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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indiana
|
35-1547518
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
|
Class
|
Outstanding at November 1, 2011
|
|
|
Common Shares, no par value
|
12,593,524
|
|
PART I.
|
FINANCIAL INFORMATION
|
4
|
|
Item 1.
|
Financial Statements
|
4
|
|
Consolidated Balance Sheets – September 30, 2011 and December 31, 2010
|
4
|
|
|
Consolidated Statements of Income and Comprehensive Income -
|
||
|
Three Months Ended September 30, 2011 and 2010
|
5
|
|
|
Consolidated Statements of Income and Comprehensive Income –
|
||
|
Nine Months Ended September 30, 2011 and 2010
|
6
|
|
|
Consolidated Statements of Cash Flows – Nine Months Ended
|
||
|
September 30, 2011 and 2010
|
7
|
|
|
Notes to Consolidated Financial Statements – September 30, 2011
|
8-27
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
28-39
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
40
|
|
Item 4.
|
Controls and Procedures
|
40
|
|
PART II.
|
OTHER INFORMATION
|
41
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
41
|
|
Item 6.
|
Exhibits
|
41
|
|
SIGNATURES
|
42
|
|
|
INDEX OF EXHIBITS
|
43
|
|
|
|
FINANCIAL INFORMATION
|
|
Item 1.
|
Financial Statements
|
|
September 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
ASSETS
|
||||||||
|
Cash and Due from Banks
|
$ | 32,581 | $ | 15,021 | ||||
|
Federal Funds Sold and Other Short-term Investments
|
19,974 | 4,250 | ||||||
|
Cash and Cash Equivalents
|
52,555 | 19,271 | ||||||
|
Interest-bearing Time Deposits with Banks
|
6,750 | — | ||||||
|
Securities Available-for-Sale, at Fair Value
|
583,251 | 346,747 | ||||||
|
Securities Held-to-Maturity, at Cost (Fair value of $798 and $1,613 on September 30, 2011 and December 31, 2010, respectively)
|
790 | 1,604 | ||||||
|
Loans Held-for-Sale
|
10,009 | 11,850 | ||||||
|
Loans
|
1,114,814 | 918,718 | ||||||
|
Less: Unearned Income
|
(2,260 | ) | (1,482 | ) | ||||
|
Allowance for Loan Losses
|
(15,166 | ) | (13,317 | ) | ||||
|
Loans, Net
|
1,097,388 | 903,919 | ||||||
|
Stock in FHLB of Indianapolis and Other Restricted Stock, at Cost
|
8,340 | 9,207 | ||||||
|
Premises, Furniture and Equipment, Net
|
37,264 | 25,974 | ||||||
|
Other Real Estate
|
3,004 | 2,095 | ||||||
|
Goodwill
|
19,170 | 9,835 | ||||||
|
Intangible Assets
|
4,807 | 2,624 | ||||||
|
Company Owned Life Insurance
|
28,996 | 24,822 | ||||||
|
Accrued Interest Receivable and Other Assets
|
18,759 | 17,940 | ||||||
|
TOTAL ASSETS
|
$ | 1,871,083 | $ | 1,375,888 | ||||
|
LIABILITIES
|
||||||||
|
Non-interest-bearing Demand Deposits
|
$ | 272,846 | $ | 184,204 | ||||
|
Interest-bearing Demand, Savings, and Money Market Accounts
|
881,424 | 541,532 | ||||||
|
Time Deposits
|
399,508 | 361,550 | ||||||
|
Total Deposits
|
1,553,778 | 1,087,286 | ||||||
|
FHLB Advances and Other Borrowings
|
131,400 | 153,717 | ||||||
|
Accrued Interest Payable and Other Liabilities
|
18,858 | 13,351 | ||||||
|
TOTAL LIABILITIES
|
1,704,036 | 1,254,354 | ||||||
|
SHAREHOLDERS’ EQUITY
|
||||||||
|
Preferred Stock, no par value; 500,000 shares authorized, no shares issued
|
— | — | ||||||
|
Common Stock, no par value, $1 stated value; 30,000,000 shares authorized
|
12,594 | 11,105 | ||||||
|
Additional Paid-in Capital
|
94,832 | 69,297 | ||||||
|
Retained Earnings
|
45,624 | 36,232 | ||||||
|
Accumulated Other Comprehensive Income
|
13,997 | 4,900 | ||||||
|
TOTAL SHAREHOLDERS’ EQUITY
|
167,047 | 121,534 | ||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$ | 1,871,083 | $ | 1,375,888 | ||||
|
End of period shares issued and outstanding
|
12,593,524 | 11,105,583 | ||||||
|
Three Months Ended
|
||||||||
|
September 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
INTEREST INCOME
|
||||||||
|
Interest and Fees on Loans
|
$ | 15,933 | $ | 13,668 | ||||
|
Interest on Federal Funds Sold and Other Short-term Investments
|
48 | 12 | ||||||
|
Interest and Dividends on Securities:
|
||||||||
|
Taxable
|
3,645 | 2,426 | ||||||
|
Non-taxable
|
479 | 249 | ||||||
|
TOTAL INTEREST INCOME
|
20,105 | 16,355 | ||||||
|
INTEREST EXPENSE
|
||||||||
|
Interest on Deposits
|
2,823 | 2,642 | ||||||
|
Interest on FHLB Advances and Other Borrowings
|
1,079 | 1,236 | ||||||
|
TOTAL INTEREST EXPENSE
|
3,902 | 3,878 | ||||||
|
NET INTEREST INCOME
|
16,203 | 12,477 | ||||||
|
Provision for Loan Losses
|
1,300 | 1,375 | ||||||
|
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
14,903 | 11,102 | ||||||
|
NON-INTEREST INCOME
|
||||||||
|
Trust and Investment Product Fees
|
602 | 348 | ||||||
|
Service Charges on Deposit Accounts
|
1,120 | 1,053 | ||||||
|
Insurance Revenues
|
1,261 | 1,323 | ||||||
|
Company Owned Life Insurance
|
233 | 197 | ||||||
|
Interchange Fee Income
|
395 | 371 | ||||||
|
Other Operating Income
|
86 | 339 | ||||||
|
Net Gains on Sales of Loans
|
863 | 802 | ||||||
|
Net Gain on Securities
|
— | — | ||||||
|
TOTAL NON-INTEREST INCOME
|
4,560 | 4,433 | ||||||
|
NON-INTEREST EXPENSE
|
||||||||
|
Salaries and Employee Benefits
|
6,687 | 5,470 | ||||||
|
Occupancy Expense
|
1,142 | 918 | ||||||
|
Furniture and Equipment Expense
|
621 | 619 | ||||||
|
FDIC Premiums
|
295 | 355 | ||||||
|
Data Processing Fees
|
321 | 330 | ||||||
|
Professional Fees
|
526 | 698 | ||||||
|
Advertising and Promotion
|
383 | 350 | ||||||
|
Supplies
|
175 | 158 | ||||||
|
Intangible Amortization
|
480 | 262 | ||||||
|
Other Operating Expenses
|
1,375 | 1,281 | ||||||
|
TOTAL NON-INTEREST EXPENSE
|
12,005 | 10,441 | ||||||
|
Income before Income Taxes
|
7,458 | 5,094 | ||||||
|
Income Tax Expense
|
2,291 | 1,500 | ||||||
|
NET INCOME
|
$ | 5,167 | $ | 3,594 | ||||
|
COMPREHENSIVE INCOME
|
$ | 8,594 | $ | 4,201 | ||||
|
Basic Earnings Per Share and Diluted Earnings Per Share
|
$ | 0.41 | $ | 0.32 | ||||
|
Dividends Per Share
|
$ | 0.14 | $ | 0.14 | ||||
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
INTEREST INCOME
|
||||||||
|
Interest and Fees on Loans
|
$ | 48,620 | $ | 39,701 | ||||
|
Interest on Federal Funds Sold and Other Short-term Investments
|
179 | 48 | ||||||
|
Interest and Dividends on Securities:
|
||||||||
|
Taxable
|
10,075 | 7,353 | ||||||
|
Non-taxable
|
1,271 | 777 | ||||||
|
TOTAL INTEREST INCOME
|
60,145 | 47,879 | ||||||
|
INTEREST EXPENSE
|
||||||||
|
Interest on Deposits
|
9,464 | 7,940 | ||||||
|
Interest on FHLB Advances and Other Borrowings
|
3,107 | 3,898 | ||||||
|
TOTAL INTEREST EXPENSE
|
12,571 | 11,838 | ||||||
|
NET INTEREST INCOME
|
47,574 | 36,041 | ||||||
|
Provision for Loan Losses
|
3,900 | 3,875 | ||||||
|
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
43,674 | 32,166 | ||||||
|
NON-INTEREST INCOME
|
||||||||
|
Trust and Investment Product Fees
|
1,561 | 1,134 | ||||||
|
Service Charges on Deposit Accounts
|
3,135 | 3,074 | ||||||
|
Insurance Revenues
|
4,600 | 4,092 | ||||||
|
Company Owned Life Insurance
|
836 | 585 | ||||||
|
Interchange Fee Income
|
1,126 | 919 | ||||||
|
Other Operating Income
|
982 | 1,380 | ||||||
|
Net Gains on Sales of Loans
|
1,651 | 1,619 | ||||||
|
Net Gain on Securities
|
1,045 | — | ||||||
|
TOTAL NON-INTEREST INCOME
|
14,936 | 12,803 | ||||||
|
NON-INTEREST EXPENSE
|
||||||||
|
Salaries and Employee Benefits
|
20,810 | 16,307 | ||||||
|
Occupancy Expense
|
3,216 | 2,640 | ||||||
|
Furniture and Equipment Expense
|
2,243 | 1,871 | ||||||
|
FDIC Premiums
|
1,191 | 1,043 | ||||||
|
Data Processing Fees
|
1,821 | 1,054 | ||||||
|
Professional Fees
|
1,630 | 1,743 | ||||||
|
Advertising and Promotion
|
1,000 | 892 | ||||||
|
Supplies
|
546 | 599 | ||||||
|
Intangible Amortization
|
1,495 | 727 | ||||||
|
Other Operating Expenses
|
4,194 | 3,733 | ||||||
|
TOTAL NON-INTEREST EXPENSE
|
38,146 | 30,609 | ||||||
|
Income before Income Taxes
|
20,464 | 14,360 | ||||||
|
Income Tax Expense
|
5,788 | 4,107 | ||||||
|
NET INCOME
|
$ | 14,676 | $ | 10,253 | ||||
|
COMPREHENSIVE INCOME
|
$ | 23,773 | $ | 13,682 | ||||
|
Basic Earnings Per Share and Diluted Earnings Per Share
|
$ | 1.17 | $ | 0.92 | ||||
|
Dividends Per Share
|
$ | 0.42 | $ | 0.42 | ||||
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
|
Net Income
|
$ | 14,676 | $ | 10,253 | ||||
|
Adjustments to Reconcile Net Income to Net Cash from Operating Activities:
|
||||||||
|
Net Amortization on Securities
|
1,491 | 694 | ||||||
|
Depreciation and Amortization
|
3,902 | 2,768 | ||||||
|
Loans Originated for Sale
|
(71,166 | ) | (83,298 | ) | ||||
|
Proceeds from Sales of Loans Held-for-Sale
|
74,658 | 76,996 | ||||||
|
Loss in Investment in Limited Partnership
|
20 | 131 | ||||||
|
Provision for Loan Losses
|
3,900 | 3,875 | ||||||
|
Gain on Sale of Loans, net
|
(1,651 | ) | (1,619 | ) | ||||
|
Gain on Securities, net
|
(1,045 | ) | — | |||||
|
Loss (Gain) on Sales of Other Real Estate and Repossessed Assets
|
191 | (234 | ) | |||||
|
Loss (Gain) on Disposition and Impairment of Premises and Equipment
|
17 | (27 | ) | |||||
|
Increase in Cash Surrender Value of Company Owned Life Insurance
|
(840 | ) | (591 | ) | ||||
|
Equity Based Compensation
|
465 | 300 | ||||||
|
Change in Assets and Liabilities:
|
||||||||
|
Interest Receivable and Other Assets
|
4,068 | 1,874 | ||||||
|
Interest Payable and Other Liabilities
|
(2,339 | ) | (559 | ) | ||||
|
Net Cash from Operating Activities
|
26,347 | 10,563 | ||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
|
Proceeds from Maturity of Other Short-term Investments
|
5,475 | — | ||||||
|
Proceeds from Maturities, Calls, Redemptions of Securities Available-for-Sale
|
71,619 | 40,359 | ||||||
|
Redemption of Federal Reserve Bank Stock
|
694 | — | ||||||
|
Purchase of Securities Available-for-Sale
|
(267,696 | ) | (85,826 | ) | ||||
|
Proceeds from Maturities of Securities Held-to-Maturity
|
815 | 1,175 | ||||||
|
Proceeds from Redemption of Federal Home Loan Bank Stock
|
1,523 | — | ||||||
|
Purchase of Loans
|
— | (496 | ) | |||||
|
Proceeds from Sales of Loans
|
1,364 | 3,711 | ||||||
|
Loans Made to Customers, net of Payments Received
|
16,777 | (1,145 | ) | |||||
|
Proceeds from Sales of Other Real Estate
|
3,461 | 2,036 | ||||||
|
Property and Equipment Expenditures
|
(2,377 | ) | (1,994 | ) | ||||
|
Proceeds from Sales of Property and Equipment
|
12 | 505 | ||||||
|
Acquire Capitalized Lease
|
(6 | ) | — | |||||
|
Acquire Bank Branches
|
— | 855 | ||||||
|
Acquisition of American Community Bancorp, Inc.
|
55,780 | — | ||||||
|
Net Cash from Investing Activities
|
(112,559 | ) | (40,820 | ) | ||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Change in Deposits
|
163,950 | 63,125 | ||||||
|
Change in Short-term Borrowings
|
(34,112 | ) | 9,851 | |||||
|
Repayments of Long-term Debt
|
(5,045 | ) | (20,800 | ) | ||||
|
Issuance of Common Stock
|
12 | 32 | ||||||
|
Employee Stock Purchase Plan
|
(25 | ) | (31 | ) | ||||
|
Dividends Paid
|
(5,284 | ) | (4,659 | ) | ||||
|
Net Cash from Financing Activities
|
119,496 | 47,518 | ||||||
|
Net Change in Cash and Cash Equivalents
|
33,284 | 17,261 | ||||||
|
Cash and Cash Equivalents at Beginning of Year
|
19,271 | 28,054 | ||||||
|
Cash and Cash Equivalents at End of Period
|
$ | 52,555 | $ | 45,315 | ||||
|
Cash Paid During the Period for
|
||||||||
|
Interest
|
$ | 13,096 | $ | 12,071 | ||||
|
Income Taxes
|
5,156 | 4,763 | ||||||
|
Supplemental Non Cash Disclosures
(1)
|
||||||||
|
Loans Transferred to Other Real Estate
|
$ | 3,409 | $ | 1,849 | ||||
|
(1)
|
See Note 9 for non-cash transactions included in the acquisition of American Community Bancorp, Inc.
|
|
Three Months Ended
|
||||||||
|
September 30,
|
||||||||
|
|
2011
|
2010
|
||||||
|
Basic Earnings per Share:
|
||||||||
|
Net Income
|
$ | 5,167 | $ | 3,594 | ||||
|
Weighted Average Shares Outstanding
|
12,593,521 | 11,104,918 | ||||||
|
Basic Earnings per Share
|
$ | 0.41 | $ | 0.32 | ||||
|
Diluted Earnings per Share:
|
||||||||
|
Net Income
|
$ | 5,167 | $ | 3,594 | ||||
|
Weighted Average Shares Outstanding
|
12,593,521 | 11,104,918 | ||||||
|
Potentially Dilutive Shares, Net
|
4,691 | 5,943 | ||||||
|
Diluted Weighted Average Shares Outstanding
|
12,598,212 | 11,110,861 | ||||||
|
Diluted Earnings per Share
|
$ | 0.41 | $ | 0.32 | ||||
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
|
2011
|
2010
|
||||||
|
Basic Earnings per Share:
|
||||||||
|
Net Income
|
$ | 14,676 | $ | 10,253 | ||||
|
Weighted Average Shares Outstanding
|
12,577,558 | 11,096,650 | ||||||
|
Basic Earnings per Share
|
$ | 1.17 | $ | 0.92 | ||||
|
Diluted Earnings per Share:
|
||||||||
|
Net Income
|
$ | 14,676 | $ | 10,253 | ||||
|
Weighted Average Shares Outstanding
|
12,577,558 | 11,096,650 | ||||||
|
Potentially Dilutive Shares, Net
|
5,719 | 5,253 | ||||||
|
Diluted Weighted Average Shares Outstanding
|
12,583,277 | 11,101,903 | ||||||
|
Diluted Earnings per Share
|
$ | 1.17 | $ | 0.92 | ||||
|
Gross
|
Gross
|
|||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
Securities Available-for-Sale:
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
|
September
30, 2011
|
||||||||||||||||
|
U.S. Treasury and Agency Securities
|
$ | 7,902 | $ | 186 | $ | — | $ | 8,088 | ||||||||
|
Corporate Securities
|
1,006 | 6 | — | 1,012 | ||||||||||||
|
Obligations of State and Political Subdivisions
|
52,482 | 3,811 | (3 | ) | 56,290 | |||||||||||
|
Mortgage-backed Securities - Residential
|
499,054 | 18,127 | (4 | ) | 517,177 | |||||||||||
|
Equity Securities
|
794 | — | (110 | ) | 684 | |||||||||||
|
Total
|
$ | 561,238 | $ | 22,130 | $ | (117 | ) | $ | 583,251 | |||||||
|
December 31, 2010
|
||||||||||||||||
|
U.S. Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | ||||||||
|
Corporate Securities
|
— | — | — | — | ||||||||||||
|
Obligations of State and Political Subdivisions
|
31,483 | 813 | (118 | ) | 32,178 | |||||||||||
|
Mortgage-backed Securities - Residential
|
304,935 | 7,614 | (1,483 | ) | 311,066 | |||||||||||
|
Equity Securities
|
2,418 | 1,085 | — | 3,503 | ||||||||||||
|
Total
|
$ | 338,836 | $ | 9,512 | $ | (1,601 | ) | $ | 346,747 | |||||||
|
Gross
|
Gross
|
|||||||||||||||
|
Carrying
|
Unrecognized
|
Unrecognized
|
Fair
|
|||||||||||||
|
Securities Held-to-Maturity:
|
Amount
|
Gains
|
Losses
|
Value
|
||||||||||||
|
September
30, 2011
|
||||||||||||||||
|
Obligations of State and Political Subdivisions
|
$ | 790 | $ | 8 | $ | — | $ | 798 | ||||||||
|
December 31, 2010
|
||||||||||||||||
|
Obligations of State and Political Subdivisions
|
$ | 1,604 | $ | 9 | $ | — | $ | 1,613 | ||||||||
|
Amortized
|
Fair
|
|||||||
|
Cost
|
Value
|
|||||||
|
Securities Available-for-Sale:
|
||||||||
|
Due in one year or less
|
$ | 1,056 | $ | 1,062 | ||||
|
Due after one year through five years
|
15,056 | 15,577 | ||||||
|
Due after five years through ten years
|
11,748 | 12,606 | ||||||
|
Due after ten years
|
33,530 | 36,145 | ||||||
|
Mortgage-backed Securities - Residential
|
499,054 | 517,177 | ||||||
|
Equity Securities
|
794 | 684 | ||||||
|
Totals
|
$ | 561,238 | $ | 583,251 | ||||
|
Carrying
|
Fair
|
|||||||
|
Amount
|
Value
|
|||||||
|
Securities Held-to-Maturity:
|
||||||||
|
Due in one year or less
|
$ | 175 | $ | 176 | ||||
|
Due after one year through five years
|
615 | 622 | ||||||
|
Due after five years through ten years
|
— | — | ||||||
|
Due after ten years
|
— | — | ||||||
|
Totals
|
$ | 790 | $ | 798 | ||||
|
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
|
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
|||||||||||||||||||
|
At
September
30, 2011
:
|
||||||||||||||||||||||||
|
U.S. Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
|
Corporate Securities
|
— | — | — | — | — | — | ||||||||||||||||||
|
Obligations of State and Political Subdivisions
|
952 | (3 | ) | — | — | 952 | (3 | ) | ||||||||||||||||
|
Mortgage-backed Securities - Residential
|
1,217 | (4 | ) | — | — | 1,217 | (4 | ) | ||||||||||||||||
|
Equity Securities
|
684 | (110 | ) | — | — | 684 | (110 | ) | ||||||||||||||||
|
Total
|
$ | 2,853 | $ | (117 | ) | $ | — | $ | — | $ | 2,853 | $ | (117 | ) | ||||||||||
|
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
|
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
|||||||||||||||||||
|
At December 31, 2010
:
|
||||||||||||||||||||||||
|
U.S. Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
|
Corporate Securities
|
— | — | — | — | — | — | ||||||||||||||||||
|
Obligations of State and Political Subdivisions
|
5,175 | (118 | ) | — | — | 5,175 | (118 | ) | ||||||||||||||||
|
Mortgage-backed Securities - Residential
|
70,123 | (1,483 | ) | — | — | 70,123 | (1,483 | ) | ||||||||||||||||
|
Equity Securities
|
— | — | — | — | — | — | ||||||||||||||||||
|
Total
|
$ | 75,298 | $ | (1,601 | ) | $ | — | $ | — | $ | 75,298 | $ | (1,601 | ) | ||||||||||
|
September
30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Commercial:
|
||||||||
|
Commercial and Industrial Loans and Leases
|
$ | 290,519 | $ | 218,443 | ||||
|
Commercial Real Estate Loans
|
450,596 | 339,555 | ||||||
|
Agricultural Loans
|
157,310 | 165,166 | ||||||
|
Retail:
|
||||||||
|
Home Equity Loans
|
77,109 | 64,437 | ||||||
|
Consumer Loans
|
49,539 | 53,807 | ||||||
|
Residential Mortgage Loans
|
89,741 | 77,310 | ||||||
|
Subtotal
|
1,114,814 | 918,718 | ||||||
|
Less: Unearned Income
|
(2,260 | ) | (1,482 | ) | ||||
|
Allowance for Loan Losses
|
(15,166 | ) | (13,317 | ) | ||||
|
Loans, net
|
$ | 1,097,388 | $ | 903,919 | ||||
|
Commercial
|
||||||||||||||||||||||||||||||||
|
and
|
||||||||||||||||||||||||||||||||
|
Industrial
|
Commercial
|
Home
|
Residential
|
|||||||||||||||||||||||||||||
|
Loans and
|
Real Estate
|
Agricultural
|
Equity
|
Consumer
|
Mortgage
|
|||||||||||||||||||||||||||
|
Leases
|
Loans
|
Loans
|
Loans
|
Loans
|
Loans
|
Unallocated
|
Total
|
|||||||||||||||||||||||||
|
September
30, 2011
|
||||||||||||||||||||||||||||||||
|
Beginning Balance
|
$ | 4,292 | $ | 7,697 | $ | 733 | $ | 213 | $ | 400 | $ | 746 | $ | 699 | $ | 14,780 | ||||||||||||||||
|
Provision for Loan Losses
|
90 | 1,120 | (5 | ) | 108 | 54 | 57 | (124 | ) | 1,300 | ||||||||||||||||||||||
|
Recoveries
|
90 | 28 | — | 2 | 37 | — | — | 157 | ||||||||||||||||||||||||
|
Loans Charged-off
|
(82 | ) | (714 | ) | — | (29 | ) | (85 | ) | (161 | ) | — | (1,071 | ) | ||||||||||||||||||
|
Ending Balance
|
$ | 4,390 | $ | 8,131 | $ | 728 | $ | 294 | $ | 406 | $ | 642 | $ | 575 | $ | 15,166 | ||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||||||||||
|
and
|
||||||||||||||||||||||||||||||||
|
Industrial
|
Commercial
|
Home
|
Residential
|
|||||||||||||||||||||||||||||
|
Loans and
|
Real Estate
|
Agricultural
|
Equity
|
Consumer
|
Mortgage
|
|||||||||||||||||||||||||||
|
Leases
|
Loans
|
Loans
|
Loans
|
Loans
|
Loans
|
Unallocated
|
Total
|
|||||||||||||||||||||||||
|
September
30, 2011
|
||||||||||||||||||||||||||||||||
|
Beginning Balance
|
$ | 3,713 | $ | 7,497 | $ | 750 | $ | 220 | $ | 362 | $ | 543 | $ | 232 | $ | 13,317 | ||||||||||||||||
|
Provision for Loan Losses
|
845 | 2,007 | (22 | ) | 194 | 138 | 395 | 343 | 3,900 | |||||||||||||||||||||||
|
Recoveries
|
96 | 131 | — | 5 | 96 | 15 | — | 343 | ||||||||||||||||||||||||
|
Loans Charged-off
|
(264 | ) | (1,504 | ) | — | (125 | ) | (190 | ) | (311 | ) | — | (2,394 | ) | ||||||||||||||||||
|
Ending Balance
|
$ | 4,390 | $ | 8,131 | $ | 728 | $ | 294 | $ | 406 | $ | 642 | $ | 575 | $ | 15,166 | ||||||||||||||||
|
Beginning Balance
|
$ | 10,813 | ||
|
Provision for Loan Losses
|
1,375 | |||
|
Loans Charged-off
|
(621 | ) | ||
|
Recoveries
|
133 | |||
|
Ending Balance
|
$ | 11,700 |
|
Beginning Balance
|
$ | 11,016 | ||
|
Provision for Loan Losses
|
3,875 | |||
|
Loans Charged-off
|
(3,763 | ) | ||
|
Recoveries
|
572 | |||
|
Ending Balance
|
$ | 11,700 |
|
Commercial
|
||||||||||||||||||||||||||||||||
|
and
|
||||||||||||||||||||||||||||||||
|
Industrial
|
Commercial
|
Home
|
Residential
|
|||||||||||||||||||||||||||||
|
Loans and
|
Real Estate
|
Agricultural
|
Equity
|
Consumer
|
Mortgage
|
|||||||||||||||||||||||||||
|
Total
|
Leases
|
Loans
|
Loans
|
Loans
|
Loans
|
Loans
|
Unallocated
|
|||||||||||||||||||||||||
|
September
30, 2011
|
||||||||||||||||||||||||||||||||
|
Allowance for Loan Losses:
|
||||||||||||||||||||||||||||||||
|
Ending Allowance Balance
|
||||||||||||||||||||||||||||||||
|
Attributable to Loans:
|
||||||||||||||||||||||||||||||||
|
Individually Evaluated for Impairment
|
$ | 4,296 | $ | 1,299 | $ | 2,997 | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
|
Collectively Evaluated for Impairment
|
10,699 | 3,091 | 4,963 | 728 | 294 | 406 | 642 | 575 | ||||||||||||||||||||||||
|
Acquired with Deteriorated Credit Quality
|
171 | — | 171 | — | — | — | — | — | ||||||||||||||||||||||||
|
Total Ending Allowance Balance
|
$ | 15,166 | $ | 4,390 | $ | 8,131 | $ | 728 | $ | 294 | $ | 406 | $ | 642 | $ | 575 | ||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Loans Individually Evaluated for Impairment
|
$ | 13,190 | $ | 2,468 | $ | 10,722 | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
|
Loans Collectively Evalua
ted
for Impairment
|
1,091,010 | 286,040 | 428,162 | 160,014 | 77,359 | 49,480 | 89,955 | — | ||||||||||||||||||||||||
|
Loans Acquired with Deteriorated Credit Quality
|
16,532 | 3,012 | 13,115 | — | — | 252 | 153 | — | ||||||||||||||||||||||||
|
Total Ending Loans Balance
(1)
|
$ | 1,120,732 | $ | 291,520 | $ | 451,999 | $ | 160,014 | $ | 77,359 | $ | 49,732 | $ | 90,108 | $ | — | ||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||||||||||
|
and
|
||||||||||||||||||||||||||||||||
|
Industrial
|
Commercial
|
Home
|
Residential
|
|||||||||||||||||||||||||||||
|
Loans and
|
Real Estate
|
Agricultural
|
Equity
|
Consumer
|
Mortgage
|
|||||||||||||||||||||||||||
|
Total
|
Leases
|
Loans
|
Loans
|
Loans
|
Loans
|
Loans
|
Unallocated
|
|||||||||||||||||||||||||
|
December 31, 2010
|
||||||||||||||||||||||||||||||||
|
Allowance for Loan Losses:
|
||||||||||||||||||||||||||||||||
|
Ending Allowance Balance
|
||||||||||||||||||||||||||||||||
|
Attributable to Loans:
|
||||||||||||||||||||||||||||||||
|
Individually Evaluated for Impairment
|
$ | 4,583 | $ | 1,387 | $ | 3,196 | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
|
Collectively Evaluated for Impairment
|
8,734 | 2,326 | 4,301 | 750 | 220 | 362 | 543 | 232 | ||||||||||||||||||||||||
|
Total Ending Allowance Balance
|
$ | 13,317 | $ | 3,713 | $ | 7,497 | $ | 750 | $ | 220 | $ | 362 | $ | 543 | $ | 232 | ||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Loans Individually Evaluated for Impairment
|
$ | 16,833 | $ | 3,421 | $ | 13,357 | $ | 55 | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
|
Loans Collectively Evaluated for Impairment
|
907,525 | 215,840 | 327,413 | 167,933 | 64,652 | 54,048 | 77,639 | — | ||||||||||||||||||||||||
|
Total Ending Loans Balance
(1)
|
$ | 924,358 | $ | 219,261 | $ | 340,770 | $ | 167,988 | $ | 64,652 | $ | 54,048 | $ | 77,639 | $ | — | ||||||||||||||||
|
Unpaid
|
Allowance for
|
Average
|
Interest
|
Cash
|
||||||||||||||||||||
|
Principal
|
Recorded
|
Loan Losses
|
Recorded
|
Income
|
Basis
|
|||||||||||||||||||
|
Balance
|
Investment
|
Allocated
|
Investment
|
Recognized
|
Recognized
|
|||||||||||||||||||
|
September
30, 2011
|
||||||||||||||||||||||||
|
With No Related Allowance Recorded:
|
||||||||||||||||||||||||
|
Commercial and Industrial Loans and Leases
|
$ | 114 | $ | 94 | $ | — | $ | 105 | $ | 6 | $ | 6 | ||||||||||||
|
Commercial Real Estate Loans
|
4,008 | 3,421 | — | 4,362 | 14 | 14 | ||||||||||||||||||
|
Agricultural Loans
|
— | — | — | — | — | — | ||||||||||||||||||
|
With An Allowance Recorded:
|
||||||||||||||||||||||||
|
Commercial and Industrial Loans and Leases
|
2,362 | 2,403 | 1,299 | 3,467 | 3 | 3 | ||||||||||||||||||
|
Commercial Real Estate Loans
|
8,142 | 8,010 | 3,087 | 7,777 | 14 | 13 | ||||||||||||||||||
|
Agricultural Loans
|
— | — | — | — | — | — | ||||||||||||||||||
|
Total
|
$ | 14,626 | $ | 13,928 | $ | 4,386 | $ | 15,711 | $ | 37 | $ | 36 | ||||||||||||
|
Unpaid
|
Allowance for
|
Average
|
Interest
|
Cash
|
||||||||||||||||||||
|
Principal
|
Recorded
|
Loan Losses
|
Recorded
|
Income
|
Basis
|
|||||||||||||||||||
|
Balance
|
Investment
|
Allocated
|
Investment
|
Recognized
|
Recognized
|
|||||||||||||||||||
|
September
30, 2011
|
||||||||||||||||||||||||
|
With No Related Allowance Recorded:
|
||||||||||||||||||||||||
|
Commercial and Industrial Loans and Leases
|
$ | 114 | $ | 94 | $ | — | $ | 345 | $ | 9 | $ | 9 | ||||||||||||
|
Commercial Real Estate Loans
|
4,008 | 3,421 | — | 3,603 | 46 | 46 | ||||||||||||||||||
|
Agricultural Loans
|
— | — | — | 25 | 6 | 6 | ||||||||||||||||||
|
With An Allowance Recorded:
|
||||||||||||||||||||||||
|
Commercial and Industrial Loans and Leases
|
2,362 | 2,403 | 1,299 | 4,009 | 9 | 9 | ||||||||||||||||||
|
Commercial Real Estate Loans
|
8,142 | 8,010 | 3,087 | 10,046 | 50 | 47 | ||||||||||||||||||
|
Agricultural Loans
|
— | — | — | — | — | — | ||||||||||||||||||
|
Total
|
$ | 14,626 | $ | 13,928 | $ | 4,386 | $ | 18,028 | $ | 120 | $ | 117 | ||||||||||||
|
Unpaid
|
Allowance for
|
|||||||||||
|
Principal
|
Recorded
|
Loan Losses
|
||||||||||
|
Balance
|
Investment
|
Allocated
|
||||||||||
|
With No Related Allowance Recorded:
|
||||||||||||
|
Commercial and Industrial Loans and Leases
|
$ | 570 | $ | 585 | $ | — | ||||||
|
Commercial Real Estate Loans
|
2,243 | 2,231 | — | |||||||||
|
Agricultural Loans
|
55 | 55 | — | |||||||||
|
With An Allowance Recorded:
|
||||||||||||
|
Commercial and Industrial Loans and Leases
|
2,779 | 2,836 | 1,387 | |||||||||
|
Commercial Real Estate Loans
|
11,062 | 11,126 | 3,196 | |||||||||
|
Agricultural Loans
|
— | — | — | |||||||||
|
Total
|
$ | 16,709 | $ | 16,833 | $ | 4,583 | ||||||
|
Average Balance of Individually Impaired Loans During Period
|
$ | 8,626 | |||
|
Interest Income Recognized During Impairment
|
26 | ||||
|
Interest Income Recognized on Cash Basis
|
27 |
|
Average Balance of Individually Impaired Loans During Period
|
$ | 8,518 | |||
|
Interest Income Recognized During Impairment
|
77 | ||||
|
Interest Income Recognized on Cash Basis
|
78 |
|
Loans Past Due
|
||||||||||||||||
|
Over 90 Days
|
||||||||||||||||
|
Non-Accrual
|
& Still Accruing
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Commercial and Industrial Loans and Leases
|
$ | 2,364 | $ | 514 | $ | — | $ | 547 | ||||||||
|
Commercial Real Estate Loans
|
10,635 | 8,718 | — | 103 | ||||||||||||
|
Agricultural Loans
|
— | 55 | — | — | ||||||||||||
|
Home Equity Loans
|
130 | 156 | — | — | ||||||||||||
|
Consumer Loans
|
297 | 103 | — | 38 | ||||||||||||
|
Residential Mortgage Loans
|
905 | 604 | — | — | ||||||||||||
|
Total
|
$ | 14,331 | $ | 10,150 | $ | — | $ | 688 | ||||||||
|
Greater than
|
||||||||||||||||||||||||
|
30-59 Days
|
60-89 Days
|
90 Days
|
Total
|
Loans Not
|
||||||||||||||||||||
|
Total
|
Past Due
|
Past Due
|
Past Due
|
Past Due
|
Past Due
|
|||||||||||||||||||
|
September
30, 2011
|
||||||||||||||||||||||||
|
Commercial and Industrial Loans and Leases
|
$ | 291,520 | $ | 566 | $ | 52 | $ | 2,266 | $ | 2,884 | $ | 288,636 | ||||||||||||
|
Commercial Real Estate Loans
|
451,999 | 590 | 322 | 6,307 | 7,219 | 444,780 | ||||||||||||||||||
|
Agricultural Loans
|
160,014 | 102 | — | — | 102 | 159,912 | ||||||||||||||||||
|
Home Equity Loans
|
77,359 | 292 | 30 | 130 | 452 | 76,907 | ||||||||||||||||||
|
Consumer Loans
|
49,732 | 262 | 95 | 282 | 639 | 49,093 | ||||||||||||||||||
|
Residential Mortgage Loans
|
90,108 | 1,739 | 599 | 905 | 3,243 | 86,865 | ||||||||||||||||||
|
Total
(1)
|
$ | 1,120,732 | $ | 3,551 | $ | 1,098 | $ | 9,890 | $ | 14,539 | $ | 1,106,193 | ||||||||||||
|
Greater than
|
||||||||||||||||||||||||
|
30-59 Days
|
60-89 Days
|
90 Days
|
Total
|
Loans Not | ||||||||||||||||||||
|
Total
|
Past Due
|
Past Due
|
Past Due
|
Past Due
|
Past Due
|
|||||||||||||||||||
|
December 31, 2010
|
||||||||||||||||||||||||
|
Commercial and Industrial Loans and Leases
|
$ | 219,261 | $ | 1,876 | $ | 782 | $ | 1,011 | $ | 3,669 | $ | 215,592 | ||||||||||||
|
Commercial Real Estate Loans
|
340,770 | 149 | 700 | 5,843 | 6,692 | 334,078 | ||||||||||||||||||
|
Agricultural Loans
|
167,988 | 363 | — | 55 | 418 | 167,570 | ||||||||||||||||||
|
Home Equity Loans
|
64,652 | 132 | 12 | 156 | 300 | 64,352 | ||||||||||||||||||
|
Consumer Loans
|
54,048 | 604 | 95 | 108 | 807 | 53,241 | ||||||||||||||||||
|
Residential Mortgage Loans
|
77,639 | 2,112 | 580 | 604 | 3,296 | 74,343 | ||||||||||||||||||
|
Total
(1)
|
$ | 924,358 | $ | 5,236 | $ | 2,169 | $ | 7,777 | $ | 15,182 | $ | 909,176 | ||||||||||||
|
Special
|
||||||||||||||||||||
|
Pass
|
Mention
|
Substandard
|
Doubtful
|
Total
|
||||||||||||||||
|
September
30, 2011
|
||||||||||||||||||||
|
Commercial and Industrial Loans and Leases
|
$ | 258,737 | $ | 17,464 | $ | 15,319 | $ | — | $ | 291,520 | ||||||||||
|
Commercial Real Estate Loans
|
396,205 | 30,064 | 25,730 | — | 451,999 | |||||||||||||||
|
Agricultural Loans
|
154,404 | 3,002 | 2,608 | — | 160,014 | |||||||||||||||
|
Total
|
$ | 809,346 | $ | 50,530 | $ | 43,657 | $ | — | $ | 903,533 | ||||||||||
|
Special
|
||||||||||||||||||||
|
Pass
|
Mention
|
Substandard
|
Doubtful
|
Total
|
||||||||||||||||
|
December 31, 2010
|
||||||||||||||||||||
|
Commercial and Industrial Loans and Leases
|
$ | 192,494 | $ | 14,782 | $ | 11,985 | $ | — | $ | 219,261 | ||||||||||
|
Commercial Real Estate Loans
|
295,863 | 27,304 | 17,603 | — | 340,770 | |||||||||||||||
|
Agricultural Loans
|
161,871 | 3,294 | 2,823 | — | 167,988 | |||||||||||||||
|
Total
|
$ | 650,228 | $ | 45,380 | $ | 32,411 | $ | — | $ | 728,019 | ||||||||||
|
Home Equity
|
Consumer
|
Residential
|
||||||||||
|
Loans
|
Loans
|
Mortgage Loans
|
||||||||||
|
September
30, 2011
|
||||||||||||
|
Performing
|
$ | 77,229 | $ | 49,435 | $ | 89,203 | ||||||
|
Nonperforming
|
130 | 297 | 905 | |||||||||
|
Total
|
$ | 77,359 | $ | 49,732 | $ | 90,108 | ||||||
|
Home Equity
|
Consumer
|
Residential
|
||||||||||
|
Loans
|
Loans
|
Mortgage Loans
|
||||||||||
|
December 31, 2010
|
||||||||||||
|
Performing
|
$ | 64,496 | $ | 53,907 | $ | 77,035 | ||||||
|
Nonperforming
|
156 | 141 | 604 | |||||||||
|
Total
|
$ | 64,652 | $ | 54,048 | $ | 77,639 | ||||||
|
Commercial
|
||||||||||||||||||||||||||||
|
and
|
||||||||||||||||||||||||||||
|
Industrial
|
Commercial
|
Home
|
Residential
|
|||||||||||||||||||||||||
|
Loans and
|
Real Estate
|
Agricultural
|
Equity
|
Consumer
|
Mortgage
|
|||||||||||||||||||||||
|
Leases
|
Loans
|
Loans
|
Loans
|
Loans
|
Loans
|
Total
|
||||||||||||||||||||||
|
Purchases
|
$ | 69,898 | $ | 111,629 | $ | — | $ | 13,329 | $ | 1,169 | $ | 22,901 | $ | 218,926 | ||||||||||||||
|
September 30, 2011
|
||||
|
Commercial and Industrial Loans
|
$ | 3,011 | ||
|
Commercial Real Estate Loans
|
13,119 | |||
|
Home Equity Loans
|
— | |||
|
Consumer Loans
|
252 | |||
|
Residential Mortgage Loans
|
153 | |||
|
Total
|
$ | 16,535 | ||
|
Carrying amount, Net of Allowance
|
$ | 16,364 | ||
|
September 30, 2011
|
||||
|
Balance at July 1, 2011
|
$ | 1,478 | ||
|
New Loans Purchased
|
— | |||
|
Accretion of Income
|
(359 | ) | ||
|
Reclassifications from Non-accretable Difference
|
129 | |||
|
Charge-off of Accretable Yield
|
(74 | ) | ||
|
Balance at September 30, 2011
|
$ | 1,174 | ||
|
Balance at January 1, 2011
|
$ | — | ||
|
New Loans Purchased
|
2,042 | |||
|
Accretion of Income
|
(923 | ) | ||
|
Reclassifications from Non-accretable Difference
|
129 | |||
|
Charge-off of Accretable Yield
|
(74 | ) | ||
|
Balance at September 30, 2011
|
$ | 1,174 | ||
|
Commercial and Industrial Loans
|
$ | 4,542 | ||
|
Commercial Real Estate Loans
|
19,260 | |||
|
Home Equity Loans
|
28 | |||
|
Consumer Loans
|
217 | |||
|
Residential Mortgage Loans
|
458 | |||
|
Total
|
$ | 24,505 | ||
|
Cash Flows Expected to be Collected at Acquisition
|
$ | 19,695 | ||
|
Fair Value of Acquired Loans at Acquisition
|
17,653 |
|
Trust and
|
||||||||||||||||||||
|
Investment
|
||||||||||||||||||||
|
Core
|
Advisory
|
Consolidated
|
||||||||||||||||||
|
Three Months Ended
September 30
, 2011
|
Banking
|
Services
|
Insurance
|
Other
|
Totals
|
|||||||||||||||
|
Net Interest Income
|
$ | 16,726 | $ | 7 | $ | 6 | $ | (536 | ) | $ | 16,203 | |||||||||
|
Net Gains on Sales of Loans
|
863 | — | — | — | 863 | |||||||||||||||
|
Net Gain on Securities
|
— | — | — | — | — | |||||||||||||||
|
Trust and Investment Product Fees
|
— | 603 | — | (1 | ) | 602 | ||||||||||||||
|
Insurance Revenues
|
16 | 7 | 1,238 | — | 1,261 | |||||||||||||||
|
Noncash Items:
|
||||||||||||||||||||
|
Provision for Loan Losses
|
1,300 | — | — | — | 1,300 | |||||||||||||||
|
Depreciation and Amortization
|
1,072 | 4 | 103 | 38 | 1,217 | |||||||||||||||
|
Income Tax Expense (Benefit)
|
2,717 | (100 | ) | (11 | ) | (315 | ) | 2,291 | ||||||||||||
|
Segment Profit (Loss)
|
5,595 | (151 | ) | (21 | ) | (256 | ) | 5,167 | ||||||||||||
|
Segment Assets at September 30, 2011
|
1,872,144 | 11,985 | 7,770 | (20,816 | ) | 1,871,083 | ||||||||||||||
|
Trust and
|
||||||||||||||||||||
|
Investment
|
||||||||||||||||||||
|
Core
|
Advisory
|
Consolidated
|
||||||||||||||||||
|
Three Months Ended
September 30, 2010
|
Banking
|
Services
|
Insurance
|
Other
|
Totals
|
|||||||||||||||
|
Net Interest Income
|
$ | 12,927 | $ | 2 | $ | 6 | $ | (458 | ) | $ | 12,477 | |||||||||
|
Net Gains on Sales of Loans
|
802 | — | — | — | 802 | |||||||||||||||
|
Net Gain on Securities
|
— | — | — | — | — | |||||||||||||||
|
Trust and Investment Product Fees
|
— | 349 | — | (1 | ) | 348 | ||||||||||||||
|
Insurance Revenues
|
17 | 14 | 1,296 | (4 | ) | 1,323 | ||||||||||||||
|
Noncash Items:
|
||||||||||||||||||||
|
Provision for Loan Losses
|
1,375 | — | — | — | 1,375 | |||||||||||||||
|
Depreciation and Amortization
|
726 | 7 | 223 | — | 956 | |||||||||||||||
|
Income Tax Expense (Benefit)
|
1,931 | (63 | ) | (39 | ) | (329 | ) | 1,500 | ||||||||||||
|
Segment Profit (Loss)
|
4,001 | (92 | ) | (50 | ) | (265 | ) | 3,594 | ||||||||||||
|
Segment Assets at December 31, 2010
|
1,368,348 | 2,193 | 8,426 | (3,079 | ) | 1,375,888 | ||||||||||||||
|
Trust and
|
||||||||||||||||||||
|
Investment
|
||||||||||||||||||||
|
Core
|
Advisory
|
Consolidated
|
||||||||||||||||||
|
Nine Months Ended
September
30
, 2011
|
Banking
|
Services
|
Insurance
|
Other
|
Totals
|
|||||||||||||||
|
Net Interest Income
|
$ | 49,155 | $ | 14 | $ | 19 | $ | (1,614 | ) | $ | 47,574 | |||||||||
|
Net Gains on Sales of Loans
|
1,651 | — | — | — | 1,651 | |||||||||||||||
|
Net Gain on Securities
|
— | — | — | 1,045 | 1,045 | |||||||||||||||
|
Trust and Investment Product Fees
|
2 | 1,562 | — | (3 | ) | 1,561 | ||||||||||||||
|
Insurance Revenues
|
56 | 9 | 4,551 | (16 | ) | 4,600 | ||||||||||||||
|
Noncash Items:
|
||||||||||||||||||||
|
Provision for Loan Losses
|
3,900 | — | — | — | 3,900 | |||||||||||||||
|
Depreciation and Amortization
|
3,392 | 21 | 376 | 113 | 3,902 | |||||||||||||||
|
Income Tax Expense (Benefit)
|
6,712 | (247 | ) | 319 | (996 | ) | 5,788 | |||||||||||||
|
Segment Profit (Loss)
|
14,559 | (374 | ) | 418 | 73 | 14,676 | ||||||||||||||
|
Segment Assets at September 30, 2011
|
1,872,144 | 11,985 | 7,770 | (20,816 | ) | 1,871,083 | ||||||||||||||
|
Trust and
|
||||||||||||||||||||
|
Investment
|
||||||||||||||||||||
|
Core
|
Advisory
|
Consolidated
|
||||||||||||||||||
|
Nine Months Ended
September
30
, 2010
|
Banking
|
Services
|
Insurance
|
Other
|
Totals
|
|||||||||||||||
|
Net Interest Income
|
$ | 37,369 | $ | 6 | $ | 23 | $ | (1,357 | ) | $ | 36,041 | |||||||||
|
Net Gains on Sales of Loans
|
1,619 | — | — | — | 1,619 | |||||||||||||||
|
Net Gain on Securities
|
— | — | — | — | — | |||||||||||||||
|
Trust and Investment Product Fees
|
2 | 1,135 | — | (3 | ) | 1,134 | ||||||||||||||
|
Insurance Revenues
|
47 | 21 | 4,042 | (18 | ) | 4,092 | ||||||||||||||
|
Noncash Items:
|
||||||||||||||||||||
|
Provision for Loan Losses
|
3,875 | — | — | — | 3,875 | |||||||||||||||
|
Depreciation and Amortization
|
2,061 | 20 | 687 | — | 2,768 | |||||||||||||||
|
Income Tax Expense (Benefit)
|
5,252 | (167 | ) | (31 | ) | (947 | ) | 4,107 | ||||||||||||
|
Segment Profit (Loss)
|
11,242 | (249 | ) | (60 | ) | (680 | ) | 10,253 | ||||||||||||
|
Segment Assets at December 31, 2010
|
1,368,348 | 2,193 | 8,426 | (3,079 | ) | 1,375,888 | ||||||||||||||
|
Three Months Ended
|
||||||||
|
September
30
,
|
||||||||
|
2011
|
2010
|
|||||||
|
Restricted Stock Expense
|
$ | 158 | $ | 100 | ||||
|
Cash Entitlement Expense
|
138 | 68 | ||||||
|
Tax Effect
|
(120 | ) | (68 | ) | ||||
|
Net of Tax
|
$ | 176 | $ | 100 | ||||
|
Nine Months Ended
|
||||||||
|
September
30
,
|
||||||||
|
2011
|
2010
|
|||||||
|
Restricted Stock Expense
|
$ | 466 | $ | 300 | ||||
|
Cash Entitlement Expense
|
413 | 285 | ||||||
|
Tax Effect
|
(356 | ) | (237 | ) | ||||
|
Net of Tax
|
$ | 523 | $ | 348 | ||||
|
Fair Value Measurements at
September
30, 2011 Using
|
||||||||||||||||
|
Quoted Prices in
|
||||||||||||||||
|
Active Markets for
|
Significant Other
|
Significant
|
||||||||||||||
|
Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
||||||||||||||
|
Carrying Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
U.S. Treasury and Agency Securities
|
$ | 8,088 | $ | — | $ | 8,088 | $ | — | ||||||||
|
Corporate Securities
|
1,012 | — | 1,012 | — | ||||||||||||
|
Obligations of State and Political Subdivisions
|
56,290 | — | 56,290 | — | ||||||||||||
|
Mortgage-backed Securities-Residential
|
517,177 | — | 517,177 | — | ||||||||||||
|
Equity Securities
|
684 | 331 | — | 353 | ||||||||||||
|
Loans Held-for-Sale
|
10,009 | — | 10,009 | — | ||||||||||||
|
Fair Value Measurements at December 31, 2010 Using
|
||||||||||||||||
|
Quoted Prices in
|
||||||||||||||||
|
Active Markets for
|
Significant Other
|
Significant
|
||||||||||||||
|
Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
||||||||||||||
|
Carrying Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
U.S. Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | ||||||||
|
Corporate Securities
|
— | — | — | — | ||||||||||||
|
Obligations of State and Political Subdivisions
|
32,178 | — | 32,178 | — | ||||||||||||
|
Mortgage-backed Securities-Residential
|
311,066 | — | 311,066 | — | ||||||||||||
|
Equity Securities
|
3,503 | 3,150 | — | 353 | ||||||||||||
|
Loans Held-for-Sale
|
11,850 | — | 11,850 | — | ||||||||||||
|
Equity Securities
|
||||||||
|
Three Months Ended
September
30:
|
2011
|
2010
|
||||||
|
Balance of Recurring Level 3 Assets at July 1
|
$ | 353 | $ | 353 | ||||
|
Sale of Securities
|
— | — | ||||||
|
Other-than-temporary Impairment Charges Recognized through Net Income
|
— | — | ||||||
|
Ending Balance, September 30
|
$ | 353 | $ | 353 | ||||
|
Equity Securities
|
||||||||
|
Nine Months Ended September 30:
|
2011
|
2010
|
||||||
|
Balance of Recurring Level 3 Assets at January 1
|
$ | 353 | $ | 353 | ||||
|
Sale of Securities
|
— | — | ||||||
|
Other-than-temporary Impairment Charges Recognized through Net Income
|
— | — | ||||||
|
Ending Balance, September 30
|
$ | 353 | $ | 353 | ||||
|
Fair Value Measurements at
September
30, 2011 Using
|
||||||||||||||||
|
Quoted Prices in
|
||||||||||||||||
|
Active Markets for
|
Significant Other
|
Significant
|
||||||||||||||
|
Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
||||||||||||||
|
Carrying Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Impaired Loans with Specific Allocations
|
||||||||||||||||
|
Commercial and Industrial Loans
|
$ | 1,104 | $ | — | $ | — | $ | 1,104 | ||||||||
|
Commercial Real Estate Loans
|
4,915 | — | — | 4,915 | ||||||||||||
|
Other Real Estate
|
||||||||||||||||
|
Commercial Real Estate
|
730 | — | — | 730 | ||||||||||||
|
Residential
|
— | — | — | — | ||||||||||||
|
Fair Value Measurements at December 31, 2010 Using
|
||||||||||||||||
|
Quoted Prices in
|
||||||||||||||||
|
Active Markets for
|
Significant Other
|
Significant
|
||||||||||||||
|
Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
||||||||||||||
|
Carrying Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Impaired Loans with Specific Allocations
|
||||||||||||||||
|
Commercial and Industrial Loans
|
$ | 1,451 | $ | — | $ | — | $ | 1,451 | ||||||||
|
Commercial Real Estate Loans
|
7,868 | — | — | 7,868 | ||||||||||||
|
Other Real Estate
|
||||||||||||||||
|
Commercial Real Estate
|
400 | — | — | 400 | ||||||||||||
|
Residential
|
60 | — | — | 60 | ||||||||||||
|
September
30, 2011
|
December 31, 2010
|
|||||||||||||||
|
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
|
Value
|
Value
|
Value
|
Value
|
|||||||||||||
|
Financial Assets:
|
||||||||||||||||
|
Cash and Short-term Investments
|
$ | 59,305 | $ | 59,305 | $ | 19,271 | $ | 19,271 | ||||||||
|
Securities Held-to-Maturity
|
790 | 798 | 1,604 | 1,613 | ||||||||||||
|
FHLB Stock and Other Restricted Stock
|
8,340 | N/A | 9,207 | N/A | ||||||||||||
|
Loans, Net
|
1,091,369 | 1,091,180 | 894,600 | 894,463 | ||||||||||||
|
Accrued Interest Receivable
|
7,709 | 7,709 | 6,687 | 6,687 | ||||||||||||
|
Financial Liabilities:
|
||||||||||||||||
|
Demand, Savings, and Money Market Deposits
|
(1,154,270 | ) | (1,154,270 | ) | (725,736 | ) | (725,736 | ) | ||||||||
|
Time Deposits
|
(399,508 | ) | (405,386 | ) | (361,550 | ) | (363,274 | ) | ||||||||
|
Short-term Borrowings
|
(38,588 | ) | (38,588 | ) | (72,701 | ) | (72,701 | ) | ||||||||
|
Long-term Debt
|
(92,812 | ) | (98,385 | ) | (81,016 | ) | (86,714 | ) | ||||||||
|
Accrued Interest Payable
|
(1,535 | ) | (1,535 | ) | (2,281 | ) | (2,281 | ) | ||||||||
|
Unrecognized Financial Instruments:
|
||||||||||||||||
|
Commitments to Extend Credit
|
— | — | — | — | ||||||||||||
|
Standby Letters of Credit
|
— | — | — | — | ||||||||||||
|
Commitments to Sell Loans
|
— | — | — | — | ||||||||||||
| Consideration | ||||
|
Cash for Options & Warrants and Fractional Shares
|
$ | 2,042 | ||
|
Equity Instruments
|
29,344 | |||
|
Fair Value of Total Consideration Transferred
|
$ | 31,386 |
|
Recognized Amounts of Identifiable Assets Acquired and Liabilities Assumed:
|
||||
|
Cash
|
$ | 6,621 | ||
|
Federal Funds Sold and Other Short-term Investments
|
51,201 | |||
|
Interest-bearing Time Deposits with Banks
|
12,284 | |||
|
Securities
|
29,441 | |||
|
Loans
|
218,926 | |||
|
Stock in FHLB of Indianapolis and Other Restricted Stock, at Cost
|
1,350 | |||
|
Premises, Furniture & Equipment
|
9,397 | |||
|
Other Real Estate
|
1,155 | |||
|
Core Deposit Intangible
|
3,678 | |||
|
Company Owned Life Insurance
|
3,334 | |||
|
Accrued Interest Receivable & Other Assets
|
5,011 | |||
|
Deposits
|
(302,742 | ) | ||
|
FHLB Advances and Other Borrowings
|
(14,762 | ) | ||
|
Accrued Interest Payable and Other Liabilities
|
(2,843 | ) | ||
|
Total Identifiable Net Assets
|
$ | 22,051 | ||
|
Goodwill
|
$ | 9,335 | ||
|
Pro forma
|
Pro forma
|
|||||||
|
Three Months
|
Three Months
|
|||||||
|
Ended
|
Ended
|
|||||||
|
9/30/2011
|
9/30/2010
|
|||||||
|
Net Interest Income
|
$ | 16,203 | $ | 15,165 | ||||
|
Non-interest Income
|
4,560 | 4,815 | ||||||
|
Total Revenue
|
20,763 | 19,980 | ||||||
|
Provision for Loan Losses Expense
|
1,300 | 1,375 | ||||||
|
Non-interest Expense
|
11,964 | 12,504 | ||||||
|
Income Before Income Taxes
|
7,499 | 6,101 | ||||||
|
Income Tax Expense
|
2,307 | 1,863 | ||||||
|
Net Income
|
5,192 | 4,238 | ||||||
|
Basic Earnings Per Share and Diluted Earnings Per Share
|
$ | 0.41 | $ | 0.34 | ||||
|
Pro forma
|
Pro forma
|
|||||||
|
Nine Months
|
Nine Months
|
|||||||
|
Ended
|
Ended
|
|||||||
|
9/30/2011
|
9/30/2010
|
|||||||
|
Net Interest Income
|
$ | 47,574 | $ | 45,091 | ||||
|
Non-interest Income
|
13,891 | 13,550 | ||||||
|
Total Revenue
|
61,465 | 58,641 | ||||||
|
Provision for Loan Losses Expense
|
3,900 | 3,875 | ||||||
|
Non-interest Expense
|
36,563 | 36,979 | ||||||
|
Income Before Income Taxes
|
21,002 | 17,787 | ||||||
|
Income Tax Expense
|
6,415 | 5,405 | ||||||
|
Net Income
|
14,587 | 12,382 | ||||||
|
Basic Earnings Per Share and Diluted Earnings Per Share
|
$ | 1.16 | $ | 0.99 | ||||
|
Average Balance Sheet
|
||||||||||||||||||||||||
|
(Tax-equivalent basis / dollars in thousands)
|
||||||||||||||||||||||||
|
Three Months Ended
|
Three Months Ended
|
|||||||||||||||||||||||
|
September
30, 2011
|
September
30, 2010
|
|||||||||||||||||||||||
|
Principal
|
Income /
|
Yield /
|
Principal
|
Income /
|
Yield /
|
|||||||||||||||||||
|
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
|||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Federal Funds Sold and
Other Short-term Investments
|
$ | 82,010 | $ | 48 | 0.23 | % | $ | 25,241 | $ | 12 | 0.19 | % | ||||||||||||
|
Securities:
|
||||||||||||||||||||||||
|
Taxable
|
473,399 | 3,645 | 3.08 | % | 289,097 | 2,426 | 3.36 | % | ||||||||||||||||
|
Non-taxable
|
51,463 | 737 | 5.73 | % | 25,608 | 378 | 5.91 | % | ||||||||||||||||
|
Total Loans and Leases
(2)
|
1,110,637 | 15,993 | 5.72 | % | 921,687 | 13,737 | 5.92 | % | ||||||||||||||||
|
Total Interest Earning Assets
|
1,717,509 | 20,423 | 4.73 | % | 1,261,633 | 16,553 | 5.22 | % | ||||||||||||||||
|
Other Assets
|
135,178 | 103,059 | ||||||||||||||||||||||
|
Less: Allowance for Loan Losses
|
(15,242 | ) | (11,233 | ) | ||||||||||||||||||||
|
Total Assets
|
$ | 1,837,445 | $ | 1,353,459 | ||||||||||||||||||||
|
Liabilities and Shareholders’ Equity
|
||||||||||||||||||||||||
|
Interest-bearing Demand, Savings and Money Market Deposits
|
$ | 879,435 | $ | 989 | 0.45 | % | $ | 523,265 | $ | 402 | 0.30 | % | ||||||||||||
|
Time Deposits
|
393,693 | 1,834 | 1.85 | % | 359,466 | 2,240 | 2.47 | % | ||||||||||||||||
|
FHLB Advances and Other Borrowings
|
128,356 | 1,079 | 3.34 | % | 154,011 | 1,236 | 3.18 | % | ||||||||||||||||
|
Total Interest-bearing Liabilities
|
1,401,484 | 3,902 | 1.10 | % | 1,036,742 | 3,878 | 1.48 | % | ||||||||||||||||
|
Demand Deposit Accounts
|
256,764 | 180,147 | ||||||||||||||||||||||
|
Other Liabilities
|
16,998 | 14,590 | ||||||||||||||||||||||
|
Total Liabilities
|
1,675,246 | 1,231,479 | ||||||||||||||||||||||
|
Shareholders’ Equity
|
162,199 | 121,980 | ||||||||||||||||||||||
|
Total Liabilities and Shareholders’ Equity
|
$ | 1,837,445 | $ | 1,353,459 | ||||||||||||||||||||
|
Cost of Funds
|
0.90 | % | 1.22 | % | ||||||||||||||||||||
|
Net Interest Income
|
$ | 16,521 | $ | 12,675 | ||||||||||||||||||||
|
Net Interest Margin
|
3.83 | % | 4.00 | % | ||||||||||||||||||||
|
(1)
|
Effective tax rates were determined as though interest earned on the Company’s investments in municipal bonds and loans was fully taxable.
|
|
(2)
|
Loans held-for-sale and non-accruing loans have been included in average loans.
|
|
Average Balance Sheet
|
||||||||||||||||||||||||
|
(Tax-equivalent basis / dollars in thousands)
|
||||||||||||||||||||||||
|
Nine Months Ended
|
Nine Months Ended
|
|||||||||||||||||||||||
|
September
30, 2011
|
September
30, 2010
|
|||||||||||||||||||||||
|
Principal
|
Income /
|
Yield /
|
Principal
|
Income /
|
Yield /
|
|||||||||||||||||||
|
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
|||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Federal Funds Sold and
Other Short-term Investments
|
$ | 92,872 | $ | 179 | 0.26 | % | $ | 34,168 | $ | 48 | 0.19 | % | ||||||||||||
|
Securities:
|
||||||||||||||||||||||||
|
Taxable
|
424,410 | 10,075 | 3.17 | % | 258,919 | 7,353 | 3.79 | % | ||||||||||||||||
|
Non-taxable
|
45,149 | 1,956 | 5.78 | % | 26,089 | 1,178 | 6.02 | % | ||||||||||||||||
|
Total Loans and Leases
(2)
|
1,110,640 | 48,801 | 5.87 | % | 900,552 | 39,907 | 5.92 | % | ||||||||||||||||
|
Total Interest Earning Assets
|
1,673,071 | 61,011 | 4.87 | % | 1,219,728 | 48,486 | 5.31 | % | ||||||||||||||||
|
Other Assets
|
138,757 | 98,965 | ||||||||||||||||||||||
|
Less: Allowance for Loan Losses
|
(14,571 | ) | (11,257 | ) | ||||||||||||||||||||
|
Total Assets
|
$ | 1,797,257 | $ | 1,307,436 | ||||||||||||||||||||
|
Liabilities and
Shareholders’ Equity
|
||||||||||||||||||||||||
|
Interest-bearing Demand, Savings and Money Market Deposits
|
$ | 855,717 | $ | 3,495 | 0.55 | % | $ | 504,236 | $ | 1,289 | 0.34 | % | ||||||||||||
|
Time Deposits
|
395,094 | 5,969 | 2.02 | % | 351,906 | 6,651 | 2.53 | % | ||||||||||||||||
|
FHLB Advances and Other Borrowings
|
124,532 | 3,107 | 3.34 | % | 153,414 | 3,898 | 3.40 | % | ||||||||||||||||
|
Total Interest-bearing Liabilities
|
1,375,343 | 12,571 | 1.22 | % | 1,009,556 | 11,838 | 1.57 | % | ||||||||||||||||
|
Demand Deposit Accounts
|
249,529 | 165,959 | ||||||||||||||||||||||
|
Other Liabilities
|
14,887 | 13,558 | ||||||||||||||||||||||
|
Total Liabilities
|
1,639,759 | 1,189,073 | ||||||||||||||||||||||
|
Shareholders’ Equity
|
157,498 | 118,363 | ||||||||||||||||||||||
|
Total Liabilities and Shareholders’ Equity
|
$ | 1,797,257 | $ | 1,307,436 | ||||||||||||||||||||
|
Cost of Funds
|
1.00 | % | 1.30 | % | ||||||||||||||||||||
|
Net Interest Income
|
$ | 48,440 | $ | 36,648 | ||||||||||||||||||||
|
Net Interest Margin
|
3.87 | % | 4.01 | % | ||||||||||||||||||||
|
(1)
|
Effective tax rates were determined as though interest earned on the Company’s investments in municipal bonds and loans was fully taxable.
|
|
(2)
|
Loans held-for-sale and non-accruing loans have been included in average loans.
|
|
Change from
|
||||||||||||||||
|
Non-interest Income
|
Three Months
|
Prior Period
|
||||||||||||||
|
(dollars in thousands)
|
Ended
September
30,
|
Amount
|
Percent
|
|||||||||||||
|
2011
|
2010
|
Change
|
Change
|
|||||||||||||
|
Trust and Investment Product Fees
|
$ | 602 | $ | 348 | $ | 254 | 73 | % | ||||||||
|
Service Charges on Deposit Accounts
|
1,120 | 1,053 | 67 | 6 | ||||||||||||
|
Insurance Revenues
|
1,261 | 1,323 | (62 | ) | (5 | ) | ||||||||||
|
Company Owned Life Insurance
|
233 | 197 | 36 | 18 | ||||||||||||
|
Interchange Fee Income
|
395 | 371 | 24 | 6 | ||||||||||||
|
Other Operating Income
|
86 | 339 | (253 | ) | (75 | ) | ||||||||||
|
Subtotal
|
3,697 | 3,631 | 66 | 2 | ||||||||||||
|
Net Gains on Sales of Loans
|
863 | 802 | 61 | 8 | ||||||||||||
|
Net Gain on Securities
|
— | — | — | — | ||||||||||||
|
Total Non-interest Income
|
$ | 4,560 | $ | 4,433 | $ | 127 | 3 | |||||||||
|
Change from
|
||||||||||||||||
|
Non-interest Income
|
Nine Months
|
Prior Period
|
||||||||||||||
|
(dollars in thousands)
|
Ended
September
30,
|
Amount
|
Percent
|
|||||||||||||
|
2011
|
2010
|
Change
|
Change
|
|||||||||||||
|
Trust and Investment Product Fees
|
$ | 1,561 | $ | 1,134 | $ | 427 | 38 | % | ||||||||
|
Service Charges on Deposit Accounts
|
3,135 | 3,074 | 61 | 2 | ||||||||||||
|
Insurance Revenues
|
4,600 | 4,092 | 508 | 12 | ||||||||||||
|
Company Owned Life Insurance
|
836 | 585 | 251 | 43 | ||||||||||||
|
Interchange Fee Income
|
1,126 | 919 | 207 | 23 | ||||||||||||
|
Other Operating Income
|
982 | 1,380 | (398 | ) | (29 | ) | ||||||||||
|
Subtotal
|
12,240 | 11,184 | 1,056 | 9 | ||||||||||||
|
Net Gains on Sales of Loans
|
1,651 | 1,619 | 32 | 2 | ||||||||||||
|
Net Gain on Securities
|
1,045 | — | 1,045 | n/m | (1) | |||||||||||
|
Total Non-interest Income
|
$ | 14,936 | $ | 12,803 | $ | 2,133 | 17 | |||||||||
|
Change from
|
||||||||||||||||
|
Non-interest Expense
|
Three Months
|
Prior Period
|
||||||||||||||
|
(dollars in thousands)
|
Ended
September
30,
|
Amount
|
Percent
|
|||||||||||||
|
2011
|
2010
|
Change
|
Change
|
|||||||||||||
|
Salaries and Employee Benefits
|
$ | 6,687 | $ | 5,470 | $ | 1,217 | 22 | % | ||||||||
|
Occupancy, Furniture and Equipment Expense
|
1,763 | 1,537 | 226 | 15 | ||||||||||||
|
FDIC Premiums
|
295 | 355 | (60 | ) | (17 | ) | ||||||||||
|
Data Processing Fees
|
321 | 330 | (9 | ) | (3 | ) | ||||||||||
|
Professional Fees
|
526 | 698 | (172 | ) | (25 | ) | ||||||||||
|
Advertising and Promotion
|
383 | 350 | 33 | 9 | ||||||||||||
|
Intangible Amortization
|
480 | 262 | 218 | 83 | ||||||||||||
|
Other Operating Expenses
|
1,550 | 1,439 | 111 | 8 | ||||||||||||
|
Total Non-interest Expense
|
$ | 12,005 | $ | 10,441 | $ | 1,564 | 15 | |||||||||
|
Change from
|
||||||||||||||||
|
Non-interest Expense
|
Nine Months
|
Prior Period
|
||||||||||||||
|
(dollars in thousands)
|
Ended
September
30,
|
Amount
|
Percent
|
|||||||||||||
|
2011
|
2010
|
Change
|
Change
|
|||||||||||||
|
Salaries and Employee Benefits
|
$ | 20,810 | $ | 16,307 | $ | 4,503 | 28 | % | ||||||||
|
Occupancy, Furniture and Equipment Expense
|
5,459 | 4,511 | 948 | 21 | ||||||||||||
|
FDIC Premiums
|
1,191 | 1,043 | 148 | 14 | ||||||||||||
|
Data Processing Fees
|
1,821 | 1,054 | 767 | 73 | ||||||||||||
|
Professional Fees
|
1,630 | 1,743 | (113 | ) | (6 | ) | ||||||||||
|
Advertising and Promotion
|
1,000 | 892 | 108 | 12 | ||||||||||||
|
Intangible Amortization
|
1,495 | 727 | 768 | 106 | ||||||||||||
|
Other Operating Expenses
|
4,740 | 4,332 | 408 | 9 | ||||||||||||
|
Total Non-interest Expense
|
$ | 38,146 | $ | 30,609 | $ | 7,537 | 25 | |||||||||
|
End of Period Loan Balances:
|
Current
|
|||||||||||
|
(dollars in thousands)
|
September
30,
|
December 31,
|
Period
|
|||||||||
|
2011
|
2010
|
Change
|
||||||||||
|
Commercial and Industrial Loans
|
$ | 290,519 | $ | 218,443 | $ | 72,076 | ||||||
|
Commercial Real Estate Loans
|
450,596 | 339,555 | 111,041 | |||||||||
|
Agricultural Loans
|
157,310 | 165,166 | (7,856 | ) | ||||||||
|
Home Equity and Consumer Loans
|
126,648 | 118,244 | 8,404 | |||||||||
|
Residential Mortgage Loans
|
89,741 | 77,310 | 12,431 | |||||||||
|
Total Loans
|
$ | 1,114,814 | $ | 918,718 | $ | 196,096 | ||||||
|
End of Period Deposit Balances:
|
Current
|
|||||||||||
|
(dollars in thousands)
|
September
30,
|
December 31,
|
Period
|
|||||||||
|
2011
|
2010
|
Change
|
||||||||||
|
Non-interest-bearing Demand Deposits
|
$ | 272,846 | $ | 184,204 | $ | 88,642 | ||||||
|
Interest-bearing Demand, Savings, & Money Market Accounts
|
881,424 | 541,532 | 339,892 | |||||||||
|
Time Deposits < $100,000
|
283,321 | 272,963 | 10,358 | |||||||||
|
Time Deposits of $100,000 or more & Brokered Deposits
|
116,187 | 88,587 | 27,600 | |||||||||
|
Total Deposits
|
$ | 1,553,778 | $ | 1,087,286 | $ | 466,492 | ||||||
|
September 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Non-accrual Loans
|
$ | 14,331 | $ | 10,150 | ||||
|
Past Due Loans (90 days or more)
|
— | 671 | ||||||
|
Restructured Loans
|
420 | 396 | ||||||
|
Total Non-performing Loans
|
14,751 | 11,217 | ||||||
|
Other Real Estate
|
3,004 | 2,095 | ||||||
|
Total Non-performing Assets
|
$ | 17,755 | $ | 13,312 | ||||
|
Non-performing Loans to Total Loans
|
1.33 | % | 1.22 | % | ||||
|
Allowance for Loan Loss to Non-performing Loans
|
102.81 | % | 118.72 | % | ||||
|
Minimum for
|
||||||||||||
|
Capital
|
At
|
At
|
||||||||||
|
Adequacy
|
September 30,
|
December 31,
|
||||||||||
|
Purposes
|
2011
|
2010
|
||||||||||
|
Leverage Ratio
|
4.00 | % | 7.45 | % | 7.61 | % | ||||||
|
Tier 1 Capital to Risk-adjusted Assets
|
4.00 | % | 10.58 | % | 10.37 | % | ||||||
|
Total Capital to Risk-adjusted Assets
|
8.00 | % | 13.61 | % | 14.18 | % | ||||||
|
Interest Rate Sensitivity as of September 30, 2011
|
||||||||||||||||||
|
Net Portfolio Value
|
||||||||||||||||||
|
Net Portfolio
|
as a % of Present Value
|
|||||||||||||||||
|
Value
|
of Assets
|
|||||||||||||||||
|
Changes
|
||||||||||||||||||
|
in rates
|
$ Amount
|
% Change |
NPV Ratio
|
Change | ||||||||||||||
| +2% | 149,379 | (14.43 | )% | 8.31 | % |
(102)b.p.
|
||||||||||||
|
Base
|
174,560 | — | 9.33 | % | — | |||||||||||||
| -2% | 136,555 | (21.77 | )% | 7.23 | % |
(210)b.p.
|
||||||||||||
|
Total
|
Maximum Number
|
|||||||||||||||
|
Number
|
Total Number of Shares
|
(or Approximate Dollar
|
||||||||||||||
|
Of Shares
|
Average Price
|
(or Units) Purchased as Part
|
Value) of Shares (or Units)
|
|||||||||||||
|
(or Units)
|
Paid Per Share
|
of Publicly Announced Plans
|
that May Yet Be Purchased
|
|||||||||||||
|
Period
|
Purchased
|
(or Unit)
|
or Programs
|
under the Plans or Programs
(1)
|
||||||||||||
|
7/1/11 – 7/31/11
|
— | — | — | 272,789 | ||||||||||||
|
8/1/11 – 8/31/11
|
— | — | — | 272,789 | ||||||||||||
|
9/1/11 – 9/30/11
|
— | — | — | 272,789 | ||||||||||||
|
|
— | — | — | |||||||||||||
|
GERMAN AMERICAN BANCORP, INC.
|
||
|
Date:
November 8, 2011
|
By
|
/s/Mark A. Schroeder
|
|
Mark A. Schroeder
|
||
|
Chairman of the Board and Chief Executive Officer
|
||
|
Date:
November 8, 2011
|
By
|
/s/Bradley M. Rust
|
|
Bradley M. Rust
|
||
|
Executive Vice President and Chief Financial Officer
|
||
|
Exhibit
No.
|
Description
|
|
|
31.1
|
Sarbanes-Oxley Act of 2002, Section 302 Certification for Chairman of the Board and Chief Executive Officer.
|
|
|
31.2
|
Sarbanes-Oxley Act of 2002, Section 302 Certification for Executive Vice President and Chief Financial Officer.
|
|
|
32.1
|
Sarbanes-Oxley Act of 2002, Section 906 Certification for Chairman of the Board and Chief Executive Officer.
|
|
|
32.2
|
Sarbanes-Oxley Act of 2002, Section 906 Certification for Executive Vice President and Chief Financial Officer.
|
|
|
101*
|
|
The following materials from German American Bancorp, Inc.’s Form 10-Q Report for the quarterly period ended September 30, 2011, formatted in XBRL: (i) the Consolidated Balance Sheet, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statement of Cash Flows, and (iv) the Notes to Consolidated Financial Statements, tagged as blocks of text.
|
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 |
|---|