awards
|
|
4,978
|
|
|
50
|
|
|
1,752
|
|
|
—
|
|
||||
|
Weighted-average diluted common shares outstanding, excluding participating securities
|
|
2,544,485
|
|
|
2,511,817
|
|
|
2,535,188
|
|
|
2,502,991
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per common share
|
|
$
|
0.99
|
|
|
$
|
0.83
|
|
|
$
|
2.43
|
|
|
$
|
2.32
|
|
|
|
|
Options
|
|
Weighted
Average
Exercise Price
|
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
|||
|
Outstanding at December 31, 2010
|
|
138,766
|
|
|
$
|
22.09
|
|
|
2.75
|
|
Granted
|
|
—
|
|
|
—
|
|
|
|
|
|
Exercised
|
|
—
|
|
|
—
|
|
|
|
|
|
Expired
|
|
(13,732
|
)
|
|
19.00
|
|
|
|
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
|
|
|
Outstanding at December 31, 2011
|
|
125,034
|
|
|
$
|
22.43
|
|
|
1.75
|
|
Exercisable at December 31, 2011
|
|
125,034
|
|
|
$
|
22.43
|
|
|
1.75
|
|
|
|
|
|
|
|
|
|||
|
Outstanding as of December 31, 2011
|
|
125,034
|
|
|
$
|
22.43
|
|
|
1.75
|
|
Granted
|
|
—
|
|
|
—
|
|
|
|
|
|
Exercised
|
|
—
|
|
|
—
|
|
|
|
|
|
Expired
|
|
—
|
|
|
—
|
|
|
|
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
|
|
|
Outstanding at September 30, 2012
|
|
125,034
|
|
|
$
|
22.43
|
|
|
1.00
|
|
Exercisable at September 30, 2012
|
|
125,034
|
|
|
$
|
22.43
|
|
|
1.00
|
|
|
|
Number of
Restricted Shares
|
|
Weighted Average
Grant-Date
Fair Value
|
|||
|
Nonvested balance as of December 31, 2010
|
|
101,182
|
|
|
$
|
14.93
|
|
|
Granted
|
|
34,625
|
|
|
17.05
|
|
|
|
Vested
|
|
(39,939
|
)
|
|
16.24
|
|
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
|
Nonvested balance as of December 31, 2011
|
|
95,868
|
|
|
15.15
|
|
|
|
Granted
|
|
34,923
|
|
|
23.02
|
|
|
|
Vested
|
|
(19,221
|
)
|
|
16.10
|
|
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
|
Nonvested balance as of September 30, 2012
|
|
111,570
|
|
|
$
|
17.45
|
|
|
|
|
As of September 30, 2012
|
||||||||||||||
|
|
|
Amortized cost
|
|
Gross
unrealized
holding gains
|
|
Gross
unrealized
holding losses
|
|
Estimated
fair value
|
||||||||
|
|
|
(In Thousands)
|
||||||||||||||
|
U.S. Government agency obligations - government-sponsored enterprises
|
|
$
|
16,177
|
|
|
$
|
61
|
|
|
$
|
(1
|
)
|
|
$
|
16,237
|
|
|
Municipal obligations
|
|
9,954
|
|
|
133
|
|
|
(31
|
)
|
|
10,056
|
|
||||
|
Collateralized mortgage obligations - government issued
|
|
159,846
|
|
|
4,114
|
|
|
(74
|
)
|
|
163,886
|
|
||||
|
Collateralized mortgage obligations - government-sponsored enterprises
|
|
12,563
|
|
|
74
|
|
|
(11
|
)
|
|
12,626
|
|
||||
|
|
|
$
|
198,540
|
|
|
$
|
4,382
|
|
|
$
|
(117
|
)
|
|
$
|
202,805
|
|
|
|
|
As of December 31, 2011
|
||||||||||||||
|
|
|
Amortized cost
|
|
Gross
unrealized
holding gains
|
|
Gross
unrealized
holding losses
|
|
Estimated
fair value
|
||||||||
|
|
|
(In Thousands)
|
||||||||||||||
|
Municipal obligations
|
|
$
|
2,736
|
|
|
$
|
95
|
|
|
$
|
—
|
|
|
$
|
2,831
|
|
|
Collateralized mortgage obligations - government issued
|
|
161,443
|
|
|
4,022
|
|
|
(64
|
)
|
|
165,401
|
|
||||
|
Collateralized mortgage obligations - government-sponsored enterprises
|
|
2,169
|
|
|
—
|
|
|
(15
|
)
|
|
2,154
|
|
||||
|
|
|
$
|
166,348
|
|
|
$
|
4,117
|
|
|
$
|
(79
|
)
|
|
$
|
170,386
|
|
|
|
|
Amortized Cost
|
|
Estimated
Fair Value
|
||||
|
|
|
(In Thousands)
|
||||||
|
Due in one year or less
|
|
$
|
83
|
|
|
$
|
83
|
|
|
Due in one year through five years
|
|
13,131
|
|
|
13,180
|
|
||
|
Due in five through ten years
|
|
16,474
|
|
|
16,764
|
|
||
|
Due in over ten years
|
|
168,852
|
|
|
172,778
|
|
||
|
|
|
$
|
198,540
|
|
|
$
|
202,805
|
|
|
|
|
As of September 30, 2012
|
||||||||||||||||||||||
|
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
|
|
|
Fair value
|
|
Unrealized
losses
|
|
Fair value
|
|
Unrealized
losses
|
|
Fair value
|
|
Unrealized
losses
|
||||||||||||
|
|
|
(In Thousands)
|
||||||||||||||||||||||
|
U.S. Government agency obligations - government-sponsored enterprises
|
|
$
|
1,499
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,499
|
|
|
$
|
1
|
|
|
Municipal obligations
|
|
3,601
|
|
|
31
|
|
|
—
|
|
|
—
|
|
|
3,601
|
|
|
31
|
|
||||||
|
Collateralized mortgage obligations - government issued
|
|
15,717
|
|
|
74
|
|
|
—
|
|
|
—
|
|
|
15,717
|
|
|
74
|
|
||||||
|
Collateralized mortgage obligations - government-sponsored enterprises
|
|
3,652
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
3,652
|
|
|
11
|
|
||||||
|
|
|
$
|
24,469
|
|
|
$
|
117
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24,469
|
|
|
$
|
117
|
|
|
|
|
As of December 31, 2011
|
||||||||||||||||||||||
|
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
|
|
|
Fair value
|
|
Unrealized
losses
|
|
Fair value
|
|
Unrealized
losses
|
|
Fair value
|
|
Unrealized
losses
|
||||||||||||
|
|
|
(In Thousands)
|
||||||||||||||||||||||
|
Collateralized mortgage obligations - government issued
|
|
$
|
16,336
|
|
|
$
|
64
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
16,336
|
|
|
$
|
64
|
|
|
Collateralized mortgage obligations - government-sponsored enterprises
|
|
2,076
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
2,076
|
|
|
15
|
|
||||||
|
|
|
$
|
18,412
|
|
|
$
|
79
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,412
|
|
|
$
|
79
|
|
|
|
|
September 30,
2012 |
|
December 31,
2011 |
||||
|
|
|
(In Thousands)
|
||||||
|
Commercial real estate
|
|
|
|
|
||||
|
Commercial real estate — owner occupied
|
|
$
|
153,534
|
|
|
$
|
150,528
|
|
|
Commercial real estate — non-owner occupied
|
|
295,852
|
|
|
304,597
|
|
||
|
Construction and land development
|
|
50,158
|
|
|
38,124
|
|
||
|
Multi-family
|
|
57,565
|
|
|
43,905
|
|
||
|
1-4 family
|
|
33,602
|
|
|
43,513
|
|
||
|
Total commercial real estate
|
|
590,711
|
|
|
580,667
|
|
||
|
Commercial and industrial
|
|
255,202
|
|
|
237,099
|
|
||
|
Direct financing leases, net
|
|
16,462
|
|
|
17,128
|
|
||
|
Consumer and other
|
|
|
|
|
||||
|
Home equity and second mortgages
|
|
4,670
|
|
|
4,970
|
|
||
|
Other
|
|
11,789
|
|
|
11,682
|
|
||
|
Total consumer and other
|
|
16,459
|
|
|
16,652
|
|
||
|
Total gross loans and leases receivable
|
|
878,834
|
|
|
851,546
|
|
||
|
Less:
|
|
|
|
|
||||
|
Allowance for loan and lease losses
|
|
14,706
|
|
|
14,155
|
|
||
|
Deferred loan fees
|
|
642
|
|
|
704
|
|
||
|
Loans and leases receivable, net
|
|
$
|
863,486
|
|
|
$
|
836,687
|
|
|
|
|
Category
|
|
|
||||||||||||||||
|
As of September 30, 2012
|
|
I
|
|
II
|
|
III
|
|
IV
|
|
Total
|
||||||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial real estate — owner occupied
|
|
$
|
128,661
|
|
|
$
|
6,778
|
|
|
$
|
17,166
|
|
|
$
|
929
|
|
|
$
|
153,534
|
|
|
Commercial real estate — non-owner occupied
|
|
228,493
|
|
|
40,038
|
|
|
26,490
|
|
|
831
|
|
|
295,852
|
|
|||||
|
Construction and land development
|
|
33,845
|
|
|
1,485
|
|
|
9,089
|
|
|
5,739
|
|
|
50,158
|
|
|||||
|
Multi-family
|
|
49,875
|
|
|
6,848
|
|
|
793
|
|
|
49
|
|
|
57,565
|
|
|||||
|
1-4 family
|
|
18,331
|
|
|
4,510
|
|
|
8,074
|
|
|
2,687
|
|
|
33,602
|
|
|||||
|
Total commercial real estate
|
|
459,205
|
|
|
59,659
|
|
|
61,612
|
|
|
10,235
|
|
|
590,711
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
|
231,407
|
|
|
7,866
|
|
|
14,336
|
|
|
1,593
|
|
|
255,202
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Direct financing leases, net
|
|
11,933
|
|
|
2,862
|
|
|
1,667
|
|
|
—
|
|
|
16,462
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Home equity and second mortgages
|
|
3,531
|
|
|
167
|
|
|
181
|
|
|
791
|
|
|
4,670
|
|
|||||
|
Other
|
|
10,665
|
|
|
—
|
|
|
—
|
|
|
1,124
|
|
|
11,789
|
|
|||||
|
Total consumer and other
|
|
14,196
|
|
|
167
|
|
|
181
|
|
|
1,915
|
|
|
16,459
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total gross loans and leases receivable
|
|
$
|
716,741
|
|
|
$
|
70,554
|
|
|
$
|
77,796
|
|
|
$
|
13,743
|
|
|
$
|
878,834
|
|
|
Category as a % of total portfolio
|
|
81.56
|
%
|
|
8.03
|
%
|
|
8.85
|
%
|
|
1.56
|
%
|
|
100.00
|
%
|
|||||
|
|
|
Category
|
|
|
||||||||||||||||
|
As of December 31, 2011
|
|
I
|
|
II
|
|
III
|
|
IV
|
|
Total
|
||||||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial real estate — owner occupied
|
|
$
|
117,065
|
|
|
$
|
16,488
|
|
|
$
|
14,004
|
|
|
$
|
2,971
|
|
|
$
|
150,528
|
|
|
Commercial real estate — non-owner occupied
|
|
236,868
|
|
|
34,823
|
|
|
30,657
|
|
|
2,249
|
|
|
304,597
|
|
|||||
|
Construction and land development
|
|
20,660
|
|
|
5,367
|
|
|
4,867
|
|
|
7,230
|
|
|
38,124
|
|
|||||
|
Multi-family
|
|
34,162
|
|
|
6,930
|
|
|
804
|
|
|
2,009
|
|
|
43,905
|
|
|||||
|
1-4 family
|
|
23,266
|
|
|
11,637
|
|
|
4,993
|
|
|
3,617
|
|
|
43,513
|
|
|||||
|
Total commercial real estate
|
|
432,021
|
|
|
75,245
|
|
|
55,325
|
|
|
18,076
|
|
|
580,667
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial and industrial
|
|
198,018
|
|
|
25,070
|
|
|
12,453
|
|
|
1,558
|
|
|
237,099
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Direct financing leases, net
|
|
11,398
|
|
|
5,026
|
|
|
686
|
|
|
18
|
|
|
17,128
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Home equity and second mortgages
|
|
3,524
|
|
|
188
|
|
|
256
|
|
|
1,002
|
|
|
4,970
|
|
|||||
|
Other
|
|
10,459
|
|
|
—
|
|
|
—
|
|
|
1,223
|
|
|
11,682
|
|
|||||
|
Total consumer and other
|
|
13,983
|
|
|
188
|
|
|
256
|
|
|
2,225
|
|
|
16,652
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total gross loans and leases receivable
|
|
$
|
655,420
|
|
|
$
|
105,529
|
|
|
$
|
68,720
|
|
|
$
|
21,877
|
|
|
$
|
851,546
|
|
|
Category as a % of total portfolio
|
|
76.97
|
%
|
|
12.39
|
%
|
|
8.07
|
%
|
|
2.57
|
%
|
|
100.00
|
%
|
|||||
|
As of September 30, 2012
|
|
30-59
days past due |
|
60-89
days past due |
|
Greater
than 90 days past due |
|
Total past due
|
|
Current
|
|
Total loans
|
||||||||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||||||||||||
|
Accruing loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner occupied
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
152,605
|
|
|
$
|
152,605
|
|
|
Non-owner occupied
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
295,388
|
|
|
295,388
|
|
||||||
|
Construction and land development
|
|
4,025
|
|
|
—
|
|
|
—
|
|
|
4,025
|
|
|
40,924
|
|
|
44,949
|
|
||||||
|
Multi-family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,516
|
|
|
57,516
|
|
||||||
|
1-4 family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,915
|
|
|
30,915
|
|
||||||
|
Commercial & industrial
|
|
42
|
|
|
—
|
|
|
—
|
|
|
42
|
|
|
253,567
|
|
|
253,609
|
|
||||||
|
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,462
|
|
|
16,462
|
|
||||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Home equity and second mortgages
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,879
|
|
|
3,879
|
|
||||||
|
Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,665
|
|
|
10,665
|
|
||||||
|
Total
|
|
4,067
|
|
|
—
|
|
|
—
|
|
|
4,067
|
|
|
861,921
|
|
|
865,988
|
|
||||||
|
Non-accruing loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner occupied
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
117
|
|
|
$
|
117
|
|
|
$
|
812
|
|
|
$
|
929
|
|
|
Non-owner occupied
|
|
—
|
|
|
—
|
|
|
464
|
|
|
464
|
|
|
—
|
|
|
464
|
|
||||||
|
Construction and land development
|
|
—
|
|
|
—
|
|
|
538
|
|
|
538
|
|
|
4,671
|
|
|
5,209
|
|
||||||
|
Multi-family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49
|
|
|
49
|
|
||||||
|
1-4 family
|
|
75
|
|
|
—
|
|
|
618
|
|
|
693
|
|
|
1,994
|
|
|
2,687
|
|
||||||
|
Commercial & industrial
|
|
—
|
|
|
—
|
|
|
208
|
|
|
208
|
|
|
1,385
|
|
|
1,593
|
|
||||||
|
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Home equity and second mortgages
|
|
—
|
|
|
—
|
|
|
128
|
|
|
128
|
|
|
663
|
|
|
791
|
|
||||||
|
Other
|
|
—
|
|
|
—
|
|
|
1,124
|
|
|
1,124
|
|
|
—
|
|
|
1,124
|
|
||||||
|
Total
|
|
75
|
|
|
—
|
|
|
3,197
|
|
|
3,272
|
|
|
9,574
|
|
|
12,846
|
|
||||||
|
Total loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner occupied
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
117
|
|
|
$
|
117
|
|
|
$
|
153,417
|
|
|
$
|
153,534
|
|
|
Non-owner occupied
|
|
—
|
|
|
—
|
|
|
464
|
|
|
464
|
|
|
295,388
|
|
|
295,852
|
|
||||||
|
Construction and land development
|
|
4,025
|
|
|
—
|
|
|
538
|
|
|
4,563
|
|
|
45,595
|
|
|
50,158
|
|
||||||
|
Multi-family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,565
|
|
|
57,565
|
|
||||||
|
1-4 family
|
|
75
|
|
|
—
|
|
|
618
|
|
|
693
|
|
|
32,909
|
|
|
33,602
|
|
||||||
|
Commercial & industrial
|
|
42
|
|
|
—
|
|
|
208
|
|
|
250
|
|
|
254,952
|
|
|
255,202
|
|
||||||
|
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,462
|
|
|
16,462
|
|
||||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Home equity and second mortgages
|
|
—
|
|
|
—
|
|
|
128
|
|
|
128
|
|
|
4,542
|
|
|
4,670
|
|
||||||
|
Other
|
|
—
|
|
|
—
|
|
|
1,124
|
|
|
1,124
|
|
|
10,665
|
|
|
11,789
|
|
||||||
|
Total
|
|
$
|
4,142
|
|
|
$
|
—
|
|
|
$
|
3,197
|
|
|
$
|
7,339
|
|
|
$
|
871,495
|
|
|
$
|
878,834
|
|
|
Percent of portfolio
|
|
0.47
|
%
|
|
—
|
%
|
|
0.37
|
%
|
|
0.84
|
%
|
|
99.16
|
%
|
|
100.00
|
%
|
||||||
|
As of December 31, 2011
|
|
30-59
days past due |
|
60-89
days past due |
|
Greater
than 90 days past due |
|
Total past due
|
|
Current
|
|
Total loans
|
||||||||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||||||||||||
|
Accruing loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner occupied
|
|
$
|
106
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
106
|
|
|
$
|
147,450
|
|
|
$
|
147,556
|
|
|
Non-owner occupied
|
|
—
|
|
|
131
|
|
|
—
|
|
|
131
|
|
|
302,217
|
|
|
302,348
|
|
||||||
|
Construction and land development
|
|
3,942
|
|
|
—
|
|
|
—
|
|
|
3,942
|
|
|
26,953
|
|
|
30,895
|
|
||||||
|
Multi-family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,896
|
|
|
41,896
|
|
||||||
|
1-4 family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40,007
|
|
|
40,007
|
|
||||||
|
Commercial & industrial
|
|
25
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
235,516
|
|
|
235,541
|
|
||||||
|
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,110
|
|
|
17,110
|
|
||||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Home equity and second mortgages
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,968
|
|
|
3,968
|
|
||||||
|
Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,459
|
|
|
10,459
|
|
||||||
|
Total
|
|
4,073
|
|
|
131
|
|
|
—
|
|
|
4,204
|
|
|
825,576
|
|
|
829,780
|
|
||||||
|
Non-accruing loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner occupied
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,011
|
|
|
$
|
2,011
|
|
|
$
|
961
|
|
|
$
|
2,972
|
|
|
Non-owner occupied
|
|
—
|
|
|
155
|
|
|
1,625
|
|
|
1,780
|
|
|
469
|
|
|
2,249
|
|
||||||
|
Construction and land development
|
|
114
|
|
|
515
|
|
|
704
|
|
|
1,333
|
|
|
5,896
|
|
|
7,229
|
|
||||||
|
Multi-family
|
|
—
|
|
|
—
|
|
|
2,009
|
|
|
2,009
|
|
|
—
|
|
|
2,009
|
|
||||||
|
1-4 family
|
|
404
|
|
|
224
|
|
|
495
|
|
|
1,123
|
|
|
2,383
|
|
|
3,506
|
|
||||||
|
Commercial & industrial
|
|
21
|
|
|
—
|
|
|
298
|
|
|
319
|
|
|
1,239
|
|
|
1,558
|
|
||||||
|
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
18
|
|
||||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Home equity and second mortgages
|
|
—
|
|
|
40
|
|
|
315
|
|
|
355
|
|
|
647
|
|
|
1,002
|
|
||||||
|
Other
|
|
—
|
|
|
—
|
|
|
1,222
|
|
|
1,222
|
|
|
1
|
|
|
1,223
|
|
||||||
|
Total
|
|
539
|
|
|
934
|
|
|
8,679
|
|
|
10,152
|
|
|
11,614
|
|
|
21,766
|
|
||||||
|
Total loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owner occupied
|
|
$
|
106
|
|
|
$
|
—
|
|
|
$
|
2,011
|
|
|
$
|
2,117
|
|
|
$
|
148,411
|
|
|
$
|
150,528
|
|
|
Non-owner occupied
|
|
—
|
|
|
286
|
|
|
1,625
|
|
|
1,911
|
|
|
302,686
|
|
|
304,597
|
|
||||||
|
Construction and land development
|
|
4,056
|
|
|
515
|
|
|
704
|
|
|
5,275
|
|
|
32,849
|
|
|
38,124
|
|
||||||
|
Multi-family
|
|
—
|
|
|
—
|
|
|
2,009
|
|
|
2,009
|
|
|
41,896
|
|
|
43,905
|
|
||||||
|
1-4 family
|
|
404
|
|
|
224
|
|
|
495
|
|
|
1,123
|
|
|
42,390
|
|
|
43,513
|
|
||||||
|
Commercial & industrial
|
|
46
|
|
|
—
|
|
|
298
|
|
|
344
|
|
|
236,755
|
|
|
237,099
|
|
||||||
|
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,128
|
|
|
17,128
|
|
||||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Home equity and second mortgages
|
|
—
|
|
|
40
|
|
|
315
|
|
|
355
|
|
|
4,615
|
|
|
4,970
|
|
||||||
|
Other
|
|
—
|
|
|
—
|
|
|
1,222
|
|
|
1,222
|
|
|
10,460
|
|
|
11,682
|
|
||||||
|
Total
|
|
$
|
4,612
|
|
|
$
|
1,065
|
|
|
$
|
8,679
|
|
|
$
|
14,356
|
|
|
$
|
837,190
|
|
|
$
|
851,546
|
|
|
Percent of portfolio
|
|
0.54
|
%
|
|
0.12
|
%
|
|
1.02
|
%
|
|
1.68
|
%
|
|
98.32
|
%
|
|
100.00
|
%
|
||||||
|
|
|
September 30,
2012 |
|
December 31,
2011 |
||||
|
|
|
(Dollars in Thousands)
|
||||||
|
Non-accrual loans and leases
|
|
|
|
|
||||
|
Commercial real estate:
|
|
|
|
|
||||
|
Commercial real estate — owner occupied
|
|
$
|
929
|
|
|
$
|
2,972
|
|
|
Commercial real estate — non-owner occupied
|
|
464
|
|
|
2,249
|
|
||
|
Construction and land development
|
|
5,209
|
|
|
7,229
|
|
||
|
Multi-family
|
|
49
|
|
|
2,009
|
|
||
|
1-4 family
|
|
2,687
|
|
|
3,506
|
|
||
|
Total non-accrual commercial real estate
|
|
9,338
|
|
|
17,965
|
|
||
|
Commercial and industrial
|
|
1,593
|
|
|
1,558
|
|
||
|
Direct financing leases, net
|
|
—
|
|
|
18
|
|
||
|
Consumer and other:
|
|
|
|
|
||||
|
Home equity and second mortgage
|
|
791
|
|
|
1,002
|
|
||
|
Other
|
|
1,124
|
|
|
1,223
|
|
||
|
Total non-accrual consumer and other loans
|
|
1,915
|
|
|
2,225
|
|
||
|
Total non-accrual loans and leases
|
|
12,846
|
|
|
21,766
|
|
||
|
Foreclosed properties, net
|
|
2,187
|
|
|
2,236
|
|
||
|
Total non-performing assets
|
|
$
|
15,033
|
|
|
$
|
24,002
|
|
|
Performing troubled debt restructurings
|
|
$
|
897
|
|
|
$
|
111
|
|
|
|
|
September 30,
2012 |
|
December 31,
2011 |
||
|
Total non-accrual loans and leases to gross loans and leases
|
|
1.46
|
%
|
|
2.56
|
%
|
|
Total non-performing assets to total gross loans and leases plus foreclosed properties, net
|
|
1.71
|
|
|
2.81
|
|
|
Total non-performing assets to total assets
|
|
1.26
|
|
|
2.04
|
|
|
Allowance for loan and lease losses to gross loans and leases
|
|
1.67
|
|
|
1.66
|
|
|
Allowance for loan and lease losses to non-accrual loans and leases
|
|
114.48
|
|
|
65.03
|
|
|
|
|
As of September 30, 2012
|
|
As of December 31, 2011
|
||||||||||||||||
|
|
|
Number
of
Loans
|
|
Pre-Modification
Recorded
Investment
|
|
Post-Modification
Recorded
Investment
|
|
Number
of
Loans
|
|
Pre-Modification
Recorded
Investment
|
|
Post-Modification
Recorded
Investment
|
||||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||||||||
|
Troubled debt restructurings:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial real estate — owner occupied
|
|
4
|
|
$
|
338
|
|
|
$
|
277
|
|
|
5
|
|
$
|
380
|
|
|
$
|
352
|
|
|
Commercial real estate — non-owner occupied
|
|
6
|
|
972
|
|
|
831
|
|
|
6
|
|
971
|
|
|
902
|
|
||||
|
Construction and land development
|
|
3
|
|
8,044
|
|
|
4,983
|
|
|
4
|
|
8,457
|
|
|
5,692
|
|
||||
|
Multi-family
|
|
1
|
|
184
|
|
|
49
|
|
|
—
|
|
—
|
|
|
—
|
|
||||
|
1-4 family
|
|
14
|
|
2,951
|
|
|
2,613
|
|
|
15
|
|
3,152
|
|
|
3,031
|
|
||||
|
Commercial and industrial
|
|
7
|
|
2,250
|
|
|
1,048
|
|
|
9
|
|
2,394
|
|
|
1,393
|
|
||||
|
Direct financing leases, net
|
|
—
|
|
—
|
|
|
—
|
|
|
1
|
|
32
|
|
|
18
|
|
||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Home equity and second mortgage
|
|
8
|
|
865
|
|
|
770
|
|
|
8
|
|
865
|
|
|
813
|
|
||||
|
Other
|
|
1
|
|
2,076
|
|
|
1,124
|
|
|
1
|
|
2,076
|
|
|
1,222
|
|
||||
|
Total
|
|
44
|
|
$
|
17,680
|
|
|
$
|
11,695
|
|
|
49
|
|
$
|
18,327
|
|
|
$
|
13,423
|
|
|
|
|
As of September 30, 2012
|
|
As of December 31, 2011
|
||||||||||
|
|
|
Number
of
Loans
|
|
Recorded Investment
|
|
Number
of
Loans
|
|
Recorded Investment
|
||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
||||||
|
Extension of term
|
|
2
|
|
|
$
|
123
|
|
|
2
|
|
|
$
|
127
|
|
|
Combination of extension and interest rate concession
|
|
26
|
|
|
8,630
|
|
|
28
|
|
|
9,850
|
|
||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
||||||
|
Extension of term
|
|
3
|
|
|
295
|
|
|
5
|
|
|
406
|
|
||
|
Combination of extension and interest rate concession
|
|
4
|
|
|
753
|
|
|
4
|
|
|
987
|
|
||
|
Consumer and other
|
|
|
|
|
|
|
|
|
||||||
|
Extension of term
|
|
2
|
|
|
1,211
|
|
|
5
|
|
|
1,603
|
|
||
|
Combination of extension and interest rate concession
|
|
7
|
|
|
683
|
|
|
4
|
|
|
432
|
|
||
|
Direct financing leases, net
|
|
|
|
|
|
|
|
|
||||||
|
Extension of term
|
|
—
|
|
|
—
|
|
|
1
|
|
|
18
|
|
||
|
Total
|
|
44
|
|
|
$
|
11,695
|
|
|
49
|
|
|
$
|
13,423
|
|
|
|
|
Nine months ended September 30, 2012
|
||||
|
|
|
Number
of
Loans
|
|
Recorded Investment
|
||
|
|
|
(Dollars in Thousands)
|
||||
|
Commercial real estate:
|
|
|
|
|
||
|
Construction and land development
|
|
1
|
|
$
|
110
|
|
|
1-4 family
|
|
1
|
|
223
|
|
|
|
Commercial and industrial
|
|
1
|
|
18
|
|
|
|
Consumer and other:
|
|
|
|
|
||
|
Home equity and second mortgage
|
|
1
|
|
20
|
|
|
|
Total
|
|
4
|
|
$
|
371
|
|
|
|
|
Impaired Loans and Leases
|
||||||||||||||||||||||||||
|
|
|
As of and for the Nine Months Ended September 30, 2012
|
||||||||||||||||||||||||||
|
|
|
Recorded
investment
|
|
Unpaid
principal
balance
|
|
Impairment
reserve
|
|
Average
recorded
investment
(1)
|
|
Foregone
interest
income
|
|
Interest
income
recognized
|
|
Net
foregone
interest
income
|
||||||||||||||
|
|
|
(In Thousands)
|
||||||||||||||||||||||||||
|
With no impairment reserve recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Owner occupied
|
|
$
|
929
|
|
|
$
|
929
|
|
|
$
|
—
|
|
|
$
|
1,710
|
|
|
$
|
124
|
|
|
$
|
2
|
|
|
$
|
122
|
|
|
Non-owner occupied
|
|
676
|
|
|
676
|
|
|
—
|
|
|
1,433
|
|
|
174
|
|
|
207
|
|
|
(33
|
)
|
|||||||
|
Construction and land development
|
|
5,209
|
|
|
8,786
|
|
|
—
|
|
|
6,089
|
|
|
190
|
|
|
24
|
|
|
166
|
|
|||||||
|
Multi-family
|
|
49
|
|
|
416
|
|
|
—
|
|
|
403
|
|
|
58
|
|
|
60
|
|
|
(2
|
)
|
|||||||
|
1-4 family
|
|
1,813
|
|
|
1,915
|
|
|
—
|
|
|
2,043
|
|
|
113
|
|
|
—
|
|
|
113
|
|
|||||||
|
Commercial and industrial
|
|
862
|
|
|
1,031
|
|
|
—
|
|
|
1,440
|
|
|
80
|
|
|
25
|
|
|
55
|
|
|||||||
|
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|||||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Home equity and second mortgages
|
|
668
|
|
|
668
|
|
|
—
|
|
|
782
|
|
|
44
|
|
|
1
|
|
|
43
|
|
|||||||
|
Other
|
|
1,124
|
|
|
1,612
|
|
|
—
|
|
|
1,164
|
|
|
85
|
|
|
1
|
|
|
84
|
|
|||||||
|
Total
|
|
11,330
|
|
|
16,033
|
|
|
—
|
|
|
15,069
|
|
|
868
|
|
|
321
|
|
|
547
|
|
|||||||
|
With impairment reserve recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Owner occupied
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Non-owner occupied
|
|
155
|
|
|
155
|
|
|
155
|
|
|
155
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|||||||
|
Construction and land development
|
|
530
|
|
|
530
|
|
|
190
|
|
|
541
|
|
|
15
|
|
|
—
|
|
|
15
|
|
|||||||
|
Multi-family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
1-4 family
|
|
874
|
|
|
875
|
|
|
322
|
|
|
892
|
|
|
38
|
|
|
—
|
|
|
38
|
|
|||||||
|
Commercial and industrial
|
|
731
|
|
|
3,361
|
|
|
205
|
|
|
1,856
|
|
|
170
|
|
|
—
|
|
|
170
|
|
|||||||
|
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Home equity and second mortgages
|
|
123
|
|
|
123
|
|
|
94
|
|
|
140
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|||||||
|
Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total
|
|
2,413
|
|
|
5,044
|
|
|
966
|
|
|
3,584
|
|
|
232
|
|
|
—
|
|
|
232
|
|
|||||||
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Owner occupied
|
|
$
|
929
|
|
|
$
|
929
|
|
|
$
|
—
|
|
|
$
|
1,710
|
|
|
$
|
124
|
|
|
$
|
2
|
|
|
$
|
122
|
|
|
Non-owner occupied
|
|
831
|
|
|
831
|
|
|
155
|
|
|
1,588
|
|
|
176
|
|
|
207
|
|
|
(31
|
)
|
|||||||
|
Construction and land development
|
|
5,739
|
|
|
9,316
|
|
|
190
|
|
|
6,630
|
|
|
205
|
|
|
24
|
|
|
181
|
|
|||||||
|
Multi-family
|
|
49
|
|
|
416
|
|
|
—
|
|
|
403
|
|
|
58
|
|
|
60
|
|
|
(2
|
)
|
|||||||
|
1-4 family
|
|
2,687
|
|
|
2,790
|
|
|
322
|
|
|
2,935
|
|
|
151
|
|
|
—
|
|
|
151
|
|
|||||||
|
Commercial and industrial
|
|
1,593
|
|
|
4,392
|
|
|
205
|
|
|
3,296
|
|
|
250
|
|
|
25
|
|
|
225
|
|
|||||||
|
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|||||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Home equity and second mortgages
|
|
791
|
|
|
791
|
|
|
94
|
|
|
922
|
|
|
51
|
|
|
1
|
|
|
50
|
|
|||||||
|
Other
|
|
1,124
|
|
|
1,612
|
|
|
—
|
|
|
1,164
|
|
|
85
|
|
|
1
|
|
|
84
|
|
|||||||
|
Grand total
|
|
$
|
13,743
|
|
|
$
|
21,077
|
|
|
$
|
966
|
|
|
$
|
18,653
|
|
|
$
|
1,100
|
|
|
$
|
321
|
|
|
$
|
779
|
|
|
(1)
|
Average recorded investment is calculated primarily using daily average balances.
|
|
|
|
Impaired Loans and Leases
|
||||||||||||||||||||||||||
|
|
|
As of and for the Year Ended December 31, 2011
|
||||||||||||||||||||||||||
|
|
|
Recorded
investment |
|
Unpaid
principal balance |
|
Impairment
reserve |
|
Average
recorded investment (1) |
|
Foregone
interest income |
|
Interest
income recognized |
|
Net
Foregone Interest Income |
||||||||||||||
|
|
|
(In Thousands)
|
||||||||||||||||||||||||||
|
With no impairment reserve recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Owner occupied
|
|
$
|
2,455
|
|
|
$
|
3,669
|
|
|
$
|
—
|
|
|
$
|
5,177
|
|
|
$
|
450
|
|
|
$
|
200
|
|
|
$
|
250
|
|
|
Non-owner occupied
|
|
2,249
|
|
|
4,081
|
|
|
—
|
|
|
5,261
|
|
|
424
|
|
|
—
|
|
|
424
|
|
|||||||
|
Construction and land development
|
|
6,383
|
|
|
9,927
|
|
|
—
|
|
|
7,974
|
|
|
350
|
|
|
48
|
|
|
302
|
|
|||||||
|
Multi-family
|
|
2,009
|
|
|
2,246
|
|
|
—
|
|
|
3,075
|
|
|
362
|
|
|
—
|
|
|
362
|
|
|||||||
|
1-4 family
|
|
2,628
|
|
|
3,016
|
|
|
—
|
|
|
3,160
|
|
|
277
|
|
|
108
|
|
|
169
|
|
|||||||
|
Commercial and industrial
|
|
1,139
|
|
|
1,320
|
|
|
—
|
|
|
3,820
|
|
|
384
|
|
|
424
|
|
|
(40
|
)
|
|||||||
|
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Home equity and second mortgages
|
|
803
|
|
|
827
|
|
|
—
|
|
|
884
|
|
|
62
|
|
|
1
|
|
|
61
|
|
|||||||
|
Other
|
|
1,222
|
|
|
1,682
|
|
|
—
|
|
|
1,691
|
|
|
138
|
|
|
6
|
|
|
132
|
|
|||||||
|
Total
|
|
18,888
|
|
|
26,768
|
|
|
—
|
|
|
31,042
|
|
|
2,447
|
|
|
787
|
|
|
1,660
|
|
|||||||
|
With impairment reserve recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Owner occupied
|
|
$
|
517
|
|
|
$
|
517
|
|
|
$
|
13
|
|
|
$
|
358
|
|
|
$
|
81
|
|
|
$
|
—
|
|
|
$
|
81
|
|
|
Non-owner occupied
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Construction and land development
|
|
846
|
|
|
846
|
|
|
130
|
|
|
483
|
|
|
48
|
|
|
—
|
|
|
48
|
|
|||||||
|
Multi-family
|
|
—
|
|
|
—
|
|
|
34
|
|
|
287
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
1-4 family
|
|
989
|
|
|
989
|
|
|
337
|
|
|
1,017
|
|
|
61
|
|
|
—
|
|
|
61
|
|
|||||||
|
Commercial and industrial
|
|
419
|
|
|
419
|
|
|
276
|
|
|
384
|
|
|
24
|
|
|
—
|
|
|
24
|
|
|||||||
|
Direct financing leases, net
|
|
18
|
|
|
18
|
|
|
18
|
|
|
13
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Home equity and second mortgages
|
|
199
|
|
|
199
|
|
|
79
|
|
|
208
|
|
|
20
|
|
|
—
|
|
|
20
|
|
|||||||
|
Other
|
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total
|
|
2,989
|
|
|
2,989
|
|
|
888
|
|
|
2,751
|
|
|
235
|
|
|
—
|
|
|
235
|
|
|||||||
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Owner occupied
|
|
$
|
2,972
|
|
|
$
|
4,186
|
|
|
$
|
13
|
|
|
$
|
5,535
|
|
|
$
|
531
|
|
|
$
|
200
|
|
|
$
|
331
|
|
|
Non-owner occupied
|
|
2,249
|
|
|
4,081
|
|
|
—
|
|
|
5,261
|
|
|
424
|
|
|
—
|
|
|
424
|
|
|||||||
|
Construction and land development
|
|
7,229
|
|
|
10,773
|
|
|
130
|
|
|
8,457
|
|
|
398
|
|
|
48
|
|
|
350
|
|
|||||||
|
Multi-family
|
|
2,009
|
|
|
2,246
|
|
|
34
|
|
|
3,362
|
|
|
362
|
|
|
—
|
|
|
362
|
|
|||||||
|
1-4 family
|
|
3,617
|
|
|
4,005
|
|
|
337
|
|
|
4,177
|
|
|
338
|
|
|
108
|
|
|
230
|
|
|||||||
|
Commercial and industrial
|
|
1,558
|
|
|
1,739
|
|
|
276
|
|
|
4,204
|
|
|
408
|
|
|
424
|
|
|
(16
|
)
|
|||||||
|
Direct financing leases, net
|
|
18
|
|
|
18
|
|
|
18
|
|
|
13
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||||
|
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Home equity and second mortgages
|
|
1,002
|
|
|
1,026
|
|
|
79
|
|
|
1,092
|
|
|
82
|
|
|
1
|
|
|
81
|
|
|||||||
|
Other
|
|
1,223
|
|
|
1,683
|
|
|
1
|
|
|
1,692
|
|
|
138
|
|
|
6
|
|
|
132
|
|
|||||||
|
Grand total
|
|
$
|
21,877
|
|
|
$
|
29,757
|
|
|
$
|
888
|
|
|
$
|
33,793
|
|
|
$
|
2,682
|
|
|
$
|
787
|
|
|
$
|
1,895
|
|
|
(1)
|
Average recorded investment is calculated primarily using daily average balances.
|
|
|
|
As of and for the Nine Months Ended September 30, 2012
|
||||||||||||||||||
|
|
|
Commercial
real estate
|
|
Commercial
and
industrial
|
|
Consumer
and other
|
|
Direct
financing
leases, net
|
|
Total
|
||||||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||||||||
|
Allowance for credit losses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Beginning balance
|
|
$
|
9,554
|
|
|
$
|
3,977
|
|
|
$
|
384
|
|
|
$
|
240
|
|
|
$
|
14,155
|
|
|
Charge-offs
|
|
(467
|
)
|
|
(2,668
|
)
|
|
(107
|
)
|
|
—
|
|
|
(3,242
|
)
|
|||||
|
Recoveries
|
|
291
|
|
|
65
|
|
|
38
|
|
|
—
|
|
|
394
|
|
|||||
|
Provision
|
|
572
|
|
|
2,764
|
|
|
83
|
|
|
(20
|
)
|
|
3,399
|
|
|||||
|
Ending balance
|
|
$
|
9,950
|
|
|
$
|
4,138
|
|
|
$
|
398
|
|
|
$
|
220
|
|
|
$
|
14,706
|
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
667
|
|
|
$
|
205
|
|
|
$
|
94
|
|
|
$
|
—
|
|
|
$
|
966
|
|
|
Ending balance: collectively evaluated for impairment
|
|
$
|
9,283
|
|
|
$
|
3,933
|
|
|
$
|
304
|
|
|
$
|
220
|
|
|
$
|
13,740
|
|
|
Ending balance: loans acquired with deteriorated credit quality
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans and lease receivables:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Ending balance, gross
|
|
$
|
590,711
|
|
|
$
|
255,202
|
|
|
$
|
16,459
|
|
|
$
|
16,462
|
|
|
$
|
878,834
|
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
10,235
|
|
|
$
|
1,593
|
|
|
$
|
1,915
|
|
|
$
|
—
|
|
|
$
|
13,743
|
|
|
Ending balance: collectively evaluated for impairment
|
|
$
|
580,476
|
|
|
$
|
253,609
|
|
|
$
|
14,544
|
|
|
$
|
16,462
|
|
|
$
|
865,091
|
|
|
Ending balance: loans acquired with deteriorated credit quality
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Allowance as % of gross loans
|
|
1.68
|
%
|
|
1.62
|
%
|
|
2.42
|
%
|
|
1.34
|
%
|
|
1.67
|
%
|
|||||
|
|
|
As of and for the Nine Months Ended September 30, 2011
|
||||||||||||||||||
|
|
|
Commercial
real estate
|
|
Commercial
and
industrial
|
|
Consumer
and other
|
|
Direct
financing
leases, net
|
|
Total
|
||||||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||||||||
|
Allowance for credit losses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Beginning balance
|
|
$
|
11,267
|
|
|
$
|
4,277
|
|
|
$
|
482
|
|
|
$
|
245
|
|
|
$
|
16,271
|
|
|
Charge-offs
|
|
(5,444
|
)
|
|
(471
|
)
|
|
(325
|
)
|
|
—
|
|
|
(6,240
|
)
|
|||||
|
Recoveries
|
|
277
|
|
|
432
|
|
|
69
|
|
|
19
|
|
|
797
|
|
|||||
|
Provision
|
|
3,488
|
|
|
(338
|
)
|
|
187
|
|
|
(24
|
)
|
|
3,313
|
|
|||||
|
Ending balance
|
|
$
|
9,588
|
|
|
$
|
3,900
|
|
|
$
|
413
|
|
|
$
|
240
|
|
|
$
|
14,141
|
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
757
|
|
|
$
|
252
|
|
|
$
|
82
|
|
|
$
|
25
|
|
|
$
|
1,116
|
|
|
Ending balance: collectively evaluated for impairment
|
|
$
|
8,831
|
|
|
$
|
3,648
|
|
|
$
|
331
|
|
|
$
|
215
|
|
|
$
|
13,025
|
|
|
Ending balance: loans acquired with deteriorated credit quality
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans and lease receivables:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Ending balance, gross
|
|
$
|
602,869
|
|
|
$
|
224,257
|
|
|
$
|
18,012
|
|
|
$
|
16,324
|
|
|
$
|
861,462
|
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
22,900
|
|
|
$
|
1,714
|
|
|
$
|
2,490
|
|
|
$
|
25
|
|
|
$
|
27,129
|
|
|
Ending balance: collectively evaluated for impairment
|
|
$
|
579,969
|
|
|
$
|
222,543
|
|
|
$
|
15,522
|
|
|
$
|
16,299
|
|
|
$
|
834,333
|
|
|
Ending balance: loans acquired with deteriorated credit quality
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Allowance as % of gross loans
|
|
1.59
|
%
|
|
1.74
|
%
|
|
2.29
|
%
|
|
1.47
|
%
|
|
1.64
|
%
|
|||||
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||||||||||||||||
|
|
|
Balance
|
|
Weighted
average
balance
|
|
Weighted
average rate
|
|
Balance
|
|
Weighted
average
balance
|
|
Weighted
average rate
|
||||||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||||||||||
|
Non-interest-bearing transaction accounts
|
|
$
|
140,831
|
|
|
$
|
131,761
|
|
|
—
|
%
|
|
$
|
132,230
|
|
|
$
|
112,899
|
|
|
—
|
%
|
|
Interest-bearing transaction accounts
|
|
38,099
|
|
|
34,263
|
|
|
0.30
|
|
|
23,004
|
|
|
25,389
|
|
|
0.28
|
|
||||
|
Money market accounts
|
|
409,823
|
|
|
384,488
|
|
|
0.81
|
|
|
364,082
|
|
|
300,652
|
|
|
0.99
|
|
||||
|
Certificates of deposit
|
|
81,777
|
|
|
84,907
|
|
|
1.20
|
|
|
85,331
|
|
|
80,323
|
|
|
1.38
|
|
||||
|
Brokered certificates of deposit
|
|
390,728
|
|
|
409,393
|
|
|
2.28
|
|
|
446,665
|
|
|
486,594
|
|
|
2.66
|
|
||||
|
Total deposits
|
|
$
|
1,061,258
|
|
|
$
|
1,044,812
|
|
|
1.29
|
|
|
$
|
1,051,312
|
|
|
$
|
1,005,857
|
|
|
1.70
|
|
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||||||||||||||||
|
|
|
Balance
|
|
Weighted
average
balance
|
|
Weighted
average
rate
|
|
Balance
|
|
Weighted
average
balance
|
|
Weighted
average
rate
|
||||||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||||||||||
|
Federal funds purchased
|
|
$
|
—
|
|
|
$
|
148
|
|
|
0.81
|
%
|
|
$
|
—
|
|
|
$
|
252
|
|
|
0.90
|
%
|
|
FHLB advances
|
|
472
|
|
|
2,520
|
|
|
1.32
|
|
|
482
|
|
|
656
|
|
|
5.83
|
|
||||
|
Line of credit
|
|
10
|
|
|
2,223
|
|
|
4.04
|
|
|
810
|
|
|
2,236
|
|
|
4.06
|
|
||||
|
Subordinated notes payable
|
|
39,000
|
|
|
39,000
|
|
|
6.99
|
|
|
39,000
|
|
|
39,000
|
|
|
6.12
|
|
||||
|
Junior subordinated notes
|
|
10,315
|
|
|
10,315
|
|
|
10.79
|
|
|
10,315
|
|
|
10,315
|
|
|
10.78
|
|
||||
|
|
|
$
|
49,797
|
|
|
$
|
54,206
|
|
|
7.33
|
|
|
$
|
50,607
|
|
|
$
|
52,459
|
|
|
6.94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Short-term borrowings
|
|
$
|
482
|
|
|
|
|
|
|
$
|
810
|
|
|
|
|
|
||||||
|
Long-term borrowings
|
|
49,315
|
|
|
|
|
|
|
49,797
|
|
|
|
|
|
||||||||
|
|
|
$
|
49,797
|
|
|
|
|
|
|
$
|
50,607
|
|
|
|
|
|
||||||
|
|
|
Fair Value Measurements Using
|
|
|
||||||||||||
|
September 30, 2012
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
|
(In Thousands)
|
||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Municipal obligations
|
|
$
|
—
|
|
|
$
|
10,056
|
|
|
$
|
—
|
|
|
$
|
10,056
|
|
|
U.S. Government agency obligations - government-sponsored enterprises
|
|
—
|
|
|
16,237
|
|
|
—
|
|
|
16,237
|
|
||||
|
Collateralized mortgage obligations - government issued
|
|
—
|
|
|
163,886
|
|
|
—
|
|
|
163,886
|
|
||||
|
Collateralized mortgage obligations - government-sponsored enterprises
|
|
—
|
|
|
12,626
|
|
|
—
|
|
|
12,626
|
|
||||
|
Interest rate swaps
|
|
—
|
|
|
3,011
|
|
|
—
|
|
|
3,011
|
|
||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
|
$
|
—
|
|
|
$
|
3,011
|
|
|
$
|
—
|
|
|
$
|
3,011
|
|
|
|
|
Fair Value Measurements Using
|
|
|
||||||||||||
|
December 31, 2011
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
|
(In Thousands)
|
||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Municipal obligations
|
|
$
|
—
|
|
|
$
|
2,831
|
|
|
$
|
—
|
|
|
$
|
2,831
|
|
|
U.S. Government agency obligations - government-sponsored enterprises
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Collateralized mortgage obligations - government issued
|
|
—
|
|
|
165,401
|
|
|
—
|
|
|
165,401
|
|
||||
|
Collateralized mortgage obligations - government-sponsored enterprises
|
|
—
|
|
|
2,154
|
|
|
—
|
|
|
2,154
|
|
||||
|
Interest rate swaps
|
|
—
|
|
|
3,434
|
|
|
—
|
|
|
3,434
|
|
||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
|
$
|
—
|
|
|
$
|
3,434
|
|
|
$
|
—
|
|
|
$
|
3,434
|
|
|
|
|
|
|
As of and for the Nine Months Ended September 30, 2012
|
||||||||||||||||
|
|
|
Balance at
|
|
Fair Value Measurements Using
|
|
Total
Gains
(Losses)
|
||||||||||||||
|
|
|
September 30,
2012 |
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|||||||||||
|
|
|
(In Thousands)
|
||||||||||||||||||
|
Impaired loans
|
|
$
|
8,813
|
|
|
$
|
—
|
|
|
$
|
8,415
|
|
|
$
|
398
|
|
|
$
|
—
|
|
|
Foreclosed properties
|
|
2,187
|
|
|
252
|
|
|
1,935
|
|
|
—
|
|
|
(176
|
)
|
|||||
|
|
|
|
|
As of and for the Year Ended December 31, 2011
|
||||||||||||||||
|
|
|
Balance at
|
|
Fair Value Measurements Using
|
|
Total
Gains
(Losses)
|
||||||||||||||
|
|
|
December 31,
2011 |
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|||||||||||
|
|
|
(In Thousands)
|
||||||||||||||||||
|
Impaired loans
|
|
$
|
12,787
|
|
|
$
|
—
|
|
|
$
|
12,787
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Foreclosed properties
|
|
2,236
|
|
|
138
|
|
|
1,989
|
|
|
109
|
|
|
(621
|
)
|
|||||
|
|
As of and for the Nine Months Ended September 30, 2012
|
|
As of and for the Year Ended December 31, 2011
|
||||
|
|
(In Thousands)
|
||||||
|
Foreclosed properties at the beginning of the period
|
$
|
2,236
|
|
|
$
|
1,750
|
|
|
Loans transferred to foreclosed properties, at lower of cost or fair value
|
1,397
|
|
|
3,119
|
|
||
|
Payments to priority lien holders of foreclosed properties
|
268
|
|
|
—
|
|
||
|
Proceeds from sale of foreclosed properties
|
(1,486
|
)
|
|
(2,213
|
)
|
||
|
Net (loss) gain on sale of foreclosed properties
|
(52
|
)
|
|
201
|
|
||
|
Impairment valuation
|
(176
|
)
|
|
(621
|
)
|
||
|
Foreclosed properties at the end of the period
|
$
|
2,187
|
|
|
$
|
2,236
|
|
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||||||||||||||||||||||
|
|
|
Carrying
Amount
|
|
Fair Value
|
|
Carrying
Amount
|
|
Fair Value
|
||||||||||||||||||||
|
|
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
|
|
||||||||||||||
|
|
|
(In Thousands)
|
||||||||||||||||||||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cash and cash equivalents
|
|
$
|
87,842
|
|
|
$
|
87,842
|
|
|
$
|
84,342
|
|
|
$
|
—
|
|
|
$
|
3,500
|
|
|
$
|
130,093
|
|
|
$
|
130,093
|
|
|
Securities available-for-sale
|
|
202,805
|
|
|
202,805
|
|
|
—
|
|
|
202,805
|
|
|
—
|
|
|
170,386
|
|
|
170,386
|
|
|||||||
|
Loans and lease receivables, net
|
|
863,486
|
|
|
882,020
|
|
|
—
|
|
|
8,415
|
|
|
873,605
|
|
|
836,687
|
|
|
840,552
|
|
|||||||
|
Federal Home Loan Bank stock
|
|
1,144
|
|
|
1,144
|
|
|
—
|
|
|
—
|
|
|
1,144
|
|
|
2,367
|
|
|
2,367
|
|
|||||||
|
Cash surrender value of life insurance
|
|
18,068
|
|
|
18,068
|
|
|
18,068
|
|
|
—
|
|
|
—
|
|
|
17,660
|
|
|
17,660
|
|
|||||||
|
Accrued interest receivable
|
|
3,506
|
|
|
3,506
|
|
|
3,506
|
|
|
—
|
|
|
—
|
|
|
3,525
|
|
|
3,525
|
|
|||||||
|
Interest rate swaps
|
|
3,011
|
|
|
3,011
|
|
|
—
|
|
|
3,011
|
|
|
—
|
|
|
3,434
|
|
|
3,434
|
|
|||||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Deposits
|
|
$
|
1,061,258
|
|
|
$
|
1,076,019
|
|
|
$
|
588,753
|
|
|
$
|
487,266
|
|
|
$
|
—
|
|
|
$
|
1,051,312
|
|
|
$
|
1,068,845
|
|
|
Federal Home Loan Bank and other borrowings
|
|
39,482
|
|
|
39,746
|
|
|
—
|
|
|
39,746
|
|
|
—
|
|
|
40,292
|
|
|
40,899
|
|
|||||||
|
Junior subordinated notes
|
|
10,315
|
|
|
7,020
|
|
|
—
|
|
|
—
|
|
|
7,020
|
|
|
10,315
|
|
|
6,917
|
|
|||||||
|
Interest rate swaps
|
|
3,011
|
|
|
3,011
|
|
|
—
|
|
|
3,011
|
|
|
—
|
|
|
3,434
|
|
|
3,434
|
|
|||||||
|
Accrued interest payable
|
|
2,635
|
|
|
2,635
|
|
|
2,635
|
|
|
—
|
|
|
—
|
|
|
2,625
|
|
|
2,625
|
|
|||||||
|
Off balance sheet items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Standby letters of credit
|
|
112
|
|
|
112
|
|
|
—
|
|
|
—
|
|
|
112
|
|
|
81
|
|
|
81
|
|
|||||||
|
Commitments to extend credit
|
|
—
|
|
|
*
|
|
|
*
|
|
|
*
|
|
|
*
|
|
|
—
|
|
|
*
|
|
|||||||
|
|
|
Interest Rate Swap Contracts
|
||||||||||
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
|
|
Balance Sheet Location
|
|
Fair Value
|
|
Balance Sheet Location
|
|
Fair Value
|
||||
|
|
|
(In Thousands)
|
||||||||||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
September 30, 2012
|
|
Other assets
|
|
$
|
3,011
|
|
|
Other liabilities
|
|
$
|
3,011
|
|
|
December 31, 2011
|
|
Other assets
|
|
$
|
3,434
|
|
|
Other liabilities
|
|
$
|
3,434
|
|
|
|
|
Actual
|
|
Minimum Required for Capital Adequacy Purposes
|
|
Minimum Required to be Well
Capitalized Under Prompt Corrective Action Requirements |
|||||||||||||||
|
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
As of September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(to risk-weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Consolidated
|
|
$
|
127,871
|
|
|
13.33
|
%
|
|
$
|
76,746
|
|
|
8.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
First Business Bank
|
|
111,665
|
|
|
13.06
|
|
|
68,417
|
|
|
8.00
|
|
|
$
|
85,521
|
|
|
10.00
|
%
|
||
|
First Business Bank — Milwaukee
|
|
15,635
|
|
|
15.12
|
|
|
8,273
|
|
|
8.00
|
|
|
10,341
|
|
|
10.00
|
|
|||
|
Tier 1 capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(to risk-weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Consolidated
|
|
$
|
77,917
|
|
|
8.12
|
%
|
|
$
|
38,373
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
First Business Bank
|
|
100,944
|
|
|
11.80
|
|
|
34,209
|
|
|
4.00
|
|
|
$
|
51,313
|
|
|
6.00
|
%
|
||
|
First Business Bank — Milwaukee
|
|
14,339
|
|
|
13.87
|
|
|
4,136
|
|
|
4.00
|
|
|
6,205
|
|
|
6.00
|
|
|||
|
Tier 1 capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Consolidated
|
|
$
|
77,917
|
|
|
6.58
|
%
|
|
$
|
47,374
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
First Business Bank
|
|
100,944
|
|
|
10.30
|
|
|
39,197
|
|
|
4.00
|
|
|
$
|
48,997
|
|
|
5.00
|
%
|
||
|
First Business Bank — Milwaukee
|
|
14,339
|
|
|
6.66
|
|
|
8,612
|
|
|
4.00
|
|
|
10,765
|
|
|
5.00
|
|
|||
|
|
|
Actual
|
|
Minimum Required for Capital Adequacy Purposes
|
|
Minimum Required to be Well
Capitalized Under Prompt Corrective Action Requirements |
|||||||||||||||
|
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
As of December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(to risk-weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Consolidated
|
|
$
|
118,895
|
|
|
13.11
|
%
|
|
$
|
72,559
|
|
|
8.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
First Business Bank
|
|
108,860
|
|
|
13.39
|
|
|
65,058
|
|
|
8.00
|
|
|
$
|
81,322
|
|
|
10.00
|
%
|
||
|
First Business Bank — Milwaukee
|
|
15,074
|
|
|
16.11
|
|
|
7,484
|
|
|
8.00
|
|
|
9,355
|
|
|
10.00
|
|
|||
|
Tier 1 capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(to risk-weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Consolidated
|
|
$
|
71,723
|
|
|
7.91
|
|
|
$
|
36,279
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
First Business Bank
|
|
98,666
|
|
|
12.13
|
|
|
32,529
|
|
|
4.00
|
|
|
$
|
48,793
|
|
|
6.00
|
%
|
||
|
First Business Bank — Milwaukee
|
|
13,898
|
|
|
14.86
|
|
|
3,742
|
|
|
4.00
|
|
|
5,613
|
|
|
6.00
|
|
|||
|
Tier 1 capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Consolidated
|
|
$
|
71,723
|
|
|
6.22
|
|
|
$
|
46,152
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
First Business Bank
|
|
98,666
|
|
|
9.98
|
|
|
39,556
|
|
|
4.00
|
|
|
$
|
49,445
|
|
|
5.00
|
%
|
||
|
First Business Bank — Milwaukee
|
|
13,898
|
|
|
7.95
|
|
|
6,993
|
|
|
4.00
|
|
|
8,741
|
|
|
5.00
|
|
|||
|
•
|
Total assets were
$1.192 billion
as of
September 30, 2012
compared to
$1.177 billion
as of
December 31, 2011
.
|
|
•
|
Net income for the three months ended
September 30, 2012
was
$2.6 million
compared to net income of
$2.2 million
for the three months ended
September 30, 2011
. Net income for the
nine
months ended
September 30, 2012
was
$6.4 million
compared to net income of
$6.0 million
for the
nine
months ended
September 30, 2011
. Net income for the nine months ended September 30, 2011 included a substantial one-time tax benefit resulting from a change in Wisconsin tax law during the second quarter of 2011.
|
|
•
|
Diluted earnings per common share for the three months ended
September 30, 2012
were
$0.99
compared to diluted earnings per common share of
$0.83
for the three months ended
September 30, 2011
. Diluted earnings per common share for the
nine
months ended
September 30, 2012
were
$2.43
compared to diluted earnings per common share of
$2.32
for the
nine
months ended
September 30, 2011
.
|
|
•
|
Net interest margin increased by
10
basis points to
3.50%
for the three months ended
September 30, 2012
compared to
3.40%
for the three months ended
September 30, 2011
. Net interest margin increased by
seven
basis points to
3.38%
for the
nine
months ended
September 30, 2012
compared to
3.31%
for the
nine
months ended
September 30, 2011
.
|
|
•
|
Top line revenue, the sum of net interest income and non-interest income, increased
12.3%
to
$12.2 million
for the three months ended
September 30, 2012
compared to
$10.8 million
for the three months ended
September 30, 2011
. Top line revenue increased
8.7%
to
$34.5 million
for the
nine
months ended
September 30, 2012
compared to
$31.7 million
for the
nine
months ended
September 30, 2011
.
|
|
•
|
Provision for loan and lease losses was
$850,000
for the three months ended
September 30, 2012
compared to
$435,000
for same time period in the prior year. Provision for loan and lease losses was
$3.4 million
for the
nine
months ended
September 30, 2012
compared to
$3.3 million
for the comparable period of
2011
. Allowance for loan and lease losses as a percentage of gross loans and leases was
1.67%
at
September 30, 2012
and
1.66%
at
December 31, 2011
.
|
|
•
|
The effective tax rate was
35.0%
for the
nine
months ended
September 30, 2012
compared to an effective tax rate of
26.7%
for the
nine
months ended
September 30, 2011
. The effective tax rate for the nine months ended September 30, 2011 includes a substantial one-time tax benefit resulting from a change in Wisconsin tax law during the second quarter of 2011.
|
|
•
|
Non-performing assets as a percentage of total assets were
1.26%
at
September 30, 2012
compared to
2.04%
at
December 31, 2011
.
|
|
•
|
Non-accrual loans declined by
$8.9 million
, or
41.0%
, to
$12.8 million
at
September 30, 2012
from
$21.8 million
at
December 31, 2011
.
|
|
•
|
Annualized return on average equity and annualized return on average assets were
15.10%
and
0.88%
, respectively, for the three month period ended
September 30, 2012
, compared to
14.02%
and
0.78%
, respectively, for the same time period in
2011
. Annualized return on average equity and annualized return on average assets were
12.57%
and
0.72%
,
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||||||||
|
|
|
2012
|
|
2011
|
|
Change
|
|
2012
|
|
2011
|
|
Change
|
||||||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||||||||||
|
Net interest income
|
|
$
|
9,915
|
|
|
$
|
9,104
|
|
|
8.9
|
%
|
|
$
|
28,450
|
|
|
$
|
26,557
|
|
|
7.1
|
%
|
|
Non-interest income
|
|
2,249
|
|
|
1,728
|
|
|
30.2
|
|
|
6,003
|
|
|
5,145
|
|
|
16.7
|
|
||||
|
Total top line revenue
|
|
$
|
12,164
|
|
|
$
|
10,832
|
|
|
12.3
|
|
|
$
|
34,453
|
|
|
$
|
31,702
|
|
|
8.7
|
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||||||||
|
|
|
2012
|
|
2011
|
|
Change
|
|
2012
|
|
2011
|
|
Change
|
||||||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||||||||||
|
Income before income tax expense
|
|
$
|
4,063
|
|
|
$
|
3,647
|
|
|
11.4
|
%
|
|
$
|
9,839
|
|
|
$
|
8,241
|
|
|
19.4
|
%
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Provision for loan and lease losses
|
|
850
|
|
|
435
|
|
|
95.4
|
|
|
3,399
|
|
|
3,313
|
|
|
2.6
|
|
||||
|
Net (gain) loss on foreclosed properties
|
|
(14
|
)
|
|
29
|
|
|
*
|
|
|
228
|
|
|
158
|
|
|
44.3
|
|
||||
|
Core earnings
|
|
$
|
4,899
|
|
|
$
|
4,111
|
|
|
19.2
|
|
|
$
|
13,466
|
|
|
$
|
11,712
|
|
|
15.0
|
|
|
*Not Meaningful
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Increase (Decrease) for the Three Months Ended September 30,
|
|
Increase (Decrease) for the Nine Months Ended September 30,
|
||||||||||||||||||||||||||||
|
|
|
2012 Compared to 2011
|
|
2012 Compared to 2011
|
||||||||||||||||||||||||||||
|
|
|
Rate
|
|
Volume
|
|
Rate/
Volume
|
|
Net
|
|
Rate
|
|
Volume
|
|
Rate/
Volume
|
|
Net
|
||||||||||||||||
|
|
|
(In Thousands)
|
||||||||||||||||||||||||||||||
|
Interest-earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial real estate and other mortgage loans
|
|
$
|
(34
|
)
|
|
$
|
(209
|
)
|
|
$
|
1
|
|
|
$
|
(242
|
)
|
|
$
|
248
|
|
|
$
|
(1,399
|
)
|
|
$
|
(14
|
)
|
|
$
|
(1,165
|
)
|
|
Commercial and industrial loans
|
|
(312
|
)
|
|
713
|
|
|
(51
|
)
|
|
350
|
|
|
(409
|
)
|
|
1,626
|
|
|
(53
|
)
|
|
1,164
|
|
||||||||
|
Direct financing leases
|
|
(27
|
)
|
|
(16
|
)
|
|
2
|
|
|
(41
|
)
|
|
(48
|
)
|
|
(59
|
)
|
|
4
|
|
|
(103
|
)
|
||||||||
|
Consumer and other loans
|
|
(5
|
)
|
|
(14
|
)
|
|
—
|
|
|
(19
|
)
|
|
(6
|
)
|
|
(48
|
)
|
|
1
|
|
|
(53
|
)
|
||||||||
|
Total loans and leases receivable
|
|
(378
|
)
|
|
474
|
|
|
(48
|
)
|
|
48
|
|
|
(215
|
)
|
|
120
|
|
|
(62
|
)
|
|
(157
|
)
|
||||||||
|
Mortgage-related securities
|
|
(279
|
)
|
|
51
|
|
|
(14
|
)
|
|
(242
|
)
|
|
(982
|
)
|
|
198
|
|
|
(60
|
)
|
|
(844
|
)
|
||||||||
|
Other investment securities
|
|
—
|
|
|
105
|
|
|
(21
|
)
|
|
84
|
|
|
—
|
|
|
176
|
|
|
(28
|
)
|
|
148
|
|
||||||||
|
FHLB Stock
|
|
1
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
2
|
|
|
(1
|
)
|
|
—
|
|
|
1
|
|
||||||||
|
Short-term investments
|
|
10
|
|
|
9
|
|
|
4
|
|
|
23
|
|
|
12
|
|
|
73
|
|
|
11
|
|
|
96
|
|
||||||||
|
Total net change in income on interest-earning assets
|
|
(646
|
)
|
|
639
|
|
|
(80
|
)
|
|
(87
|
)
|
|
(1,183
|
)
|
|
566
|
|
|
(139
|
)
|
|
(756
|
)
|
||||||||
|
Interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Transaction accounts
|
|
2
|
|
|
11
|
|
|
2
|
|
|
15
|
|
|
5
|
|
|
16
|
|
|
1
|
|
|
22
|
|
||||||||
|
Money market
|
|
(213
|
)
|
|
260
|
|
|
(79
|
)
|
|
(32
|
)
|
|
(372
|
)
|
|
716
|
|
|
(126
|
)
|
|
218
|
|
||||||||
|
Certificates of deposit
|
|
(32
|
)
|
|
32
|
|
|
(4
|
)
|
|
(4
|
)
|
|
(115
|
)
|
|
51
|
|
|
(7
|
)
|
|
(71
|
)
|
||||||||
|
Brokered certificates of deposit
|
|
(449
|
)
|
|
(625
|
)
|
|
90
|
|
|
(984
|
)
|
|
(1,634
|
)
|
|
(1,746
|
)
|
|
282
|
|
|
(3,098
|
)
|
||||||||
|
Total deposits
|
|
(692
|
)
|
|
(322
|
)
|
|
9
|
|
|
(1,005
|
)
|
|
(2,116
|
)
|
|
(963
|
)
|
|
150
|
|
|
(2,929
|
)
|
||||||||
|
FHLB advances
|
|
(7
|
)
|
|
100
|
|
|
(91
|
)
|
|
2
|
|
|
(24
|
)
|
|
79
|
|
|
(61
|
)
|
|
(6
|
)
|
||||||||
|
Other borrowings
|
|
53
|
|
|
48
|
|
|
4
|
|
|
105
|
|
|
320
|
|
|
(32
|
)
|
|
(5
|
)
|
|
283
|
|
||||||||
|
Junior subordinated debentures
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||||||
|
Total net change in expense on interest-bearing liabilities
|
|
(646
|
)
|
|
(174
|
)
|
|
(78
|
)
|
|
(898
|
)
|
|
(1,817
|
)
|
|
(916
|
)
|
|
84
|
|
|
(2,649
|
)
|
||||||||
|
Net change in net interest income
|
|
$
|
—
|
|
|
$
|
813
|
|
|
$
|
(2
|
)
|
|
$
|
811
|
|
|
$
|
634
|
|
|
$
|
1,482
|
|
|
$
|
(223
|
)
|
|
$
|
1,893
|
|
|
|
|
For the Three Months Ended September 30,
|
||||||||||||||||||||
|
|
|
2012
|
|
2011
|
||||||||||||||||||
|
|
|
Average
balance
|
|
Interest
|
|
Average
yield/cost
|
|
Average
balance
|
|
Interest
|
|
Average
yield/cost
|
||||||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||||||||||
|
Interest-earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial real estate and other mortgage loans
(1)
|
|
$
|
590,709
|
|
|
$
|
7,986
|
|
|
5.41
|
%
|
|
$
|
606,124
|
|
|
$
|
8,228
|
|
|
5.43
|
%
|
|
Commercial and industrial loans
(1)
|
|
255,775
|
|
|
4,736
|
|
|
7.41
|
|
|
220,004
|
|
|
4,386
|
|
|
7.97
|
|
||||
|
Direct financing leases
(1)
|
|
15,459
|
|
|
210
|
|
|
5.43
|
|
|
16,497
|
|
|
251
|
|
|
6.09
|
|
||||
|
Consumer and other loans
|
|
16,942
|
|
|
163
|
|
|
3.85
|
|
|
18,382
|
|
|
182
|
|
|
3.96
|
|
||||
|
Total loans and leases receivable
(1)
|
|
878,885
|
|
|
13,095
|
|
|
5.96
|
|
|
861,007
|
|
|
13,047
|
|
|
6.06
|
|
||||
|
Mortgage-related securities
(2)
|
|
176,369
|
|
|
805
|
|
|
1.83
|
|
|
168,219
|
|
|
1,047
|
|
|
2.49
|
|
||||
|
Other investment securities
(3)
|
|
24,353
|
|
|
85
|
|
|
1.40
|
|
|
230
|
|
|
1
|
|
|
2.49
|
|
||||
|
Federal Home Loan Bank stock
|
|
1,328
|
|
|
1
|
|
|
0.37
|
|
|
2,367
|
|
|
1
|
|
|
0.10
|
|
||||
|
Short-term investments
|
|
53,284
|
|
|
46
|
|
|
0.35
|
|
|
38,170
|
|
|
23
|
|
|
0.25
|
|
||||
|
Total interest-earning assets
|
|
1,134,219
|
|
|
14,032
|
|
|
4.95
|
|
|
1,069,993
|
|
|
14,119
|
|
|
5.28
|
|
||||
|
Non-interest-earning assets
|
|
54,386
|
|
|
|
|
|
|
52,160
|
|
|
|
|
|
||||||||
|
Total assets
|
|
$
|
1,188,605
|
|
|
|
|
|
|
$
|
1,122,153
|
|
|
|
|
|
||||||
|
Interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Transaction accounts
|
|
$
|
39,640
|
|
|
32
|
|
|
0.32
|
|
|
$
|
23,647
|
|
|
17
|
|
|
0.29
|
|
||
|
Money market
|
|
392,131
|
|
|
676
|
|
|
0.69
|
|
|
286,893
|
|
|
708
|
|
|
0.99
|
|
||||
|
Certificates of deposit
|
|
85,934
|
|
|
248
|
|
|
1.15
|
|
|
76,337
|
|
|
252
|
|
|
1.32
|
|
||||
|
Brokered certificates of deposit
|
|
398,283
|
|
|
2,146
|
|
|
2.16
|
|
|
497,585
|
|
|
3,130
|
|
|
2.52
|
|
||||
|
Total interest-bearing deposits
|
|
915,988
|
|
|
3,102
|
|
|
1.35
|
|
|
884,462
|
|
|
4,107
|
|
|
1.86
|
|
||||
|
FHLB advances
|
|
6,560
|
|
|
10
|
|
|
0.63
|
|
|
486
|
|
|
8
|
|
|
6.58
|
|
||||
|
Other borrowings
|
|
42,034
|
|
|
725
|
|
|
6.90
|
|
|
39,010
|
|
|
620
|
|
|
6.36
|
|
||||
|
Junior subordinated notes
|
|
10,315
|
|
|
280
|
|
|
10.86
|
|
|
10,315
|
|
|
280
|
|
|
10.86
|
|
||||
|
Total interest-bearing liabilities
|
|
974,897
|
|
|
4,117
|
|
|
1.69
|
|
|
934,273
|
|
|
5,015
|
|
|
2.15
|
|
||||
|
Non-interest-bearing demand deposit accounts
|
|
133,479
|
|
|
|
|
|
|
115,332
|
|
|
|
|
|
||||||||
|
Other non-interest-bearing liabilities
|
|
10,765
|
|
|
|
|
|
|
10,382
|
|
|
|
|
|
||||||||
|
Total liabilities
|
|
1,119,141
|
|
|
|
|
|
|
1,059,987
|
|
|
|
|
|
||||||||
|
Stockholders’ equity
|
|
69,463
|
|
|
|
|
|
|
62,166
|
|
|
|
|
|
||||||||
|
Total liabilities and stockholders’ equity
|
|
$
|
1,188,604
|
|
|
|
|
|
|
$
|
1,122,153
|
|
|
|
|
|
||||||
|
Net interest income
|
|
|
|
$
|
9,915
|
|
|
|
|
|
|
$
|
9,104
|
|
|
|
||||||
|
Interest rate spread
|
|
|
|
|
|
3.26
|
%
|
|
|
|
|
|
3.13
|
%
|
||||||||
|
Net interest-earning assets
|
|
$
|
159,322
|
|
|
|
|
|
|
$
|
135,720
|
|
|
|
|
|
||||||
|
Net interest margin
|
|
|
|
|
|
3.50
|
%
|
|
|
|
|
|
3.40
|
%
|
||||||||
|
Average interest-earning assets to average interest-bearing liabilities
|
|
116.34
|
%
|
|
|
|
|
|
114.53
|
%
|
|
|
|
|
||||||||
|
Return on average assets
|
|
0.88
|
|
|
|
|
|
|
0.78
|
|
|
|
|
|
||||||||
|
Return on average equity
|
|
15.10
|
|
|
|
|
|
|
14.02
|
|
|
|
|
|
||||||||
|
Average equity to average assets
|
|
5.84
|
|
|
|
|
|
|
5.54
|
|
|
|
|
|
||||||||
|
Non-interest expense to average assets
|
|
2.44
|
|
|
|
|
|
|
2.41
|
|
|
|
|
|
||||||||
|
(1)
|
The average balances of loans and leases include non-performing loans and leases. Interest income related to non-performing loans and leases is recognized when collected.
|
|
(2)
|
Includes amortized cost basis of assets available for sale.
|
|
(3)
|
Yields on tax-exempt municipal obligations are not presented on a tax-equivalent basis in this table.
|
|
|
|
For the Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
|
2012
|
|
2011
|
||||||||||||||||||
|
|
|
Average
balance
|
|
Interest
|
|
Average
yield/cost
|
|
Average
balance
|
|
Interest
|
|
Average
yield/cost
|
||||||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||||||||||
|
Interest-earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial real estate and other mortgage loans
(1)
|
|
$
|
578,798
|
|
|
$
|
23,790
|
|
|
5.48
|
%
|
|
$
|
613,175
|
|
|
$
|
24,955
|
|
|
5.43
|
%
|
|
Commercial and industrial loans
(1)
|
|
241,967
|
|
|
13,884
|
|
|
7.65
|
|
|
214,548
|
|
|
12,720
|
|
|
7.90
|
|
||||
|
Direct financing leases
(1)
|
|
15,980
|
|
|
685
|
|
|
5.72
|
|
|
17,262
|
|
|
788
|
|
|
6.09
|
|
||||
|
Consumer and other loans
|
|
17,301
|
|
|
500
|
|
|
3.85
|
|
|
18,930
|
|
|
553
|
|
|
3.90
|
|
||||
|
Total loans and leases receivable
(1)
|
|
854,046
|
|
|
38,859
|
|
|
6.07
|
|
|
863,915
|
|
|
39,016
|
|
|
6.02
|
|
||||
|
Mortgage-related securities
(2)
|
|
170,975
|
|
|
2,426
|
|
|
1.89
|
|
|
161,224
|
|
|
3,270
|
|
|
2.70
|
|
||||
|
Other investment securities
(3)
|
|
13,599
|
|
|
149
|
|
|
1.46
|
|
|
77
|
|
|
1
|
|
|
2.47
|
|
||||
|
Federal Home Loan Bank stock
|
|
1,669
|
|
|
3
|
|
|
0.25
|
|
|
2,367
|
|
|
2
|
|
|
0.10
|
|
||||
|
Short-term investments
|
|
81,952
|
|
|
171
|
|
|
0.28
|
|
|
41,599
|
|
|
75
|
|
|
0.24
|
|
||||
|
Total interest-earning assets
|
|
1,122,241
|
|
|
41,608
|
|
|
4.94
|
|
|
1,069,182
|
|
|
42,364
|
|
|
5.28
|
|
||||
|
Non-interest-earning assets
|
|
55,748
|
|
|
|
|
|
|
50,153
|
|
|
|
|
|
||||||||
|
Total assets
|
|
$
|
1,177,989
|
|
|
|
|
|
|
$
|
1,119,335
|
|
|
|
|
|
||||||
|
Interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Transaction accounts
|
|
$
|
34,263
|
|
|
77
|
|
|
0.30
|
|
|
$
|
26,682
|
|
|
55
|
|
|
0.27
|
|
||
|
Money market
|
|
384,488
|
|
|
2,326
|
|
|
0.81
|
|
|
286,980
|
|
|
2,108
|
|
|
0.98
|
|
||||
|
Certificates of deposit
|
|
84,907
|
|
|
764
|
|
|
1.20
|
|
|
80,064
|
|
|
835
|
|
|
1.39
|
|
||||
|
Brokered certificates of deposit
|
|
409,393
|
|
|
7,011
|
|
|
2.28
|
|
|
494,894
|
|
|
10,109
|
|
|
2.72
|
|
||||
|
Total interest-bearing deposits
|
|
913,051
|
|
|
10,178
|
|
|
1.49
|
|
|
888,620
|
|
|
13,107
|
|
|
1.97
|
|
||||
|
FHLB advances
|
|
2,520
|
|
|
25
|
|
|
1.32
|
|
|
709
|
|
|
31
|
|
|
5.83
|
|
||||
|
Other borrowings
|
|
41,371
|
|
|
2,120
|
|
|
6.83
|
|
|
42,099
|
|
|
1,837
|
|
|
5.82
|
|
||||
|
Junior subordinated notes
|
|
10,315
|
|
|
835
|
|
|
10.79
|
|
|
10,315
|
|
|
832
|
|
|
10.75
|
|
||||
|
Total interest-bearing liabilities
|
|
967,257
|
|
|
13,158
|
|
|
1.81
|
|
|
941,743
|
|
|
15,807
|
|
|
2.24
|
|
||||
|
Non-interest-bearing demand deposit accounts
|
|
131,761
|
|
|
|
|
|
|
108,293
|
|
|
|
|
|
||||||||
|
Other non-interest-bearing liabilities
|
|
11,097
|
|
|
|
|
|
|
10,391
|
|
|
|
|
|
||||||||
|
Total liabilities
|
|
1,110,115
|
|
|
|
|
|
|
1,060,427
|
|
|
|
|
|
||||||||
|
Stockholders’ equity
|
|
67,874
|
|
|
|
|
|
|
58,908
|
|
|
|
|
|
||||||||
|
Total liabilities and stockholders’ equity
|
|
$
|
1,177,989
|
|
|
|
|
|
|
$
|
1,119,335
|
|
|
|
|
|
||||||
|
Net interest income
|
|
|
|
$
|
28,450
|
|
|
|
|
|
|
$
|
26,557
|
|
|
|
||||||
|
Interest rate spread
|
|
|
|
|
|
3.13
|
%
|
|
|
|
|
|
3.04
|
%
|
||||||||
|
Net interest-earning assets
|
|
$
|
154,984
|
|
|
|
|
|
|
$
|
127,439
|
|
|
|
|
|
||||||
|
Net interest margin
|
|
|
|
|
|
3.38
|
%
|
|
|
|
|
|
3.31
|
%
|
||||||||
|
Average interest-earning assets to average interest-bearing liabilities
|
|
116.02
|
%
|
|
|
|
|
|
113.53
|
%
|
|
|
|
|
||||||||
|
Return on average assets
|
|
0.72
|
|
|
|
|
|
|
0.72
|
|
|
|
|
|
||||||||
|
Return on average equity
|
|
12.57
|
|
|
|
|
|
|
13.67
|
|
|
|
|
|
||||||||
|
Average equity to average assets
|
|
5.76
|
|
|
|
|
|
|
5.26
|
|
|
|
|
|
||||||||
|
Non-interest expense to average assets
|
|
2.37
|
|
|
|
|
|
|
2.40
|
|
|
|
|
|
||||||||
|
(1)
|
The average balances of loans and leases include non-performing loans and leases. Interest income related to non-performing loans and leases is recognized when collected.
|
|
(2)
|
Includes amortized cost basis of assets available for sale.
|
|
(3)
|
Yields on tax-exempt municipal obligations are not presented on a tax-equivalent basis in this table.
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
|
(In Thousands)
|
||||||||||||||
|
Changes in the provision for loan and lease losses associated with:
|
|
|
|
|
|
|
|
|
||||||||
|
Establishment/modification of specific reserves on impaired loans, net
|
|
$
|
55
|
|
|
$
|
(719
|
)
|
|
$
|
1,290
|
|
|
$
|
(230
|
)
|
|
Increase in allowance for loan and lease loss reserve due to subjective factor changes
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61
|
|
||||
|
Charge-offs in excess of specific reserves
|
|
840
|
|
|
1,181
|
|
|
2,030
|
|
|
4,127
|
|
||||
|
Recoveries
|
|
(211
|
)
|
|
(125
|
)
|
|
(394
|
)
|
|
(796
|
)
|
||||
|
Change in inherent risk of the loan and lease portfolio
|
|
166
|
|
|
98
|
|
|
473
|
|
|
151
|
|
||||
|
Total provision for loan and lease losses
|
|
$
|
850
|
|
|
$
|
435
|
|
|
$
|
3,399
|
|
|
$
|
3,313
|
|
|
|
|
For the Nine Months Ended September 30,
|
||||
|
|
|
2012
|
|
2011
|
||
|
Statutory federal tax rate
|
|
34.0
|
%
|
|
34.0
|
%
|
|
State taxes, net of federal benefit
|
|
4.8
|
|
|
10.8
|
|
|
FIN 48 expense, net of federal benefit
|
|
0.4
|
|
|
—
|
|
|
Bank owned life insurance
|
|
(1.8
|
)
|
|
(2.1
|
)
|
|
Tax-exempt security and loan income, net of TEFRA adjustments
|
|
(3.0
|
)
|
|
(2.7
|
)
|
|
Release of valuation allowance
|
|
—
|
|
|
(15.2
|
)
|
|
Discrete items
|
|
—
|
|
|
1.1
|
|
|
Other
|
|
0.6
|
|
|
0.8
|
|
|
|
|
35.0
|
%
|
|
26.7
|
%
|
|
|
|
September 30,
2012 |
|
December 31,
2011 |
||||
|
|
|
(Dollars in Thousands)
|
||||||
|
Non-accrual loans and leases
|
|
|
|
|
||||
|
Commercial real estate:
|
|
|
|
|
||||
|
Commercial real estate — owner occupied
|
|
$
|
929
|
|
|
$
|
2,972
|
|
|
Commercial real estate — non-owner occupied
|
|
464
|
|
|
2,249
|
|
||
|
Construction and land development
|
|
5,209
|
|
|
7,229
|
|
||
|
Multi-family
|
|
49
|
|
|
2,009
|
|
||
|
1-4 family
|
|
2,687
|
|
|
3,506
|
|
||
|
Total non-accrual commercial real estate
|
|
9,338
|
|
|
17,965
|
|
||
|
Commercial and industrial
|
|
1,593
|
|
|
1,558
|
|
||
|
Direct financing leases, net
|
|
—
|
|
|
18
|
|
||
|
Consumer and other:
|
|
|
|
|
||||
|
Home equity and second mortgages
|
|
791
|
|
|
1,002
|
|
||
|
Other
|
|
1,124
|
|
|
1,223
|
|
||
|
Total non-accrual consumer and other loans
|
|
1,915
|
|
|
2,225
|
|
||
|
Total non-accrual loans and leases
|
|
12,846
|
|
|
21,766
|
|
||
|
Foreclosed properties, net
|
|
2,187
|
|
|
2,236
|
|
||
|
Total non-performing assets
|
|
$
|
15,033
|
|
|
$
|
24,002
|
|
|
Performing troubled debt restructurings
|
|
$
|
897
|
|
|
$
|
111
|
|
|
Total non-accrual loans and leases to gross loans and leases
|
|
1.46
|
%
|
|
2.56
|
%
|
||
|
Total non-performing assets to total loans and leases plus other real estate owned
|
|
1.71
|
|
|
2.81
|
|
||
|
Total non-performing assets to total assets
|
|
1.26
|
|
|
2.04
|
|
||
|
Allowance for loan and lease losses to gross loans and leases
|
|
1.67
|
|
|
1.66
|
|
||
|
Allowance for loan and lease losses to non-accrual loans and leases
|
|
114.48
|
|
|
65.03
|
|
||
|
(In Thousands)
|
|
||
|
Non-accrual loans and leases as of the beginning of the period
|
$
|
21,766
|
|
|
Loans and leases transferred to non-accrual status
|
4,288
|
|
|
|
Non-accrual loans and leases returned to accrual status
|
(1,287
|
)
|
|
|
Non-accrual loans and leases transferred to foreclosed properties
|
(1,397
|
)
|
|
|
Non-accrual loans and leases partially or fully charged-off
|
(3,235
|
)
|
|
|
Cash received and applied to principal of non-accrual loans and leases
|
(7,289
|
)
|
|
|
Non-accrual loans and leases as of the end of the period
|
$
|
12,846
|
|
|
|
|
As of and for the Nine Months Ended September 30,
|
|
As of and for the Nine Months Ended September 30,
|
|
As of and for the
Year Ended December 31,
|
||||||
|
|
|
2012
|
|
2011
|
|
2011
|
||||||
|
|
|
(In Thousands)
|
||||||||||
|
Impaired loans and leases with no impairment reserves required
|
|
$
|
11,330
|
|
|
$
|
17,743
|
|
|
$
|
18,888
|
|
|
Impaired loans and leases with impairment reserves required
|
|
2,413
|
|
|
9,386
|
|
|
2,989
|
|
|||
|
Total impaired loans and leases
|
|
13,743
|
|
|
27,129
|
|
|
21,877
|
|
|||
|
Less:
|
|
|
|
|
|
|
||||||
|
Impairment reserve (included in allowance for loan and lease losses)
|
|
966
|
|
|
1,116
|
|
|
888
|
|
|||
|
Net impaired loans and leases
|
|
$
|
12,777
|
|
|
$
|
26,013
|
|
|
$
|
20,989
|
|
|
Average impaired loans and leases
|
|
$
|
18,653
|
|
|
$
|
36,784
|
|
|
$
|
33,793
|
|
|
Foregone interest income attributable to impaired loans and leases
|
|
$
|
1,100
|
|
|
$
|
2,224
|
|
|
$
|
2,682
|
|
|
Interest income recognized on impaired loans and leases
|
|
(321
|
)
|
|
(655
|
)
|
|
(787
|
)
|
|||
|
Net foregone interest income on impaired loans and leases
|
|
$
|
779
|
|
|
$
|
1,569
|
|
|
$
|
1,895
|
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
|
(Dollars in Thousands)
|
||||||||||||||
|
Allowance at beginning of period
|
|
$
|
14,818
|
|
|
$
|
15,937
|
|
|
$
|
14,155
|
|
|
$
|
16,271
|
|
|
Charge-offs:
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial real estate — owner occupied
|
|
—
|
|
|
(235
|
)
|
|
(113
|
)
|
|
(1,250
|
)
|
||||
|
Commercial real estate — non owner occupied
|
|
—
|
|
|
(608
|
)
|
|
—
|
|
|
(1,296
|
)
|
||||
|
Construction and land development
|
|
—
|
|
|
(512
|
)
|
|
(34
|
)
|
|
(2,082
|
)
|
||||
|
Multi-family
|
|
—
|
|
|
(309
|
)
|
|
(130
|
)
|
|
(312
|
)
|
||||
|
1-4 family
|
|
(20
|
)
|
|
(243
|
)
|
|
(190
|
)
|
|
(504
|
)
|
||||
|
Commercial and industrial
|
|
(1,140
|
)
|
|
(273
|
)
|
|
(2,668
|
)
|
|
(471
|
)
|
||||
|
Direct financing leases
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer and other
|
|
|
|
|
|
|
|
|
||||||||
|
Home equity and second mortgages
|
|
(5
|
)
|
|
—
|
|
|
(72
|
)
|
|
(113
|
)
|
||||
|
Other
|
|
(8
|
)
|
|
(177
|
)
|
|
(35
|
)
|
|
(212
|
)
|
||||
|
Total charge-offs
|
|
(1,173
|
)
|
|
(2,357
|
)
|
|
(3,242
|
)
|
|
(6,240
|
)
|
||||
|
Recoveries:
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial real estate — owner occupied
|
|
2
|
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
|
Commercial real estate — non owner occupied
|
|
179
|
|
|
—
|
|
|
179
|
|
|
—
|
|
||||
|
Construction and land development
|
|
3
|
|
|
62
|
|
|
101
|
|
|
13
|
|
||||
|
Multi-family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
264
|
|
||||
|
1-4 family
|
|
2
|
|
|
—
|
|
|
8
|
|
|
—
|
|
||||
|
Commercial and industrial
|
|
1
|
|
|
56
|
|
|
65
|
|
|
432
|
|
||||
|
Direct financing leases
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19
|
|
||||
|
Consumer and other
|
|
|
|
|
|
|
|
|
||||||||
|
Home equity and second mortgages
|
|
2
|
|
|
7
|
|
|
9
|
|
|
68
|
|
||||
|
Other
|
|
22
|
|
|
1
|
|
|
29
|
|
|
1
|
|
||||
|
Total recoveries
|
|
211
|
|
|
126
|
|
|
394
|
|
|
797
|
|
||||
|
Net charge-offs
|
|
(962
|
)
|
|
(2,231
|
)
|
|
(2,848
|
)
|
|
(5,443
|
)
|
||||
|
Provision for loan and lease losses
|
|
850
|
|
|
435
|
|
|
3,399
|
|
|
3,313
|
|
||||
|
Allowance at end of period
|
|
$
|
14,706
|
|
|
$
|
14,141
|
|
|
$
|
14,706
|
|
|
$
|
14,141
|
|
|
Annualized net charge-offs as a % of average gross loans and leases
|
|
0.44
|
%
|
|
1.04
|
%
|
|
0.44
|
%
|
|
0.84
|
%
|
||||
|
(In Thousands)
|
|
||
|
Foreclosed properties as of December 31, 2011
|
$
|
2,236
|
|
|
Loans transferred to foreclosed properties
|
1,397
|
|
|
|
Payments to priority lien holders of foreclosed properties
|
268
|
|
|
|
Proceeds from sale of foreclosed properties
|
(1,486
|
)
|
|
|
Net loss on sale of foreclosed properties
|
(52
|
)
|
|
|
Impairment valuation
|
(176
|
)
|
|
|
Foreclosed properties as of September 30, 2012
|
$
|
2,187
|
|
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
|
|
Total
|
|
Less than 1 year
|
|
1-3 Years
|
|
4-5 Years
|
|
More than 5 years
|
||||||||||
|
|
|
(In Thousands)
|
||||||||||||||||||
|
Operating lease obligations
|
|
$
|
8,615
|
|
|
$
|
633
|
|
|
$
|
1,163
|
|
|
$
|
1,194
|
|
|
$
|
5,625
|
|
|
Time deposits
|
|
472,505
|
|
|
199,151
|
|
|
210,401
|
|
|
33,911
|
|
|
29,042
|
|
|||||
|
Line of credit
|
|
10
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Junior subordinated notes
|
|
39,000
|
|
|
—
|
|
|
1,785
|
|
|
—
|
|
|
37,215
|
|
|||||
|
Subordinated notes
|
|
10,315
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,315
|
|
|||||
|
FHLB Advances
|
|
472
|
|
|
472
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total contractual obligations
|
|
$
|
530,917
|
|
|
$
|
200,266
|
|
|
$
|
213,349
|
|
|
$
|
35,105
|
|
|
$
|
82,197
|
|
|
(a)
|
None.
|
|
(b)
|
Not applicable.
|
|
(c)
|
Issuer Purchases of Equity Securities
|
|
Period
|
|
Total Number of Shares Purchased
(1)
|
|
Average
Price Paid Per Share |
|
Total Number of
Shares Purchased as Part of Publicly Announced Plans or Programs |
|
Approximate
Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (2) |
||||||
|
July 1, 2012 - July 31, 2012
|
|
1,962
|
|
|
$
|
22.74
|
|
|
—
|
|
|
$
|
177,150
|
|
|
August 1, 2012 - August 31, 2012
|
|
2,053
|
|
|
$
|
23.21
|
|
|
—
|
|
|
177,150
|
|
|
|
September 1, 2012 - September 30, 2012
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
177,150
|
|
|
|
(1)
|
The shares in this column represent the
4,015
shares that were surrendered to us to satisfy income tax withholding obligations in connection with the vesting of restricted shares during the three months ended
September 30, 2012
.
|
|
(2)
|
On November 20, 2007, the Corporation publicly announced a stock repurchase program whereby the Corporation may repurchase up to $1,000,000 of the Corporation’s outstanding stock. As of
September 30, 2012
, approximately $177,150 remains available to repurchase the Corporation’s outstanding stock. There currently is no expiration date to this stock repurchase program.
|
|
4.1
|
|
|
Form of Restricted Stock Agreement (incorporated by reference to Exhibit 4.5 to the Registrant's Registration Statement on S-8 filed on August 13, 2012)
|
|
|
|
|
|
|
31.1
|
|
|
Certification of the Chief Executive Officer
|
|
|
|
|
|
|
31.2
|
|
|
Certification of the Chief Financial Officer
|
|
|
|
|
|
|
32
|
|
|
Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350
|
|
|
|
|
|
|
101
|
|
|
The following financial information from First Business Financial Services, Inc.'s Quarterly Report on Form 10-Q for the quarter ended September 30, 2012, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets as of September 30, 2012 and December 31, 2011, (ii) Consolidated Statements of Income for the three and nine months ended September 30, 2012 and 2011, (iii) Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2012 and 2011, (iv) Consolidated Statements of Changes in Stockholders' Equity for the nine months ended September 30, 2012 and 2011, (v) Consolidated Statements of Cash Flows for the nine months ended September 30, 2012 and 2011, and (vi) the Notes to Unaudited Consolidated Financial Statements*+
|
|
*
|
|
Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Exchange Act of 1934 and otherwise are not subject to liability under those sections.
|
|
|
|
|
|
+
|
|
Submitted electronically with this Quarterly Report.
|
|
|
FIRST BUSINESS FINANCIAL SERVICES, INC.
|
|
October 26, 2012
|
/s/ Corey A. Chambas
|
|
|
Corey A. Chambas
|
|
|
Chief Executive Officer
|
|
|
|
|
October 26, 2012
|
/s/ James F. Ropella
|
|
|
James F. Ropella
|
|
|
Chief Financial Officer
|
|
4.1
|
|
Form of Restricted Stock Agreement (incorporated by reference to Exhibit 4.5 to the Registrant's Registration Statement on S-8 filed on August 13, 2012)
|
|
|
|
|
|
31.1
|
|
Certification of the Chief Executive Officer
|
|
|
|
|
|
31.2
|
|
Certification of the Chief Financial Officer
|
|
|
|
|
|
32
|
|
Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350
|
|
|
|
|
|
101
|
|
The following financial information from First Business Financial Services, Inc.'s Quarterly Report on Form 10-Q for the quarter ended September 30, 2012, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets as of September 30, 2012 and December 31, 2011, (ii) Consolidated Statements of Income for the three and nine months ended September 30, 2012 and 2011, (iii) Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2012 and 2011, (iv) Consolidated Statements of Changes in Stockholders' Equity for the nine months ended September 30, 2012 and 2011, (v) Consolidated Statements of Cash Flows for the nine months ended September 30, 2012 and 2011, and (vi) the Notes to Unaudited Consolidated Financial Statements*+
|
|
*
|
|
Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Exchange Act of 1934 and otherwise are not subject to liability under those sections.
|
|
|
|
|
|
+
|
|
Submitted electronically with this Quarterly Report.
|
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 |
|---|