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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alaska
|
|
92-0175752
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
TABLE OF CONTENTS
|
||
|
|
|
|
|
Part I
|
FINANCIAL INFORMATION
|
|
|
Item 1.
|
Financial Statements (unaudited)
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
Part II
|
OTHER INFORMATION
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
||
|
|
June 30,
2014 |
|
December 31,
2013 |
||||
|
(In Thousands, Except Share Data)
|
|
||||||
|
ASSETS
|
|
|
|
||||
|
Cash and due from banks
|
|
$36,318
|
|
|
|
$33,112
|
|
|
Interest bearing deposits in other banks
|
61,565
|
|
|
65,979
|
|
||
|
|
|
|
|
||||
|
Investment securities available for sale
|
207,899
|
|
|
248,688
|
|
||
|
Investment securities held to maturity
|
2,204
|
|
|
2,208
|
|
||
|
Total portfolio investments
|
210,103
|
|
|
250,896
|
|
||
|
|
|
|
|
||||
|
Investment in Federal Home Loan Bank stock
|
3,475
|
|
|
1,896
|
|
||
|
|
|
|
|
||||
|
Loans held for sale
|
14,189
|
|
|
11,301
|
|
||
|
Loans
|
926,809
|
|
|
770,016
|
|
||
|
Allowance for loan losses
|
(16,032
|
)
|
|
(16,282
|
)
|
||
|
Net loans
|
924,966
|
|
|
765,035
|
|
||
|
Purchased receivables, net
|
17,380
|
|
|
16,025
|
|
||
|
Accrued interest receivable
|
3,136
|
|
|
2,729
|
|
||
|
Other real estate owned, net
|
4,897
|
|
|
2,402
|
|
||
|
Premises and equipment, net
|
32,370
|
|
|
28,324
|
|
||
|
Goodwill and intangible assets, net
|
8,430
|
|
|
7,942
|
|
||
|
Other assets
|
53,052
|
|
|
40,666
|
|
||
|
Total assets
|
|
$1,355,692
|
|
|
|
$1,215,006
|
|
|
LIABILITIES
|
|
|
|
||||
|
Deposits:
|
|
|
|
||||
|
Demand
|
|
$388,728
|
|
|
|
$363,969
|
|
|
Interest-bearing demand
|
174,647
|
|
|
143,703
|
|
||
|
Savings
|
120,118
|
|
|
94,518
|
|
||
|
Alaska CDs
|
115,081
|
|
|
112,702
|
|
||
|
Money market
|
220,811
|
|
|
202,606
|
|
||
|
Certificates of deposit less than $100,000
|
49,288
|
|
|
35,432
|
|
||
|
Certificates of deposit greater than $100,000
|
61,593
|
|
|
50,793
|
|
||
|
Total deposits
|
1,130,266
|
|
|
1,003,723
|
|
||
|
Securities sold under repurchase agreements
|
19,776
|
|
|
21,143
|
|
||
|
Borrowings
|
2,186
|
|
|
6,527
|
|
||
|
Junior subordinated debentures
|
18,558
|
|
|
18,558
|
|
||
|
Other liabilities
|
28,008
|
|
|
20,737
|
|
||
|
Total liabilities
|
1,198,794
|
|
|
1,070,688
|
|
||
|
SHAREHOLDERS' EQUITY
|
|
|
|
||||
|
Preferred stock, $1 par value, 2,500,000 shares authorized, none issued or outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, $1 par value, 10,000,000 shares authorized, 6,830,913 and 6,537,652 shares
issued and outstanding at June 30, 2014 and December 31, 2013, respectively |
6,831
|
|
|
6,538
|
|
||
|
Additional paid-in capital
|
61,495
|
|
|
54,089
|
|
||
|
Retained earnings
|
87,592
|
|
|
82,855
|
|
||
|
Accumulated other comprehensive income
|
853
|
|
|
669
|
|
||
|
Total Northrim BanCorp shareholders' equity
|
156,771
|
|
|
144,151
|
|
||
|
Noncontrolling interest
|
127
|
|
|
167
|
|
||
|
Total shareholders' equity
|
156,898
|
|
|
144,318
|
|
||
|
Total liabilities and shareholders' equity
|
|
$1,355,692
|
|
|
|
$1,215,006
|
|
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||
|
(In Thousands, Except Per Share Data)
|
2014
|
|
2013
|
2014
|
|
2013
|
||||||||
|
Interest Income
|
|
|
|
|
|
|
||||||||
|
Interest and fees on loans
|
|
$13,082
|
|
|
|
$10,734
|
|
|
$23,953
|
|
|
|
$21,076
|
|
|
Interest on investment securities available for sale
|
750
|
|
|
630
|
|
1,480
|
|
|
1,289
|
|
||||
|
Interest on investment securities held to maturity
|
22
|
|
|
30
|
|
45
|
|
|
59
|
|
||||
|
Interest on deposits in other banks
|
41
|
|
|
46
|
|
90
|
|
|
108
|
|
||||
|
Total Interest Income
|
13,895
|
|
|
11,440
|
|
25,568
|
|
|
22,532
|
|
||||
|
Interest Expense
|
|
|
|
|
|
|
||||||||
|
Interest expense on deposits, borrowings and junior subordinated debentures
|
484
|
|
|
511
|
|
924
|
|
|
1,041
|
|
||||
|
Net Interest Income
|
13,411
|
|
|
10,929
|
|
24,644
|
|
|
21,491
|
|
||||
|
Provision for loan losses
|
(1,136
|
)
|
|
—
|
|
(1,136
|
)
|
|
150
|
|
||||
|
Net Interest Income After Provision for Loan Losses
|
14,547
|
|
|
10,929
|
|
25,780
|
|
|
21,341
|
|
||||
|
Other Operating Income
|
|
|
|
|
|
|
||||||||
|
Employee benefit plan income
|
878
|
|
|
632
|
|
1,754
|
|
|
1,201
|
|
||||
|
Service charges on deposit accounts
|
607
|
|
|
539
|
|
1,083
|
|
|
1,064
|
|
||||
|
Electronic banking income
|
604
|
|
|
536
|
|
1,104
|
|
|
1,040
|
|
||||
|
Purchased receivable income
|
484
|
|
|
768
|
|
965
|
|
|
1,470
|
|
||||
|
Equity in earnings from RML
|
355
|
|
|
538
|
|
224
|
|
|
780
|
|
||||
|
Gain on sale of securities, net
|
349
|
|
|
100
|
|
446
|
|
|
318
|
|
||||
|
Other income
|
829
|
|
|
589
|
|
1,264
|
|
|
968
|
|
||||
|
Total Other Operating Income
|
4,106
|
|
|
3,702
|
|
6,840
|
|
|
6,841
|
|
||||
|
Other Operating Expense
|
|
|
|
|
|
|
||||||||
|
Salaries and other personnel expense
|
6,839
|
|
|
5,586
|
|
12,759
|
|
|
11,321
|
|
||||
|
Occupancy expense
|
1,112
|
|
|
858
|
|
1,989
|
|
|
1,746
|
|
||||
|
Professional and outside services
|
410
|
|
|
309
|
|
1,134
|
|
|
658
|
|
||||
|
Marketing expense
|
394
|
|
|
445
|
|
1,008
|
|
|
892
|
|
||||
|
Equipment expense
|
359
|
|
|
301
|
|
657
|
|
|
579
|
|
||||
|
Software expense
|
354
|
|
|
267
|
|
614
|
|
|
532
|
|
||||
|
Amortization of low income housing tax investments
|
330
|
|
|
247
|
|
672
|
|
|
492
|
|
||||
|
Insurance expense
|
284
|
|
|
261
|
|
469
|
|
|
405
|
|
||||
|
Reserve for (recovery from) purchased receivables
|
243
|
|
|
(115
|
)
|
206
|
|
|
(31
|
)
|
||||
|
Internet banking expense
|
213
|
|
|
189
|
|
413
|
|
|
373
|
|
||||
|
Intangible asset amortization expense
|
81
|
|
|
59
|
|
133
|
|
|
117
|
|
||||
|
OREO (income) expense, net rental income and gains on sale
|
(9
|
)
|
|
12
|
|
(247
|
)
|
|
6
|
|
||||
|
Other operating expense
|
1,340
|
|
|
972
|
|
2,453
|
|
|
1,998
|
|
||||
|
Total Other Operating Expense
|
11,950
|
|
|
9,391
|
|
22,260
|
|
|
19,088
|
|
||||
|
Income Before Provision for Income Taxes
|
6,703
|
|
|
5,240
|
|
10,360
|
|
|
9,094
|
|
||||
|
Provision for income taxes
|
2,239
|
|
|
1,635
|
|
3,194
|
|
|
2,725
|
|
||||
|
Net Income
|
4,464
|
|
|
3,605
|
|
7,166
|
|
|
6,369
|
|
||||
|
Less: Net income attributable to the noncontrolling interest
|
95
|
|
|
109
|
|
139
|
|
|
199
|
|
||||
|
Net Income Attributable to Northrim BanCorp
|
|
$4,369
|
|
|
|
$3,496
|
|
|
$7,027
|
|
|
|
$6,170
|
|
|
Earnings Per Share, Basic
|
|
$0.64
|
|
|
|
$0.54
|
|
|
$1.05
|
|
|
|
$0.95
|
|
|
Earnings Per Share, Diluted
|
|
$0.63
|
|
|
|
$0.53
|
|
|
$1.04
|
|
|
|
$0.94
|
|
|
Weighted Average Shares Outstanding, Basic
|
6,829,897
|
|
|
6,515,414
|
|
6,683,897
|
|
|
6,513,935
|
|
||||
|
Weighted Average Shares Outstanding, Diluted
|
6,919,568
|
|
|
6,591,003
|
|
6,774,434
|
|
|
6,590,899
|
|
||||
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||
|
(In Thousands)
|
2014
|
|
2013
|
2014
|
|
2013
|
||||||||
|
Net income
|
|
$4,464
|
|
|
|
$3,605
|
|
|
$7,166
|
|
|
|
$6,369
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
||||||||
|
Securities available for sale:
|
|
|
|
|
|
|
||||||||
|
Unrealized gains (loss) arising during the period
|
|
$612
|
|
|
|
($1,070
|
)
|
|
$707
|
|
|
|
($919
|
)
|
|
Reclassification of net gains included in net income (net tax expense of
|
|
|
|
|
|
|
||||||||
|
$143 and $41 for the second quarter of 2014 and 2013, respectively and
|
|
|
|
|
|
|
||||||||
|
$183 and $131 for the first six months of 2014 and 2013, respectively)
|
(206
|
)
|
|
(59
|
)
|
(263
|
)
|
|
(187
|
)
|
||||
|
Income tax expense (benefit) related to unrealized gains
|
(221
|
)
|
|
440
|
|
(260
|
)
|
|
377
|
|
||||
|
Other comprehensive income (loss)
|
185
|
|
|
(689
|
)
|
184
|
|
|
(729
|
)
|
||||
|
Comprehensive income
|
4,649
|
|
|
2,916
|
|
7,350
|
|
|
5,640
|
|
||||
|
Less: comprehensive income attributable to the noncontrolling interest
|
95
|
|
|
109
|
|
139
|
|
|
199
|
|
||||
|
Comprehensive income attributable to Northrim BanCorp
|
|
$4,554
|
|
|
|
$2,807
|
|
|
$7,211
|
|
|
|
$5,441
|
|
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Retained Earnings
|
|
Accumulated Other Comprehensive Income
|
|
Non-controlling Interest
|
|
Total
|
|||||||||||||||
|
|
Number of Shares
|
|
Par Value
|
|
|
|
|
|
||||||||||||||||||
|
(In Thousands)
|
|
|
|
|
|
|
||||||||||||||||||||
|
Balance as of January 1, 2013
|
6,512
|
|
|
|
$6,512
|
|
|
|
$53,638
|
|
|
|
$74,742
|
|
|
|
$1,368
|
|
|
|
$93
|
|
|
|
$136,353
|
|
|
Cash dividend declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,212
|
)
|
|
—
|
|
|
—
|
|
|
(4,212
|
)
|
||||||
|
Stock based compensation expense
|
—
|
|
|
—
|
|
|
506
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
506
|
|
||||||
|
Exercise of stock options
|
26
|
|
|
26
|
|
|
(155
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(129
|
)
|
||||||
|
Excess tax benefits from share-based payment arrangements
|
—
|
|
|
—
|
|
|
100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100
|
|
||||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
(13
|
)
|
||||||
|
Change in unrealized holding (loss) on available for sale securities, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(699
|
)
|
|
—
|
|
|
(699
|
)
|
||||||
|
Net income attributable to the noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
87
|
|
|
87
|
|
||||||
|
Net income attributable to Northrim BanCorp
|
—
|
|
|
—
|
|
|
—
|
|
|
12,325
|
|
|
—
|
|
|
—
|
|
|
12,325
|
|
||||||
|
Twelve Months Ended December 31, 2013
|
6,538
|
|
|
|
$6,538
|
|
|
|
$54,089
|
|
|
|
$82,855
|
|
|
|
$669
|
|
|
|
$167
|
|
|
|
$144,318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Purchase of Alaska Pacific
|
290
|
|
|
290
|
|
|
7,156
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,446
|
|
||||||
|
Cash dividend declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,290
|
)
|
|
—
|
|
|
—
|
|
|
(2,290
|
)
|
||||||
|
Stock based compensation expense
|
—
|
|
|
—
|
|
|
189
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
189
|
|
||||||
|
Exercise of stock options
|
3
|
|
|
3
|
|
|
61
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
64
|
|
||||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(179
|
)
|
|
(179
|
)
|
||||||
|
Change in unrealized holding (loss) on available for sale securities, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
184
|
|
|
—
|
|
|
184
|
|
||||||
|
Net income attributable to the noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
139
|
|
|
139
|
|
||||||
|
Net income attributable to Northrim BanCorp
|
—
|
|
|
—
|
|
|
—
|
|
|
7,027
|
|
|
—
|
|
|
—
|
|
|
7,027
|
|
||||||
|
Six Months Ended June 30, 2014
|
6,831
|
|
|
|
$6,831
|
|
|
|
$61,495
|
|
|
|
$87,592
|
|
|
|
$853
|
|
|
|
$127
|
|
|
|
$156,898
|
|
|
|
Six Months Ended June 30,
|
||||||
|
(In Thousands)
|
2014
|
|
2013
|
||||
|
Operating Activities:
|
|
|
|
||||
|
Net income
|
|
$7,166
|
|
|
|
$6,369
|
|
|
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
|
|
|
|
|
|
||
|
Gain on sale of securities, net
|
(446
|
)
|
|
(318
|
)
|
||
|
Depreciation and amortization of premises and equipment
|
900
|
|
|
893
|
|
||
|
Amortization of software
|
90
|
|
|
94
|
|
||
|
Intangible asset amortization
|
133
|
|
|
117
|
|
||
|
Amortization of investment security premium, net of discount accretion
|
(85
|
)
|
|
41
|
|
||
|
Deferred tax liability
|
(859
|
)
|
|
(44
|
)
|
||
|
Stock-based compensation
|
189
|
|
|
227
|
|
||
|
Excess tax benefits from share-based payment arrangements
|
—
|
|
|
(30
|
)
|
||
|
Deferral of loan fees and costs, net
|
419
|
|
|
(16
|
)
|
||
|
Provision for loan losses
|
(1,136
|
)
|
|
150
|
|
||
|
Reserve for purchased receivables
|
206
|
|
|
(31
|
)
|
||
|
Purchases of loans held for sale
|
(75,877
|
)
|
|
(75,680
|
)
|
||
|
Proceeds from the sale of loans held for sale
|
72,989
|
|
|
71,574
|
|
||
|
Gain on sale of other real estate owned
|
(368
|
)
|
|
(129
|
)
|
||
|
Impairment on other real estate owned
|
45
|
|
|
87
|
|
||
|
Equity in undistributed earnings from mortgage affiliate
|
145
|
|
|
17
|
|
||
|
Net changes in assets and liabilities:
|
|
|
|
|
|||
|
(Increase) in accrued interest receivable
|
(407
|
)
|
|
(111
|
)
|
||
|
(Increase) decrease in other assets
|
(557
|
)
|
|
65
|
|
||
|
(Decrease) increase in other liabilities
|
(2,998
|
)
|
|
1,563
|
|
||
|
Net Cash (Used) Provided by Operating Activities
|
(451
|
)
|
|
4,838
|
|
||
|
Investing Activities:
|
|
|
|
|
|
||
|
Investment in securities:
|
|
|
|
|
|||
|
Purchases of investment securities available for sale
|
(92,934
|
)
|
|
(78,197
|
)
|
||
|
Proceeds from sales/maturities of securities available for sale
|
140,085
|
|
|
58,333
|
|
||
|
Purchases of domestic certificates of deposit
|
(3,500
|
)
|
|
(3,500
|
)
|
||
|
Proceeds from maturities of domestic certificates of deposit
|
3,500
|
|
|
3,500
|
|
||
|
Proceeds from redemption of FHLB stock
|
95
|
|
|
35
|
|
||
|
Alaska Pacific acquisition, net of cash received
|
6,367
|
|
|
—
|
|
||
|
Decrease in purchased receivables, net
|
(1,561
|
)
|
|
(7,493
|
)
|
||
|
(Increase) decrease in loans, net
|
(19,052
|
)
|
|
(14,323
|
)
|
||
|
Proceeds from sale of other real estate owned
|
1,599
|
|
|
634
|
|
||
|
(Increase) decrease in loan to Elliott Cove, net
|
49
|
|
|
(66
|
)
|
||
|
Purchases of premises and equipment
|
(2,414
|
)
|
|
(1,185
|
)
|
||
|
Net Cash Provided (Used) by Investing Activities
|
32,234
|
|
|
(42,262
|
)
|
||
|
Financing Activities:
|
|
|
|
|
|||
|
(Decrease) in deposits
|
(24,895
|
)
|
|
(11,197
|
)
|
||
|
(Decrease) increase in securities sold under repurchase agreements
|
(1,367
|
)
|
|
1,283
|
|
||
|
(Decrease) increase in borrowings
|
(4,341
|
)
|
|
2,150
|
|
||
|
Distributions to noncontrolling interest
|
(179
|
)
|
|
(217
|
)
|
||
|
Proceeds from the issuance of common stock
|
64
|
|
|
—
|
|
||
|
Excess tax benefits from share-based payment arrangements
|
—
|
|
|
30
|
|
||
|
Cash dividends paid
|
(2,273
|
)
|
|
(1,953
|
)
|
||
|
Net Cash Used by Financing Activities
|
(32,991
|
)
|
|
(9,904
|
)
|
||
|
Net (Decrease) increase in Cash and Cash Equivalents
|
(1,208
|
)
|
|
(47,328
|
)
|
||
|
Cash and Cash Equivalents at Beginning of Period
|
85,591
|
|
|
141,313
|
|
||
|
Cash and Cash Equivalents at End of Period
|
|
$84,383
|
|
|
|
$93,985
|
|
|
Supplemental Information:
|
|
|
|
|
|||
|
Income taxes paid
|
|
$1,877
|
|
|
|
$2,196
|
|
|
Interest paid
|
|
$858
|
|
|
|
$1,037
|
|
|
Noncash commitments to invest in Low Income Housing Tax Credit Partnerships
|
|
$8,518
|
|
|
|
$—
|
|
|
Transfer of loans to other real estate owned
|
|
$1,158
|
|
|
|
$365
|
|
|
Transfer of premises to other real estate owned
|
|
$904
|
|
|
|
$—
|
|
|
Cash dividends declared but not paid
|
|
$17
|
|
|
|
$20
|
|
|
Acquisitions:
|
|
|
|
||||
|
Assets acquired
|
|
$167,199
|
|
|
|
$—
|
|
|
Liabilities assumed
|
|
$153,172
|
|
|
|
$—
|
|
|
|
|
Alaska Pacific
|
||
|
(In Thousands)
|
|
April 1, 2014
|
||
|
|
|
|
||
|
Cost basis net assets
|
|
|
$14,733
|
|
|
Cash payment made
|
|
(6,423
|
)
|
|
|
Common stock issued
|
|
(7,446
|
)
|
|
|
Fair value adjustments:
|
|
|
||
|
Net loans
|
|
(1,137
|
)
|
|
|
Premises and equipment
|
|
547
|
|
|
|
Other intangible assets
|
|
623
|
|
|
|
Mortgage servicing rights
|
|
(119
|
)
|
|
|
Deposits
|
|
(844
|
)
|
|
|
Other
|
|
224
|
|
|
|
Bargain purchase gain
|
|
|
$158
|
|
|
|
|
Alaska Pacific
|
||
|
(In Thousands)
|
|
April 1, 2014
|
||
|
|
|
|
||
|
Assets Acquired:
|
|
|
||
|
Cash and equivalents
|
|
|
$12,956
|
|
|
Investment securities
|
|
7,240
|
|
|
|
Net loans
|
|
138,432
|
|
|
|
Premises and equipment
|
|
3,436
|
|
|
|
Other intangibles
|
|
623
|
|
|
|
Mortgage servicing rights
|
|
1,170
|
|
|
|
Other real estate owned
|
|
1,709
|
|
|
|
Other assets
|
|
1,633
|
|
|
|
Total assets acquired
|
|
|
$167,199
|
|
|
|
|
|
||
|
Liabilities Assumed:
|
|
|
||
|
Deposits
|
|
|
$151,438
|
|
|
Other liabilities
|
|
1,734
|
|
|
|
Total liabilities assumed
|
|
|
$153,172
|
|
|
(In Thousands)
|
|
April 1, 2014
|
||
|
|
|
|
||
|
Contractually required principal payments
|
|
|
$133,921
|
|
|
Purchase adjustment for credit, interest rate, and liquidity
|
|
612
|
|
|
|
Fair value of purchased non-credit impaired loans
|
|
|
$134,533
|
|
|
(In Thousands)
|
|
April 1, 2014
|
||
|
|
|
|
||
|
Contractually required principal payments
|
|
|
$7,553
|
|
|
Nonaccretable difference
|
|
(3,654
|
)
|
|
|
Fair value of purchased credit impaired loans
|
|
|
$3,899
|
|
|
(In Thousands, except earnings per share data)
|
|
June 30, 2014
|
||||||||||||
|
|
|
|
|
Pro Forma
|
|
Pro Forma
|
||||||||
|
|
|
Company
|
Alaska Pacific
1
|
Adjustments
|
|
Combined
|
||||||||
|
Net interest and other income
|
|
|
$31,484
|
|
|
$2,095
|
|
|
($4
|
)
|
2
|
|
$33,575
|
|
|
Net income attributable to Northrim BanCorp, Inc.
|
|
7,027
|
|
(1,282
|
)
|
(175
|
)
|
3
|
5,570
|
|
||||
|
Earnings Per Share, Basic
|
|
|
$1.05
|
|
|
|
|
|
$0.83
|
|
||||
|
Earnings Per Share, Diluted
|
|
|
$1.04
|
|
|
|
|
|
$0.82
|
|
||||
|
Weighted Average Shares Outstanding, Basic
|
|
6,683,897
|
|
|
|
|
6,683,897
|
|
||||||
|
Weighted Average Shares Outstanding, Diluted
|
|
6,774,434
|
|
|
|
|
6,774,434
|
|
||||||
|
|
|
|
|
|
|
|
||||||||
|
(In Thousands, except earnings per share data)
|
|
June 30, 2013
|
||||||||||||
|
|
|
|
|
Pro Forma
|
|
Pro Forma
|
||||||||
|
|
|
Company
|
Alaska Pacific
1
|
Adjustments
|
|
Combined
|
||||||||
|
Net interest and other income
|
|
|
$28,332
|
|
|
$4,845
|
|
|
($20
|
)
|
2
|
|
$33,157
|
|
|
Net income attributable to Northrim BanCorp, Inc.
|
|
6,170
|
|
82
|
|
113
|
|
3
|
6,365
|
|
||||
|
Earnings Per Share, Basic
|
|
|
$0.95
|
|
|
|
|
|
$0.98
|
|
||||
|
Earnings Per Share, Diluted
|
|
|
$0.94
|
|
|
|
|
|
$0.97
|
|
||||
|
Weighted Average Shares Outstanding, Basic
|
|
6,513,935
|
|
|
|
|
6,513,935
|
|
||||||
|
Weighted Average Shares Outstanding, Diluted
|
|
6,590,899
|
|
|
|
|
6,590,899
|
|
||||||
|
(In Thousands)
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Fair Value
|
||||||||
|
June 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. Treasury and government sponsored entities
|
|
$147,691
|
|
|
|
$223
|
|
|
|
$21
|
|
|
|
$147,893
|
|
|
Municipal securities
|
15,517
|
|
|
376
|
|
|
6
|
|
|
15,887
|
|
||||
|
U.S. Agency mortgage-backed securities
|
1,148
|
|
|
11
|
|
|
5
|
|
|
1,154
|
|
||||
|
Corporate bonds
|
39,167
|
|
|
639
|
|
|
—
|
|
|
39,806
|
|
||||
|
Preferred stock
|
2,999
|
|
|
160
|
|
|
—
|
|
|
3,159
|
|
||||
|
Total securities available for sale
|
|
$206,522
|
|
|
|
$1,409
|
|
|
|
$32
|
|
|
|
$207,899
|
|
|
Securities held to maturity
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Municipal securities
|
|
$2,204
|
|
|
|
$145
|
|
|
|
$—
|
|
|
|
$2,349
|
|
|
Total securities held to maturity
|
|
$2,204
|
|
|
|
$145
|
|
|
|
$—
|
|
|
|
$2,349
|
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. Treasury and government sponsored entities
|
|
$168,922
|
|
|
|
$103
|
|
|
|
$323
|
|
|
|
$168,702
|
|
|
Municipal securities
|
19,825
|
|
|
378
|
|
|
54
|
|
|
20,149
|
|
||||
|
U.S. Agency mortgage-backed securities
|
25
|
|
|
—
|
|
|
—
|
|
|
25
|
|
||||
|
Corporate bonds
|
55,798
|
|
|
1,000
|
|
|
20
|
|
|
56,778
|
|
||||
|
Preferred stock
|
2,999
|
|
|
35
|
|
|
—
|
|
|
3,034
|
|
||||
|
Total securities available for sale
|
|
$247,569
|
|
|
|
$1,516
|
|
|
|
$397
|
|
|
|
$248,688
|
|
|
Securities held to maturity
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Municipal securities
|
|
$2,208
|
|
|
|
$153
|
|
|
|
$—
|
|
|
|
$2,361
|
|
|
Total securities held to maturity
|
|
$2,208
|
|
|
|
$153
|
|
|
|
$—
|
|
|
|
$2,361
|
|
|
|
Less Than 12 Months
|
More Than 12 Months
|
Total
|
|||||||||||||||
|
(In Thousands)
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||
|
June 30, 2014:
|
|
|
|
|
|
|
||||||||||||
|
Securities Available for Sale
|
|
|
|
|
|
|
||||||||||||
|
U.S. Treasury and government sponsored entities
|
|
$19,977
|
|
|
$21
|
|
|
$—
|
|
|
$—
|
|
|
$19,977
|
|
|
$21
|
|
|
U.S. Agency mortgage-backed securities
|
172
|
|
6
|
|
—
|
|
—
|
|
|
$172
|
|
|
$6
|
|
||||
|
Municipal Securities
|
879
|
|
3
|
|
285
|
|
2
|
|
1,164
|
|
5
|
|
||||||
|
Total
|
|
$21,028
|
|
|
$30
|
|
|
$285
|
|
|
$2
|
|
|
$21,313
|
|
|
$32
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2013:
|
|
|
|
|
|
|
||||||||||||
|
Securities Available for Sale
|
|
|
|
|
|
|
||||||||||||
|
U.S. Treasury and government sponsored entities
|
|
$122,560
|
|
|
$323
|
|
|
$—
|
|
|
$—
|
|
|
$122,560
|
|
|
$323
|
|
|
Municipal Securities
|
5,613
|
|
54
|
|
—
|
|
—
|
|
5,613
|
|
54
|
|
||||||
|
Corporate Bonds
|
6,051
|
|
20
|
|
—
|
|
—
|
|
6,051
|
|
20
|
|
||||||
|
Total
|
|
$134,224
|
|
|
$397
|
|
|
$—
|
|
|
$—
|
|
|
$134,224
|
|
|
$397
|
|
|
(In Thousands)
|
Amortized Cost
|
|
Fair Value
|
|
Weighted Average Yield
|
|||||
|
US Treasury and government sponsored entities
|
|
|
|
|
|
|||||
|
1-5 years
|
|
$147,213
|
|
|
|
$147,404
|
|
|
1.02
|
%
|
|
5-10 years
|
478
|
|
|
489
|
|
|
2.27
|
%
|
||
|
Total
|
|
$147,691
|
|
|
|
$147,893
|
|
|
1.02
|
%
|
|
U.S. Agency mortgage-backed securities
|
|
|
|
|
|
|||||
|
Within 1 year
|
|
$247
|
|
|
|
$243
|
|
|
1.85
|
%
|
|
1-5 years
|
88
|
|
|
89
|
|
|
2.40
|
%
|
||
|
5-10 years
|
350
|
|
|
355
|
|
|
3.42
|
%
|
||
|
Over 10 years
|
463
|
|
|
467
|
|
|
3.63
|
%
|
||
|
Total
|
|
$1,148
|
|
|
|
$1,154
|
|
|
3.09
|
%
|
|
Corporate bonds
|
|
|
|
|
|
|||||
|
1-5 years
|
|
$37,167
|
|
|
|
$37,801
|
|
|
1.46
|
%
|
|
5-10 years
|
2,000
|
|
|
2,005
|
|
|
1.04
|
%
|
||
|
Total
|
|
$39,167
|
|
|
|
$39,806
|
|
|
1.44
|
%
|
|
Preferred stock
|
|
|
|
|
|
|||||
|
Over 10 years
|
|
$2,999
|
|
|
|
$3,159
|
|
|
5.61
|
%
|
|
Total
|
|
$2,999
|
|
|
|
$3,159
|
|
|
5.61
|
%
|
|
Municipal securities
|
|
|
|
|
|
|||||
|
Within 1 year
|
|
$7,151
|
|
|
|
$7,173
|
|
|
0.87
|
%
|
|
1-5 years
|
4,324
|
|
|
4,472
|
|
|
3.05
|
%
|
||
|
5-10 years
|
6,246
|
|
|
6,591
|
|
|
4.43
|
%
|
||
|
Total
|
|
$17,721
|
|
|
|
$18,236
|
|
|
2.66
|
%
|
|
(In Thousands)
|
Proceeds
|
|
Gross Gains
|
|
Gross Losses
|
||||||
|
2014
|
|
|
|
|
|
||||||
|
Available for sale securities
|
|
$23,588
|
|
|
|
$450
|
|
|
|
$4
|
|
|
2013
|
|
|
|
|
|
||||||
|
Available for sale securities
|
|
$22,013
|
|
|
|
$318
|
|
|
|
$—
|
|
|
(In Thousands)
|
2014
|
|
2013
|
||||
|
US Treasury and government sponsored entities
|
|
$775
|
|
|
|
$419
|
|
|
U.S. Agency mortgage-backed securities
|
9
|
|
|
1
|
|
||
|
Other
|
488
|
|
|
581
|
|
||
|
Total taxable interest income
|
|
$1,272
|
|
|
|
$1,001
|
|
|
Municipal securities
|
|
$208
|
|
|
|
$288
|
|
|
Total tax-exempt interest income
|
|
$208
|
|
|
|
$288
|
|
|
Total
|
|
$1,480
|
|
|
|
$1,289
|
|
|
(In Thousands)
|
Commercial
|
|
Real estate construction one-to-four family
|
|
Real estate construction other
|
|
Real estate term owner occupied
|
|
Real estate term non-owner occupied
|
|
Real estate term other
|
|
Consumer secured by 1st deeds of trust
|
|
Consumer other
|
|
Total
|
||||||||||||||||||
|
June 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
AQR Pass
|
|
$333,734
|
|
|
|
$39,825
|
|
|
|
$49,098
|
|
|
|
$105,031
|
|
|
|
$280,143
|
|
|
|
$37,153
|
|
|
|
$32,128
|
|
|
|
$33,511
|
|
|
|
$910,623
|
|
|
AQR Special Mention
|
2,904
|
|
|
353
|
|
|
803
|
|
|
6,266
|
|
|
3,496
|
|
|
588
|
|
|
428
|
|
|
94
|
|
|
14,932
|
|
|||||||||
|
AQR Substandard
|
2,373
|
|
|
—
|
|
|
—
|
|
|
1,222
|
|
|
1,185
|
|
|
152
|
|
|
663
|
|
|
99
|
|
|
5,694
|
|
|||||||||
|
AQR Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
AQR Loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Subtotal
|
|
$339,011
|
|
|
|
$40,178
|
|
|
|
$49,901
|
|
|
|
$112,519
|
|
|
|
$284,824
|
|
|
|
$37,893
|
|
|
|
$33,219
|
|
|
|
$33,704
|
|
|
|
$931,249
|
|
|
Less: Unearned origination fees, net of origination costs
|
|
|
|
|
|
(4,440
|
)
|
||||||||||||||||||||||||||||
|
Total loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$926,809
|
|
||||||||||||||||
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
AQR Pass
|
|
$293,803
|
|
|
|
$28,227
|
|
|
|
$31,633
|
|
|
|
$84,191
|
|
|
|
$251,384
|
|
|
|
$28,684
|
|
|
|
$15,877
|
|
|
|
$17,694
|
|
|
|
$751,493
|
|
|
AQR Special Mention
|
6,022
|
|
|
1,934
|
|
|
966
|
|
|
6,235
|
|
|
2,620
|
|
|
—
|
|
|
397
|
|
|
196
|
|
|
18,370
|
|
|||||||||
|
AQR Substandard
|
513
|
|
|
—
|
|
|
—
|
|
|
672
|
|
|
1,320
|
|
|
1,292
|
|
|
209
|
|
|
168
|
|
|
4,174
|
|
|||||||||
|
AQR Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
AQR Loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Subtotal
|
|
$300,338
|
|
|
|
$30,161
|
|
|
|
$32,599
|
|
|
|
$91,098
|
|
|
|
$255,324
|
|
|
|
$29,976
|
|
|
|
$16,483
|
|
|
|
$18,058
|
|
|
|
$774,037
|
|
|
Less: Unearned origination fees, net of origination costs
|
|
|
|
|
|
(4,021
|
)
|
||||||||||||||||||||||||||||
|
Total loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$770,016
|
|
||||||||||||||||
|
(In Thousands)
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
Commercial
|
|
$934
|
|
|
|
$222
|
|
|
Real estate construction one-to-four family
|
—
|
|
|
—
|
|
||
|
Real estate construction other
|
—
|
|
|
—
|
|
||
|
Real estate term owner occupied
|
383
|
|
|
—
|
|
||
|
Real estate term non-owner occupied
|
1,194
|
|
|
151
|
|
||
|
Real estate term other
|
—
|
|
|
1,136
|
|
||
|
Consumer secured by 1st deeds of trust
|
473
|
|
|
187
|
|
||
|
Consumer other
|
96
|
|
|
119
|
|
||
|
Total
|
|
$3,080
|
|
|
|
$1,815
|
|
|
(In Thousands)
|
30-59 Days
Past Due
Still
Accruing
|
|
60-89 Days
Past Due
Still
Accruing
|
|
Greater Than
90 Days
Still
Accruing
|
|
Nonaccrual
|
|
Total Past
Due
|
|
Current
|
|
Total
|
||||||||||||||
|
June 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
AQR Pass
|
|
$261
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$261
|
|
|
|
$910,362
|
|
|
|
$910,623
|
|
|
AQR Special Mention
|
488
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
488
|
|
|
14,444
|
|
|
14,932
|
|
|||||||
|
AQR Substandard
|
—
|
|
|
—
|
|
|
—
|
|
|
3,080
|
|
|
3,080
|
|
|
2,614
|
|
|
5,694
|
|
|||||||
|
AQR Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
AQR Loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Subtotal
|
|
$749
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$3,080
|
|
|
|
$3,829
|
|
|
|
$927,420
|
|
|
|
$931,249
|
|
|
Less: Unearned origination fees, net of origination costs
|
|
|
|
|
|
|
|
(4,440
|
)
|
||||||||||||||||||
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$926,809
|
|
||||||
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
AQR Pass
|
|
$672
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$127
|
|
|
|
$799
|
|
|
|
$750,694
|
|
|
|
$751,493
|
|
|
AQR Special Mention
|
385
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
385
|
|
|
17,985
|
|
|
18,370
|
|
|||||||
|
AQR Substandard
|
—
|
|
|
—
|
|
|
—
|
|
|
1,688
|
|
|
1,688
|
|
|
2,486
|
|
|
4,174
|
|
|||||||
|
AQR Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
AQR Loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Subtotal
|
|
$1,057
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$1,815
|
|
|
|
$2,872
|
|
|
|
$771,165
|
|
|
|
$774,037
|
|
|
Less: Unearned origination fees, net of origination costs
|
|
|
|
|
|
|
|
(4,021
|
)
|
||||||||||||||||||
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$770,016
|
|
||||||
|
(In Thousands)
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
||||||
|
June 30, 2014
|
|
|
|
|
|
||||||
|
With no related allowance recorded
|
|
|
|
|
|
||||||
|
Commercial - AQR pass
|
|
$59
|
|
|
|
$59
|
|
|
|
$—
|
|
|
Commercial - AQR special mention
|
346
|
|
|
346
|
|
|
—
|
|
|||
|
Commercial - AQR substandard
|
2,262
|
|
|
2,727
|
|
|
—
|
|
|||
|
Real estate term owner occupied- AQR pass
|
507
|
|
|
507
|
|
|
—
|
|
|||
|
Real estate term owner occupied- AQR special mention
|
330
|
|
|
330
|
|
|
—
|
|
|||
|
Real estate term owner occupied- AQR substandard
|
1,183
|
|
|
1,183
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied- AQR pass
|
614
|
|
|
614
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied- AQR special mention
|
3,132
|
|
|
3,132
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied- AQR substandard
|
1,141
|
|
|
1,141
|
|
|
|
|
|||
|
Real estate term other - AQR special mention
|
1,156
|
|
|
1,156
|
|
|
—
|
|
|||
|
Real estate term other - AQR substandard
|
152
|
|
|
152
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR pass
|
85
|
|
|
85
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
293
|
|
|
299
|
|
|
|
|
|||
|
Consumer other - AQR substandard
|
53
|
|
|
53
|
|
|
—
|
|
|||
|
Subtotal
|
|
$11,313
|
|
|
|
$11,784
|
|
|
|
$—
|
|
|
With an allowance recorded
|
|
|
|
|
|
||||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
|
$349
|
|
|
|
$349
|
|
|
|
$14
|
|
|
Subtotal
|
|
$349
|
|
|
|
$349
|
|
|
|
$14
|
|
|
Commercial - AQR pass
|
|
$59
|
|
|
|
$59
|
|
|
|
$—
|
|
|
Commercial - AQR special mention
|
346
|
|
|
346
|
|
|
—
|
|
|||
|
Commercial - AQR substandard
|
2,262
|
|
|
2,727
|
|
|
—
|
|
|||
|
Real estate term owner-occupied - AQR pass
|
507
|
|
|
507
|
|
|
—
|
|
|||
|
Real estate term owner-occupied - AQR special mention
|
330
|
|
|
330
|
|
|
—
|
|
|||
|
Real estate term owner-occupied - AQR substandard
|
1,183
|
|
|
1,183
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR pass
|
614
|
|
|
614
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR special mention
|
3,132
|
|
|
3,132
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR substandard
|
1,141
|
|
|
1,141
|
|
|
—
|
|
|||
|
Real estate term other - AQR special mention
|
1,156
|
|
|
1,156
|
|
|
—
|
|
|||
|
Real estate term other - AQR substandard
|
152
|
|
|
152
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR pass
|
85
|
|
|
85
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
642
|
|
|
648
|
|
|
14
|
|
|||
|
Consumer other - AQR substandard
|
53
|
|
|
53
|
|
|
—
|
|
|||
|
Total
|
|
$11,662
|
|
|
|
$12,133
|
|
|
|
$14
|
|
|
(In Thousands)
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
||||||
|
December 31, 2013
|
|
|
|
|
|
||||||
|
With no related allowance recorded
|
|
|
|
|
|
||||||
|
Commercial - AQR pass
|
|
$181
|
|
|
|
$181
|
|
|
|
$—
|
|
|
Commercial - AQR special mention
|
314
|
|
|
314
|
|
|
—
|
|
|||
|
Commercial - AQR substandard
|
343
|
|
|
488
|
|
|
—
|
|
|||
|
Real estate construction one-to-four family - AQR special mention
|
353
|
|
|
353
|
|
|
—
|
|
|||
|
Real estate construction other - AQR pass
|
1,686
|
|
|
1,686
|
|
|
—
|
|
|||
|
Real estate construction other - AQR special mention
|
834
|
|
|
834
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR pass
|
512
|
|
|
512
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR special mention
|
484
|
|
|
484
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR substandard
|
672
|
|
|
672
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR special mention
|
786
|
|
|
786
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR substandard
|
955
|
|
|
955
|
|
|
—
|
|
|||
|
Real estate term other - AQR substandard
|
1,292
|
|
|
1,571
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR pass
|
88
|
|
|
88
|
|
|
—
|
|
|||
|
Consumer other - AQR substandard
|
65
|
|
|
65
|
|
|
—
|
|
|||
|
Subtotal
|
|
$8,565
|
|
|
|
$8,989
|
|
|
|
$—
|
|
|
With an allowance recorded
|
|
|
|
|
|
||||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
|
$186
|
|
|
|
$186
|
|
|
|
$11
|
|
|
Subtotal
|
|
$186
|
|
|
|
$186
|
|
|
|
$11
|
|
|
Commercial - AQR pass
|
|
$181
|
|
|
|
$181
|
|
|
|
$—
|
|
|
Commercial - AQR special mention
|
314
|
|
|
314
|
|
|
—
|
|
|||
|
Commercial - AQR substandard
|
343
|
|
|
488
|
|
|
—
|
|
|||
|
Real estate construction one-to-four family - AQR special mention
|
353
|
|
|
353
|
|
|
—
|
|
|||
|
Real estate construction other - AQR pass
|
1,686
|
|
|
1,686
|
|
|
—
|
|
|||
|
Real estate construction other - AQR special mention
|
834
|
|
|
834
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR pass
|
512
|
|
|
512
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR special mention
|
484
|
|
|
484
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR substandard
|
672
|
|
|
672
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR special mention
|
786
|
|
|
786
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR substandard
|
955
|
|
|
955
|
|
|
—
|
|
|||
|
Real estate term other - AQR substandard
|
1,292
|
|
|
1,571
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR pass
|
88
|
|
|
88
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
186
|
|
|
186
|
|
|
11
|
|
|||
|
Consumer other - AQR substandard
|
65
|
|
|
65
|
|
|
—
|
|
|||
|
Total
|
|
$8,751
|
|
|
|
$9,175
|
|
|
|
$11
|
|
|
Three Months Ended June 30,
|
2014
|
|
2013
|
||||||||||||
|
(In Thousands)
|
Average Recorded Investment
|
Interest Income Recognized
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||
|
With no related allowance recorded
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR pass
|
|
$63
|
|
|
|
$1
|
|
|
|
$184
|
|
|
|
$8
|
|
|
Commercial - AQR special mention
|
351
|
|
|
9
|
|
|
333
|
|
|
4
|
|
||||
|
Commercial - AQR substandard
|
2,546
|
|
|
4
|
|
|
837
|
|
|
7
|
|
||||
|
Real estate construction one-to-four family - AQR special mention
|
—
|
|
|
—
|
|
|
470
|
|
|
—
|
|
||||
|
Real estate construction other - AQR pass
|
—
|
|
|
—
|
|
|
2,373
|
|
|
—
|
|
||||
|
Real estate term owner occupied- AQR pass
|
508
|
|
|
15
|
|
|
519
|
|
|
29
|
|
||||
|
Real estate term owner occupied- AQR special mention
|
363
|
|
|
4
|
|
|
942
|
|
|
13
|
|
||||
|
Real estate term owner occupied- AQR substandard
|
1,414
|
|
|
14
|
|
|
286
|
|
|
—
|
|
||||
|
Real estate term non-owner occupied- AQR pass
|
614
|
|
|
36
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate term non-owner occupied- AQR special mention
|
3,234
|
|
|
25
|
|
|
1,203
|
|
|
49
|
|
||||
|
Real estate term non-owner occupied- AQR substandard
|
2,055
|
|
|
—
|
|
|
1,002
|
|
|
5
|
|
||||
|
Real estate term other - AQR special mention
|
1,161
|
|
|
47
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate term other - AQR substandard
|
153
|
|
|
4
|
|
|
1,479
|
|
|
6
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR pass
|
85
|
|
|
—
|
|
|
91
|
|
|
1
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
379
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer other - AQR substandard
|
55
|
|
|
—
|
|
|
229
|
|
|
2
|
|
||||
|
Subtotal
|
|
$12,981
|
|
|
|
$159
|
|
|
|
$9,948
|
|
|
|
$124
|
|
|
With an allowance recorded
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR substandard
|
|
$—
|
|
|
|
$—
|
|
|
|
$125
|
|
|
|
$—
|
|
|
Real estate construction one-to-four family - AQR substandard
|
—
|
|
|
—
|
|
|
758
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
351
|
|
|
—
|
|
|
195
|
|
|
—
|
|
||||
|
Subtotal
|
|
$351
|
|
|
|
$—
|
|
|
|
$1,078
|
|
|
|
$—
|
|
|
Total
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR pass
|
|
$63
|
|
|
|
$1
|
|
|
|
$184
|
|
|
|
$8
|
|
|
Commercial - AQR special mention
|
351
|
|
|
9
|
|
|
333
|
|
|
4
|
|
||||
|
Commercial - AQR substandard
|
2,546
|
|
|
4
|
|
|
962
|
|
|
7
|
|
||||
|
Real estate construction one-to-four family - AQR special mention
|
—
|
|
|
—
|
|
|
470
|
|
|
—
|
|
||||
|
Real estate construction one-to-four family - AQR substandard
|
—
|
|
|
—
|
|
|
758
|
|
|
—
|
|
||||
|
Real estate construction other - AQR pass
|
—
|
|
|
—
|
|
|
2,373
|
|
|
—
|
|
||||
|
Real estate term owner-occupied - AQR pass
|
508
|
|
|
15
|
|
|
519
|
|
|
29
|
|
||||
|
Real estate term owner-occupied - AQR special mention
|
363
|
|
|
4
|
|
|
942
|
|
|
13
|
|
||||
|
Real estate term owner-occupied - AQR substandard
|
1,414
|
|
|
14
|
|
|
286
|
|
|
—
|
|
||||
|
Real estate term non-owner occupied - AQR pass
|
614
|
|
|
36
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate term non-owner occupied - AQR special mention
|
3,234
|
|
|
25
|
|
|
1,203
|
|
|
49
|
|
||||
|
Real estate term non-owner occupied - AQR substandard
|
2,055
|
|
|
—
|
|
|
1,002
|
|
|
5
|
|
||||
|
Real estate term other - AQR special mention
|
1,161
|
|
|
47
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate term other - AQR substandard
|
153
|
|
|
4
|
|
|
1,479
|
|
|
6
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR pass
|
85
|
|
|
—
|
|
|
91
|
|
|
1
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
730
|
|
|
—
|
|
|
195
|
|
|
—
|
|
||||
|
Consumer other - AQR substandard
|
55
|
|
|
—
|
|
|
229
|
|
|
2
|
|
||||
|
Total Impaired Loans
|
|
$13,332
|
|
|
|
$159
|
|
|
|
$11,026
|
|
|
|
$124
|
|
|
Six Months Ended June 30,
|
2014
|
|
2013
|
||||||||||||
|
(In Thousands)
|
Average Recorded Investment
|
Interest Income Recognized
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||
|
With no related allowance recorded
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR pass
|
|
$32
|
|
|
|
$1
|
|
|
|
$184
|
|
|
|
$8
|
|
|
Commercial - AQR special mention
|
242
|
|
|
10
|
|
|
296
|
|
|
15
|
|
||||
|
Commercial - AQR substandard
|
1,476
|
|
|
8
|
|
|
903
|
|
|
21
|
|
||||
|
Real estate construction one-to-four family - AQR special mention
|
176
|
|
|
6
|
|
|
470
|
|
|
—
|
|
||||
|
Real estate construction other - AQR pass
|
—
|
|
|
—
|
|
|
2,498
|
|
|
—
|
|
||||
|
Real estate construction other - AQR special mention
|
409
|
|
|
29
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate term owner occupied- AQR pass
|
509
|
|
|
27
|
|
|
521
|
|
|
23
|
|
||||
|
Real estate term owner occupied- AQR special mention
|
322
|
|
|
9
|
|
|
943
|
|
|
33
|
|
||||
|
Real estate term owner occupied- AQR substandard
|
1,143
|
|
|
27
|
|
|
144
|
|
|
11
|
|
||||
|
Real estate term non-owner occupied- AQR pass
|
616
|
|
|
55
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate term non-owner occupied- AQR special mention
|
2,113
|
|
|
40
|
|
|
1,216
|
|
|
58
|
|
||||
|
Real estate term non-owner occupied- AQR substandard
|
1,033
|
|
|
—
|
|
|
1,193
|
|
|
38
|
|
||||
|
Real estate term other - AQR special mention
|
584
|
|
|
47
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate term other - AQR substandard
|
154
|
|
|
7
|
|
|
1,544
|
|
|
13
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR pass
|
86
|
|
|
2
|
|
|
91
|
|
|
2
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR special mention
|
—
|
|
|
—
|
|
|
43
|
|
|
1
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
190
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer other - AQR substandard
|
58
|
|
|
—
|
|
|
231
|
|
|
3
|
|
||||
|
Subtotal
|
|
$9,143
|
|
|
|
$268
|
|
|
|
$10,277
|
|
|
|
$226
|
|
|
With an allowance recorded
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR special mention
|
|
$92
|
|
|
|
$6
|
|
|
|
$—
|
|
|
|
$—
|
|
|
Commercial - AQR substandard
|
298
|
|
|
—
|
|
|
218
|
|
|
—
|
|
||||
|
Commercial - AQR loss
|
—
|
|
|
—
|
|
|
93
|
|
|
—
|
|
||||
|
Real estate construction one-to-four family - AQR substandard
|
—
|
|
|
—
|
|
|
770
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
268
|
|
|
—
|
|
|
197
|
|
|
—
|
|
||||
|
Subtotal
|
|
$658
|
|
|
|
$6
|
|
|
|
$1,278
|
|
|
|
$—
|
|
|
Total
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR pass
|
|
$32
|
|
|
|
$1
|
|
|
|
$184
|
|
|
|
$8
|
|
|
Commercial - AQR special mention
|
334
|
|
|
16
|
|
|
296
|
|
|
15
|
|
||||
|
Commercial - AQR substandard
|
1,774
|
|
|
8
|
|
|
1,121
|
|
|
21
|
|
||||
|
Commercial - AQR loss
|
—
|
|
|
—
|
|
|
93
|
|
|
—
|
|
||||
|
Real estate construction one-to-four family - AQR special mention
|
176
|
|
|
6
|
|
|
470
|
|
|
—
|
|
||||
|
Real estate construction one-to-four family - AQR substandard
|
—
|
|
|
—
|
|
|
770
|
|
|
—
|
|
||||
|
Real estate construction other - AQR pass
|
—
|
|
|
—
|
|
|
2,498
|
|
|
—
|
|
||||
|
Real estate construction other - AQR special mention
|
409
|
|
|
29
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate term owner-occupied - AQR pass
|
509
|
|
|
27
|
|
|
521
|
|
|
23
|
|
||||
|
Real estate term owner-occupied - AQR special mention
|
322
|
|
|
9
|
|
|
943
|
|
|
33
|
|
||||
|
Real estate term owner-occupied - AQR substandard
|
1,143
|
|
|
27
|
|
|
144
|
|
|
11
|
|
||||
|
Real estate term non-owner occupied - AQR pass
|
616
|
|
|
55
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate term non-owner occupied - AQR special mention
|
2,113
|
|
|
40
|
|
|
1,216
|
|
|
58
|
|
||||
|
Real estate term non-owner occupied - AQR substandard
|
1,033
|
|
|
—
|
|
|
1,193
|
|
|
38
|
|
||||
|
Real estate term other - AQR special mention
|
584
|
|
|
47
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate term other - AQR substandard
|
154
|
|
|
7
|
|
|
1,544
|
|
|
13
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR pass
|
86
|
|
|
2
|
|
|
91
|
|
|
2
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR special mention
|
—
|
|
|
—
|
|
|
43
|
|
|
1
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
458
|
|
|
—
|
|
|
197
|
|
|
—
|
|
||||
|
Consumer other - AQR substandard
|
58
|
|
|
—
|
|
|
231
|
|
|
3
|
|
||||
|
Total Impaired Loans
|
|
$9,801
|
|
|
|
$274
|
|
|
|
$11,555
|
|
|
|
$226
|
|
|
(In Thousands)
|
|
|
||
|
|
|
|
||
|
Contractually required principal payments
|
|
|
$7,473
|
|
|
Nonaccretable difference
|
|
(3,654
|
)
|
|
|
Fair value of purchased credit impaired loans
|
|
|
$3,819
|
|
|
|
Accrual Status
|
|
Nonaccrual Status
|
|
Total Modifications
|
||||||
|
(In Thousands)
|
|
|
|||||||||
|
New Troubled Debt Restructurings
|
|
|
|
|
|
||||||
|
Commercial - AQR special mention
|
$
|
112
|
|
|
$
|
—
|
|
|
$
|
112
|
|
|
Real estate owner occupied - AQR substandard
|
—
|
|
|
248
|
|
|
248
|
|
|||
|
Real estate non-owner occupied - AQR special mention
|
2,153
|
|
|
—
|
|
|
2,153
|
|
|||
|
Real estate non-owner occupied - AQR substandard
|
—
|
|
|
1,150
|
|
|
1,150
|
|
|||
|
Real estate other - AQR substandard
|
255
|
|
|
—
|
|
|
255
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
—
|
|
|
128
|
|
|
128
|
|
|||
|
Subtotal
|
$
|
2,520
|
|
|
$
|
1,526
|
|
|
$
|
4,046
|
|
|
Existing Troubled Debt Restructurings
|
4,694
|
|
|
—
|
|
|
4,694
|
|
|||
|
Total
|
$
|
7,214
|
|
|
$
|
1,526
|
|
|
$
|
8,740
|
|
|
|
|
|
June 30, 2014
|
||||||||||||||||||
|
|
Number of Contracts
|
|
Rate Modification
|
|
Term Modification
|
|
Payment Modification
|
|
Combination Modification
|
|
Total Modifications
|
||||||||||
|
(In Thousands)
|
|
|
|
|
|
||||||||||||||||
|
Pre-Modification Outstanding Recorded Investment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial - AQR special mention
|
1
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$113
|
|
|
|
$—
|
|
|
|
$113
|
|
|
Real estate owner occupied - AQR substandard
|
2
|
|
—
|
|
|
—
|
|
|
—
|
|
|
248
|
|
|
248
|
|
|||||
|
Real estate non-owner occupied - AQR special mention
|
3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,154
|
|
|
2,154
|
|
|||||
|
Real estate non-owner occupied - AQR substandard
|
3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,150
|
|
|
1,150
|
|
|||||
|
Real estate other - AQR substandard
|
1
|
|
—
|
|
|
255
|
|
|
—
|
|
|
—
|
|
|
255
|
|
|||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
1
|
|
—
|
|
|
—
|
|
|
—
|
|
|
128
|
|
|
128
|
|
|||||
|
Total
|
11
|
|
|
$—
|
|
|
|
$255
|
|
|
|
$113
|
|
|
|
$3,680
|
|
|
|
$4,048
|
|
|
Post-Modification Outstanding Recorded Investment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial - AQR special mention
|
1
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$112
|
|
|
|
$—
|
|
|
|
$112
|
|
|
Real estate owner occupied - AQR substandard
|
2
|
|
—
|
|
|
—
|
|
|
—
|
|
|
248
|
|
|
248
|
|
|||||
|
Real estate non-owner occupied - AQR special mention
|
3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,153
|
|
|
2,153
|
|
|||||
|
Real estate non-owner occupied - AQR substandard
|
3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,150
|
|
|
1,150
|
|
|||||
|
Real estate other - AQR substandard
|
1
|
|
—
|
|
|
255
|
|
|
—
|
|
|
—
|
|
|
255
|
|
|||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
1
|
|
—
|
|
|
—
|
|
|
—
|
|
|
128
|
|
|
128
|
|
|||||
|
Total
|
11
|
|
|
$—
|
|
|
|
$255
|
|
|
|
$112
|
|
|
|
$3,679
|
|
|
|
$4,046
|
|
|
|
June 30, 2014
|
June 30, 2013
|
||||||
|
|
Number of Contracts
|
Recorded Investment
|
Number of Contracts
|
Recorded Investment
|
||||
|
(In Thousands)
|
||||||||
|
Troubled Debt Restructurings that Subsequently Defaulted:
|
||||||||
|
Real estate construction one-to-four family - AQR special mention
|
1
|
|
$353
|
|
—
|
|
$—
|
|
|
Total
|
1
|
|
$353
|
|
—
|
|
$—
|
|
|
Three Months Ended June 30,
|
Commercial
|
Real estate construction one-to-four family
|
Real estate construction other
|
Real estate term owner occupied
|
Real estate term non-owner occupied
|
Real estate term other
|
Consumer secured by 1st deed of trust
|
Consumer other
|
Unallocated
|
Total
|
||||||||||||||||||||
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance, beginning of period
|
|
$5,657
|
|
|
$513
|
|
|
$623
|
|
|
$1,407
|
|
|
$4,293
|
|
|
$655
|
|
|
$313
|
|
|
$384
|
|
|
$2,187
|
|
|
$16,032
|
|
|
Charge-Offs
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(39
|
)
|
(24
|
)
|
—
|
|
(63
|
)
|
||||||||||
|
Recoveries
|
576
|
|
613
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
10
|
|
—
|
|
1,199
|
|
||||||||||
|
Provision (benefit)
|
(1,099
|
)
|
(556
|
)
|
207
|
|
(23
|
)
|
(169
|
)
|
(13
|
)
|
(2
|
)
|
—
|
|
519
|
|
(1,136
|
)
|
||||||||||
|
Balance, end of period
|
|
$5,134
|
|
|
$570
|
|
|
$830
|
|
|
$1,384
|
|
|
$4,124
|
|
|
$642
|
|
|
$272
|
|
|
$370
|
|
|
$2,706
|
|
|
$16,032
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$14
|
|
|
$—
|
|
|
$—
|
|
|
$14
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$5,134
|
|
|
$570
|
|
|
$830
|
|
|
$1,384
|
|
|
$4,124
|
|
|
$642
|
|
|
$258
|
|
|
$370
|
|
|
$2,706
|
|
|
$16,018
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, beginning of period
|
|
$6,917
|
|
|
$726
|
|
|
$571
|
|
|
$1,434
|
|
|
$4,442
|
|
|
$655
|
|
|
$351
|
|
|
$402
|
|
|
$1,143
|
|
|
$16,641
|
|
|
Charge-Offs
|
(355
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(355
|
)
|
||||||||||
|
Recoveries
|
143
|
|
18
|
|
78
|
|
—
|
|
—
|
|
—
|
|
—
|
|
3
|
|
—
|
|
242
|
|
||||||||||
|
Provision (benefit)
|
(325
|
)
|
109
|
|
(342
|
)
|
(104
|
)
|
(615
|
)
|
(58
|
)
|
(19
|
)
|
(20
|
)
|
1,374
|
|
—
|
|
||||||||||
|
Balance, end of period
|
|
$6,380
|
|
|
$853
|
|
|
$307
|
|
|
$1,330
|
|
|
$3,827
|
|
|
$597
|
|
|
$332
|
|
|
$385
|
|
|
$2,517
|
|
|
$16,528
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$54
|
|
|
$215
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$18
|
|
|
$—
|
|
|
$—
|
|
|
$287
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$6,326
|
|
|
$638
|
|
|
$307
|
|
|
$1,330
|
|
|
$3,827
|
|
|
$597
|
|
|
$314
|
|
|
$385
|
|
|
$2,517
|
|
|
$16,241
|
|
|
Six Months Ended June 30,
|
Commercial
|
Real estate construction one-to-four family
|
Real estate construction other
|
Real estate term owner occupied
|
Real estate term non-owner occupied
|
Real estate term other
|
Consumer secured by 1st deed of trust
|
Consumer other
|
Unallocated
|
Total
|
||||||||||||||||||||
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance, beginning of period
|
|
$5,779
|
|
|
$557
|
|
|
$539
|
|
|
$1,583
|
|
|
$4,297
|
|
|
$537
|
|
|
$322
|
|
|
$390
|
|
|
$2,278
|
|
|
$16,282
|
|
|
Charge-Offs
|
(320
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(39
|
)
|
(33
|
)
|
—
|
|
(392
|
)
|
||||||||||
|
Recoveries
|
630
|
|
625
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
23
|
|
—
|
|
1,278
|
|
||||||||||
|
Provision (benefit)
|
(955
|
)
|
(612
|
)
|
291
|
|
(199
|
)
|
(173
|
)
|
105
|
|
(11
|
)
|
(10
|
)
|
428
|
|
(1,136
|
)
|
||||||||||
|
Balance, end of period
|
|
$5,134
|
|
|
$570
|
|
|
$830
|
|
|
$1,384
|
|
|
$4,124
|
|
|
$642
|
|
|
$272
|
|
|
$370
|
|
|
$2,706
|
|
|
$16,032
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$14
|
|
|
$—
|
|
|
$—
|
|
|
$14
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$5,134
|
|
|
$570
|
|
|
$830
|
|
|
$1,384
|
|
|
$4,124
|
|
|
$642
|
|
|
$258
|
|
|
$370
|
|
|
$2,706
|
|
|
$16,018
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, beginning of period
|
|
$6,308
|
|
|
$1,029
|
|
|
$326
|
|
|
$1,441
|
|
|
$4,065
|
|
|
$539
|
|
|
$344
|
|
|
$388
|
|
|
$1,968
|
|
|
$16,408
|
|
|
Charge-Offs
|
(355
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(14
|
)
|
—
|
|
(369
|
)
|
||||||||||
|
Recoveries
|
219
|
|
36
|
|
78
|
|
—
|
|
—
|
|
—
|
|
—
|
|
6
|
|
—
|
|
339
|
|
||||||||||
|
Provision (benefit)
|
208
|
|
(212
|
)
|
(97
|
)
|
(111
|
)
|
(238
|
)
|
58
|
|
(12
|
)
|
5
|
|
549
|
|
150
|
|
||||||||||
|
Balance, end of period
|
|
$6,380
|
|
|
$853
|
|
|
$307
|
|
|
$1,330
|
|
|
$3,827
|
|
|
$597
|
|
|
$332
|
|
|
$385
|
|
|
$2,517
|
|
|
$16,528
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$54
|
|
|
$215
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$18
|
|
|
$—
|
|
|
$—
|
|
|
$287
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$6,326
|
|
|
$638
|
|
|
$307
|
|
|
$1,330
|
|
|
$3,827
|
|
|
$597
|
|
|
$314
|
|
|
$385
|
|
|
$2,517
|
|
|
$16,241
|
|
|
(In Thousands)
|
Commercial
|
|
Real estate construction one-to-four family
|
|
Real estate construction other
|
|
Real estate term owner occupied
|
|
Real estate term non-owner occupied
|
|
Real estate term other
|
|
Consumer secured by 1st deed of trust
|
|
Consumer other
|
|
Total
|
||||||||||||||||||
|
June 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance, end of period
|
|
$339,011
|
|
|
|
$40,178
|
|
|
|
$49,901
|
|
|
|
$112,519
|
|
|
|
$284,824
|
|
|
|
$37,893
|
|
|
|
$33,219
|
|
|
|
$33,704
|
|
|
|
$931,249
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
for impairment
|
|
$1,192
|
|
|
|
$353
|
|
|
|
$803
|
|
|
|
$1,607
|
|
|
|
$1,592
|
|
|
|
$152
|
|
|
|
$599
|
|
|
|
$53
|
|
|
|
$6,351
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
for impairment
|
|
$337,819
|
|
|
|
$39,825
|
|
|
|
$49,098
|
|
|
|
$110,912
|
|
|
|
$283,232
|
|
|
|
$37,741
|
|
|
|
$32,620
|
|
|
|
$33,651
|
|
|
|
$924,898
|
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance, end of period
|
|
$300,338
|
|
|
|
$30,161
|
|
|
|
$32,599
|
|
|
|
$91,098
|
|
|
|
$255,324
|
|
|
|
$29,976
|
|
|
|
$16,483
|
|
|
|
$18,058
|
|
|
|
$774,037
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
for impairment
|
|
$838
|
|
|
|
$353
|
|
|
|
$2,520
|
|
|
|
$1,668
|
|
|
|
$1,741
|
|
|
|
$1,292
|
|
|
|
$274
|
|
|
|
$65
|
|
|
|
$8,751
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
for impairment
|
|
$299,500
|
|
|
|
$29,808
|
|
|
|
$30,079
|
|
|
|
$89,430
|
|
|
|
$253,583
|
|
|
|
$28,684
|
|
|
|
$16,209
|
|
|
|
$17,993
|
|
|
|
$765,286
|
|
|
(In Thousands)
|
Total
|
Commercial
|
Real estate construction 1-4 family
|
Real estate construction other
|
Real estate term owner occupied
|
Real estate term non-owner occupied
|
Real estate term other
|
Consumer secured by 1st deeds of trust
|
Consumer other
|
Unallocated
|
||||||||||||||||||||
|
June 30, 2014
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Individually evaluated for impairment
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
AQR Special Mention
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
AQR Substandard
|
14
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
14
|
|
—
|
|
—
|
|
||||||||||
|
Collectively evaluated for impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
AQR Pass
|
12,924
|
|
4,989
|
|
570
|
|
830
|
|
1,178
|
|
4,117
|
|
637
|
|
248
|
|
355
|
|
—
|
|
||||||||||
|
AQR Special Mention
|
362
|
|
135
|
|
—
|
|
—
|
|
206
|
|
6
|
|
5
|
|
9
|
|
1
|
|
—
|
|
||||||||||
|
AQR Substandard
|
26
|
|
10
|
|
—
|
|
—
|
|
—
|
|
1
|
|
—
|
|
1
|
|
14
|
|
—
|
|
||||||||||
|
Unallocated
|
2,706
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,706
|
|
||||||||||
|
|
|
$16,032
|
|
|
$5,134
|
|
|
$570
|
|
|
$830
|
|
|
$1,384
|
|
|
$4,124
|
|
|
$642
|
|
|
$272
|
|
|
$370
|
|
|
$2,706
|
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Individually evaluated for impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
AQR Substandard
|
|
$11
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$11
|
|
|
$—
|
|
|
$—
|
|
|
Collectively evaluated for impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
AQR Pass
|
13,325
|
|
5,482
|
|
527
|
|
537
|
|
1,381
|
|
4,225
|
|
537
|
|
274
|
|
362
|
|
—
|
|
||||||||||
|
AQR Special Mention
|
586
|
|
278
|
|
30
|
|
2
|
|
202
|
|
30
|
|
—
|
|
36
|
|
8
|
|
—
|
|
||||||||||
|
AQR Substandard
|
82
|
|
19
|
|
—
|
|
—
|
|
—
|
|
42
|
|
—
|
|
1
|
|
20
|
|
—
|
|
||||||||||
|
Unallocated
|
2,278
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,278
|
|
||||||||||
|
|
|
$16,282
|
|
|
$5,779
|
|
|
$557
|
|
|
$539
|
|
|
$1,583
|
|
|
$4,297
|
|
|
$537
|
|
|
$322
|
|
|
$390
|
|
|
$2,278
|
|
|
(In Thousands)
|
June 30, 2014
|
December 31, 2013
|
||||
|
Purchased receivables
|
|
$17,623
|
|
|
$16,298
|
|
|
Reserve for purchased receivable losses
|
(243
|
)
|
(273
|
)
|
||
|
Total
|
|
$17,380
|
|
|
$16,025
|
|
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||
|
(In Thousands)
|
2014
|
2013
|
2014
|
2013
|
||||||||
|
Balance at beginning of period
|
|
$236
|
|
|
$407
|
|
|
$273
|
|
|
$323
|
|
|
Charge-offs
|
(239
|
)
|
—
|
|
(239
|
)
|
—
|
|
||||
|
Recoveries
|
3
|
|
—
|
|
3
|
|
—
|
|
||||
|
Charge-offs net of recoveries
|
(236
|
)
|
—
|
|
(236
|
)
|
—
|
|
||||
|
Reserve for purchased receivables
|
243
|
|
(115
|
)
|
206
|
|
(31
|
)
|
||||
|
Balance at end of period
|
|
$243
|
|
|
$292
|
|
|
$243
|
|
|
$292
|
|
|
(In thousands)
|
Asset Derivatives
|
|||||||||
|
|
|
|
June 30, 2014
|
|
|
December 31, 2013
|
||||
|
|
Balance Sheet Location
|
|
Fair Value
|
|
|
Fair Value
|
||||
|
|
|
|
|
|
|
|
||||
|
Interest rate contracts
|
Other assets
|
|
|
$16
|
|
|
|
|
$186
|
|
|
(In thousands)
|
Liability Derivatives
|
|||||||||
|
|
|
|
June 30, 2014
|
|
|
December 31, 2013
|
||||
|
|
Balance Sheet Location
|
|
Fair Value
|
|
|
Fair Value
|
||||
|
|
|
|
|
|
|
|
||||
|
Interest rate contracts
|
Other Liabilities
|
|
|
$16
|
|
|
|
|
$186
|
|
|
•
|
Level 1
: Valuation is based upon quoted prices for identical instruments traded in active exchange markets, such as the New York Stock Exchange. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.
|
|
•
|
Level 2
: Valuation is based upon quoted market prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
|
|
•
|
Level 3
: Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect the Company’s estimation of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||||||||||
|
(In Thousands)
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
||||||||
|
Level 1 inputs:
|
|
|
|
|
|
|
|
||||||||
|
Cash, due from banks and deposits in other banks
|
|
$97,883
|
|
|
|
$97,883
|
|
|
|
$99,091
|
|
|
|
$99,091
|
|
|
Investment securities
|
27,078
|
|
|
27,078
|
|
|
20,487
|
|
|
20,487
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Level 2 inputs:
|
|
|
|
|
|
|
|
||||||||
|
Investment securities
|
186,500
|
|
|
186,645
|
|
|
232,305
|
|
|
232,458
|
|
||||
|
Accrued interest receivable
|
3,136
|
|
|
3,136
|
|
|
2,729
|
|
|
2,729
|
|
||||
|
Interest rate contracts
|
16
|
|
|
16
|
|
|
186
|
|
|
186
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Level 3 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Loans and loans held for sale, net
|
924,966
|
|
|
930,807
|
|
|
765,035
|
|
|
769,570
|
|
||||
|
Purchased receivables, net
|
17,380
|
|
|
17,380
|
|
|
16,025
|
|
|
16,025
|
|
||||
|
Mortgage servicing rights
|
1,169
|
|
|
1,169
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Level 2 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Deposits
|
|
$1,130,266
|
|
|
|
$1,130,106
|
|
|
|
$1,003,723
|
|
|
|
$1,003,816
|
|
|
Securities sold under repurchase agreements
|
19,776
|
|
|
19,776
|
|
|
21,143
|
|
|
21,143
|
|
||||
|
Borrowings
|
2,186
|
|
|
2,275
|
|
|
6,527
|
|
|
6,448
|
|
||||
|
Accrued interest payable
|
118
|
|
|
118
|
|
|
52
|
|
|
52
|
|
||||
|
Interest rate contracts
|
16
|
|
|
16
|
|
|
186
|
|
|
186
|
|
||||
|
Level 3 inputs:
|
|
|
|
|
|
|
|
||||||||
|
Junior subordinated debentures
|
18,558
|
|
|
16,420
|
|
|
18,558
|
|
|
15,456
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Unrecognized financial instruments:
|
|
|
|
|
|
|
|
||||||||
|
Commitments to extend credit
(1)
|
|
$219,979
|
|
|
|
$2,200
|
|
|
|
$187,931
|
|
|
|
$1,879
|
|
|
Standby letters of credit
(1)
|
6,232
|
|
|
62
|
|
|
6,463
|
|
|
65
|
|
||||
|
(In Thousands)
|
Total
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 3)
|
||||||||
|
June 30, 2014
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Available for sale securities
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury and government sponsored entities
|
|
$147,893
|
|
|
|
$15,564
|
|
|
|
$132,329
|
|
|
|
$—
|
|
|
Municipal securities
|
15,887
|
|
|
—
|
|
|
15,887
|
|
|
—
|
|
||||
|
U.S. Agency mortgage-backed securities
|
1,154
|
|
|
—
|
|
|
1,154
|
|
|
—
|
|
||||
|
Corporate bonds
|
39,806
|
|
|
8,355
|
|
|
31,451
|
|
|
—
|
|
||||
|
Preferred stock
|
3,159
|
|
|
3,159
|
|
|
—
|
|
|
—
|
|
||||
|
Total available for sale securities
|
|
$207,899
|
|
|
|
$27,078
|
|
|
|
$180,821
|
|
|
|
$—
|
|
|
Other assets (interest rate contracts and MSR)
|
|
$1,185
|
|
|
|
$—
|
|
|
|
$16
|
|
|
|
$1,169
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|||||||
|
Other liabilities (interest rate contracts)
|
|
$16
|
|
|
|
$—
|
|
|
|
$16
|
|
|
|
$—
|
|
|
December 31, 2013
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Available for sale securities
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury and government sponsored entities
|
|
$168,702
|
|
|
|
$5,538
|
|
|
|
$163,164
|
|
|
|
$—
|
|
|
Municipal securities
|
20,149
|
|
|
419
|
|
|
19,730
|
|
|
—
|
|
||||
|
U.S. Agency mortgage-backed securities
|
25
|
|
|
—
|
|
|
25
|
|
|
—
|
|
||||
|
Corporate bonds
|
56,778
|
|
|
11,496
|
|
|
45,282
|
|
|
—
|
|
||||
|
Preferred stock
|
3,034
|
|
|
3,034
|
|
|
—
|
|
|
—
|
|
||||
|
Total available for sale securities
|
|
$248,688
|
|
|
|
$20,487
|
|
|
|
$228,201
|
|
|
|
$—
|
|
|
Other assets (interest rate contracts)
|
|
$186
|
|
|
|
$—
|
|
|
|
$186
|
|
|
|
$—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Other liabilities (interest rate contracts)
|
|
$186
|
|
|
|
$—
|
|
|
|
$186
|
|
|
|
$—
|
|
|
(In Thousands)
|
Total
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 3)
|
|
Total (gains) losses
|
||||||||||
|
June 30, 2014
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans measured for impairment
|
|
$349
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$349
|
|
|
|
$2
|
|
|
Other real estate owned
|
227
|
|
|
—
|
|
|
—
|
|
|
227
|
|
|
45
|
|
|||||
|
Total
|
|
$576
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$576
|
|
|
|
$47
|
|
|
June 30, 2013
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans measured for impairment
|
|
$1,057
|
|
|
|
$—
|
|
|
|
$745
|
|
|
|
$312
|
|
|
|
($371
|
)
|
|
Other real estate owned
|
426
|
|
|
—
|
|
|
—
|
|
|
426
|
|
|
88
|
|
|||||
|
Total
|
|
$1,483
|
|
|
|
$—
|
|
|
|
$745
|
|
|
|
$738
|
|
|
|
($283
|
)
|
|
•
|
Diluted earnings per share in the
second
quarter of 2014 were $0.63, compared to $0.53 per diluted share in the quarter ended
June 30, 2013
.
|
|
•
|
Total revenues, which include net interest income plus other operating income, were $17.5 million in the second quarter of 2014, a 20% increase from total revenues of $14.6 million in the second quarter a year ago.
|
|
•
|
Net interest income increased to $13.4 million in the
second
quarter of 2014, compared to $10.9 million in the quarter ended
June 30, 2013
.
|
|
•
|
Other operating income, which includes revenues from Residential Mortgage, LLC, our mortgage affiliate, and other financial services affiliates, service charges, and electronic banking, were 23.4% of total revenues in the second quarter of 2014, as compared to 25.3% in the second quarter a year ago.
|
|
•
|
Northrim paid a quarterly cash dividend of $0.17 per share in June of 2014, up 13% from the $0.15 per share dividend paid a year ago. The dividend provides a yield of approximately 2.7% at current market share prices.
|
|
•
|
Tangible book value was $21.73 per share at June 30, 2014 as compared to $20.86 per share at
December 31, 2013
. Tangible book value is a non-GAAP ratio that represents total shareholders’ equity less goodwill and intangible assets divided by the number of shares outstanding. Although we believe this non-GAAP financial measure is frequently used by stakeholders in the evaluation of a company, there are limitations, it is not required to be uniformly applied, and it is not audited. The most comparable GAAP measure of book value consists of total shareholders’ equity divided by the number of shares outstanding. Book value per share was $22.97 at
June 30, 2014
, compared to $22.07 at
December 31, 2013
.
|
|
•
|
Average portfolio loans increased 21% to $924.9 million for the
second
quarter of
2014
as compared to $763.4 million for the fourth quarter of,
2013
, reflecting the addition of the loans acquired from Alaska Pacific.
|
|
•
|
The Company remains well-capitalized with Tier 1 Capital to Risk Adjusted Assets at
June 30, 2014
, of 14.26%, compared to 15.35% at
December 31, 2013
. The decrease in Tier 1 Capital to Risk Adjusted Assets at June 30, 2014 is a result of the acquisition of $167.2 million in assets from Alaska Pacific.
|
|
•
|
Tangible common equity to tangible assets was 11.02% at
June 30, 2014
, compared to 11.30%
December 31, 2013
. Tangible common equity to tangible assets is a non-GAAP ratio that represents total equity less goodwill and intangible assets divided by total assets less goodwill and intangible assets. Although we believe this non-GAAP financial measure is frequently used by stakeholders in the evaluation of a company, there are limitations, it is not required to be uniformly applied, and it is not audited. The most comparable GAAP measure of equity to assets consists of total equity divided by total assets. Total equity to total assets was 11.57% at
June 30, 2014
as compared to 11.88% at
December 31, 2013
.
|
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||
|
|
2014
|
2013
|
2014
|
2013
|
||||||||
|
|
(In Thousands)
|
|||||||||||
|
Balance, beginning of the period
|
|
$3,443
|
|
|
$4,516
|
|
|
$2,402
|
|
|
$4,543
|
|
|
Transfers from loans
|
21
|
|
204
|
|
1,158
|
|
365
|
|
||||
|
Transfers from premises and equipment
|
—
|
|
—
|
|
904
|
|
—
|
|
||||
|
Acquired from Alaska Pacific
|
1,709
|
|
—
|
|
1,709
|
|
—
|
|
||||
|
Proceeds from the sale of other real estate owned
|
(305
|
)
|
(433
|
)
|
(1,599
|
)
|
(634
|
)
|
||||
|
Gain on sale of other real estate owned, net
|
74
|
|
108
|
|
368
|
|
129
|
|
||||
|
Deferred gain on sale of other real estate owned
|
—
|
|
(15
|
)
|
—
|
|
(23
|
)
|
||||
|
Impairment on other real estate owned
|
(45
|
)
|
(87
|
)
|
(45
|
)
|
(87
|
)
|
||||
|
Balance at end of period
|
|
$4,897
|
|
|
$4,293
|
|
|
$4,897
|
|
|
$4,293
|
|
|
(Dollars in Thousands)
|
Three Months Ended June 30,
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
Interest income/
|
|
|
Average Yields/Costs
|
||||||||||||||||||||
|
|
Average Balances
|
Change
|
expense
|
Change
|
Tax Equivalent
3
|
|||||||||||||||||||||||
|
|
2014
|
2013
|
$
|
%
|
2014
|
2013
|
$
|
%
|
2014
|
2013
|
Change
|
|||||||||||||||||
|
Loans
1,2
|
|
$935,708
|
|
|
$745,357
|
|
|
$190,351
|
|
26
|
%
|
|
$13,082
|
|
|
$10,734
|
|
|
$2,348
|
|
22
|
%
|
5.63
|
%
|
5.81
|
%
|
(0.18
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Short-term investments
|
48,466
|
|
49,767
|
|
(1,301
|
)
|
(3
|
)%
|
41
|
|
46
|
|
(5
|
)
|
(11
|
)%
|
0.33
|
%
|
0.37
|
%
|
(0.04
|
)%
|
||||||
|
Long-term investments
|
243,096
|
|
227,775
|
|
15,321
|
|
7
|
%
|
772
|
|
660
|
|
112
|
|
17
|
%
|
1.39
|
%
|
1.32
|
%
|
0.07
|
%
|
||||||
|
Total investments
|
291,562
|
|
277,542
|
|
14,020
|
|
5
|
%
|
813
|
|
706
|
|
107
|
|
15
|
%
|
1.22
|
%
|
1.15
|
%
|
0.07
|
%
|
||||||
|
Interest-earning assets
|
1,227,270
|
|
1,022,899
|
|
204,371
|
|
20
|
%
|
13,895
|
|
11,440
|
|
2,455
|
|
21
|
%
|
4.58
|
%
|
4.54
|
%
|
0.04
|
%
|
||||||
|
Nonearning assets
|
116,450
|
|
123,021
|
|
(6,571
|
)
|
(5
|
)%
|
|
|
|
|
|
|
|
|||||||||||||
|
Total
|
|
$1,343,720
|
|
|
$1,145,920
|
|
|
$197,800
|
|
17
|
%
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Interest-bearing deposits
|
|
$748,537
|
|
|
$610,784
|
|
|
$137,753
|
|
23
|
%
|
|
$348
|
|
|
$312
|
|
|
$36
|
|
12
|
%
|
0.19
|
%
|
0.20
|
%
|
(0.01
|
)%
|
|
Borrowings
|
43,063
|
|
42,296
|
|
767
|
|
2
|
%
|
136
|
|
199
|
|
(63
|
)
|
(32
|
)%
|
1.23
|
%
|
1.88
|
%
|
(0.65
|
)%
|
||||||
|
Total interest-bearing liabilities
|
791,600
|
|
653,080
|
|
138,520
|
|
21
|
%
|
484
|
|
511
|
|
(27
|
)
|
(5
|
)%
|
0.24
|
%
|
0.31
|
%
|
(0.07
|
)%
|
||||||
|
Demand deposits and other noninterest
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
-bearing liabilities
|
395,841
|
|
353,097
|
|
42,744
|
|
12
|
%
|
|
|
|
|
|
|
|
|||||||||||||
|
Equity
|
156,279
|
|
139,743
|
|
16,536
|
|
12
|
%
|
|
|
|
|
|
|
|
|||||||||||||
|
Total
|
|
$1,343,720
|
|
|
$1,145,920
|
|
|
$197,800
|
|
17
|
%
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
|
|
|
|
|
$13,411
|
|
|
$10,929
|
|
|
$2,482
|
|
23
|
%
|
|
|
|
||||||||||
|
Net tax equivalent margin on interest earning assets
3
|
|
|
|
|
4.43
|
%
|
4.34
|
%
|
0.09
|
%
|
||||||||||||||||||
|
(Dollars in Thousands)
|
Six Months Ended June 30,
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
Interest income/
|
|
|
Average Yields/Costs
|
||||||||||||||||||||
|
|
Average Balances
|
Change
|
expense
|
Change
|
Tax Equivalent
3
|
|||||||||||||||||||||||
|
|
2014
|
2013
|
$
|
%
|
2014
|
2013
|
$
|
%
|
2014
|
2013
|
Change
|
|||||||||||||||||
|
Loans
1,2
|
|
$856,734
|
|
|
$731,156
|
|
|
$125,578
|
|
17
|
%
|
|
$23,953
|
|
|
$21,076
|
|
|
$2,877
|
|
14
|
%
|
5.66
|
%
|
5.84
|
%
|
(0.18
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Short-term investments
|
53,275
|
|
61,742
|
|
(8,467
|
)
|
(14
|
)%
|
90
|
|
108
|
|
(18
|
)
|
(17
|
)%
|
0.34
|
%
|
0.35
|
%
|
(0.01
|
)%
|
||||||
|
Long-term investments
|
243,200
|
|
221,004
|
|
22,196
|
|
10
|
%
|
1,525
|
|
1,348
|
|
177
|
|
13
|
%
|
1.39
|
%
|
1.39
|
%
|
—
|
%
|
||||||
|
Total investments
|
296,475
|
|
282,746
|
|
13,729
|
|
5
|
%
|
1,615
|
|
1,456
|
|
159
|
|
11
|
%
|
1.21
|
%
|
1.17
|
%
|
0.04
|
%
|
||||||
|
Interest-earning assets
|
1,153,209
|
|
1,013,902
|
|
139,307
|
|
14
|
%
|
25,568
|
|
22,532
|
|
3,036
|
|
13
|
%
|
4.52
|
%
|
4.54
|
%
|
(0.02
|
)%
|
||||||
|
Nonearning assets
|
109,046
|
|
116,333
|
|
(7,287
|
)
|
(6
|
)%
|
|
|
|
|
|
|
|
|||||||||||||
|
Total
|
|
$1,262,255
|
|
|
$1,130,235
|
|
|
$132,020
|
|
12
|
%
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Interest-bearing deposits
|
|
$692,212
|
|
|
$607,050
|
|
|
$85,162
|
|
14
|
%
|
|
$634
|
|
|
$650
|
|
|
($16
|
)
|
(2
|
)%
|
0.18
|
%
|
0.22
|
%
|
(0.04
|
)%
|
|
Borrowings
|
42,752
|
|
42,233
|
|
519
|
|
1
|
%
|
290
|
|
391
|
|
(101
|
)
|
(26
|
)%
|
1.34
|
%
|
1.85
|
%
|
(0.51
|
)%
|
||||||
|
Total interest-bearing liabilities
|
734,964
|
|
649,283
|
|
85,681
|
|
13
|
%
|
924
|
|
1,041
|
|
(117
|
)
|
(11
|
)%
|
0.25
|
%
|
0.32
|
%
|
(0.07
|
)%
|
||||||
|
Demand deposits and other noninterest
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
-bearing liabilities
|
376,051
|
|
342,129
|
|
33,922
|
|
10
|
%
|
|
|
|
|
|
|
|
|||||||||||||
|
Equity
|
151,240
|
|
138,823
|
|
12,417
|
|
9
|
%
|
|
|
|
|
|
|
|
|||||||||||||
|
Total
|
|
$1,262,255
|
|
|
$1,130,235
|
|
|
$132,020
|
|
12
|
%
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
|
|
|
|
|
$24,644
|
|
|
$21,491
|
|
|
$3,153
|
|
15
|
%
|
|
|
|
||||||||||
|
Net tax equivalent margin on interest earning assets
3
|
|
|
|
|
4.36
|
%
|
4.33
|
%
|
0.03
|
%
|
||||||||||||||||||
|
(In Thousands)
|
Three months ended June 30, 2014 vs. 2013
|
||||||||
|
|
Increase (decrease) due to
|
|
|||||||
|
|
Volume
|
Rate
|
Total
|
||||||
|
Interest Income:
|
|
|
|
||||||
|
Loans
|
|
$2,687
|
|
|
($339
|
)
|
|
$2,348
|
|
|
Short-term investments
|
(1
|
)
|
(4
|
)
|
(5
|
)
|
|||
|
Long-term investments
|
62
|
|
50
|
|
112
|
|
|||
|
Total interest income
|
|
$2,748
|
|
|
($293
|
)
|
|
$2,455
|
|
|
|
|
|
|
||||||
|
Interest Expense:
|
|
|
|
||||||
|
Interest-bearing deposits
|
|
$46
|
|
|
($10
|
)
|
|
$36
|
|
|
Borrowings
|
4
|
|
(67
|
)
|
(63
|
)
|
|||
|
Total interest expense
|
|
$50
|
|
|
($77
|
)
|
|
($27
|
)
|
|
(In Thousands)
|
Six months ended June 30, 2014 vs. 2013
|
||||||||
|
|
Increase (decrease) due to
|
|
|||||||
|
|
Volume
|
Rate
|
Total
|
||||||
|
Interest Income:
|
|
|
|
||||||
|
Loans
|
|
$2,263
|
|
|
$614
|
|
|
$2,877
|
|
|
Short-term investments
|
(11
|
)
|
(7
|
)
|
(18
|
)
|
|||
|
Long-term investments
|
62
|
|
115
|
|
177
|
|
|||
|
Total interest income
|
|
$2,314
|
|
|
$722
|
|
|
$3,036
|
|
|
|
|
|
|
||||||
|
Interest Expense:
|
|
|
|
||||||
|
Interest-bearing deposits
|
|
($5
|
)
|
|
($11
|
)
|
|
($16
|
)
|
|
Borrowings
|
(11
|
)
|
(90
|
)
|
(101
|
)
|
|||
|
Total interest expense
|
|
($16
|
)
|
|
($101
|
)
|
|
($117
|
)
|
|
(In Thousands)
|
|
2014
|
2013
|
||||
|
Professional and outside services
|
|
|
$452
|
|
|
$—
|
|
|
Other operating expenses
|
|
199
|
|
—
|
|
||
|
Total
|
|
|
$651
|
|
|
$—
|
|
|
|
June 30, 2014
|
December 31, 2013
|
||||||||
|
|
Dollar Amount
|
Percent of Total
|
Dollar Amount
|
Percent of Total
|
||||||
|
(In Thousands)
|
||||||||||
|
Commercial
|
|
$339,011
|
|
36.6
|
%
|
|
$300,338
|
|
39.0
|
%
|
|
Real estate construction one-to-four family
|
40,178
|
|
4.3
|
%
|
30,161
|
|
3.9
|
%
|
||
|
Real estate construction other
|
49,901
|
|
5.4
|
%
|
32,599
|
|
4.2
|
%
|
||
|
Real estate term owner occupied
|
112,519
|
|
12.1
|
%
|
91,098
|
|
11.8
|
%
|
||
|
Real estate term non-owner occupied
|
284,824
|
|
30.7
|
%
|
255,324
|
|
33.2
|
%
|
||
|
Real estate term other
|
37,893
|
|
4.1
|
%
|
29,976
|
|
3.9
|
%
|
||
|
Consumer secured by 1st deeds of trust
|
33,219
|
|
3.6
|
%
|
16,483
|
|
2.1
|
%
|
||
|
Consumer other
|
33,704
|
|
3.6
|
%
|
18,058
|
|
2.3
|
%
|
||
|
Subtotal
|
|
$931,249
|
|
|
|
$774,037
|
|
|
||
|
Less: Unearned origination fee,
|
|
|
|
|
||||||
|
net of origination costs
|
(4,440
|
)
|
(0.5
|
)%
|
(4,021
|
)
|
(0.5
|
)%
|
||
|
Total loans
|
|
$926,809
|
|
|
|
$770,016
|
|
|
||
|
|
June 30, 2014
|
|
December 31, 2013
|
||||||||||
|
|
NRIM Legacy
|
AKPB Acquired
|
NRIM
|
|
NRIM
|
||||||||
|
(In Thousands)
|
|||||||||||||
|
Commercial
|
|
$302,824
|
|
|
$36,187
|
|
|
$339,011
|
|
|
|
$300,338
|
|
|
Real estate construction one-to-four family
|
33,867
|
|
6,311
|
|
40,178
|
|
|
30,161
|
|
||||
|
Real estate construction other
|
49,624
|
|
277
|
|
49,901
|
|
|
32,599
|
|
||||
|
Real estate term owner occupied
|
81,181
|
|
31,338
|
|
112,519
|
|
|
91,098
|
|
||||
|
Real estate term non-owner occupied
|
258,543
|
|
26,281
|
|
284,824
|
|
|
255,324
|
|
||||
|
Real estate term other
|
35,360
|
|
2,533
|
|
37,893
|
|
|
29,976
|
|
||||
|
Consumer secured by 1st deeds of trust
|
15,734
|
|
17,485
|
|
33,219
|
|
|
16,483
|
|
||||
|
Consumer other
|
18,434
|
|
15,270
|
|
33,704
|
|
|
18,058
|
|
||||
|
Subtotal
|
|
$795,567
|
|
|
$135,682
|
|
|
$931,249
|
|
|
|
$774,037
|
|
|
Less: Unearned origination fee,
|
|
|
|
|
|
||||||||
|
net of origination costs
|
(3,988
|
)
|
(452
|
)
|
(4,440
|
)
|
|
(4,021
|
)
|
||||
|
Total loans
|
|
$791,579
|
|
|
$135,230
|
|
|
$926,809
|
|
|
|
$770,016
|
|
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||
|
(In Thousands)
|
2014
|
|
2013
|
2014
|
|
2013
|
||||||||
|
Balance at beginning of period
|
|
$16,032
|
|
|
|
$16,641
|
|
|
$16,282
|
|
|
|
$16,408
|
|
|
Charge-offs:
|
|
|
|
|
|
|
||||||||
|
Commercial
|
—
|
|
|
355
|
|
320
|
|
|
355
|
|
||||
|
Consumer secured by 1st deeds of trust
|
39
|
|
|
—
|
|
39
|
|
|
—
|
|
||||
|
Consumer other
|
24
|
|
|
—
|
|
33
|
|
|
14
|
|
||||
|
Total charge-offs
|
63
|
|
|
355
|
|
392
|
|
|
369
|
|
||||
|
Recoveries:
|
|
|
|
|
|
|
||||||||
|
Commercial
|
576
|
|
|
143
|
|
630
|
|
|
219
|
|
||||
|
Real estate construction one-to-four family
|
613
|
|
|
18
|
|
625
|
|
|
36
|
|
||||
|
Real estate construction other
|
—
|
|
|
78
|
|
—
|
|
|
78
|
|
||||
|
Consumer other
|
10
|
|
|
3
|
|
23
|
|
|
6
|
|
||||
|
Total recoveries
|
1,199
|
|
|
242
|
|
1,278
|
|
|
339
|
|
||||
|
Net, (recoveries) charge-offs
|
(1,136
|
)
|
|
113
|
|
(886
|
)
|
|
30
|
|
||||
|
Provision (benefit) for loan losses
|
(1,136
|
)
|
|
—
|
|
(1,136
|
)
|
|
150
|
|
||||
|
Balance at end of period
|
|
$16,032
|
|
|
|
$16,528
|
|
|
$16,032
|
|
|
|
$16,528
|
|
|
|
30-Jun-14
|
|
31-Dec-13
|
||||||||||
|
(In Thousands)
|
NRIM Legacy
|
AKPB Acquired
|
NRIIM
|
|
NRIM
|
||||||||
|
Demand deposits
|
|
$351,681
|
|
|
$37,047
|
|
|
$388,728
|
|
|
|
$363,969
|
|
|
Interest-bearing demand
|
138,984
|
|
35,663
|
|
174,647
|
|
|
143,703
|
|
||||
|
Savings deposits
|
96,553
|
|
23,565
|
|
120,118
|
|
|
94,518
|
|
||||
|
Alaska CDs
|
115,081
|
|
—
|
|
115,081
|
|
|
112,702
|
|
||||
|
Money market deposits
|
191,351
|
|
29,460
|
|
220,811
|
|
|
202,606
|
|
||||
|
Time deposits
|
83,863
|
|
27,018
|
|
110,881
|
|
|
86,225
|
|
||||
|
Total deposits
|
|
$977,513
|
|
|
$152,753
|
|
|
$1,130,266
|
|
|
|
$1,003,723
|
|
|
|
Adequately-Capitalized
|
|
Well-Capitalized
|
|
Actual Ratio Northrim BanCorp, Inc.
|
|
Actual Ratio Northrim Bank
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
June 30, 2014
|
|
|
|
|
|
|
|
|
Tier 1 risk-based capital
|
4.00%
|
|
6.00%
|
|
14.26%
|
|
13.37%
|
|
Total risk-based capital
|
8.00%
|
|
10.00%
|
|
15.51%
|
|
14.62%
|
|
Leverage ratio
|
4.00%
|
|
5.00%
|
|
12.55%
|
|
11.75%
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
Tier 1 risk-based capital
|
4.00%
|
|
6.00%
|
|
15.35%
|
|
13.75%
|
|
Total risk-based capital
|
8.00%
|
|
10.00%
|
|
16.61%
|
|
15.00%
|
|
Leverage ratio
|
4.00%
|
|
5.00%
|
|
13.06%
|
|
11.68%
|
|
31.1
|
Certification of Chief Executive Officer required by Rule 13a-14(a) or Rule 15d-14(a)
|
|
31.2
|
Certification of Chief Financial Officer required by Rule 13a-14(a) or Rule 15d-14(a)
|
|
32.1
|
Certification of Chief Executive Officer required by Rule 13a-14(b) or Rule 15d-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350
|
|
32.2
|
Certification of Chief Financial Officer required by Rule 13a-14(b) or Rule 15d-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350
|
|
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Schema Document
|
|
101.CAL
|
XBRL Calculation Linkbase Document
|
|
101.LAB
|
XBRL Labels Linkbase Document
|
|
101.PRE
|
XBRL Presentation Linkbase Document
|
|
101.DEF
|
XBRL Definition Linkbase Document
|
|
August 8, 2014
|
By
|
/s/ R. Marc Langland
|
|
|
|
R. Marc Langland
|
|
|
|
Chairman, President and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
August 8, 2014
|
By
|
/s/ Latosha M. Frye
|
|
|
|
Latosha M. Frye
|
|
|
|
Senior Vice President, Chief Financial Officer
|
|
|
|
(Principal Financial and Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|