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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
(State or other jurisdiction
of incorporation or organization)
|
94-3327828
(I.R.S. Employer
Identification No.)
|
|
|
111 W. Pine Street, Lodi, California
(Address of principal Executive offices)
|
95240
(Zip Code)
|
| PART I. - FINANCIAL INFORMATION | Page | |
|
Item 1 - Financial Statements
|
||
| 3 | ||
| 4 | ||
| 5 | ||
| 6 | ||
| 7 | ||
| 8 | ||
| 24 | ||
| 43 | ||
| 46 | ||
| PART II. - OTHER INFORMATION | ||
|
|
||
| 46 | ||
| 47 | ||
| 47 | ||
| 47 | ||
| 47 | ||
| 47 | ||
| 47 | ||
| Signatures | 48 | |
| Index to Exhibits | 48 | |
|
(in thousands)
|
||||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2011
|
2010
|
2010
|
||||||||||
|
Assets
|
(Unaudited)
|
(Unaudited)
|
||||||||||
|
Cash and Cash Equivalents:
|
||||||||||||
|
Cash and Due From Banks
|
$ | 29,223 | $ | 28,484 | $ | 29,575 | ||||||
|
Federal Funds Sold and Securities Purchased Under Agreements to Resell
|
28,816 | 32,176 | 63,937 | |||||||||
|
Total Cash and Cash Equivalents
|
58,039 | 60,660 | 93,512 | |||||||||
|
Investment Securities:
|
||||||||||||
|
Available-for-Sale
|
467,627 | 434,856 | 327,855 | |||||||||
|
Held-to-Maturity
|
65,316 | 64,937 | 69,218 | |||||||||
|
Total Investment Securities
|
532,943 | 499,793 | 397,073 | |||||||||
|
Loans
|
1,167,617 | 1,176,002 | 1,165,998 | |||||||||
|
Less: Allowance for Loan Losses
|
32,331 | 32,261 | 33,192 | |||||||||
|
Loans, Net
|
1,135,286 | 1,143,741 | 1,132,806 | |||||||||
|
Premises and Equipment, Net
|
23,989 | 24,214 | 24,697 | |||||||||
|
Bank Owned Life Insurance
|
46,035 | 45,584 | 44,209 | |||||||||
|
Interest Receivable and Other Assets
|
64,870 | 67,499 | 59,596 | |||||||||
|
Total Assets
|
$ | 1,861,162 | 1,841,491 | $ | 1,751,893 | |||||||
|
Liabilities
|
||||||||||||
|
Deposits:
|
||||||||||||
|
Demand
|
$ | 317,053 | $ | 343,482 | $ | 289,012 | ||||||
|
Interest Bearing Transaction
|
205,679 | 195,576 | 170,555 | |||||||||
|
Savings and Money Market
|
496,146 | 453,531 | 452,607 | |||||||||
|
Time
|
559,370 | 573,914 | 573,880 | |||||||||
|
Total Deposits
|
1,578,248 | 1,566,503 | 1,486,054 | |||||||||
|
Securities Sold Under Agreements to Repurchase
|
60,000 | 60,000 | 60,000 | |||||||||
|
Federal Home Loan Bank Advances
|
576 | 591 | 635 | |||||||||
|
Subordinated Debentures
|
10,310 | 10,310 | 10,310 | |||||||||
|
Interest Payable and Other Liabilities
|
33,377 | 30,846 | 25,408 | |||||||||
|
Total Liabilities
|
1,682,511 | 1,668,250 | 1,582,407 | |||||||||
|
Shareholders' Equity
|
||||||||||||
|
Common Stock
|
8 | 8 | 8 | |||||||||
|
Additional Paid-In Capital
|
75,590 | 75,590 | 76,198 | |||||||||
|
Retained Earnings
|
102,156 | 96,030 | 89,817 | |||||||||
|
Accumulated Other Comprehensive Income
|
897 | 1,613 | 3,463 | |||||||||
|
Total Shareholders' Equity
|
178,651 | 173,241 | 169,486 | |||||||||
|
Total Liabilities and Shareholders' Equity
|
$ | 1,861,162 | $ | 1,841,491 | $ | 1,751,893 | ||||||
|
FARMERS & MERCHANTS BANCORP
|
||||||||
|
(in thousands except per share data)
|
Three Months
Ended March 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Interest Income
|
||||||||
|
Interest and Fees on Loans
|
$ | 17,507 | $ | 18,081 | ||||
|
Interest on Federal Funds Sold and Securities Purchased
|
||||||||
|
Under Agreements to Resell
|
34 | 20 | ||||||
|
Interest on Investment Securities:
|
||||||||
|
Taxable
|
2,342 | 2,661 | ||||||
|
Exempt from Federal Tax
|
648 | 712 | ||||||
|
Total Interest Income
|
20,531 | 21,474 | ||||||
|
Interest Expense
|
||||||||
|
Deposits
|
1,546 | 1,976 | ||||||
|
Borrowed Funds
|
538 | 539 | ||||||
|
Subordinated Debentures
|
81 | 80 | ||||||
|
Total Interest Expense
|
2,165 | 2,595 | ||||||
|
Net Interest Income
|
18,366 | 18,879 | ||||||
|
Provision for Loan Losses
|
525 | 4,115 | ||||||
|
Net Interest Income After Provision for Loan Losses
|
17,841 | 14,764 | ||||||
|
Non-Interest Income
|
||||||||
|
Service Charges on Deposit Accounts
|
1,375 | 1,596 | ||||||
|
Net Gain on Investment Securities
|
- | 2,846 | ||||||
|
Increase in Cash Surrender Value of Life Insurance
|
451 | 450 | ||||||
|
Debit Card and ATM Fees
|
666 | 599 | ||||||
|
Net Gain on Deferred Compensation Investments
|
405 | 195 | ||||||
|
Other
|
437 | 557 | ||||||
|
Total Non-Interest Income
|
3,334 | 6,243 | ||||||
|
Non-Interest Expense
|
||||||||
|
Salaries and Employee Benefits
|
7,242 | 7,274 | ||||||
|
Net Gain on Deferred Compensation Investments
|
405 | 195 | ||||||
|
Occupancy
|
633 | 640 | ||||||
|
Equipment
|
714 | 601 | ||||||
|
ORE Holding Costs
|
525 | 404 | ||||||
|
FDIC Insurance
|
474 | 801 | ||||||
|
Other
|
1,443 | 1,438 | ||||||
|
Total Non-Interest Expense
|
11,436 | 11,353 | ||||||
|
Income Before Income Taxes
|
9,739 | 9,654 | ||||||
|
Provision for Income Taxes
|
3,613 | 3,604 | ||||||
|
Net Income
|
$ | 6,126 | $ | 6,050 | ||||
|
Earnings Per Share
|
$ | 7.86 | $ | 7.75 | ||||
|
FARMERS & MERCHANTS BANCORP
|
||||||||
|
(in thousands)
|
Three Months
|
|||||||
|
Ended March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
Net Income
|
$ | 6,126 | $ | 6,050 | ||||
|
Other Comprehensive Income -
|
||||||||
|
Unrealized (Losses) Gains on Securities:
|
||||||||
|
Unrealized holding (losses) gains arising during the period, net of income tax
effects of $(520) and $259 for the quarters ended March 31, 2011 and
2010, respectively.
|
(716 | ) | 358 | |||||
|
Less: Reclassification adjustment for realized gains included in net
income, net of related income tax effects of $0 and $(1,197) for the quarters ended March 31, 2011 and 2010, respectively.
|
- | (1,649 | ) | |||||
|
Total Other Comprehensive Loss
|
(716 | ) | (1,291 | ) | ||||
|
Comprehensive Income
|
$ | 5,410 | $ | 4,759 | ||||
|
FARMERS & MERCHANTS BANCORP
|
||||||||||||||||||||||||
|
(in thousands except share data)
|
Accumulated
|
|||||||||||||||||||||||
|
Common
|
Additional
|
Other
|
Total
|
|||||||||||||||||||||
|
Shares
|
Common
|
Paid-In
|
Retained
|
Comprehensive
|
Shareholders'
|
|||||||||||||||||||
|
Outstanding
|
Stock
|
Capital
|
Earnings
|
Income
|
Equity
|
|||||||||||||||||||
|
Balance, January 1, 2010
|
780,944 | $ | 8 | $ | 76,198 | $ | 83,767 | $ | 4,754 | $ | 164,727 | |||||||||||||
|
Net Income
|
- | - | 6,050 | - | 6,050 | |||||||||||||||||||
|
Repurchase of Stock
|
- | - | - | - | - | |||||||||||||||||||
|
Change in Net Unrealized Gains
on Securities Available-for-Sale
|
- | - | - | (1,291 | ) | (1,291 | ) | |||||||||||||||||
|
Balance, March 31, 2010
|
780,944 | $ | 8 | $ | 76,198 | $ | 89,817 | $ | 3,463 | $ | 169,486 | |||||||||||||
|
Balance, January 1, 2011
|
779,424 | $ | 8 | $ | 75,590 | $ | 96,030 | $ | 1,613 | $ | 173,241 | |||||||||||||
|
Net Income
|
- | - | 6,126 | - | 6,126 | |||||||||||||||||||
|
Repurchase of Stock
|
- | - | - | - | - | |||||||||||||||||||
|
Change in Net Unrealized Gains
on Securities Available-for-Sale
|
- | - | - | (716 | ) | (716 | ) | |||||||||||||||||
|
Balance, March 31, 2011
|
779,424 | $ | 8 | $ | 75,590 | $ | 102,156 | $ | 897 | $ | 178,651 | |||||||||||||
|
FARMERS & MERCHANTS BANCORP
|
||||||||
|
Three Months Ended
|
||||||||
|
March 31,
|
March 31,
|
|||||||
|
(in thousands)
|
2011
|
2010
|
||||||
|
Operating Activities:
|
||||||||
|
Net Income
|
$ | 6,126 | $ | 6,050 | ||||
|
Adjustments to Reconcile Net Income to Net
|
||||||||
|
Cash Provided by Operating Activities:
|
||||||||
|
Provision for Loan Losses
|
525 | 4,115 | ||||||
|
Depreciation and Amortization
|
439 | 478 | ||||||
|
Net Accretion of Investment Security Premiums & Discounts
|
183 | (144 | ) | |||||
|
Net Gain on Investment Securities
|
- | (2,846 | ) | |||||
|
Net Gain on Sale of Property & Equipment
|
6 | (19 | ) | |||||
|
Net Change in Operating Assets & Liabilities:
|
||||||||
|
Net Decrease in Interest Receivable and Other Assets
|
2,818 | 557 | ||||||
|
Net Increase (Decrease) in Interest Payable and Other Liabilities
|
2,531 | (2,296 | ) | |||||
|
Net Cash Provided by Operating Activities
|
12,628 | 5,895 | ||||||
|
Investing Activities:
|
||||||||
|
Securities Available-for-Sale:
|
||||||||
|
Purchased
|
(65,059 | ) | (55,000 | ) | ||||
|
Sold, Matured or Called
|
30,758 | 93,457 | ||||||
|
Securities Held-to-Maturity:
|
||||||||
|
Purchased
|
(710 | ) | - | |||||
|
Matured or Called
|
323 | 397 | ||||||
|
Net Loans Originated or Acquired
|
7,911 | 45,954 | ||||||
|
Principal Collected on Loans Previously Charged Off
|
19 | 30 | ||||||
|
Net Additions to Premises and Equipment
|
(229 | ) | (290 | ) | ||||
|
Proceeds from Disposition of Property & Equipment
|
8 | 21 | ||||||
|
Net Cash (Used) Provided by Investing Activities
|
(26,979 | ) | 84,569 | |||||
|
Financing Activities:
|
||||||||
|
Net Increase (Decrease) in Demand, Interest-Bearing Transaction,
|
||||||||
|
Savings and Money Market Accounts
|
26,289 | (6,754 | ) | |||||
|
Net Decrease in Time Deposits
|
(14,544 | ) | (5,316 | ) | ||||
|
Net Decrease in Federal Home Loan Bank Advances
|
(15 | ) | (19,514 | ) | ||||
|
Net Cash Provided (Used) by Financing Activities
|
11,730 | (31,584 | ) | |||||
|
(Decrease) Increase in Cash and Cash Equivalents
|
(2,621 | ) | 58,880 | |||||
|
Cash and Cash Equivalents at Beginning of Period
|
60,660 | 34,632 | ||||||
|
Cash and Cash Equivalents at End of Period
|
$ | 58,039 | $ | 93,512 | ||||
|
Amortized
|
Gross Unrealized
|
Fair/Book
|
||||||||||||||
|
March 31, 2011
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
|
Securities of U.S. Government Agencies
|
$ | 252,833 | $ | 245 | $ | 2,201 | $ | 250,877 | ||||||||
|
Obligations of States and Political Subdivisions
|
6,358 | - | - | 6,358 | ||||||||||||
|
Mortgage Backed Securities
|
200,365 | 5,415 | 1,911 | 203,869 | ||||||||||||
|
Other
|
6,523 | - | - | 6,523 | ||||||||||||
|
Total
|
$ | 466,079 | $ | 5,660 | $ | 4,112 | $ | 467,627 | ||||||||
|
Amortized
|
Gross Unrealized
|
Fair/Book
|
||||||||||||||
|
December 31, 2010
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
|
Securities of U.S. Government Agencies
|
$ | 237,944 | $ | 305 | $ | 1,930 | $ | 236,319 | ||||||||
|
Obligations of States and Political Subdivisions
|
6,378 | - | - | 6,378 | ||||||||||||
|
Mortgage Backed Securities
|
181,228 | 6,028 | 1,619 | 185,637 | ||||||||||||
|
Other
|
6,522 | - | - | 6,522 | ||||||||||||
|
Total
|
$ | 432,072 | $ | 6,333 | $ | 3,549 | $ | 434,856 | ||||||||
|
Book
|
Gross Unrealized
|
Fair
|
||||||||||||||
|
March 31, 2011
|
Value
|
Gains
|
Losses
|
Value
|
||||||||||||
|
Obligations of States and Political Subdivisions
|
$ | 61,094 | $ | 1,644 | $ | 95 | $ | 62,643 | ||||||||
|
Mortgage Backed Securities
|
1,950 | 70 | - | 2,020 | ||||||||||||
|
Other
|
2,272 | - | - | 2,272 | ||||||||||||
|
Total
|
$ | 65,316 | $ | 1,714 | $ | 95 | $ | 66,935 | ||||||||
|
Book
|
Gross Unrealized
|
Fair
|
||||||||||||||
|
December 31, 2010
|
Value
|
Gains
|
Losses
|
Value
|
||||||||||||
|
Obligations of States and Political Subdivisions
|
$ | 60,439 | $ | 1,258 | $ | 241 | $ | 61,456 | ||||||||
|
Mortgage Backed Securities
|
2,218 | 85 | - | 2,303 | ||||||||||||
|
Other
|
2,280 | - | - | 2,280 | ||||||||||||
|
Total
|
$ | 64,937 | $ | 1,343 | $ | 241 | $ | 66,039 | ||||||||
|
After 1
|
After 5
|
Total
|
||||||||||||||||||
|
Securities Available-for-Sale
|
Within
|
but
|
but
|
Over
|
Fair
|
|||||||||||||||
|
March 31, 2011
|
1 Year
|
Within 5
|
Within 10
|
10 years
|
Value
|
|||||||||||||||
|
Securities of U.S. Government Agencies
|
$ | - | $ | 240,030 | $ | 10,847 | $ | - | $ | 250,877 | ||||||||||
|
Obligations of States and Political Subdivisions
|
- | - | - | 6,358 | 6,358 | |||||||||||||||
|
Mortgage Backed Securities
|
- | - | 73,252 | 130,617 | 203,869 | |||||||||||||||
|
Other
|
6,523 | - | - | - | 6,523 | |||||||||||||||
|
Total
|
$ | 6,523 | $ | 240,030 | $ | 84,099 | $ | 136,975 | $ | 467,627 | ||||||||||
|
After 1
|
After 5
|
Total
|
||||||||||||||||||
|
Securities Held-to-Maturity
|
Within
|
but
|
but
|
Over
|
Book
|
|||||||||||||||
|
March 31, 2011
|
1 Year
|
Within 5
|
Within 10
|
10 years
|
Value
|
|||||||||||||||
|
Obligations of States and Political Subdivisions
|
$ | 1,511 | $ | 6,883 | $ | 40,825 | $ | 11,875 | $ | 61,094 | ||||||||||
|
Mortgage Backed Securities
|
- | 1,950 | - | - | 1,950 | |||||||||||||||
|
Other
|
- | - | 7 | 2,265 | 2,272 | |||||||||||||||
|
Total
|
$ | 1,511 | $ | 8,833 | $ | 40,832 | $ | 14,140 | $ | 65,316 | ||||||||||
|
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
|
March 31, 2011
|
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
||||||||||||||||||
|
Securities of U.S. Government Agencies
|
$ | 160,473 | $ | 2,201 | $ | - | $ | - | $ | 160,473 | $ | 2,201 | ||||||||||||
|
Obligations of States and Political Subdivisions
|
4,560 | 95 | - | - | 4,560 | 95 | ||||||||||||||||||
|
Mortgage Backed Securities
|
87,534 | 1,912 | - | - | 87,534 | 1,912 | ||||||||||||||||||
|
Other
|
- | - | - | - | - | - | ||||||||||||||||||
|
Total
|
$ | 252,567 | $ | 4,208 | $ | - | $ | - | $ | 252,567 | $ | 4,208 | ||||||||||||
|
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
|
December 31, 2010
|
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
||||||||||||||||||
|
Securities of U.S. Government Agencies
|
$ | 145,844 | $ | 1,930 | $ | - | $ | - | $ | 145,844 | $ | 1,930 | ||||||||||||
|
Obligations of States and Political Subdivisions
|
6,165 | 241 | - | - | 6,165 | 241 | ||||||||||||||||||
|
Mortgage Backed Securities
|
44,479 | 1,619 | - | - | 44,479 | 1,619 | ||||||||||||||||||
|
Total
|
$ | 196,488 | $ | 3,790 | $ | - | $ | - | $ | 196,488 | $ | 3,790 | ||||||||||||
|
March 31, 2011
|
Commercial Real Estate
|
Agricultural Real Estate
|
Real Estate Construction
|
Residential 1st Mortgages
|
Home Equity Lines & Loans
|
Agricultural
|
Commercial
|
Consumer & Other
|
Unallocated
|
Total
|
||||||||||||||||||||||||||||||
|
Allowance for Credit Losses:
|
||||||||||||||||||||||||||||||||||||||||
|
Beginning Balance
|
$ | 7,631 | $ | 1,539 | $ | 2,160 | $ | 1,164 | $ | 3,724 | $ | 6,733 | $ | 9,084 | $ | 216 | $ | 10 | $ | 32,261 | ||||||||||||||||||||
|
Charge-Offs
|
- | - | - | (304 | ) | (99 | ) | - | (36 | ) | (35 | ) | (474 | ) | ||||||||||||||||||||||||||
|
Recoveries
|
- | - | - | - | 2 | - | 5 | 12 | 19 | |||||||||||||||||||||||||||||||
|
Provision
|
(1,801 | ) | 932 | 547 | 228 | 18 | 551 | (41 | ) | (2 | ) | 93 | 525 | |||||||||||||||||||||||||||
|
Ending Balance
|
$ | 5,830 | $ | 2,471 | $ | 2,707 | $ | 1,088 | $ | 3,645 | $ | 7,284 | $ | 9,012 | $ | 191 | $ | 103 | $ | 32,331 | ||||||||||||||||||||
|
Ending Balance Individually Evaluated for Impairment
|
19 | 365 | - | - | 203 | 150 | 66 | 9 | - | 812 | ||||||||||||||||||||||||||||||
|
Ending Balance Collectively Evaluated for Impairment
|
5,811 | 2,106 | 2,707 | 1,088 | 3,442 | 7,134 | 8,946 | 182 | 103 | 31,519 | ||||||||||||||||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||||||||||
|
Ending Balance
|
$ | 324,582 | $ | 255,961 | $ | 37,260 | $ | 106,612 | $ | 57,083 | $ | 210,886 | $ | 167,313 | $ | 7,920 | $ | - | $ | 1,167,617 | ||||||||||||||||||||
|
Ending Balance Individually Evaluated for Impairment
|
302 | 1,797 | - | 823 | 437 | 778 | 280 | 59 | - | 4,476 | ||||||||||||||||||||||||||||||
|
Ending Balance Collectively Evaluated for Impairment
|
324,280 | 254,164 | 37,260 | 105,789 | 56,646 | 210,108 | 167,033 | 7,861 | - | 1,163,141 | ||||||||||||||||||||||||||||||
|
December 31, 2010
|
Commercial Real Estate
|
Agricultural Real Estate
|
Real Estate Construction
|
Residential 1st Mortgages
|
Home Equity Lines & Loans
|
Agricultural
|
Commercial
|
Consumer & Other
|
Unallocated
|
Total
|
||||||||||||||||||||||||||||||
|
Allowance for Credit Losses:
|
||||||||||||||||||||||||||||||||||||||||
|
Ending Balance Allocated to Portfolio Segments
|
$ | 7,631 | $ | 1,539 | $ | 2,160 | $ | 1,164 | $ | 3,724 | $ | 6,733 | $ | 9,084 | $ | 216 | $ | 10 | $ | 32,261 | ||||||||||||||||||||
|
Ending Balance Individually Evaluated for Impairment
|
3,425 | 365 | 850 | 298 | - | 150 | 84 | - | - | 5,172 | ||||||||||||||||||||||||||||||
|
Ending Balance Collectively Evaluated for Impairment
|
4,206 | 1,174 | 1,310 | 866 | 3,724 | 6,583 | 9,000 | 216 | 10 | 27,089 | ||||||||||||||||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||||||||||
|
Ending Balance
|
$ | 316,271 | $ | 254,575 | $ | 37,486 | $ | 103,574 | $ | 58,971 | $ | 231,150 | $ | 165,263 | $ | 8,712 | $ | - | $ | 1,176,002 | ||||||||||||||||||||
|
Ending Balance Individually Evaluated for Impairment
|
22,107 | 1,797 | 6,193 | 1,824 | 13 | 750 | 277 | - | - | 32,961 | ||||||||||||||||||||||||||||||
|
Ending Balance Collectively Evaluated for Impairment
|
294,164 | 252,778 | 31,293 | 101,750 | 58,958 | 230,400 | 164,986 | 8,712 | - | 1,143,041 | ||||||||||||||||||||||||||||||
|
March 31, 2011
|
Pass
|
Special
Mention
|
Substandard
|
Total Loans
|
||||||||||||
|
Loans:
|
||||||||||||||||
|
Commercial Real Estate
|
$ | 289,300 | $ | 11,394 | $ | 23,888 | $ | 324,582 | ||||||||
|
Agricultural Real Estate
|
230,232 | 16,552 | 9,177 | 255,961 | ||||||||||||
|
Real Estate Construction
|
27,526 | 3,217 | 6,517 | 37,260 | ||||||||||||
|
Residential 1st Mortgages
|
104,187 | 1,094 | 1,331 | 106,612 | ||||||||||||
|
Home Equity Lines & Loans
|
56,235 | - | 848 | 57,083 | ||||||||||||
|
Agricultural
|
181,725 | 19,426 | 9,735 | 210,886 | ||||||||||||
|
Commercial
|
158,055 | 7,152 | 2,106 | 167,313 | ||||||||||||
|
Consumer & Other
|
7,154 | - | 766 | 7,920 | ||||||||||||
|
Total
|
$ | 1,054,414 | $ | 58,835 | $ | 54,368 | $ | 1,167,617 | ||||||||
|
December 31, 2010
|
Pass
|
Special
Mention
|
Substandard
|
Total Loans
|
||||||||||||
|
Loans:
|
||||||||||||||||
|
Commercial Real Estate
|
$ | 281,868 | $ | 9,846 | $ | 24,557 | $ | 316,271 | ||||||||
|
Agricultural Real Estate
|
237,127 | 14,563 | 2,885 | 254,575 | ||||||||||||
|
Real Estate Construction
|
27,734 | 3,217 | 6,535 | 37,486 | ||||||||||||
|
Residential 1st Mortgages
|
100,709 | 1,099 | 1,766 | 103,574 | ||||||||||||
|
Home Equity Lines & Loans
|
58,632 | - | 339 | 58,971 | ||||||||||||
|
Agricultural
|
218,165 | 11,521 | 1,464 | 231,150 | ||||||||||||
|
Commercial
|
160,045 | 2,965 | 2,253 | 165,263 | ||||||||||||
|
Consumer & Other
|
8,498 | - | 214 | 8,712 | ||||||||||||
|
Total
|
$ | 1,092,778 | $ | 43,211 | $ | 40,013 | $ | 1,176,002 | ||||||||
|
30-89 Days
|
90 Days and
|
Total Past
|
Total
|
|||||||||||||||||||||
|
March 31, 2011
|
Past Due
|
Still Accruing
|
Nonaccrual
|
Due
|
Current
|
Loans
|
||||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||
|
Commercial Real Estate
|
$ | 2,957 | $ | - | $ | 302 | $ | 3,259 | $ | 321,323 | $ | 324,582 | ||||||||||||
|
Agricultural Real Estate
|
444 | - | 1,797 | 2,241 | 253,720 | 255,961 | ||||||||||||||||||
|
Real Estate Construction
|
- | - | 37,260 | 37,260 | ||||||||||||||||||||
|
Residential 1st Mortgages
|
651 | - | 715 | 1,366 | 105,246 | 106,612 | ||||||||||||||||||
|
Home Equity Lines & Loans
|
381 | - | 414 | 795 | 56,288 | 57,083 | ||||||||||||||||||
|
Agricultural
|
3,995 | - | 47 | 4,042 | 206,844 | 210,886 | ||||||||||||||||||
|
Commercial
|
1,316 | - | 280 | 1,596 | 165,717 | 167,313 | ||||||||||||||||||
|
Consumer & Other
|
55 | - | 59 | 114 | 7,806 | 7,920 | ||||||||||||||||||
|
Total
|
$ | 9,799 | $ | - | $ | 3,614 | $ | 13,413 | $ | 1,154,204 | $ | 1,167,617 | ||||||||||||
|
30-89 Days
|
90 Days and
|
Total Past
|
Total
|
|||||||||||||||||||||
|
December 31, 2010
|
Past Due
|
Still Accruing
|
Nonaccrual
|
Due
|
Current
|
Loans
|
||||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||
|
Commercial Real Estate
|
$ | - | $ | - | $ | 2,348 | $ | 2,348 | $ | 313,923 | $ | 316,271 | ||||||||||||
|
Agricultural Real Estate
|
- | - | 1,797 | 1,797 | 252,778 | 254,575 | ||||||||||||||||||
|
Real Estate Construction
|
- | - | - | - | 37,486 | 37,486 | ||||||||||||||||||
|
Residential 1st Mortgages
|
797 | - | 954 | 1,751 | 101,823 | 103,574 | ||||||||||||||||||
|
Home Equity Lines & Loans
|
526 | - | - | 526 | 58,445 | 58,971 | ||||||||||||||||||
|
Agricultural
|
47 | - | - | 47 | 231,103 | 231,150 | ||||||||||||||||||
|
Commercial
|
275 | - | 207 | 482 | 164,781 | 165,263 | ||||||||||||||||||
|
Consumer & Other
|
44 | - | 2 | 46 | 8,666 | 8,712 | ||||||||||||||||||
|
Total
|
$ | 1,689 | $ | - | $ | 5,308 | $ | 6,997 | $ | 1,169,005 | $ | 1,176,002 | ||||||||||||
|
Unpaid
|
Average
|
Interest
|
||||||||||||||||||
|
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
||||||||||||||||
|
March 31, 2011
|
Investment
|
Balance
|
Allowance
|
Investment
|
Recognized
|
|||||||||||||||
|
With no related allowance recorded:
|
||||||||||||||||||||
|
Commercial Real Estate
|
$ | 300 | $ | 300 | $ | - | $ | 658 | $ | - | ||||||||||
|
Agricultural Real Estate
|
975 | 974 | - | 975 | - | |||||||||||||||
|
Real Estate Construction
|
- | - | - | - | - | |||||||||||||||
|
Residential 1st Mortgages
|
804 | 1,117 | - | 1,170 | 1 | |||||||||||||||
|
Home Equity Lines & Loans
|
255 | 260 | - | 133 | 1 | |||||||||||||||
|
Agricultural
|
48 | 47 | - | 32 | 3 | |||||||||||||||
|
Commercial
|
215 | 215 | - | 225 | - | |||||||||||||||
|
Consumer & Other
|
21 | 21 | - | 15 | - | |||||||||||||||
| $ | 2,618 | $ | 2,934 | $ | - | $ | 3,208 | $ | 5 | |||||||||||
|
With an allowance recorded:
|
||||||||||||||||||||
|
Commercial Real Estate
|
$ | 25 | $ | 212 | $ | 19 | $ | 810 | $ | - | ||||||||||
|
Agricultural Real Estate
|
826 | 822 | 365 | 826 | - | |||||||||||||||
|
Real Estate Construction
|
- | - | - | - | - | |||||||||||||||
|
Residential 1st Mortgages
|
- | - | - | - | - | |||||||||||||||
|
Home Equity Lines & Loans
|
207 | 207 | 203 | 174 | - | |||||||||||||||
|
Agricultural
|
731 | 731 | 150 | 733 | 14 | |||||||||||||||
|
Commercial
|
67 | 67 | 66 | 67 | - | |||||||||||||||
|
Consumer & Other
|
38 | 38 | 9 | 26 | - | |||||||||||||||
| $ | 1,894 | $ | 2,077 | $ | 812 | $ | 2,636 | $ | 14 | |||||||||||
|
Total
|
$ | 4,512 | $ | 5,011 | $ | 812 | $ | 5,844 | $ | 19 | ||||||||||
|
Unpaid
|
Average
|
Interest
|
||||||||||||||||||
|
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
||||||||||||||||
|
December 31, 2010
|
Investment
|
Balance
|
Allowance
|
Investment
|
Recognized
|
|||||||||||||||
|
With no related allowance recorded:
|
||||||||||||||||||||
|
Commercial Real Estate
|
$ | 12,218 | $ | 12,442 | $ | - | $ | 9,259 | $ | 227 | ||||||||||
|
Agricultural Real Estate
|
975 | 974 | - | 867 | - | |||||||||||||||
|
Real Estate Construction
|
3,092 | 3,093 | - | 3,276 | 71 | |||||||||||||||
|
Residential 1st Mortgages
|
857 | 1,197 | - | 742 | 26 | |||||||||||||||
|
Home Equity Lines & Loans
|
36 | 42 | - | 359 | 2 | |||||||||||||||
|
Agricultural
|
- | - | - | 430 | - | |||||||||||||||
|
Commercial
|
140 | 140 | - | 1,124 | - | |||||||||||||||
|
Consumer & Other
|
- | - | - | 1 | - | |||||||||||||||
| $ | 17,318 | $ | 17,888 | $ | - | $ | 16,058 | $ | 326 | |||||||||||
|
With an allowance recorded:
|
||||||||||||||||||||
|
Commercial Real Estate
|
$ | 9,907 | $ | 9,909 | $ | 3,425 | $ | 5,141 | $ | 360 | ||||||||||
|
Agricultural Real Estate
|
826 | 823 | 365 | 417 | 27 | |||||||||||||||
|
Real Estate Construction
|
3,100 | 3,100 | 850 | 1,308 | 41 | |||||||||||||||
|
Residential 1st Mortgages
|
952 | 997 | 298 | 294 | 8 | |||||||||||||||
|
Home Equity Lines & Loans
|
- | - | - | 3 | - | |||||||||||||||
|
Agricultural
|
750 | 750 | 150 | 188 | 24 | |||||||||||||||
|
Commercial
|
137 | 136 | 84 | 34 | 3 | |||||||||||||||
|
Consumer & Other
|
- | - | - | - | - | |||||||||||||||
| $ | 15,672 | $ | 15,715 | $ | 5,172 | $ | 7,385 | $ | 463 | |||||||||||
|
Total
|
$ | 32,990 | $ | 33,603 | $ | 5,172 | $ | 23,443 | $ | 789 | ||||||||||
| March 31, 2011 | December 31, 2011 | |||||||||||||||
|
Carrying
|
Estimated
|
Carrying
|
Estimated
|
|||||||||||||
|
Amount
|
Fair Value
|
Amount
|
Fair Value
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Cash and Cash Equivalents
|
$ | 58,039 | $ | 58,039 | $ | 60,660 | $ | 60,660 | ||||||||
|
Investment Securities Available-for-Sale
|
467,627 | 467,627 | 434,856 | 434,856 | ||||||||||||
|
Investment Securities Held-to-Maturity
|
65,316 | 66,053 | 64,937 | 65,279 | ||||||||||||
|
Loans, Net of Deferred Loan Origination Fees
and Allowance
|
1,135,286 | 1,163,597 | 1,143,741 | 1,177,026 | ||||||||||||
|
Bank Owned Life Insurance
|
46,035 | 46,035 | 45,584 | 45,584 | ||||||||||||
|
Accrued Interest Receivable
|
7,320 | 7,320 | 7,104 | 7,104 | ||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Deposits:
|
||||||||||||||||
|
Non-Interest Bearing
|
317,053 | 317,053 | 343,482 | 343,482 | ||||||||||||
|
Interest-Bearing
|
1,261,195 | 1,262,598 | 1,223,021 | 1,224,760 | ||||||||||||
|
FHLB Advances & Securities Sold Under Agreement
to Repurchase
|
60,576 | 64,119 | 60,591 | 64,640 | ||||||||||||
|
Subordinated Debentures
|
10,310 | 4,288 | 10,310 | 4,372 | ||||||||||||
|
Accrued Interest Payable
|
1,343 | 1,343 | 1,411 | 1,411 | ||||||||||||
|
Fair Value Measurements
At March 31, 2011, Using
|
||||||||||||||||
|
(in thousands)
|
Fair Value
Total
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
|
Available-for-Sale Securities:
|
||||||||||||||||
|
Securities of U.S. Government Agencies
|
$ | 250,877 | $ | - | $ | 250,877 | $ | - | ||||||||
|
Obligations of States and Political Subdivisions
|
6,358 | - | 6,358 | - | ||||||||||||
|
Mortgage Backed Securities
|
203,869 | - | 203,869 | - | ||||||||||||
|
Other
|
6,523 | - | 6,523 | - | ||||||||||||
|
Total Assets Measured at Fair Value
On a Recurring Basis
|
$ | 467,627 | $ | - | $ | 467,627 | $ | - | ||||||||
|
Fair Value Measurements
At December 31, 2010, Using
|
||||||||||||||||
|
(in thousands)
|
Fair Value
Total
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
|
Available-for-Sale Securities:
|
||||||||||||||||
|
Securities of U.S. Government Agencies
|
$ | 236,319 | $ | - | $ | 236,319 | $ | - | ||||||||
|
Obligations of States and Political Subdivisions
|
6,378 | - | 6,378 | - | ||||||||||||
|
Mortgage Backed Securities
|
185,637 | - | 185,637 | - | ||||||||||||
|
Other
|
6,522 | - | 6,522 | - | ||||||||||||
|
Total Assets Measured at Fair Value
On a Recurring Basis
|
$ | 434,856 | $ | - | $ | 434,856 | $ | - | ||||||||
|
Fair Value Measurements
At March 31, 2011, Using
|
||||||||||||||||
|
(in thousands)
|
Fair Value
March 31, 2011
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
|
Agricultural Real Estate
|
$ | 457 | - | $ | 457 | - | ||||||||||
|
Residential 1
st
Mortgages
|
549 | - | 549 | - | ||||||||||||
|
Home Equity Lines and Loans
|
2 | 2 | ||||||||||||||
|
Agricultural
|
581 | - | 581 | - | ||||||||||||
|
Consumer
|
29 | 29 | ||||||||||||||
|
Other Real Estate
|
8,228 | - | 8,228 | - | ||||||||||||
|
Total Assets Measured at Fair Value
On a Non-Recurring Basis
|
$ | 9,846 | $ | - | $ | 9,846 | $ | - | ||||||||
|
Fair Value Measurements
At December 31, 2010, Using
|
||||||||||||||||
|
(in thousands)
|
Fair Value
December 31, 2010
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
|
Commercial Real Estate
|
$ | 7,973 | $ | - | $ | 7,973 | $ | - | ||||||||
|
Agricultural Real Estate
|
458 | - | 458 | - | ||||||||||||
|
Real Estate Construction
|
2,250 | - | 2,250 | - | ||||||||||||
|
Residential 1
st
Mortgages
|
891 | - | 891 | - | ||||||||||||
|
Agricultural
|
600 | - | 600 | - | ||||||||||||
|
Commercial
|
52 | - | 52 | - | ||||||||||||
|
Other Real Estate
|
8,038 | - | 8,038 | - | ||||||||||||
|
Total Assets Measured at Fair Value
On a Non-Recurring Basis
|
$ | 20,262 | $ | - | $ | 20,262 | $ | - | ||||||||
|
(net income in thousands)
|
2011
|
2010
|
||||||
|
Net Income
|
$ | 6,126 | $ | 6,050 | ||||
|
Average Number of Common Shares Outstanding
|
779,424 | 780,944 | ||||||
|
Per Share Amount
|
$ | 7.86 | $ | 7.75 | ||||
|
·
|
Net income increased 1.3% to $6,126,000 from $6,050,000.
|
|
·
|
Earnings per share increased 1.4% to $7.86 from $7.75.
|
|
·
|
Total assets increased 6.2% to $1.9 billion.
|
|
·
|
Total loans increased 0.1% to $1.2 billion.
|
|
·
|
Total deposits increased 6.2% to $1.6 billion.
|
|
Three Months Ended March 31,
2011
|
Three Months Ended March 31,
2010
|
|||||||||||||||||||||||
|
Assets
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
||||||||||||||||||
|
Federal Funds Sold and Securities Purchased Under Agreements to Resell
|
$ | 54,253 | $ | 34 | 0.25 | % | $ | 39,374 | $ | 20 | 0.21 | % | ||||||||||||
|
Investment Securities Available-for-Sale
|
||||||||||||||||||||||||
|
U.S. Agencies
|
243,011 | 693 | 1.14 | % | 141,639 | 579 | 1.64 | % | ||||||||||||||||
|
Municipals - Non-Taxable
|
6,369 | 119 | 7.47 | % | 7,686 | 145 | 7.56 | % | ||||||||||||||||
|
Mortgage Backed Securities
|
184,526 | 1,621 | 3.51 | % | 181,451 | 2,030 | 4.48 | % | ||||||||||||||||
|
Other
|
4,389 | 2 | 0.18 | % | 3,418 | 6 | 0.70 | % | ||||||||||||||||
|
Total Investment Securities Available-for-Sale
|
438,295 | 2,435 | 2.22 | % | 334,194 | 2,760 | 3.30 | % | ||||||||||||||||
|
Investment Securities Held-to-Maturity
|
||||||||||||||||||||||||
|
Municipals - Non-Taxable
|
60,764 | 869 | 5.72 | % | 64,030 | 932 | 5.82 | % | ||||||||||||||||
|
Mortgage Backed Securities
|
2,099 | 20 | 3.81 | % | 3,412 | 32 | 3.75 | % | ||||||||||||||||
|
Other
|
2,276 | 5 | 0.88 | % | 1,990 | 13 | 2.61 | % | ||||||||||||||||
|
Total Investment Securities Held-to-Maturity
|
65,139 | 894 | 5.49 | % | 69,432 | 977 | 5.63 | % | ||||||||||||||||
|
Loans
|
||||||||||||||||||||||||
|
Real Estate
|
711,248 | 11,149 | 6.36 | % | 721,440 | 11,371 | 6.39 | % | ||||||||||||||||
|
Home Equity Line and Loans
|
58,080 | 834 | 5.82 | % | 65,169 | 949 | 5.91 | % | ||||||||||||||||
|
Agricultural
|
209,762 | 3,045 | 5.89 | % | 199,215 | 2,986 | 6.08 | % | ||||||||||||||||
|
Commercial
|
169,181 | 2,342 | 5.61 | % | 185,988 | 2,624 | 5.72 | % | ||||||||||||||||
|
Consumer
|
7,491 | 135 | 7.31 | % | 9,335 | 148 | 6.43 | % | ||||||||||||||||
|
Other
|
734 | 3 | 1.66 | % | 1,030 | 3 | 1.18 | % | ||||||||||||||||
|
Total Loans
|
1,156,496 | 17,508 | 6.14 | % | 1,182,177 | 18,081 | 6.20 | % | ||||||||||||||||
|
Total Earning Assets
|
1,714,183 | $ | 20,871 | 4.94 | % | 1,625,177 | $ | 21,839 | 5.45 | % | ||||||||||||||
|
Unrealized Gain (Loss) on Securities Available-for-Sale
|
1,512 | 8,022 | ||||||||||||||||||||||
|
Allowance for Loan Losses
|
(32,311 | ) | (31,188 | ) | ||||||||||||||||||||
|
Cash and Due From Banks
|
29,922 | 28,928 | ||||||||||||||||||||||
|
All Other Assets
|
136,461 | 128,064 | ||||||||||||||||||||||
|
Total Assets
|
$ | 1,849,767 | $ | 1,759,003 | ||||||||||||||||||||
|
Liabilities & Shareholders' Equity
|
||||||||||||||||||||||||
|
Interest Bearing Deposits
|
||||||||||||||||||||||||
|
Interest Bearing DDA
|
$ | 208,435 | $ | 73 | 0.14 | % | $ | 177,518 | $ | 72 | 0.16 | % | ||||||||||||
|
Savings and Money Market
|
483,557 | 423 | 0.35 | % | 442,779 | 561 | 0.51 | % | ||||||||||||||||
|
Time Deposits
|
565,919 | 1,050 | 0.75 | % | 580,143 | 1,343 | 0.94 | % | ||||||||||||||||
|
Total Interest Bearing Deposits
|
1,257,911 | 1,546 | 0.50 | % | 1,200,440 | 1,976 | 0.67 | % | ||||||||||||||||
|
Securities Sold Under Agreement to Repurchase
|
60,000 | 530 | 3.58 | % | 60,000 | 530 | 3.58 | % | ||||||||||||||||
|
Other Borrowed Funds
|
586 | 8 | 5.54 | % | 1,681 | 9 | 2.17 | % | ||||||||||||||||
|
Subordinated Debentures
|
10,310 | 81 | 3.19 | % | 10,310 | 80 | 3.15 | % | ||||||||||||||||
|
Total Interest Bearing Liabilities
|
1,328,807 | $ | 2,165 | 0.66 | % | 1,272,431 | $ | 2,595 | 0.83 | % | ||||||||||||||
|
Interest Rate Spread
|
4.28 | % | 4.62 | % | ||||||||||||||||||||
|
Demand Deposits (Non-Interest Bearing)
|
315,093 | 291,383 | ||||||||||||||||||||||
|
All Other Liabilities
|
31,224 | 28,364 | ||||||||||||||||||||||
|
Total Liabilities
|
1,675,124 | 1,592,178 | ||||||||||||||||||||||
|
Shareholders' Equity
|
174,643 | 166,825 | ||||||||||||||||||||||
|
Total Liabilities & Shareholders' Equity
|
$ | 1,849,767 | $ | 1,759,003 | ||||||||||||||||||||
|
Impact of Non-Interest Bearing Deposits and Other Liabilities
|
0.15 | % | 0.18 | % | ||||||||||||||||||||
|
Net Interest Income and Margin on Total Earning Assets
|
18,706 | 4.43 | % | 19,244 | 4.80 | % | ||||||||||||||||||
|
Tax Equivalent Adjustment
|
(340 | ) | (365 | ) | ||||||||||||||||||||
|
Net Interest Income
|
$ | 18,366 | 4.35 | % | $ | 18,879 | 4.71 | % | ||||||||||||||||
|
(in thousands)
|
Three Months Ended | |||||||||||
| Mar. 31, 2011 compared to Mar. 31, 2010 | ||||||||||||
|
Interest Earning Assets
|
Volume
|
Rate
|
Net Chg.
|
|||||||||
|
Federal Funds Sold and Securities Purchased Under Agreements to Resell
|
$ | 8 | 6 | $ | 14 | |||||||
|
Investment Securities Available-for-Sale
|
||||||||||||
|
U.S. Agencies
|
197 | (83 | ) | 114 | ||||||||
|
Municipals - Non-Taxable
|
(24 | ) | (2 | ) | (26 | ) | ||||||
|
Mortgage Backed Securities
|
33 | (442 | ) | (409 | ) | |||||||
|
Other
|
2 | (6 | ) | (4 | ) | |||||||
|
Total Investment Securities Available-for-Sale
|
208 | (533 | ) | (325 | ) | |||||||
|
Investment Securities Held-to-Maturity
|
||||||||||||
|
Municipals - Non-Taxable
|
(47 | ) | (17 | ) | (64 | ) | ||||||
|
Mortgage Backed Securities
|
(13 | ) | 1 | (12 | ) | |||||||
|
Other
|
2 | (10 | ) | (8 | ) | |||||||
|
Total Investment Securities Held-to-Maturity
|
(58 | ) | (26 | ) | (84 | ) | ||||||
|
Loans
|
||||||||||||
|
Real Estate
|
(160 | ) | (62 | ) | (222 | ) | ||||||
|
Home Equity
|
(102 | ) | (13 | ) | (115 | ) | ||||||
|
Agricultural
|
156 | (97 | ) | 59 | ||||||||
|
Commercial
|
(233 | ) | (49 | ) | (282 | ) | ||||||
|
Consumer
|
(33 | ) | 20 | (13 | ) | |||||||
|
Total Loans
|
(372 | ) | (201 | ) | (573 | ) | ||||||
|
Total Earning Assets
|
(214 | ) | (754 | ) | (968 | ) | ||||||
|
Interest Bearing Liabilities
|
||||||||||||
|
Interest Bearing Deposits
|
||||||||||||
|
Transaction
|
12 | (11 | ) | 1 | ||||||||
|
Savings and Money Market
|
49 | (187 | ) | (138 | ) | |||||||
|
Time Deposits
|
(32 | ) | (261 | ) | (293 | ) | ||||||
|
Total Interest Bearing Deposits
|
29 | (459 | ) | (430 | ) | |||||||
|
Other Borrowed Funds
|
(9 | ) | 8 | (1 | ) | |||||||
|
Subordinated Debentures
|
- | 1 | 1 | |||||||||
|
Total Interest Bearing Liabilities
|
20 | (450 | ) | (430 | ) | |||||||
| Total Change | $ | (234 | ) | $ | (304 | ) | $ | (538 | ) | |||
|
Three Months Ended
March 31,
|
||||||||
|
Allowance for Loan Losses (in thousands)
|
2011
|
2010
|
||||||
|
Balance at Beginning of Period
|
$ | 32,261 | $ | 29,813 | ||||
|
Provision Charged to Expense
|
525 | 4,115 | ||||||
|
Recoveries of Loans Previously Charged Off
|
19 | 30 | ||||||
|
Loans Charged Off
|
(474 | ) | (766 | ) | ||||
|
Balance at End of Period
|
$ | 32,331 | $ | 33,192 | ||||
|
March 31, 2011
|
Commercial Real Estate
|
Agricultural Real Estate
|
Real Estate Construction
|
Residential 1st Mortgages
|
Home Equity Lines & Loans
|
Agricultural
|
Commercial
|
Consumer & Other
|
Unallocated
|
Total
|
||||||||||||||||||||||||||||||
|
Allowance for Credit Losses:
|
||||||||||||||||||||||||||||||||||||||||
|
Beginning Balance
|
$ | 7,631 | $ | 1,539 | $ | 2,160 | $ | 1,164 | $ | 3,724 | $ | 6,733 | $ | 9,084 | $ | 216 | $ | 10 | $ | 32,261 | ||||||||||||||||||||
|
Charge-Offs
|
- | - | - | (304 | ) | (99 | ) | - | (36 | ) | (35 | ) | (474 | ) | ||||||||||||||||||||||||||
|
Recoveries
|
- | - | - | - | 2 | - | 5 | 12 | 19 | |||||||||||||||||||||||||||||||
|
Provision
|
(1,801 | ) | 932 | 547 | 228 | 18 | 551 | (41 | ) | (2 | ) | 93 | 525 | |||||||||||||||||||||||||||
|
Ending Balance
|
$ | 5,830 | $ | 2,471 | $ | 2,707 | $ | 1,088 | $ | 3,645 | $ | 7,284 | $ | 9,012 | $ | 191 | $ | 103 | $ | 32,331 | ||||||||||||||||||||
|
·
|
Commercial Real Estate allowance balances declined $1.8 million. See “Management’s Discussion and Analysis - Financial Condition – Classified Loans and Non-Performing Assets – Restructured Loans” for further discussion regarding the $24.5 million decline in impaired loans to one borrower that occurred primarily in the commercial real estate and real estate construction categories.
|
|
·
|
Agricultural and Agricultural Real Estate allowance balances increased $1.5 million. See “Management’s Discussion and Analysis - Financial Condition – Classified Loans and Non-Performing Assets” for further discussion regarding the increase in special mention and substandard loans in these loan categories.
|
|
Loan Portfolio
|
March 31, 2011
|
December 31, 2010
|
March 31, 2010
|
|||||||||||||||||||||
|
(in thousands)
|
$ | % | $ | % | $ | % | ||||||||||||||||||
|
Commercial Real Estate
|
$ | 326,709 | 27.9 | % | $ | 318,341 | 27.0 | % | $ | 289,799 | 24.8 | % | ||||||||||||
|
Agricultural Real Estate
|
255,961 | 21.9 | % | 254,575 | 21.6 | % | 255,137 | 21.8 | % | |||||||||||||||
|
Real Estate Construction
|
37,260 | 3.2 | % | 37,486 | 3.2 | % | 70,586 | 6.0 | % | |||||||||||||||
|
Residential 1st Mortgages
|
106,612 | 9.1 | % | 103,574 | 8.8 | % | 104,930 | 9.0 | % | |||||||||||||||
|
Home Equity Lines and Loans
|
57,083 | 4.9 | % | 58,971 | 5.0 | % | 64,583 | 5.5 | % | |||||||||||||||
|
Agricultural
|
210,886 | 18.0 | % | 231,150 | 19.6 | % | 207,043 | 17.7 | % | |||||||||||||||
|
Commercial
|
167,313 | 14.3 | % | 165,263 | 14.0 | % | 166,253 | 14.2 | % | |||||||||||||||
|
Consumer & Other
|
7,920 | 0.7 | % | 8,712 | 0.7 | % | 9,763 | 0.8 | % | |||||||||||||||
|
Total Gross Loans
|
1,169,744 | 100.0 | % | 1,178,072 | 100.0 | % | 1,168,094 | 100.0 | % | |||||||||||||||
|
Less: Unearned Income
|
2,127 | 2,070 | 2,096 | |||||||||||||||||||||
|
Subtotal
|
1,167,617 | 1,176,002 | 1,165,998 | |||||||||||||||||||||
|
Less: Allowance for Loan Losses
|
32,331 | 32,261 | 33,192 | |||||||||||||||||||||
|
Net Loans
|
$ | 1,135,286 | $ | 1,143,741 | $ | 1,132,806 | ||||||||||||||||||
|
March 31, 2011
|
Pass
|
Special
Mention
|
Substandard
|
Total Loans
|
||||||||||||
|
Loans:
|
||||||||||||||||
|
Commercial Real Estate
|
$ | 289,300 | $ | 11,394 | $ | 23,888 | $ | 324,582 | ||||||||
|
Agricultural Real Estate
|
230,232 | 16,552 | 9,177 | 255,961 | ||||||||||||
|
Real Estate Construction
|
27,526 | 3,217 | 6,517 | 37,260 | ||||||||||||
|
Residential 1st Mortgages
|
104,187 | 1,094 | 1,331 | 106,612 | ||||||||||||
|
Home Equity Lines & Loans
|
56,235 | - | 848 | 57,083 | ||||||||||||
|
Agricultural
|
181,725 | 19,426 | 9,735 | 210,886 | ||||||||||||
|
Commercial
|
158,055 | 7,152 | 2,106 | 167,313 | ||||||||||||
|
Consumer & Other
|
7,154 | - | 766 | 7,920 | ||||||||||||
|
Total
|
$ | 1,054,414 | $ | 58,835 | $ | 54,368 | $ | 1,167,617 | ||||||||
|
December 31, 2010
|
Pass
|
Special
Mention
|
Substandard
|
Total Loans
|
||||||||||||
|
Loans:
|
||||||||||||||||
|
Commercial Real Estate
|
$ | 281,868 | $ | 9,846 | $ | 24,557 | $ | 316,271 | ||||||||
|
Agricultural Real Estate
|
237,127 | 14,563 | 2,885 | 254,575 | ||||||||||||
|
Real Estate Construction
|
27,734 | 3,217 | 6,535 | 37,486 | ||||||||||||
|
Residential 1st Mortgages
|
100,709 | 1,099 | 1,766 | 103,574 | ||||||||||||
|
Home Equity Lines & Loans
|
58,632 | - | 339 | 58,971 | ||||||||||||
|
Agricultural
|
218,165 | 11,521 | 1,464 | 231,150 | ||||||||||||
|
Commercial
|
160,045 | 2,965 | 2,253 | 165,263 | ||||||||||||
|
Consumer & Other
|
8,498 | - | 214 | 8,712 | ||||||||||||
|
Total
|
$ | 1,092,778 | $ | 43,211 | $ | 40,013 | $ | 1,176,002 | ||||||||
|
(in thousands)
|
March 31, 2011
|
Dec. 31, 2010
|
March 31, 2010
|
|||||||||
|
Non-Performing Loans
|
$ | 3,614 | $ | 5,308 | $ | 5,632 | ||||||
|
Other Real Estate
|
8,228 | 8,039 | 8,984 | |||||||||
|
Total Non-Performing Assets
|
$ | 11,842 | $ | 13,347 | $ | 14,616 | ||||||
|
Non-Performing Loans
as a % of Total Loans
|
0.31 | % | 0.45 | % | 0.48 | % | ||||||
|
Allowance for Loan Losses as a % of Non-Performing Loans
|
894.6 | % | 607.8 | % | 589.3 | % | ||||||
| Restructured Loans (Performing) | $ | 862 | $ | 27,652 | $ | 110 | ||||||
|
·
|
Demand and Interest-Bearing transaction accounts increased $63.2 million or 13.7% since March 31, 2010.
|
|
·
|
Savings and money market accounts have increased $43.5 million or 9.6% since March 31, 2010.
|
|
·
|
Time deposit accounts have decreased $14.5 million or 2.5% since March 31, 2010. This decline was the continuing result of an explicit pricing strategy adopted by the Company beginning in the second quarter of 2009 based upon the recognition that market CD rates were greater than the yields that the Company could obtain reinvesting these funds in short-term agency securities or overnight Fed Funds. Beginning in April 2009 management carefully reviewed time deposit customers and reduced our deposit rates to customers that did not also have transaction, money market, and/or savings balances with us (i.e., depositors who were not “relationship customers”). Given the Company’s strong deposit growth in transaction, savings and money market accounts, this time deposit decline has not presented any liquidity issues and it has significantly enhanced the Company’s net interest margin and earnings.
|
|
(in thousands)
|
Actual
|
Regulatory Capital
Requirements
|
To Be Well
Capitalized Under
Prompt Corrective
Action Provisions
|
|||||||||||||||||||||
|
The Company:
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
|
As of March 31, 2011
|
||||||||||||||||||||||||
|
Total Capital to Risk Weighted Assets
|
$ | 205,944 | 14.26 | % | $ | 115,599 | 8.0 | % | N/A | N/A | ||||||||||||||
|
Tier 1 Capital to Risk Weighted Assets
|
$ | 187,754 | 12.99 | % | $ | 57,799 | 4.0 | % | N/A | N/A | ||||||||||||||
|
Tier 1 Capital to Average Assets
|
$ | 187,754 | 10.14 | % | $ | 74,080 | 4.0 | % | N/A | N/A | ||||||||||||||
|
(in thousands)
|
Actual
|
Regulatory Capital
Requirements
|
To Be Well
Capitalized Under
Prompt Corrective
Action Provisions
|
|||||||||||||||||||||
|
The Bank:
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
|
As of March 31, 2011
|
||||||||||||||||||||||||
|
Total Capital to Risk Weighted Assets
|
$ | 206,095 | 14.26 | % | $ | 115,594 | 8.0 | % | $ | 144,493 | 10.0 | % | ||||||||||||
|
Tier 1 Capital to Risk Weighted Assets
|
$ | 187,856 | 13.00 | % | $ | 57,797 | 4.0 | % | $ | 86,696 | 6.0 | % | ||||||||||||
|
Tier 1 Capital to Average Assets
|
$ | 187,856 | 10.15 | % | $ | 74,057 | 4.0 | % | $ | 92,571 | 5.0 | % | ||||||||||||
|
·
|
general economic and business conditions affecting the key lending areas of the Company;
|
|
·
|
credit quality trends (including trends in collateral values, delinquencies and non-performing loans);
|
|
·
|
loan volumes, growth rates and concentrations;
|
|
·
|
loan portfolio seasoning;
|
|
·
|
specific industry and crop conditions;
|
|
·
|
recent loss experience; and
|
|
·
|
duration of the current business cycle.
|
| FARMERS & MERCHANTS BANCORP | |||
|
Date: May 5, 2011
|
|
/s/ Kent A. Steinwert | |
| Kent A. Steinwert | |||
| Chairman, President | |||
| & Chief Executive Officer | |||
| (Principal Executive Officer) |
|
Date: May 5, 2011
|
/s/ Stephen W. Haley | ||
| Stephen W. Haley | |||
| Executive Vice President and | |||
| Chief Financial Officer | |||
| (Principal Financial & Accounting Officer) |
|
|
Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
Certifications of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
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 |
|---|