These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
|
|
Delaware
|
43-1930755
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification Number)
|
|
Page Number
|
|||
|
|
|||
|
Item 1.
|
Financial Statements
|
2 - 22
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
23 – 33
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
33 – 34
|
|
|
Item 4.
|
Controls and Procedures
|
35
|
|
|
|
|||
|
Item 1.
|
Legal Proceedings
|
36
|
|
|
Item 1A.
|
Risk Factors
|
36
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
36
|
|
|
Item 3.
|
Defaults Upon Senior Securities
|
36
|
|
|
Item 4.
|
[Removed and Reserved]
|
36
|
|
|
Item 5.
|
Other Information
|
36
|
|
|
Item 6.
|
Exhibits
|
36
|
|
|
Form 10-Q Signature Page
|
37
|
||
|
(Dollars in thousands)
|
June 30,
|
December 31,
|
||||||
|
2011
|
2010
|
|||||||
|
(Unaudited)
|
(Audited)
|
|||||||
|
Assets
|
||||||||
|
Cash and cash equivalents
|
$ | 10,642 | $ | 9,735 | ||||
|
Investment securities:
|
||||||||
|
Available-for-sale, at fair value
|
185,754 | 167,689 | ||||||
|
Other securities
|
8,214 | 8,183 | ||||||
|
Loans, net
|
307,544 | 306,668 | ||||||
|
Loans held for sale
|
8,266 | 12,576 | ||||||
|
Premises and equipment, net
|
14,854 | 15,225 | ||||||
|
Real estate owned
|
2,747 | 3,194 | ||||||
|
Bank owned life insurance
|
15,866 | 13,080 | ||||||
|
Goodwill
|
12,894 | 12,894 | ||||||
|
Other intangible assets, net
|
1,982 | 2,233 | ||||||
|
Accrued interest and other assets
|
8,682 | 10,029 | ||||||
|
Total assets
|
$ | 577,445 | $ | 561,506 | ||||
|
Liabilities and Stockholders’ Equity
|
||||||||
|
Liabilities:
|
||||||||
|
Deposits:
|
||||||||
|
Non-interest-bearing demand
|
$ | 57,450 | $ | 52,683 | ||||
|
Money market and NOW
|
176,900 | 167,815 | ||||||
|
Savings
|
36,357 | 32,369 | ||||||
|
Time, $100,000 and greater
|
55,882 | 49,390 | ||||||
|
Time, other
|
121,848 | 129,057 | ||||||
|
Total deposits
|
448,437 | 431,314 | ||||||
|
Federal Home Loan Bank borrowings
|
39,581 | 44,300 | ||||||
|
Other borrowings
|
25,217 | 26,001 | ||||||
|
Accrued interest, taxes, and other liabilities
|
7,918 | 6,074 | ||||||
|
Total liabilities
|
521,153 | 507,689 | ||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders’ equity:
|
||||||||
|
Preferred stock, $0.01 par, 200,000 shares authorized; none issued
|
- | - | ||||||
|
Common stock, $0.01 par, 7,500,000 shares authorized; 2,648,050 and 2,636,891 shares issued at June 30, 2011 and December 31, 2010, respectively
|
26 | 26 | ||||||
|
Additional paid-in capital
|
27,174 | 27,102 | ||||||
|
Retained earnings
|
26,462 | 25,767 | ||||||
|
Accumulated other comprehensive income
|
2,630 | 922 | ||||||
|
Total stockholders’ equity
|
56,292 | 53,817 | ||||||
|
Total liabilities and stockholders’ equity
|
$ | 577,445 | $ | 561,506 | ||||
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
(Dollars in thousands, except per share amounts)
|
June 30,
|
June 30,
|
||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Interest income:
|
||||||||||||||||
|
Loans:
|
||||||||||||||||
|
Taxable
|
$ | 4,304 | $ | 4,842 | $ | 8,575 | $ | 9,634 | ||||||||
|
Tax-exempt
|
86 | 68 | 172 | 146 | ||||||||||||
|
Investment securities:
|
||||||||||||||||
|
Taxable
|
719 | 687 | 1,323 | 1,481 | ||||||||||||
|
Tax-exempt
|
597 | 621 | 1,195 | 1,248 | ||||||||||||
|
Other
|
1 | 1 | 3 | 2 | ||||||||||||
|
Total interest income
|
5,707 | 6,219 | 11,268 | 12,511 | ||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Deposits
|
703 | 968 | 1,463 | 2,007 | ||||||||||||
|
Borrowings
|
469 | 679 | 956 | 1,364 | ||||||||||||
|
Total interest expense
|
1,172 | 1,647 | 2,419 | 3,371 | ||||||||||||
|
Net interest income
|
4,535 | 4,572 | 8,849 | 9,140 | ||||||||||||
|
Provision for loan losses
|
700 | 4,000 | 1,100 | 4,700 | ||||||||||||
|
Net interest income after provision for loan losses
|
3,835 | 572 | 7,749 | 4,440 | ||||||||||||
|
Non-interest income:
|
||||||||||||||||
|
Fees and service charges
|
1,217 | 1,135 | 2,354 | 2,140 | ||||||||||||
|
Gains on sales of loans, net
|
463 | 893 | 1,082 | 1,404 | ||||||||||||
|
Bank owned life insurance
|
150 | 124 | 294 | 248 | ||||||||||||
|
Other
|
278 | 124 | 415 | 249 | ||||||||||||
|
Total non-interest income
|
2,108 | 2,276 | 4,145 | 4,041 | ||||||||||||
|
Investment securities (losses) gains:
|
||||||||||||||||
|
Net impairment losses
|
(140 | ) | - | (140 | ) | |||||||||||
|
Gains on sales of investment securities
|
- | - | - | 563 | ||||||||||||
|
Investment securities (losses) gains, net
|
- | (140 | ) | - | 423 | |||||||||||
|
Non-interest expense:
|
||||||||||||||||
|
Compensation and benefits
|
2,297 | 2,315 | 4,671 | 4,639 | ||||||||||||
|
Occupancy and equipment
|
720 | 673 | 1,428 | 1,392 | ||||||||||||
|
Professional fees
|
746 | 186 | 1,031 | 320 | ||||||||||||
|
Data processing
|
179 | 224 | 377 | 432 | ||||||||||||
|
Amortization of intangibles
|
182 | 182 | 361 | 361 | ||||||||||||
|
Federal deposit insurance premiums
|
117 | 183 | 292 | 362 | ||||||||||||
|
Advertising
|
138 | 119 | 297 | 237 | ||||||||||||
|
Foreclosure and real estate owned expense
|
39 | 29 | 64 | 211 | ||||||||||||
|
Other
|
809 | 861 | 1,537 | 1,626 | ||||||||||||
|
Total non-interest expense
|
5,227 | 4,772 | 10,058 | 9,580 | ||||||||||||
|
Earnings (loss) before income taxes
|
716 | (2,064 | ) | 1,836 | (676 | ) | ||||||||||
|
Income tax (benefit) expense
|
(6 | ) | (1,017 | ) | 136 | (772 | ) | |||||||||
|
Net earnings (loss)
|
$ | 722 | $ | (1,047 | ) | $ | 1,700 | $ | 96 | |||||||
|
Earnings (loss) per share:
|
||||||||||||||||
|
Basic
|
$ | 0.27 | $ | (0.40 | ) | $ | 0.64 | $ | 0.04 | |||||||
|
Diluted
|
$ | 0.27 | $ | (0.40 | ) | $ | 0.64 | $ | 0.04 | |||||||
|
Dividends per share
|
$ | 0.19 | $ | 0.18 | $ | 0.38 | $ | 0.36 | ||||||||
|
(Dollars in thousands)
|
Three months ended June 30,
|
Six months ended June 30,
|
||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Net earnings (loss)
|
$ | 722 | $ | (1,047 | ) | $ | 1,700 | $ | 96 | |||||||
|
Unrealized holding gains (losses) on available-for-sale securities for which a portion of an other-than- temporary impairment has been recorded in earnings (loss)
|
193 | (47 | ) | 242 | 10 | |||||||||||
|
Net unrealized holding gains on all other available-for-sale securities
|
2,150 | 1,084 | 2,468 | 1,090 | ||||||||||||
|
Less reclassification adjustment for losses (gains) included in earnings (loss)
|
- | 140 | - | (423 | ) | |||||||||||
|
Net unrealized gains
|
2,343 | 1,177 | 2,710 | 677 | ||||||||||||
|
Income tax expense
|
868 | 437 | 1,002 | 249 | ||||||||||||
|
Total comprehensive income (loss)
|
$ | 2,197 | $ | (307 | ) | $ | 3,408 | $ | 524 | |||||||
|
(Dollars in thousands)
|
Six months ended June 30,
|
|||||||
|
2011
|
2010
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net earnings
|
$ | 1,700 | $ | 96 | ||||
|
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities:
|
||||||||
|
Provision for loan losses
|
1,100 | 4,700 | ||||||
|
Provision for valuation allowance on real estate owned
|
27 | - | ||||||
|
Amortization of intangibles
|
361 | 361 | ||||||
|
Depreciation
|
442 | 487 | ||||||
|
Stock-based compensation
|
39 | 64 | ||||||
|
Deferred income taxes
|
(200 | ) | (350 | ) | ||||
|
Net gains on investment securities
|
- | (423 | ) | |||||
|
Net gains on sales of premises and equipment and real estate owned
|
(168 | ) | (27 | ) | ||||
|
Net gains on sales of loans
|
(1,082 | ) | (1,404 | ) | ||||
|
Proceeds from sales of loans
|
54,390 | 63,498 | ||||||
|
Origination of loans held for sale
|
(48,998 | ) | (66,935 | ) | ||||
|
Changes in assets and liabilities:
|
||||||||
|
Accrued interest and other assets
|
562 | (99 | ) | |||||
|
Accrued expenses, taxes, and other liabilities
|
1,791 | (3,643 | ) | |||||
|
Net cash provided by (used in) operating activities
|
9,964 | (3,675 | ) | |||||
|
Cash flows from investing activities:
|
||||||||
|
Net (increase) decrease in loans
|
(3,117 | ) | 395 | |||||
|
Maturities and prepayments of investment securities
|
26,692 | 18,169 | ||||||
|
Purchases of investment securities
|
(42,495 | ) | (23,372 | ) | ||||
|
Purchase of bank owned life insurance
|
(2,500 | ) | - | |||||
|
Proceeds from sales of investment securities
|
- | 10,097 | ||||||
|
Proceeds from sales of real estate owned
|
1,786 | 645 | ||||||
|
Purchases of premises and equipment, net
|
(71 | ) | (63 | ) | ||||
|
Net cash (used in) provided by investing activities
|
(19,705 | ) | 5,871 | |||||
|
Cash flows from financing activities:
|
||||||||
|
Net increase (decrease) in deposits
|
17,123 | (5,845 | ) | |||||
|
Federal Home Loan Bank advance repayments
|
(19 | ) | (5,018 | ) | ||||
|
Change in Federal Home Loan Bank line of credit, net
|
(4,700 | ) | 6,400 | |||||
|
Proceeds from other borrowings
|
660 | 423 | ||||||
|
Repayments on other borrowings
|
(1,444 | ) | (103 | ) | ||||
|
Proceeds from issuance of common stock under stock option plans
|
28 | 143 | ||||||
|
Excess tax benefit related to stock option plans
|
5 | 31 | ||||||
|
Payment of dividends
|
(1,005 | ) | (951 | ) | ||||
|
Net cash provided by (used in) financing activities
|
10,648 | (4,920 | ) | |||||
|
Net increase (decrease) in cash and cash equivalents
|
907 | (2,724 | ) | |||||
|
Cash and cash equivalents at beginning of period
|
9,735 | 12,379 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 10,642 | $ | 9,655 | ||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash (refunds) payments for income taxes
|
$ | (445 | ) | $ | 950 | |||
|
Cash paid for interest
|
2,512 | 3,512 | ||||||
|
Supplemental schedule of noncash investing and financing activities:
|
||||||||
|
Transfer of loans to real estate owned
|
1,198 | 2,860 | ||||||
|
(Dollars in thousands, except per share amounts)
|
Common
stock
|
Additional
paid-in
capital
|
Retained
earnings
|
Accumulated other
comprehensive
income
|
Total
|
|||||||||||||||
|
Balance at December 31, 2010
|
$ | 26 | $ | 27,102 | $ | 25,767 | $ | 922 | $ | 53,817 | ||||||||||
|
Net earnings
|
- | - | 1,700 | - | 1,700 | |||||||||||||||
|
Change in fair value of investment securities available-for-sale, net of tax
|
- | - | - | 1,708 | 1,708 | |||||||||||||||
|
Dividends paid ($0.38 per share)
|
- | - | (1,005 | ) | - | (1,005 | ) | |||||||||||||
|
Stock-based compensation
|
- | 39 | - | - | 39 | |||||||||||||||
|
Exercise of stock options, 2,559 shares, including excess tax benefit of $5
|
- | 33 | - | - | 33 | |||||||||||||||
|
Balance at June 30, 2011
|
$ | 26 | $ | 27,174 | $ | 26,462 | $ | 2,630 | $ | 56,292 | ||||||||||
|
Balance at December 31, 2009
|
$ | 25 | $ | 24,844 | $ | 27,523 | $ | 1,503 | $ | 53,895 | ||||||||||
|
Net earnings
|
- | - | 96 | - | 96 | |||||||||||||||
|
Change in fair value of investment securities available-for-sale, net of tax
|
- | - | - | 428 | 428 | |||||||||||||||
|
Dividends paid ($0.36 per share)
|
- | - | (951 | ) | - | (951 | ) | |||||||||||||
|
Stock-based compensation
|
- | 64 | - | - | 64 | |||||||||||||||
|
Exercise of stock options, 14,486 shares, including excess tax benefit of $31
|
- | 174 | - | - | 174 | |||||||||||||||
|
Balance at June 30, 2010
|
$ | 25 | $ | 25,082 | $ | 26,668 | $ | 1,931 | $ | 53,706 | ||||||||||
|
1.
|
Interim Financial Statements
|
|
2.
|
Goodwill and Other Intangible Assets
|
|
Three months ended June 30,
|
||||||||||||||||
|
(Dollars in thousands)
|
2011
|
2010
|
||||||||||||||
|
Fair value at
acquisition
|
Accumulated
amortization
|
Fair value at
acquisition
|
Accumulated
amortization
|
|||||||||||||
|
Balance at beginning of period
|
$ | 5,445 | $ | (4,380 | ) | $ | 5,445 | $ | (3,896 | ) | ||||||
|
Adjustments to prior estimates
|
- | - | - | - | ||||||||||||
|
Amortization
|
- | (105 | ) | - | (129 | ) | ||||||||||
|
Balance at end of period
|
$ | 5,445 | $ | (4,485 | ) | $ | 5,445 | $ | (4,025 | ) | ||||||
|
Six months ended June 30,
|
||||||||||||||||
|
(Dollars in thousands)
|
2011
|
2010
|
||||||||||||||
|
Fair value at
acquisition
|
Accumulated
amortization
|
Fair value at
acquisition
|
Accumulated
amortization
|
|||||||||||||
|
Balance at beginning of period
|
$ | 5,445 | $ | (4,272 | ) | $ | 5,482 | $ | (3,767 | ) | ||||||
|
Adjustments to prior estimates
|
- | - | (37 | ) | - | |||||||||||
|
Amortization
|
- | (213 | ) | - | (258 | ) | ||||||||||
|
Balance at end of period
|
$ | 5,445 | $ | (4,485 | ) | $ | 5,445 | $ | (4,025 | ) | ||||||
|
Three months ended June 30,
|
||||||||||||||||
|
(Dollars in thousands)
|
2011
|
2010
|
||||||||||||||
|
Cost
|
Accumulated
amortization
|
Cost
|
Accumulated
amortization
|
|||||||||||||
|
Balance at beginning of period
|
$ | 1,930 | $ | (872 | ) | $ | 1,496 | $ | (717 | ) | ||||||
|
Additions
|
41 | - | 90 | - | ||||||||||||
|
Prepayments
|
(28 | ) | 28 | (14 | ) | 14 | ||||||||||
|
Amortization
|
- | (77 | ) | - | (53 | ) | ||||||||||
|
Balance at end of period
|
$ | 1,943 | $ | (921 | ) | $ | 1,572 | $ | (756 | ) | ||||||
|
Six months ended June 30,
|
||||||||||||||||
|
(Dollars in thousands)
|
2011
|
2010
|
||||||||||||||
|
Cost
|
Accumulated
amortization
|
Cost
|
Accumulated
amortization
|
|||||||||||||
|
Balance at beginning of period
|
$ | 1,880 | $ | (820 | ) | $ | 1,447 | $ | (681 | ) | ||||||
|
Additions
|
110 | - | 153 | - | ||||||||||||
|
Prepayments
|
(47 | ) | 47 | (28 | ) | 28 | ||||||||||
|
Amortization
|
- | (148 | ) | - | (103 | ) | ||||||||||
|
Balance at end of period
|
$ | 1,943 | $ | (921 | ) | $ | 1,572 | $ | (756 | ) | ||||||
|
(Dollars in thousands)
|
Amortization
|
|||
|
expense
|
||||
|
Remainder of 2011
|
$ | 346 | ||
|
2012
|
609 | |||
|
2013
|
525 | |||
|
2014
|
428 | |||
|
2015
|
68 | |||
|
Thereafter
|
6 | |||
|
Total
|
$ | 1,982 | ||
|
3.
|
Investments
|
|
As of June 30, 2011
|
||||||||||||||||
|
Gross
|
Gross
|
|||||||||||||||
|
Amortized
|
unrealized
|
unrealized
|
Estimated
|
|||||||||||||
|
(Dollars in thousands)
|
cost
|
gains
|
losses
|
fair value
|
||||||||||||
|
U. S. federal agency obligations
|
$ | 18,291 | $ | 92 | $ | (1 | ) | $ | 18,382 | |||||||
|
Municipal obligations, tax exempt
|
63,725 | 2,869 | (28 | ) | 66,566 | |||||||||||
|
Municipal obligations, taxable
|
7,010 | 42 | (27 | ) | 7,025 | |||||||||||
|
Mortgage-backed securities
|
84,001 | 1,722 | (18 | ) | 85,705 | |||||||||||
|
Common stocks
|
693 | 194 | (31 | ) | 856 | |||||||||||
|
Pooled trust preferred securities
|
1,117 | - | (647 | ) | 470 | |||||||||||
|
Certificates of deposit
|
6,750 | - | - | 6,750 | ||||||||||||
|
Total
|
$ | 181,587 | $ | 4,919 | $ | (752 | ) | $ | 185,754 | |||||||
|
As of December 31, 2010
|
||||||||||||||||
|
Gross
|
Gross
|
|||||||||||||||
|
Amortized
|
unrealized
|
unrealized
|
Estimated
|
|||||||||||||
|
(Dollars in thousands)
|
cost
|
gains
|
losses
|
fair value
|
||||||||||||
|
U. S. federal agency obligations
|
$ | 22,060 | $ | 147 | $ | (20 | ) | $ | 22,187 | |||||||
|
Municipal obligations, tax exempt
|
63,725 | 1,907 | (345 | ) | 65,287 | |||||||||||
|
Municipal obligations, taxable
|
4,232 | 12 | (56 | ) | 4,188 | |||||||||||
|
Mortgage-backed securities
|
60,238 | 847 | (281 | ) | 60,804 | |||||||||||
|
Common stocks
|
693 | 190 | (55 | ) | 828 | |||||||||||
|
Pooled trust preferred securities
|
1,125 | - | (889 | ) | 236 | |||||||||||
|
Certificates of deposit
|
14,159 | - | - | 14,159 | ||||||||||||
|
Total
|
$ | 166,232 | $ | 3,103 | $ | (1,646 | ) | $ | 167,689 | |||||||
|
As of June 30, 2011
|
||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Less than 12 months
|
12 months or longer
|
Total
|
|||||||||||||||||||||||||
|
No. of
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||||||
|
securities
|
value
|
losses
|
value
|
losses
|
value
|
losses
|
||||||||||||||||||||||
|
U. S. federal agency obligations
|
1 | $ | 1,065 | $ | (1 | ) | $ | - | $ | - | $ | 1,065 | $ | (1 | ) | |||||||||||||
|
Municipal obligations, tax exempt
|
5 | 2,274 | (28 | ) | - | - | 2,274 | (28 | ) | |||||||||||||||||||
|
Municipal obligations, taxable
|
8 | 2,690 | (27 | ) | - | - | 2,690 | (27 | ) | |||||||||||||||||||
|
Mortgage-backed securities
|
8 | 3,007 | (18 | ) | - | - | 3,007 | (18 | ) | |||||||||||||||||||
|
Common stocks
|
4 | 439 | (21 | ) | 29 | (10 | ) | 468 | (31 | ) | ||||||||||||||||||
|
Pooled trust preferred securities
|
2 | - | - | 470 | (647 | ) | 470 | (647 | ) | |||||||||||||||||||
|
Total
|
28 | $ | 9,475 | $ | (95 | ) | $ | 499 | $ | (657 | ) | $ | 9,974 | $ | (752 | ) | ||||||||||||
|
As of December 31, 2010
|
||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Less than 12 months
|
12 months or longer
|
Total
|
|||||||||||||||||||||||||
|
No. of
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||||||
|
securities
|
value
|
losses
|
value
|
losses
|
value
|
losses
|
||||||||||||||||||||||
|
U. S. federal agency obligations
|
4 | $ | 3,104 | $ | (20 | ) | $ | - | $ | - | $ | 3,104 | $ | (20 | ) | |||||||||||||
|
Municipal obligations, tax exempt
|
28 | 8,645 | (278 | ) | 439 | (67 | ) | 9,084 | (345 | ) | ||||||||||||||||||
|
Municipal obligations, taxable
|
10 | 2,922 | (56 | ) | - | - | 2,922 | (56 | ) | |||||||||||||||||||
|
Mortgage-backed securities
|
11 | 15,331 | (281 | ) | - | - | 15,331 | (281 | ) | |||||||||||||||||||
|
Common stocks
|
4 | 445 | (55 | ) | - | - | 445 | (55 | ) | |||||||||||||||||||
|
Pooled trust preferred securities
|
2 | - | - | 236 | (889 | ) | 236 | (889 | ) | |||||||||||||||||||
|
Total
|
59 | $ | 30,447 | $ | (690 | ) | $ | 675 | $ | (956 | ) | $ | 31,122 | $ | (1,646 | ) | ||||||||||||
|
(Dollars in thousands)
|
Cumulative
|
||||||||||||||||||||||||||||||
|
Moody's
|
Original
|
Principal
|
credit
|
Cost
|
Unrealized
|
Fair
|
|||||||||||||||||||||||||
|
Investment
|
Class
|
rating
|
par
|
payments
|
losses
|
basis
|
loss
|
value
|
|||||||||||||||||||||||
|
PreTSL VIII
|
B | C | $ | 1,000 | $ | - | $ | (619 | ) | $ | 381 | $ | (252 | ) | $ | 129 | |||||||||||||||
|
PreTSL IX
|
B |
Ca
|
1,000 | (29 | ) | (235 | ) | 736 | (395 | ) | 341 | ||||||||||||||||||||
|
PreTSL XVII
|
C |
Ca
|
500 | (11 | ) | (489 | ) | - | - | - | |||||||||||||||||||||
|
Total
|
$ | 2,500 | $ | (40 | ) | $ | (1,343 | ) | $ | 1,117 | $ | (647 | ) | $ | 470 | ||||||||||||||||
|
(Dollars in thousands)
|
Amortized
|
Estimated
|
||||||
|
cost
|
fair value
|
|||||||
|
Due in less than one year
|
$ | 25,980 | $ | 26,156 | ||||
|
Due after one year but within five years
|
108,874 | 111,465 | ||||||
|
Due after five years but within ten years
|
31,048 | 32,481 | ||||||
|
Due after ten years
|
14,992 | 14,796 | ||||||
|
Common stocks
|
693 | 856 | ||||||
|
Total
|
$ | 181,587 | $ | 185,754 | ||||
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
(Dollars in thousands)
|
June 30,
|
June 30,
|
||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Realized gains
|
$ | - | $ | - | $ | - | $ | 563 | ||||||||
|
Realized losses
|
- | - | - | - | ||||||||||||
|
Total
|
$ | - | $ | - | $ | - | $ | 563 | ||||||||
|
4.
|
Loans and Allowance for Loan Losses
|
|
June 30
|
December 31,
|
|||||||
|
(Dollars in thousands)
|
2011
|
2010
|
||||||
|
One-to-four family residential real estate
|
$ | 79,456 | $ | 79,631 | ||||
|
Construction and land
|
21,969 | 23,652 | ||||||
|
Commercial real estate
|
94,759 | 92,124 | ||||||
|
Commercial loans
|
55,614 | 57,286 | ||||||
|
Agriculture loans
|
37,907 | 38,836 | ||||||
|
Municipal loans
|
7,515 | 5,393 | ||||||
|
Consumer loans
|
13,975 | 14,385 | ||||||
|
Total gross loans
|
311,195 | 311,307 | ||||||
|
Net deferred loan costs and loans in process
|
354 | 328 | ||||||
|
Allowance for loan losses
|
(4,005 | ) | (4,967 | ) | ||||
|
Loans, net
|
$ | 307,544 | $ | 306,668 | ||||
|
Three and six months ended June 30, 2011
|
||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
One-to-four
family
residential
real estate
|
Construction
and land
|
Commercial
real estate
|
Commercial
loans
|
Agriculture
loans
|
Municipal
loans
|
Consumer
loans
|
Total
|
||||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
|
Balance at March 31, 2011
|
$ | 361 | $ | 1,442 | $ | 1,311 | $ | 710 | $ | 359 | $ | 115 | $ | 84 | $ | 4,382 | ||||||||||||||||
|
Charge-offs
|
(1 | ) | (965 | ) | - | (132 | ) | - | - | (24 | ) | (1,122 | ) | |||||||||||||||||||
|
Recoveries
|
2 | - | - | 4 | - | - | 39 | 45 | ||||||||||||||||||||||||
|
Net charge-offs
|
1 | (965 | ) | - | (128 | ) | - | - | 15 | (1,077 | ) | |||||||||||||||||||||
|
Provision for loan losses
|
(23 | ) | 545 | 171 | 30 | 17 | (13 | ) | (27 | ) | 700 | |||||||||||||||||||||
|
Balance at June 30, 2011
|
339 | 1,022 | 1,482 | 612 | 376 | 102 | 72 | 4,005 | ||||||||||||||||||||||||
|
Balance at December 31, 2010
|
$ | 395 | $ | 1,186 | $ | 1,576 | $ | 1,173 | $ | 399 | $ | 99 | $ | 139 | $ | 4,967 | ||||||||||||||||
|
Charge-offs
|
(104 | ) | (965 | ) | (434 | ) | (590 | ) | (1 | ) | - | (52 | ) | (2,146 | ) | |||||||||||||||||
|
Recoveries
|
24 | - | - | 8 | 1 | - | 51 | 84 | ||||||||||||||||||||||||
|
Net charge-offs
|
(80 | ) | (965 | ) | (434 | ) | (582 | ) | - | - | (1 | ) | (2,062 | ) | ||||||||||||||||||
|
Provision for loan losses
|
24 | 801 | 340 | 21 | (23 | ) | 3 | (66 | ) | 1,100 | ||||||||||||||||||||||
|
Balance at June 30, 2011
|
339 | 1,022 | 1,482 | 612 | 376 | 102 | 72 | 4,005 | ||||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for loss
|
13 | 70 | - | - | - | 66 | - | 149 | ||||||||||||||||||||||||
|
Collectively evaluated for loss
|
326 | 952 | 1,482 | 612 | 376 | 36 | 72 | 3,856 | ||||||||||||||||||||||||
|
Total
|
339 | 1,022 | 1,482 | 612 | 376 | 102 | 72 | 4,005 | ||||||||||||||||||||||||
|
Loan balances:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for loss
|
739 | 249 | 21 | - | 71 | 775 | 20 | 1,875 | ||||||||||||||||||||||||
|
Collectively evaluated for loss
|
78,717 | 21,720 | 94,738 | 55,614 | 37,836 | 6,740 | 13,955 | 309,320 | ||||||||||||||||||||||||
|
Total
|
$ | 79,456 | $ | 21,969 | $ | 94,759 | $ | 55,614 | $ | 37,907 | $ | 7,515 | $ | 13,975 | $ | 311,195 | ||||||||||||||||
|
Three and six months ended June 30, 2010
|
||||||||||||||||||||||||||||||||
|
(Dollars in
thousands)
|
One-to-four
family
residential
real estate
|
Construction
and land
|
Commercial
real estate
|
Commercial
loans
|
Agriculture
loans
|
Municipal
loans
|
Consumer
loans
|
Total
|
||||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
|
Balance at March 31, 2010
|
$ | 558 | $ | 1,614 | $ | 689 | $ | 619 | $ | 2,445 | $ | 26 | $ | 86 | $ | 6,037 | ||||||||||||||||
|
Charge-offs
|
(14 | ) | (3,313 | ) | - | - | (2,328 | ) | - | (22 | ) | (5,677 | ) | |||||||||||||||||||
|
Recoveries
|
3 | - | - | 5 | - | - | 5 | 13 | ||||||||||||||||||||||||
|
Net charge-offs
|
(11 | ) | (3,313 | ) | - | 5 | (2,328 | ) | - | (17 | ) | (5,664 | ) | |||||||||||||||||||
|
Provision for loan losses
|
(148 | ) | 2,866 | 304 | 422 | 454 | 69 | 33 | 4,000 | |||||||||||||||||||||||
|
Balance at June 30, 2010
|
399 | 1,167 | 993 | 1,046 | 571 | 95 | 102 | 4,373 | ||||||||||||||||||||||||
|
Balance at December 31, 2009
|
$ | 625 | $ | 1,326 | $ | 705 | $ | 623 | $ | 2,103 | $ | - | $ | 86 | $ | 5,468 | ||||||||||||||||
|
Charge-offs
|
(87 | ) | (3,332 | ) | - | (8 | ) | (2,328 | ) | - | (68 | ) | (5,823 | ) | ||||||||||||||||||
|
Recoveries
|
4 | - | - | 7 | - | - | 17 | 28 | ||||||||||||||||||||||||
|
Net charge-offs
|
(83 | ) | (3,332 | ) | - | (1 | ) | (2,328 | ) | - | (51 | ) | (5,795 | ) | ||||||||||||||||||
|
Provision for loan losses
|
(143 | ) | 3,173 | 288 | 424 | 796 | 95 | 67 | 4,700 | |||||||||||||||||||||||
|
Balance at June 30, 2010
|
399 | 1,167 | 993 | 1,046 | 571 | 95 | 102 | 4,373 | ||||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for loss
|
79 | 506 | 87 | 212 | - | 66 | 3 | 953 | ||||||||||||||||||||||||
|
Collectively evaluated for loss
|
320 | 661 | 906 | 834 | 571 | 29 | 99 | 3,420 | ||||||||||||||||||||||||
|
Total
|
399 | 1,167 | 993 | 1,046 | 571 | 95 | 102 | 4,373 | ||||||||||||||||||||||||
|
Loan balances:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for loss
|
968 | 1,915 | 2,346 | 556 | 54 | 871 | 16 | 6,726 | ||||||||||||||||||||||||
|
Collectively evaluated for loss
|
84,634 | 27,463 | 96,491 | 59,878 | 42,700 | 5,111 | 15,833 | 332,110 | ||||||||||||||||||||||||
|
Total
|
$ | 85,602 | $ | 29,378 | $ | 98,837 | $ | 60,434 | $ | 42,754 | $ | 5,982 | $ | 15,849 | $ | 338,836 | ||||||||||||||||
|
As of June 30, 2011
|
||||||||||||||||||||||||
|
(Dollars in thousands)
|
30-59
days
delinquent
and
accruing
|
60-89
days
delinquent
and
accruing
|
90 days or
more
delinquent
and
accruing
|
Total past
due loans
accruing
|
Non-accrual
loans
|
Total
|
||||||||||||||||||
|
One-to-four family residential real estate
|
$ | 164 | $ | 625 | $ | - | $ | 789 | $ | 214 | $ | 1,003 | ||||||||||||
|
Construction and land
|
356 | - | - | 356 | 249 | 605 | ||||||||||||||||||
|
Commercial real estate
|
77 | - | - | 77 | 21 | 98 | ||||||||||||||||||
|
Agriculture loans
|
- | - | - | - | 71 | 71 | ||||||||||||||||||
|
Municipal loans
|
- | - | - | - | 232 | 232 | ||||||||||||||||||
|
Consumer loans
|
156 | 6 | - | 162 | 20 | 182 | ||||||||||||||||||
|
Total
|
$ | 753 | $ | 631 | $ | - | $ | 1,384 | $ | 807 | $ | 2,191 | ||||||||||||
|
Percent of gross loans
|
0.24 | % | 0.20 | % | 0.00 | % | 0.44 | % | 0.26 | % | 0.70 | % | ||||||||||||
|
As of December 31, 2010
|
||||||||||||||||||||||||
|
(Dollars in thousands)
|
30-59 days
delinquent and accruing |
60-89 days
delinquent and accruing |
90 days or
more delinquent and accruing |
Total past
due loans accruing |
Non-accrual
loans |
Total
|
||||||||||||||||||
|
One-to-four family residential real estate
|
$ | 80 | $ | 962 | $ | - | $ | 1,042 | $ | 523 | $ | 1,565 | ||||||||||||
|
Construction and land
|
- | 56 | - | 56 | 1,229 | 1,285 | ||||||||||||||||||
|
Commercial real estate
|
116 | - | - | 116 | 1,390 | 1,506 | ||||||||||||||||||
|
Commercial loans
|
- | - | - | - | 733 | 733 | ||||||||||||||||||
|
Agriculture loans
|
- | 1 | - | 1 | 65 | 66 | ||||||||||||||||||
|
Municipal loans
|
- | - | - | - | 759 | 759 | ||||||||||||||||||
|
Consumer loans
|
125 | 34 | - | 159 | 118 | 277 | ||||||||||||||||||
|
Total
|
$ | 321 | $ | 1,053 | $ | - | $ | 1,374 | $ | 4,817 | $ | 6,191 | ||||||||||||
|
Percent of gross loans
|
0.10 | % | 0.34 | % | 0.00 | % | 0.44 | % | 1.55 | % | 1.99 | % | ||||||||||||
|
(Dollars in thousands)
|
As of June 30, 2011
|
|||||||||||||||||||||||||||
|
Unpaid
contractual
principal |
Impaired
loan
balance
|
Impaired
loans
without an
allowance
|
Impaired
loans with
an
allowance
|
Related
allowance
recorded
|
Year-to-date
average
loan
balance
|
Year-to-date
interest
income
recognized
|
||||||||||||||||||||||
|
One-to-four family residential real estate
|
$ | 1,030 | $ | 739 | $ | 726 | $ | 13 | $ | 13 | $ | 762 | $ | 17 | ||||||||||||||
|
Construction and land
|
390 | 249 | 126 | 123 | 70 | 256 | - | |||||||||||||||||||||
|
Commercial real estate
|
21 | 21 | 21 | - | - | 22 | - | |||||||||||||||||||||
|
Agriculture loans
|
71 | 71 | 71 | - | - | 76 | - | |||||||||||||||||||||
|
Municipal loans
|
775 | 775 | 709 | 131 | 66 | 768 | 27 | |||||||||||||||||||||
|
Consumer loans
|
20 | 20 | 20 | - | - | 26 | - | |||||||||||||||||||||
|
Total impaired loans
|
$ | 2,307 | $ | 1,875 | $ | 1,673 | $ | 267 | $ | 149 | $ | 1,910 | $ | 44 | ||||||||||||||
|
(Dollars in thousands)
|
As of December 31, 2010
|
|||||||||||||||||||||||||||
|
Unpaid
contractual principal |
Impaired
loan balance |
Impaired
loans without an allowance |
Impaired
loans with an allowance |
Related
allowance recorded |
Year-to-date
average loan balance |
Year-to-date
interest income recognized |
||||||||||||||||||||||
|
One-to-four family residential real estate
|
$ | 1,352 | $ | 1,054 | $ | 879 | $ | 175 | $ | 99 | $ | 1,366 | $ | 9 | ||||||||||||||
|
Construction and land
|
4,684 | 1,229 | - | 1,229 | 382 | 3,008 | - | |||||||||||||||||||||
|
Commercial real estate
|
1,390 | 1,390 | - | 1,390 | 397 | 1,400 | - | |||||||||||||||||||||
|
Commercial loans
|
733 | 733 | - | 733 | 503 | 733 | - | |||||||||||||||||||||
|
Agriculture loans
|
65 | 65 | 65 | - | - | 70 | - | |||||||||||||||||||||
|
Municipal loans
|
759 | 759 | 628 | 131 | 65 | 759 | - | |||||||||||||||||||||
|
Consumer loans
|
118 | 118 | 118 | - | - | 74 | - | |||||||||||||||||||||
|
Total impaired loans
|
$ | 9,101 | $ | 5,348 | $ | 1,690 | $ | 3,658 | $ | 1,446 | $ | 7,410 | $ | 9 | ||||||||||||||
|
5.
|
Earnings (Loss) per Share
|
|
(Dollars in thousands, except per share amounts)
|
Three months ended June 30,
|
Six months ended June 30,
|
||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Net earnings (loss)
|
$ | 722 | $ | (1,047 | ) | $ | 1,700 | $ | 96 | |||||||
|
Weighted average common shares outstanding - basic (1)
|
2,646,160 | 2,629,478 | 2,642,484 | 2,624,159 | ||||||||||||
|
Assumed exercise of stock options (1)
|
620 | - | 638 | 2,533 | ||||||||||||
|
Weighted average common shares outstanding - diluted (1)
|
2,646,780 | 2,629,478 | 2,643,122 | 2,626,692 | ||||||||||||
|
Net earnings (loss) per share (1):
|
||||||||||||||||
|
Basic
|
$ | 0.27 | $ | (0.40 | ) | $ | 0.64 | $ | 0.04 | |||||||
|
Diluted
|
$ | 0.27 | $ | (0.40 | ) | $ | 0.64 | $ | 0.04 | |||||||
|
6.
|
Stock Compensation Plan
|
|
Six months ended June 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
Dividend rate
|
6.33 | % | N/A | |||||
|
Volatility
|
23.58 | % | N/A | |||||
|
Risk-free interest rate
|
2.15 | % | N/A | |||||
|
Expected lives
|
5 years
|
N/A | ||||||
|
Fair value per option at grant date
|
$ | 1.59 | N/A | |||||
|
Weighted
|
Weighted
|
|||||||||||||||
|
(Dollars in thousands, except per share amounts)
|
average
|
average
|
||||||||||||||
|
exercise
|
remaining
|
Aggregate
|
||||||||||||||
|
price
|
contractual
|
intrinsic
|
||||||||||||||
|
Shares
|
per share
|
term
|
value
|
|||||||||||||
|
Outstanding at December 31, 2010
|
411,714 | $ | 20.48 |
5.4 years
|
$ | 29 | ||||||||||
|
Granted
|
59,131 | $ | 16.25 | — | N/A | |||||||||||
|
Exercised
|
(2,559 | ) | $ | 11.14 | — | N/A | ||||||||||
|
Outstanding at June 30, 2011
|
468,286 | $ | 20.00 |
5.5 years
|
$ | 10 | ||||||||||
|
Exercisable at June 30, 2011
|
369,533 | $ | 20.61 |
4.7 years
|
$ | 10 | ||||||||||
|
Vested and expected to vest at June 30, 2011
|
446,237 | $ | 20.00 |
5.5 years
|
$ | 10 | ||||||||||
|
(Dollars in thousands, except per share amounts)
|
Weighted
|
|||||||
|
|
average
|
|||||||
|
exercise
|
||||||||
|
price
|
||||||||
|
Shares
|
per share
|
|||||||
|
Nonvested options at December 31, 2010
|
77,679 | $ | 19.89 | |||||
|
Granted
|
59,131 | $ | 16.25 | |||||
|
Vested
|
(38,057 | ) | $ | 19.95 | ||||
|
Nonvested options at June 30, 2011
|
98,753 | $ | 17.69 | |||||
|
(Dollars in thousands)
|
Six months ended June 30,
|
|||||||
|
2011
|
2010
|
|||||||
|
Intrinsic value of options exercised (on exercise date)
|
$ | 13 | $ | 85 | ||||
|
Cash received from options exercised
|
28 | 143 | ||||||
|
Excess tax benefit realized from options exercised
|
$ | 5 | $ | 31 | ||||
|
(Dollars in thousands)
|
||||
|
Year
|
Amount
|
|||
|
Remainder of 2011
|
$ | 45 | ||
|
2012
|
49 | |||
|
2013
|
25 | |||
|
2014
|
23 | |||
|
2015
|
8 | |||
|
Total
|
$ | 150 | ||
|
(Dollars in thousands)
|
||||
|
Year
|
Amount
|
|||
|
Remainder of 2011
|
$ | 17 | ||
|
2012
|
35 | |||
|
2013
|
35 | |||
|
2014
|
35 | |||
|
2015
|
12 | |||
|
Total
|
$ | 134 | ||
|
7.
|
Fair Value of Financial Instruments and Fair Value Measurements
|
|
|
• Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
|
|
|
• Level 2: Quoted prices for similar assets in active markets, quoted prices in markets that are not active or quoted prices that contain observable inputs such as yield curves, volatilities, prepayment speeds and other inputs derived from market data.
|
|
|
• Level 3: Quoted prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable.
|
|
(Dollars in thousands)
|
||||||||||||||||
|
June 30, 2011
|
December 31, 2010
|
|||||||||||||||
|
Carrying
|
Estimated
|
Carrying
|
Estimated
|
|||||||||||||
|
amount
|
fair value
|
amount
|
fair value
|
|||||||||||||
|
Financial assets:
|
||||||||||||||||
|
Investment securities:
|
||||||||||||||||
|
Available-for-sale
|
$ | 185,754 | $ | 185,754 | $ | 167,689 | $ | 167,689 | ||||||||
|
Other securities
|
8,214 | 8,214 | 8,183 | 8,183 | ||||||||||||
|
Loans, net
|
307,544 | 308,312 | 306,668 | 308,014 | ||||||||||||
|
Loans held for sale
|
8,266 | 8,464 | 12,576 | 12,576 | ||||||||||||
|
Mortgage servicing rights
|
1,022 | 2,248 | 1,060 | 2,787 | ||||||||||||
|
Accrued interest receivable
|
2,628 | 2,628 | 2,649 | 2,649 | ||||||||||||
|
Financial liabilities:
|
||||||||||||||||
|
Non-maturity deposits
|
$ | 270,707 | $ | 270,707 | $ | 252,867 | $ | 252,867 | ||||||||
|
Time deposits
|
177,730 | 179,244 | 178,447 | 180,084 | ||||||||||||
|
FHLB borrowings
|
39,581 | 42,513 | 44,300 | 46,600 | ||||||||||||
|
Other borrowings
|
25,217 | 22,809 | 26,001 | 22,590 | ||||||||||||
|
Derivative financial instruments
|
43 | 43 | 68 | 68 | ||||||||||||
|
Accrued interest payable
|
582 | 582 | 675 | 675 | ||||||||||||
|
(Dollars in thousands)
|
As of June 30, 2011
|
|||||||||||||||
|
Fair value hierarchy
|
||||||||||||||||
|
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Available-for-sale securities
|
||||||||||||||||
|
U. S. federal agency obligations
|
$ | 18,382 | $ | - | $ | 18,382 | $ | - | ||||||||
|
Municipal obligations, tax exempt
|
66,566 | - | 66,566 | - | ||||||||||||
|
Municipal obligations, taxable
|
7,025 | - | 7,025 | - | ||||||||||||
|
Mortgage-backed securities
|
85,705 | - | 85,705 | - | ||||||||||||
|
Common stocks
|
856 | 856 | - | - | ||||||||||||
|
Pooled trust preferred securities
|
470 | - | - | 470 | ||||||||||||
|
Certificates of deposit
|
6,750 | - | 6,750 | - | ||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Derivative financial instruments
|
$ | 43 | $ | - | $ | - | $ | 43 | ||||||||
|
(Dollars in thousands)
|
As of December 31, 2010
|
|||||||||||||||
|
Fair value hierarchy
|
||||||||||||||||
|
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Available-for-sale securities
|
||||||||||||||||
|
U. S. federal agency obligations
|
$ | 22,187 | $ | - | $ | 22,187 | $ | - | ||||||||
|
Municipal obligations, tax exempt
|
65,287 | - | 65,287 | - | ||||||||||||
|
Municipal obligations, taxable
|
4,188 | - | 4,188 | - | ||||||||||||
|
Mortgage-backed securities
|
60,804 | - | 60,804 | - | ||||||||||||
|
Common stocks
|
828 | 828 | - | - | ||||||||||||
|
Pooled trust preferred securities
|
236 | - | - | 236 | ||||||||||||
|
Certificates of deposit
|
14,159 | - | 14,159 | - | ||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Derivative financial instruments
|
$ | 68 | $ | - | $ | - | $ | 68 | ||||||||
|
(Dollars in thousands)
|
Derivative
|
|||||||
|
Available-for
|
financial
|
|||||||
|
sale-securities
|
instruments
|
|||||||
|
Level 3 asset (liability) fair value at December 31, 2010
|
$ | 236 | $ | (68 | ) | |||
|
Payments applied to reduce carrying value
|
(8 | ) | - | |||||
|
Total gains:
|
||||||||
|
Included in earnings
|
- | 25 | ||||||
|
Included in other comprehensive income
|
242 | - | ||||||
|
Level 3 asset (liability) fair value at June 30, 2011
|
$ | 470 | $ | (43 | ) | |||
|
(Dollars in thousands)
|
As of June 30, 2011
|
|||||||||||||||||||
|
Fair value hierarchy
|
Total
|
|||||||||||||||||||
|
Total
|
Level 1
|
Level 2
|
Level 3
|
losses
|
||||||||||||||||
|
Assets:
|
||||||||||||||||||||
|
Impaired loans
|
$ | 1,726 | $ | - | $ | - | $ | 1,726 | $ | (10 | ) | |||||||||
|
Loans held for sale
|
8,464 | - | 8,464 | - | - | |||||||||||||||
|
Mortgage servicing rights
|
2,248 | - | - | 2,248 | - | |||||||||||||||
|
Real estate owned
|
$ | 2,747 | $ | - | $ | - | $ | 2,747 | $ | - | ||||||||||
|
(Dollars in thousands)
|
As of December 31 ,2010
|
|||||||||||||||||||
|
Fair value hierarchy
|
Total
|
|||||||||||||||||||
|
Total
|
Level 1
|
Level 2
|
Level 3
|
losses
|
||||||||||||||||
|
Assets:
|
||||||||||||||||||||
|
Impaired loans
|
$ | 3,902 | $ | - | $ | - | $ | 3,092 | $ | (1,146 | ) | |||||||||
|
Loans held for sale
|
12,576 | - | 12,576 | - | (49 | ) | ||||||||||||||
|
Mortgage servicing rights
|
2,787 | - | - | 2,787 | - | |||||||||||||||
|
Real estate owned
|
$ | 3,194 | $ | - | $ | - | $ | 3,194 | $ | (367 | ) | |||||||||
|
8.
|
Impact of Recent Accounting Pronouncements
|
|
ITEM 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
(Dollars in thousands, expcept per share amounts)
|
Three months ended June 30,
|
Six months ended June 30,
|
||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Net earnings (loss):
|
||||||||||||||||
|
Net earnings (loss)
|
$ | 722 | $ | (1,047 | ) | $ | 1,700 | $ | 96 | |||||||
|
Basic earnings (loss) per share (1)
|
$ | 0.27 | $ | (0.40 | ) | $ | 0.64 | $ | 0.04 | |||||||
|
Diluted earnings (loss) per share (1)
|
$ | 0.27 | $ | (0.40 | ) | $ | 0.64 | $ | 0.04 | |||||||
|
Earnings ratios:
|
||||||||||||||||
|
Return on average assets (2)
|
0.50 | % | (0.72 | )% | 0.60 | % | 0.03 | % | ||||||||
|
Return on average equity (2)
|
5.22 | % | (7.63 | )% | 6.25 | % | 0.35 | % | ||||||||
|
Equity to total assets
|
9.75 | % | 9.32 | % | 9.75 | % | 9.32 | % | ||||||||
|
Net interest margin (2) (3)
|
3.81 | % | 3.79 | % | 3.81 | % | 3.80 | % | ||||||||
|
Dividend payout ratio
|
70.37 | % |
NM
|
59.38 | % |
NM
|
||||||||||
|
To be well-capitalized
|
||||||||||||||||||||||||
|
under prompt
|
||||||||||||||||||||||||
|
(Dollars in thousands)
|
For capital
|
corrective
|
||||||||||||||||||||||
|
Actual
|
adequacy purposes
|
action provisions
|
||||||||||||||||||||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
|
As of June 30, 2011
|
||||||||||||||||||||||||
|
Leverage
|
$ | 53,558 | 9.45 | % | $ | 22,664 | 4.00 | % | $ | 28,330 | 5.00 | % | ||||||||||||
|
Tier 1 Capital
|
$ | 53,558 | 14.46 | % | $ | 14,816 | 4.00 | % | $ | 22,224 | 6.00 | % | ||||||||||||
|
Total Risk Based Capital
|
$ | 60,505 | 16.33 | % | $ | 29,633 | 8.00 | % | $ | 37,041 | 10.00 | % | ||||||||||||
|
As of December 31, 2010
|
||||||||||||||||||||||||
|
Leverage
|
$ | 55,258 | 10.00 | % | $ | 22,094 | 4.00 | % | $ | 27,617 | 5.00 | % | ||||||||||||
|
Tier 1 Capital
|
$ | 55,258 | 15.01 | % | $ | 14,722 | 4.00 | % | $ | 22,083 | 6.00 | % | ||||||||||||
|
Total Risk Based Capital
|
$ | 59,925 | 16.28 | % | $ | 29,445 | 8.00 | % | $ | 36,806 | 10.00 | % | ||||||||||||
|
To be well-capitalized
|
||||||||||||||||||||||||
|
under prompt
|
||||||||||||||||||||||||
|
(Dollars in thousands)
|
For capital
|
corrective
|
||||||||||||||||||||||
|
Actual
|
adequacy purposes
|
action provisions
|
||||||||||||||||||||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
|
As of June 30, 2011
|
||||||||||||||||||||||||
|
Leverage
|
$ | 59,454 | 10.53 | % | $ | 22,588 | 4.00 | % | $ | 28,234 | 5.00 | % | ||||||||||||
|
Tier 1 Capital
|
$ | 59,454 | 16.12 | % | $ | 14,755 | 4.00 | % | $ | 22,132 | 6.00 | % | ||||||||||||
|
Total Risk Based Capital
|
$ | 63,597 | 17.24 | % | $ | 29,510 | 8.00 | % | $ | 36,887 | 10.00 | % | ||||||||||||
|
As of December 31, 2010
|
||||||||||||||||||||||||
|
Leverage
|
$ | 57,798 | 10.50 | % | $ | 22,024 | 4.00 | % | $ | 27,530 | 5.00 | % | ||||||||||||
|
Tier 1 Capital
|
$ | 57,798 | 15.77 | % | $ | 14,660 | 4.00 | % | $ | 21,990 | 6.00 | % | ||||||||||||
|
Total Risk Based Capital
|
$ | 62,384 | 17.02 | % | $ | 29,320 | 8.00 | % | $ | 36,650 | 10.00 | % | ||||||||||||
|
Three months ended
|
Three months ended
|
|||||||||||||||||||||||
|
June 30, 2011
|
June 30, 2010
|
|||||||||||||||||||||||
|
Average
balance
|
Interest
|
Average
yield/rate
|
Average
balance
|
Interest
|
Average
yield/rate
|
|||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
|
Assets
|
|
|||||||||||||||||||||||
|
Interest-earning assets:
|
||||||||||||||||||||||||
|
Investment securities (1)
|
$ | 196,096 | $ | 1,611 | 3.29 | % | $ | 170,043 | $ | 1,609 | 3.80 | % | ||||||||||||
|
Loans receivable, net (2)
|
316,325 | 4,432 | 5.62 | % | 349,442 | 4,943 | 5.67 | % | ||||||||||||||||
|
Total interest-earning assets
|
512,421 | 6,043 | 4.73 | % | 519,485 | 6,552 | 5.06 | % | ||||||||||||||||
|
Non-interest-earning assets
|
67,550 | 66,447 | ||||||||||||||||||||||
|
Total
|
$ | 579,971 | $ | 585,932 | ||||||||||||||||||||
|
Liabilities and Stockholders' Equity
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Certificates of deposit
|
$ | 173,609 | $ | 595 | 1.37 | % | $ | 188,636 | $ | 835 | 1.78 | % | ||||||||||||
|
Money market and NOW accounts
|
171,684 | 95 | 0.22 | % | 160,575 | 117 | 0.29 | % | ||||||||||||||||
|
Savings accounts
|
36,089 | 13 | 0.14 | % | 31,754 | 16 | 0.20 | % | ||||||||||||||||
|
Total deposits
|
381,382 | 703 | 0.74 | % | 380,965 | 968 | 1.02 | % | ||||||||||||||||
|
FHLB advances and other borrowings
|
75,845 | 469 | 2.48 | % | 87,066 | 679 | 3.13 | % | ||||||||||||||||
|
Total interest-bearing liabilities
|
457,227 | 1,172 | 1.03 | % | 468,031 | 1,647 | 1.41 | % | ||||||||||||||||
|
Non-interest-bearing liabilities
|
67,291 | 62,895 | ||||||||||||||||||||||
|
Stockholders' equity
|
55,453 | 55,006 | ||||||||||||||||||||||
|
Total
|
$ | 579,971 | $ | 585,932 | ||||||||||||||||||||
|
Interest rate spread (3)
|
3.70 | % | 3.65 | % | ||||||||||||||||||||
|
Net interest margin (4)
|
$ | 4,871 | 3.81 | % | $ | 4,905 | 3.79 | % | ||||||||||||||||
|
Tax equivalent interest - imputed
|
336 | 333 | ||||||||||||||||||||||
|
Net interest income
|
$ | 4,535 | $ | 4,572 | ||||||||||||||||||||
|
Ratio of average interest-earning assets
to average interest-bearing liabilities
|
112.1 | % | 111.0 | % | ||||||||||||||||||||
|
|
(1)
|
Income on investment securities includes all securities, including interest-bearing deposits in other financial institutions. Income on tax exempt securities is presented on a fully tax equivalent basis, using a 34% federal tax rate.
|
|
|
(2)
|
Includes loans classified as non-accrual. Income on tax exempt loans is presented on a fully tax equivalent basis, using a 34% federal tax rate.
|
|
|
(3)
|
Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
|
|
|
(4)
|
Net interest margin represents annualized net interest income divided by average interest-earning assets.
|
|
Six months ended
|
Six months ended
|
|||||||||||||||||||||||
|
June 30, 2011
|
June 30, 2010
|
|||||||||||||||||||||||
|
Average
balance |
Interest
|
Average
yield/rate
|
Average
balance |
Interest
|
Average
yield/rate |
|||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
|
Assets
|
|
|||||||||||||||||||||||
|
Interest-earning assets:
|
||||||||||||||||||||||||
|
Investment securities (1)
|
$ | 191,124 | $ | 3,108 | 3.28 | % | $ | 172,508 | $ | 3,333 | 3.90 | % | ||||||||||||
|
Loans receivable, net (2)
|
313,435 | 8,832 | 5.68 | % | 348,476 | 9,852 | 5.70 | % | ||||||||||||||||
|
Total interest-earning assets
|
504,559 | 11,940 | 4.77 | % | 520,984 | 13,185 | 5.10 | % | ||||||||||||||||
|
Non-interest-earning assets
|
68,397 | 65,740 | ||||||||||||||||||||||
|
Total
|
$ | 572,956 | $ | 586,724 | ||||||||||||||||||||
|
Liabilities and Stockholders' Equity
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Certificates of deposit
|
$ | 174,926 | $ | 1,240 | 1.43 | % | $ | 190,252 | $ | 1,726 | 1.83 | % | ||||||||||||
|
Money market and NOW accounts
|
173,629 | 197 | 0.23 | % | 162,674 | 246 | 0.30 | % | ||||||||||||||||
|
Savings accounts
|
35,024 | 26 | 0.15 | % | 31,130 | 35 | 0.23 | % | ||||||||||||||||
|
Total deposits
|
383,579 | 1,463 | 0.77 | % | 384,056 | 2,007 | 1.05 | % | ||||||||||||||||
|
FHLB advances and other borrowings
|
69,401 | 956 | 2.78 | % | 84,707 | 1,364 | 3.25 | % | ||||||||||||||||
|
Total interest-bearing liabilities
|
452,980 | 2,419 | 1.08 | % | 468,763 | 3,371 | 1.45 | % | ||||||||||||||||
|
Non-interest-bearing liabilities
|
65,148 | 63,192 | ||||||||||||||||||||||
|
Stockholders' equity
|
54,828 | 54,769 | ||||||||||||||||||||||
|
Total
|
$ | 572,956 | $ | 586,724 | ||||||||||||||||||||
|
Interest rate spread (3)
|
3.69 | % | 3.65 | % | ||||||||||||||||||||
|
Net interest margin (4)
|
$ | 9,521 | 3.81 | % | $ | 9,814 | 3.80 | % | ||||||||||||||||
|
Tax equivalent interest - imputed
|
672 | 674 | ||||||||||||||||||||||
|
Net interest income
|
$ | 8,849 | $ | 9,140 | ||||||||||||||||||||
|
Ratio of average interest-earning assets to average interest-bearing liabilities
|
111.4 | % | 111.1 | % | ||||||||||||||||||||
|
|
(1)
|
Income on investment securities includes all securities, including interest-bearing deposits in other financial institutions. Income on tax exempt securities is presented on a fully tax equivalent basis, using a 34% federal tax rate.
|
|
|
(2)
|
Includes loans classified as non-accrual. Income on tax exempt loans is presented on a fully tax equivalent basis, using a 34% federal tax rate.
|
|
|
(3)
|
Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
|
|
|
(4)
|
Net interest margin represents annualized net interest income divided by average interest-earning assets.
|
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||||||||||
|
2011 vs 2010
|
2011 vs 2010
|
|||||||||||||||||||||||
|
Increase/(decrease) attributable to
|
Increase/(decrease) attributable to
|
|||||||||||||||||||||||
|
Volume
|
Rate
|
Net
|
Volume
|
Rate
|
Net
|
|||||||||||||||||||
|
(Dollars in thousands)
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Interest income:
|
||||||||||||||||||||||||
|
Investment securities
|
$ | 16 | $ | (14 | ) | $ | 2 | $ | 476 | $ | (701 | ) | $ | (225 | ) | |||||||||
|
Loans
|
(467 | ) | (44 | ) | (511 | ) | (986 | ) | (34 | ) | (1,020 | ) | ||||||||||||
|
Total
|
(451 | ) | (58 | ) | (509 | ) | (510 | ) | (735 | ) | (1,245 | ) | ||||||||||||
|
Interest expense:
|
||||||||||||||||||||||||
|
Deposits
|
1 | (266 | ) | (265 | ) | (3 | ) | (541 | ) | (544 | ) | |||||||||||||
|
Other borrowings
|
(80 | ) | (130 | ) | (210 | ) | (227 | ) | (181 | ) | (408 | ) | ||||||||||||
|
Total
|
(79 | ) | (396 | ) | (475 | ) | (230 | ) | (722 | ) | (952 | ) | ||||||||||||
|
Net interest income
|
$ | (372 | ) | $ | 338 | $ | (34 | ) | $ | (280 | ) | $ | (13 | ) | $ | (293 | ) | |||||||
|
Dollar change in net
|
Percent change in
|
|||||||
|
Scenario
|
interest income ($000’s)
|
net interest income
|
||||||
|
200 basis point rising
|
$ | 561 | 3.0 | % | ||||
|
100 basis point rising
|
$ | 328 | 1.8 | % | ||||
|
100 basis point falling
|
$ | ( 876 | ) | (4.7 | )% | |||
|
|
·
|
The strength of the United States economy in general and the strength of the local economies in which we conduct our operations which may be less favorable than expected and may result in, among other things, a deterioration in the credit quality and value of our assets.
|
|
|
·
|
The effects of, and changes in, federal, state and local laws, regulations and policies affecting banking, securities, insurance and monetary and financial matters, including the Dodd-Frank Act and the rules and regulations promulgated thereunder, and the effects of increases in FDIC premiums.
|
|
|
·
|
The effects of changes in interest rates (including the effects of changes in the rate of prepayments of our assets) and the policies of the Board of Governors of the Federal Reserve System.
|
|
|
·
|
Our ability to compete with other financial institutions as effectively as we currently intend due to increases in competitive pressures in the financial services sector.
|
|
|
·
|
Our inability to obtain new customers and to retain existing customers.
|
|
|
·
|
The timely development and acceptance of products and services, including products and services offered through alternative delivery channels such as the Internet.
|
|
|
·
|
Technological changes implemented by us and by other parties, including third party vendors, which may be more difficult or more expensive than anticipated or which may have unforeseen consequences to us and our customers.
|
|
|
·
|
Our ability to develop and maintain secure and reliable electronic systems.
|
|
|
·
|
Our ability to retain key executives and employees and the difficulty that we may experience in replacing key executives and employees in an effective manner.
|
|
|
·
|
Consumer spending and saving habits which may change in a manner that affects our business adversely.
|
|
|
·
|
Our ability to successfully integrate acquired businesses and future growth.
|
|
|
·
|
The costs, effects and outcomes of existing or future litigation.
|
|
|
·
|
Changes in accounting policies and practices, as may be adopted by state and federal regulatory agencies and the Financial Accounting Standards Board.
|
|
|
·
|
The economic impact of past and any future terrorist attacks, acts of war or threats thereof, and the response of the United States to any such threats and attacks.
|
|
|
·
|
Our ability to effectively manage our credit risk.
|
|
|
·
|
Our ability to forecast probable loan losses and maintain an adequate allowance for loan losses.
|
|
|
·
|
The effects of declines in the value of our investment portfolio.
|
|
|
·
|
Our ability to raise additional capital if needed.
|
|
|
·
|
The effects of declines in real estate markets.
|
|
Exhibit 31.1
|
Certificate of Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a)
|
|
|
Exhibit 31.2
|
Certificate of Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a)
|
|
|
Exhibit 32.1
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
Exhibit 32.2
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
Exhibit 101
|
Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets as of June 30, 2011 and December 31, 2010; (ii) Consolidated Statements of Operations for the three and six months ended June 30, 2011 and June 30, 2010; (iii) Consolidated Statements of Comprehensive Income (Loss) for the three and six months ended June 30, 2011 and June 30, 2010; (iv) Consolidated Statements of Cash Flows for the six months ended June 30, 2011 and June 30, 2010; (v) Consolidated Statements of Equity for the six months ended June 30, 2011 and June 30, 2010; and (vi) Notes to Consolidated Financial Statements, tagged as blocks of text*
|
|
LANDMARK BANCORP, INC.
|
||
|
Date: August 10, 2011
|
/s/ Patrick L. Alexander
|
|
|
Patrick L. Alexander
|
||
|
President and Chief Executive Officer
|
||
|
Date: August 10, 2011
|
/s/ Mark A. Herpich
|
|
|
Mark A. Herpich
|
||
|
Vice President, Secretary, Treasurer
|
||
|
and Chief Financial Officer
|
||
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 |
|---|