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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ohio | 34-1395608 | |
| (State or other jurisdiction of |
(I.R.S. Employer Identification No.)
|
|
|
incorporation or organization)
|
| Common Shares, without par value | 4,866,629 shares | ||
|
(class)
|
(Outstanding at August 8, 2013) | ||
| PART I – FINANCIAL INFORMATION | ||
|
Item 1.
|
Financial Statements
|
3 |
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
31 |
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
40 |
|
Item 4.
|
Controls and Procedures
|
41 |
| PART II – OTHER INFORMATION | ||
|
Item 1.
|
Legal Proceedings
|
42 |
|
Item 1A.
|
Risk Factors
|
42 |
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
42 |
|
Item 3.
|
Defaults Upon Senior Securities
|
42 |
|
Item 4.
|
Mine Safety Disclosures
|
42 |
|
Item 5.
|
Other Information
|
42 |
|
Item 6.
|
Exhibits
|
42 |
|
Signatures
|
43 | |
|
June
|
December
|
|||||||
|
($ in Thousands)
|
2013
|
2012
|
||||||
|
ASSETS
|
(unaudited)
|
|||||||
|
Cash and due from banks
|
$ | 10,750 | $ | 19,144 | ||||
|
Securities available for sale, at fair value
|
95,379 | 98,702 | ||||||
|
Other securities - FRB and FHLB Stock
|
3,748 | 3,748 | ||||||
|
Total investment securities
|
99,127 | 102,450 | ||||||
|
Loans held for sale
|
10,715 | 6,147 | ||||||
|
Loans, net of unearned income
|
464,035 | 463,389 | ||||||
|
Allowance for loan losses
|
(7,013 | ) | (6,811 | ) | ||||
|
Net loans
|
457,022 | 456,578 | ||||||
|
Premises and equipment, net
|
12,483 | 12,633 | ||||||
|
Purchased software
|
289 | 330 | ||||||
|
Cash surrender value of life insurance
|
12,742 | 12,577 | ||||||
|
Goodwill
|
16,353 | 16,353 | ||||||
|
Core deposits and other intangibles
|
913 | 1,219 | ||||||
|
Foreclosed assets held for sale, net
|
1,955 | 2,367 | ||||||
|
Mortgage servicing rights
|
4,613 | 3,775 | ||||||
|
Accrued interest receivable
|
1,575 | 1,235 | ||||||
|
Other assets
|
2,955 | 3,426 | ||||||
|
Total assets
|
$ | 631,492 | $ | 638,234 | ||||
|
LIABILITIES AND EQUITY
|
||||||||
|
Deposits
|
||||||||
|
Non interest bearing demand
|
$ | 76,355 | $ | 77,799 | ||||
|
Interest bearing demand
|
118,957 | 117,289 | ||||||
|
Savings
|
61,513 | 57,461 | ||||||
|
Money market
|
78,487 | 80,381 | ||||||
|
Time deposits
|
176,066 | 194,071 | ||||||
|
Total deposits
|
511,378 | 527,001 | ||||||
|
Notes payable
|
1,148 | 1,702 | ||||||
|
Advances from Federal Home Loan Bank
|
30,000 | 21,000 | ||||||
|
Repurchase agreements
|
9,314 | 10,333 | ||||||
|
Trust preferred securities
|
20,620 | 20,620 | ||||||
|
Accrued interest payable
|
715 | 138 | ||||||
|
Other liabilities
|
3,930 | 4,156 | ||||||
|
Total liabilities
|
577,105 | 584,950 | ||||||
|
Equity
|
||||||||
|
Preferred stock
|
- | - | ||||||
|
Common stock
|
12,569 | 12,569 | ||||||
|
Additional paid-in capital
|
15,392 | 15,374 | ||||||
|
Retained earnings
|
27,648 | 25,280 | ||||||
|
Accumulated other comprehensive income
|
496 | 1,830 | ||||||
|
Treasury stock
|
(1,718 | ) | (1,769 | ) | ||||
|
Total equity
|
54,387 | 53,284 | ||||||
|
Total liabilities and equity
|
$ | 631,492 | $ | 638,234 | ||||
|
($ in thousands, except share data)
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June
|
June
|
June
|
June
|
|||||||||||||
|
Interest income
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Loans
|
||||||||||||||||
|
Taxable
|
$ | 5,874 | $ | 6,037 | $ | 11,757 | $ | 11,965 | ||||||||
|
Nontaxable
|
16 | 24 | 40 | 47 | ||||||||||||
|
Securities
|
||||||||||||||||
|
Taxable
|
296 | 403 | 626 | 802 | ||||||||||||
|
Nontaxable
|
174 | 146 | 344 | 293 | ||||||||||||
|
Total interest income
|
6,360 | 6,610 | 12,767 | 13,107 | ||||||||||||
|
Interest expense
|
||||||||||||||||
|
Deposits
|
573 | 768 | 1,179 | 1,622 | ||||||||||||
|
Other borrowings
|
12 | (2 | ) | 26 | 32 | |||||||||||
|
Repurchase Agreements
|
3 | 60 | 5 | 128 | ||||||||||||
|
Federal Home Loan Bank advances
|
84 | 75 | 174 | 149 | ||||||||||||
|
Trust preferred securities
|
338 | 441 | 741 | 1,033 | ||||||||||||
|
Total interest expense
|
1,010 | 1,342 | 2,125 | 2,964 | ||||||||||||
|
Net interest income
|
5,350 | 5,268 | 10,642 | 10,143 | ||||||||||||
|
Provision for loan losses
|
200 | 200 | 499 | 650 | ||||||||||||
|
Net interest income after provision
|
||||||||||||||||
|
for loan losses
|
5,150 | 5,068 | 10,143 | 9,493 | ||||||||||||
|
Noninterest income
|
||||||||||||||||
|
Data service fees
|
458 | 576 | 872 | 1,219 | ||||||||||||
|
Trust fees
|
652 | 607 | 1,295 | 1,249 | ||||||||||||
|
Customer service fees
|
639 | 668 | 1,255 | 1,299 | ||||||||||||
|
Gain on sale of mtg. loans & OMSR's
|
1,450 | 1,395 | 2,934 | 2,576 | ||||||||||||
|
Mortgage loan servicing fees, net
|
418 | (165 | ) | 597 | 164 | |||||||||||
|
Gain on sale of non-mortgage loans
|
82 | - | 238 | - | ||||||||||||
|
Net gain on sales of securities
|
- | - | 20 | - | ||||||||||||
|
Loss on sale or disposal of assets
|
(129 | ) | (50 | ) | (234 | ) | (106 | ) | ||||||||
|
Other income
|
250 | 177 | 410 | 388 | ||||||||||||
|
Total non-interest income
|
3,820 | 3,208 | 7,387 | 6,789 | ||||||||||||
|
Noninterest expense
|
||||||||||||||||
|
Salaries and employee benefits
|
3,688 | 3,597 | 7,127 | 7,096 | ||||||||||||
|
Net occupancy expense
|
513 | 528 | 1,054 | 1,076 | ||||||||||||
|
Equipment expense
|
703 | 712 | 1,458 | 1,423 | ||||||||||||
|
FDIC insurance expense
|
94 | 223 | 203 | 437 | ||||||||||||
|
Data processing fees
|
194 | 121 | 271 | 234 | ||||||||||||
|
Professional fees
|
499 | 390 | 928 | 775 | ||||||||||||
|
Marketing expense
|
92 | 103 | 200 | 193 | ||||||||||||
|
Printing and office supplies
|
151 | 67 | 197 | 145 | ||||||||||||
|
Telephone and communication
|
158 | 139 | 316 | 283 | ||||||||||||
|
Postage and delivery expense
|
209 | 200 | 424 | 429 | ||||||||||||
|
State, local and other taxes
|
138 | 118 | 272 | 238 | ||||||||||||
|
Employee expense
|
126 | 119 | 278 | 225 | ||||||||||||
|
Other intangible amortization expense
|
153 | 158 | 306 | 315 | ||||||||||||
|
OREO Impairment
|
- | 58 | 33 | 58 | ||||||||||||
|
Other expenses
|
362 | 338 | 683 | 620 | ||||||||||||
|
Total non-interest expense
|
7,080 | 6,871 | 13,750 | 13,547 | ||||||||||||
|
Income before income tax expense
|
1,890 | 1,405 | 3,780 | 2,735 | ||||||||||||
|
Income tax expense
|
571 | 391 | 1,143 | 749 | ||||||||||||
|
Net income
|
$ | 1,319 | $ | 1,014 | $ | 2,637 | $ | 1,986 | ||||||||
|
Common share data:
|
||||||||||||||||
|
Basic earnings per common share
|
$ | 0.27 | $ | 0.21 | $ | 0.54 | $ | 0.41 | ||||||||
|
Diluted earnings per common share
|
$ | 0.27 | $ | 0.21 | $ | 0.54 | $ | 0.41 | ||||||||
|
Three Months Ended Jun. 30,
|
Six Months Ended Jun. 30,
|
|||||||||||||||
|
($'s in thousands)
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
|
Net income
|
$ | 1,319 | $ | 1,014 | $ | 2,637 | $ | 1,986 | ||||||||
|
Other comprehensive (loss)/income:
|
||||||||||||||||
|
Available-for-sale investment securities:
|
||||||||||||||||
|
Gross unrealized holding (loss) gain arising in the period
|
(1,708 | ) | 336 | (2,001 | ) | 499 | ||||||||||
|
Related tax benefit (expense)
|
581 | (114 | ) | 680 | (170 | ) | ||||||||||
|
Less: reclassification adjustment for (loss) realized in income
|
- | - | (20 | ) | - | |||||||||||
|
Related tax benefit
|
- | - | 7 | - | ||||||||||||
|
Net effect on other comprehensive (loss) income
|
(1,127 | ) | 222 | (1,334 | ) | 329 | ||||||||||
|
Total comprehensive income
|
$ | 192 | $ | 1,236 | $ | 1,303 | $ | 2,315 | ||||||||
|
Accumulated
Other
|
||||||||||||||||||||||||||||
|
($'s in thousands)
|
Preferred
|
Common
|
Additional
|
Retained
|
Comprehensive
|
Treasury
|
||||||||||||||||||||||
|
Stock
|
Stock
|
Paid-In Capital
|
Earnings
|
Income (Loss)
|
Stock
|
Total
|
||||||||||||||||||||||
|
Balance, January 1, 2013
|
$ | - | $ | 12,569 | $ | 15,374 | $ | 25,280 | $ | 1,830 | $ | (1,769 | ) | $ | 53,284 | |||||||||||||
|
Net Income
|
2,637 | 2,637 | ||||||||||||||||||||||||||
|
Other Comprehensive Income
|
(1,334 | ) | (1,334 | ) | ||||||||||||||||||||||||
|
Dividends on Common Stk., $0.025 per share
|
(269 | ) | (269 | ) | ||||||||||||||||||||||||
|
Stock options exercised
|
(34 | ) | 51 | 17 | ||||||||||||||||||||||||
|
Expense of stock option plan
|
52 | 52 | ||||||||||||||||||||||||||
|
Balance, June 30, 2013
|
$ | - | $ | 12,569 | $ | 15,392 | $ | 27,648 | $ | 496 | $ | (1,718 | ) | $ | 54,387 | |||||||||||||
|
Balance, January 1, 2012
|
$ | - | $ | 12,569 | $ | 15,323 | $ | 20,466 | $ | 1,343 | $ | (1,769 | ) | $ | 47,932 | |||||||||||||
|
Net Income
|
1,986 | 1,986 | ||||||||||||||||||||||||||
|
Other Comprehensive Income
|
329 | 329 | ||||||||||||||||||||||||||
|
Expense of stock option plan
|
27 | 27 | ||||||||||||||||||||||||||
|
Balance, June 30, 2012
|
$ | - | $ | 12,569 | $ | 15,350 | $ | 22,452 | $ | 1,672 | $ | (1,769 | ) | $ | 50,274 | |||||||||||||
|
Six Months Ended Jun. 30,
|
||||||||
|
($'s in thousands)
|
2013
|
2012
|
||||||
|
Operating Activities
|
||||||||
|
Net Income
|
$ | 2,637 | $ | 1,986 | ||||
|
Items (using)/providing cash
|
||||||||
|
Depreciation & amortization
|
501 | 642 | ||||||
|
Provision for loan losses
|
499 | 650 | ||||||
|
Expense of share-based compensation plan
|
52 | 27 | ||||||
|
Amortization of premiums and discounts on securities
|
543 | 693 | ||||||
|
Amortization of intangible assets
|
306 | 315 | ||||||
|
Amortization of originated mortgage servicing rights
|
535 | 603 | ||||||
|
Recapture of originated mortgage servicing rights impairment
|
(444 | ) | (419 | ) | ||||
|
Proceeds from sale of loans held for sale
|
150,295 | 144,542 | ||||||
|
Originations of loans held for sale
|
(153,912 | ) | (148,231 | ) | ||||
|
Gain from sale of loans
|
(3,172 | ) | (2,576 | ) | ||||
|
Gain on sales of available for sale securities
|
(20 | ) | - | |||||
|
Loss on sale of foreclosed assets
|
177 | 21 | ||||||
|
Income from bank owned life insurance
|
(165 | ) | (177 | ) | ||||
|
OREO impairment
|
33 | - | ||||||
|
Changes in
|
||||||||
|
Interest receivable
|
(340 | ) | 38 | |||||
|
Other assets
|
1,704 | 1,256 | ||||||
|
Interest payable and other liabilities
|
(226 | ) | 399 | |||||
|
Net cash used in operating activities
|
(997 | ) | (231 | ) | ||||
|
Investing Activities
|
||||||||
|
Purchase of available-for-sale securities
|
(16,835 | ) | (17,859 | ) | ||||
|
Purchase of Federal Home Loan Bank stock
|
- | (63 | ) | |||||
|
Proceeds from maturities of available-for-sale securities
|
16,360 | 27,105 | ||||||
|
Proceeds from sales of availabe-for-sale-securities
|
1,235 | - | ||||||
|
Net change in loans
|
(277 | ) | (10,254 | ) | ||||
|
Purchase of premises and equipment and software
|
(499 | ) | (955 | ) | ||||
|
Proceeds from sales or disposal of premises and equipment
|
239 | 701 | ||||||
|
Proceeds from sale of foreclosed assets
|
828 | 219 | ||||||
|
|
||||||||
|
Net cash provided by (used in) investing activities
|
1,051 | (1,106 | ) | |||||
|
Financing Activities
|
||||||||
|
Net increase in demand deposits, money market,
|
||||||||
|
interest checking and savings accounts
|
2,382 | 15,759 | ||||||
|
Net decrease in certificates of deposit
|
(18,005 | ) | (15,863 | ) | ||||
|
Net decrease in securities sold under agreements to repurchase
|
(1,019 | ) | (2,955 | ) | ||||
|
Proceeds from Federal Home Loan Bank advances
|
9,000 | 20,500 | ||||||
|
Repayment of Federal Home Loan Bank advances
|
- | (15,776 | ) | |||||
|
Proceeds from stock options exercised
|
17 | - | ||||||
|
Dividends on common stock
|
(269 | ) | - | |||||
|
Repayment of notes payable
|
(554 | ) | (539 | ) | ||||
|
Net cash (used in) provided by financing activities
|
(8,448 | ) | 1,126 | |||||
|
Decrease in Cash and Cash Equivalents
|
(8,394 | ) | (211 | ) | ||||
|
Cash and Cash Equivalents, Beginning of Year
|
19,144 | 14,846 | ||||||
|
Cash and Cash Equivalents, End of Period
|
$ | 10,750 | $ | 14,636 | ||||
|
Supplemental Cash Flows Information
|
||||||||
|
Interest paid
|
$ | 1,548 | $ | 2,082 | ||||
|
Income taxes paid
|
$ | 550 | $ | - | ||||
|
Transfer of loans to foreclosed assets
|
$ | 626 | $ | 118 | ||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
(shares in thousands)
|
June 30,
|
June 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||
|
Basic earnings per share
|
4,866 | 4,862 |
4,864
|
4,862 | ||||||||||||
|
Diluted earnings per share
|
4,870 | 4,862 | 4,870 | 4,862 | ||||||||||||
|
Gross
|
Gross
|
|||||||||||||||
|
($'s in thousands)
|
Amortized
|
Unrealized
|
Unrealized
|
Approximate
|
||||||||||||
|
Cost
|
Gains
|
Losses
|
Fair Value
|
|||||||||||||
|
Available-for-Sale Securities:
|
||||||||||||||||
|
June 30, 2013:
|
||||||||||||||||
|
U.S. Treasury and
Government agencies
|
$ | 16,038 | $ | 199 | $ | (160 | ) | $ | 16,077 | |||||||
|
Mortgage-backed securities
|
56,443 | 583 | (304 | ) | 56,722 | |||||||||||
|
State and political subdivisions
|
19,089 | 722 | (289 | ) | 19,522 | |||||||||||
|
Money Market Mutual Fund
|
3,035 | - | - | 3,035 | ||||||||||||
|
Equity securities
|
23 | - | - | 23 | ||||||||||||
| $ | 94,628 | $ | 1,504 | $ | (753 | ) | $ | 95,379 | ||||||||
|
Gross
|
Gross
|
|||||||||||||||
|
($'s in thousands)
|
Amortized
|
Unrealized
|
Unrealized
|
|||||||||||||
|
Cost
|
Gains
|
Losses
|
Fair Value
|
|||||||||||||
|
Available-for-Sale Securities:
|
||||||||||||||||
|
December 31, 2012:
|
||||||||||||||||
|
U.S. Treasury and
Government agencies
|
$ | 14,301 | $ | 210 | $ | - | $ | 14,511 | ||||||||
|
Mortgage-backed securities
|
62,661 | 1,136 | (33 | ) | 63,764 | |||||||||||
|
State and political subdivisions
|
16,789 | 1,462 | (2 | ) | 18,249 | |||||||||||
|
Money Market Mutual Fund
|
2,155 | - | - | 2,155 | ||||||||||||
|
Equity securities
|
23 | - | - | 23 | ||||||||||||
| $ | 95,929 | $ | 2,808 | $ | (35 | ) | $ | 98,702 | ||||||||
|
Available for Sale
|
||||||||
|
Amortized
|
Fair
|
|||||||
|
($'s in thousands)
|
Cost
|
Value
|
||||||
|
June 30, 2013:
|
||||||||
|
Within one year
|
$ | 1,027 | $ | 1,037 | ||||
|
Due after one year through five years
|
4,476 | 4,502 | ||||||
|
Due after five years through ten years
|
11,250 | 11,424 | ||||||
|
Due after ten years
|
18,374 | 18,636 | ||||||
| 35,127 | 35,599 | |||||||
|
Mortgage-backed securities, money market mutual funds & equity securities
|
59,501 | 59,780 | ||||||
|
Totals
|
$ | 94,628 | $ | 95,379 | ||||
|
($ in thousands)
|
Less than 12 Months
|
12 Months or Longer
|
Total
|
|||||||||||||||||||||
|
June 30, 2013
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
|
Available-for-Sale Securities:
|
||||||||||||||||||||||||
|
US Treasury and Government Agencies
|
$ | 5,887 | $ | (160 | ) | $ | - | $ | - | $ | 5,887 | $ | (160 | ) | ||||||||||
|
Mortgage-backed securities
|
19,658 | (304 | ) | - | - | 19,658 | (304 | ) | ||||||||||||||||
|
State and political subdivisions
|
4,994 | (289 | ) | - | - | 4,994 | (289 | ) | ||||||||||||||||
| $ | 30,539 | $ | (753 | ) | $ | - | $ | - | $ | 30,539 | $ | (753 | ) | |||||||||||
|
($ in thousands)
|
Less than 12 Months
|
12 Months or Longer
|
Total
|
|||||||||||||||||||||
|
December 31, 2012
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
|
Available-for-Sale Securities:
|
||||||||||||||||||||||||
|
Mortgage-backed securities
|
$ | 5,202 | $ | (33 | ) | $ | 342 | $ | - | $ | 5,544 | $ | (33 | ) | ||||||||||
|
State and political subdivisions
|
229 | (1 | ) | 251 | (1 | ) | 480 | (2 | ) | |||||||||||||||
| $ | 5,431 | $ | (34 | ) | $ | 593 | $ | (1 | ) | $ | 6,024 | $ | (35 | ) | ||||||||||
|
($ in thousands)
|
Total Loans
|
Non-Accrual Loans
|
Non-Accrual Percentage
|
|||||||||||||||||||||
|
Jun. 2013
|
Dec. 2012
|
Jun. 2013
|
Dec. 2012
|
Jun. 2013
|
Dec. 2012
|
|||||||||||||||||||
|
Commercial
|
$ | 85,061 | $ | 81,767 | 982 | 1,246 | 1.15 | % | 1.52 | % | ||||||||||||||
|
Commercial real estate
|
199,796 | 201,392 | 519 | 782 | 0.26 | % | 0.39 | % | ||||||||||||||||
|
Agricultural
|
38,552 | 42,276 | - | - | 0.00 | % | 0.00 | % | ||||||||||||||||
|
Residential real estate
|
93,292 | 87,859 | 2,285 | 2,631 | 2.45 | % | 2.99 | % | ||||||||||||||||
|
Consumer
|
47,438 | 50,223 | 600 | 646 | 1.26 | % | 1.29 | % | ||||||||||||||||
|
Leasing
|
154 | 148 | - | - | 0.00 | % | 0.00 | % | ||||||||||||||||
|
Total loans
|
464,293 | 463,665 | $ | 4,386 | $ | 5,305 | 0.94 | % | 1.14 | % | ||||||||||||||
|
Less
|
||||||||||||||||||||||||
|
Net deferred loan fees, premiums and discounts
|
(258 | ) | (276 | ) | ||||||||||||||||||||
|
Loans, net of unearned income
|
$ | 464,035 | $ | 463,389 | ||||||||||||||||||||
|
Allowance for loan losses
|
$ | (7,013 | ) | $ | (6,811 | ) | ||||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||||||
|
Commercial
|
RE &
|
Agricultural
|
Residential
|
Home Equity
|
||||||||||||||||||||||||
|
($'s in thousands)
|
& Industrial
|
Construction
|
& Farmland
|
Real Estate
|
& Consumer
|
Other
|
Total
|
|||||||||||||||||||||
|
For the Three Months Ended
|
||||||||||||||||||||||||||||
|
June 30, 2013
|
||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 1,480 | $ | 3,266 | $ | 179 | $ | 1,110 | $ | 845 | $ | 112 | $ | 6,992 | ||||||||||||||
|
Charge Offs
|
(1 | ) | - | - | (98 | ) | (105 | ) | (9 | ) | (213 | ) | ||||||||||||||||
|
Recoveries
|
11 | 2 | 1 | 19 | 1 | - | 34 | |||||||||||||||||||||
|
Provision
|
57 | (209 | ) | - | 152 | 206 | $ | (6 | ) | 200 | ||||||||||||||||||
|
Ending Balance
|
$ | 1,547 | $ | 3,059 | $ | 180 | $ | 1,183 | $ | 947 | $ | 97 | $ | 7,013 | ||||||||||||||
|
For the Six Months Ended
|
||||||||||||||||||||||||||||
|
June 30, 2013
|
||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 1,561 | $ | 3,034 | $ | 186 | $ | 1,088 | $ | 839 | $ | 103 | $ | 6,811 | ||||||||||||||
|
Charge Offs
|
(1 | ) | (5 | ) | - | (98 | ) | (236 | ) | (9 | ) | (349 | ) | |||||||||||||||
|
Recoveries
|
14 | 15 | 2 | 19 | 2 | - | 52 | |||||||||||||||||||||
|
Provision
|
(27 | ) | 15 | (8 | ) | 174 | 342 | $ | 3 | 499 | ||||||||||||||||||
|
Ending Balance
|
$ | 1,547 | $ | 3,059 | $ | 180 | $ | 1,183 | $ | 947 | $ | 97 | $ | 7,013 | ||||||||||||||
|
Loans Receivable at June 30, 2013
|
||||||||||||||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||||||
|
Commercial
|
RE &
|
Agricultural
|
Residential
|
Home Equity | ||||||||||||||||||||||||
|
($'s in thousands)
|
& Industrial |
Construction
|
& Farmland
|
Real Estate
|
& Consumer
|
Other
|
Total
|
|||||||||||||||||||||
|
Allowance:
|
||||||||||||||||||||||||||||
|
Ending balance:
|
||||||||||||||||||||||||||||
|
individually
|
||||||||||||||||||||||||||||
|
evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 247 | $ | 87 | $ | - | $ | 299 | $ | 289 | $ | 922 | ||||||||||||||||
|
Ending balance:
|
||||||||||||||||||||||||||||
|
collectively
|
||||||||||||||||||||||||||||
|
evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 1,300 | $ | 2,972 | $ | 180 | $ | 884 | $ | 658 | $ | 97 | $ | 6,091 | ||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||
|
Ending balance:
|
||||||||||||||||||||||||||||
|
individually
|
||||||||||||||||||||||||||||
|
evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 947 | $ | 457 | $ | - | $ | 2,371 | $ | 718 | $ | 4,493 | ||||||||||||||||
|
Ending balance:
|
||||||||||||||||||||||||||||
|
collectively
|
||||||||||||||||||||||||||||
|
evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 84,114 | $ | 199,339 | $ | 38,552 | $ | 90,921 | $ | 46,720 | $ | 154 | $ | 459,800 | ||||||||||||||
|
ALLOWANCE FOR LOAN AND LEASE LOSSES
|
||||||||||||||||||||||||||||
|
For the Three Months Ended
|
||||||||||||||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||||||
|
Commercial
|
RE &
|
Agricultural
|
Residential
|
Home Equity
|
||||||||||||||||||||||||
|
($'s in thousands)
|
& Industrial
|
Construction
|
& Farmland
|
Real Estate
|
& Consumer
|
Other
|
Total
|
|||||||||||||||||||||
|
June 30, 2012
|
||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 1,855 | $ | 2,913 | $ | 52 | $ | 1,000 | $ | 653 | $ | 136 | $ | 6,609 | ||||||||||||||
|
Charge Offs
|
- | (57 | ) | - | (14 | ) | (181 | ) | - | (252 | ) | |||||||||||||||||
|
Recoveries
|
25 | 19 | - | 11 | 6 | - | 61 | |||||||||||||||||||||
|
Provision
|
(363 | ) | 145 | 43 | 50 | 324 | 1 | 200 | ||||||||||||||||||||
|
Ending Balance
|
$ | 1,517 | $ | 3,020 | $ | 95 | $ | 1,047 | $ | 802 | $ | 137 | $ | 6,618 | ||||||||||||||
|
For theSix Months Ended
|
||||||||||||||||||||||||||||
|
June 30, 2012
|
||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 1,914 | $ | 2,880 | $ | 51 | $ | 956 | $ | 599 | $ | 129 | $ | 6,529 | ||||||||||||||
|
Charge Offs
|
(205 | ) | (99 | ) | - | (65 | ) | (341 | ) | (16 | ) | (726 | ) | |||||||||||||||
|
Recoveries
|
28 | 42 | 1 | 82 | 8 | 4 | 165 | |||||||||||||||||||||
|
Provision
|
(220 | ) | 197 | 43 | 74 | 536 | 20 | 650 | ||||||||||||||||||||
|
Ending Balance
|
$ | 1,517 | $ | 3,020 | $ | 95 | $ | 1,047 | $ | 802 | $ | 137 | $ | 6,618 | ||||||||||||||
|
Loans Receivable at December 31, 2012
|
||||||||||||||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||||||
|
Commercial
|
RE &
|
Agricultural
|
Residential
|
Home Equity
|
||||||||||||||||||||||||
|
($'s in thousands)
|
& Industrial
|
Construction
|
& Farmland
|
Real Estate
|
& Consumer
|
Other
|
Total
|
|||||||||||||||||||||
|
Allowance:
|
||||||||||||||||||||||||||||
|
Ending balance:
|
||||||||||||||||||||||||||||
|
individually
|
||||||||||||||||||||||||||||
|
evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 485 | $ | 55 | $ | - | $ | 386 | $ | 195 | $ | 1,121 | ||||||||||||||||
|
Ending balance:
|
||||||||||||||||||||||||||||
|
collectively
|
||||||||||||||||||||||||||||
|
evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 1,076 | $ | 2,979 | $ | 186 | $ | 702 | $ | 644 | $ | 102 | $ | 5,690 | ||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||
|
Ending balance:
|
||||||||||||||||||||||||||||
|
individually
|
||||||||||||||||||||||||||||
|
evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 1,232 | $ | 725 | $ | - | $ | 2,683 | $ | 682 | $ | 5,322 | ||||||||||||||||
|
Ending balance:
|
||||||||||||||||||||||||||||
|
collectively
|
||||||||||||||||||||||||||||
|
evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 80,535 | $ | 200,667 | $ | 42,276 | $ | 85,176 | $ | 49,541 | $ | 148 | $ | 458,343 | ||||||||||||||
|
Loans Receivable at June 30, 2012
|
||||||||||||||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||||||
|
Commercial
|
RE &
|
Agricultural
|
Residential
|
Home Equity
|
||||||||||||||||||||||||
|
($'s in thousands)
|
& Industrial
|
Construction
|
& Farmland
|
Real Estate
|
& Consumer
|
Other
|
Total
|
|||||||||||||||||||||
|
Allowance:
|
||||||||||||||||||||||||||||
|
Ending balance:
|
||||||||||||||||||||||||||||
|
individually
|
||||||||||||||||||||||||||||
|
evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 551 | $ | - | $ | 1 | $ | 353 | $ | 137 | $ | 1,042 | ||||||||||||||||
|
Ending balance:
|
||||||||||||||||||||||||||||
|
collectively
|
||||||||||||||||||||||||||||
|
evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 966 | $ | 3,020 | $ | 94 | $ | 694 | $ | 665 | $ | 137 | $ | 5,576 | ||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||
|
Ending balance:
|
||||||||||||||||||||||||||||
|
individually
|
||||||||||||||||||||||||||||
|
evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 1,296 | $ | 1,895 | $ | 3 | $ | 2,530 | $ | 511 | $ | 6,235 | ||||||||||||||||
|
Ending balance:
|
||||||||||||||||||||||||||||
|
collectively
|
||||||||||||||||||||||||||||
|
evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 74,746 | $ | 198,023 | $ | 41,090 | $ | 82,516 | $ | 49,578 | $ | 207 | $ | 446,160 | ||||||||||||||
|
June 30, 2013
|
Commercial
|
Comm. RE
|
Agricultural
|
Residential
|
Home Equity
|
|||||||||||||||||||||||||
|
Loan Grade
|
& Industrial
|
& Construction
|
& Farmland
|
Real Estate
|
& Consumer
|
Other
|
Total
|
|||||||||||||||||||||||
|
($ in thousands)
|
||||||||||||||||||||||||||||||
| 1-2 | $ | 2,256 | $ | 91 | $ | 103 | $ | - | $ | 2 | $ | - | $ | 2,452 | ||||||||||||||||
| 3 | 24,950 | 47,009 | 6,741 | 83,383 | 42,769 | 17 | 204,869 | |||||||||||||||||||||||
| 4 | 55,590 | 137,458 | 31,691 | 5,947 | 3,774 | 137 | 234,597 | |||||||||||||||||||||||
|
Total Pass
|
82,796 | 184,558 | 38,535 | 89,330 | 46,545 | 154 | 441,918 | |||||||||||||||||||||||
|
Special Mention
|
73 | 12,725 | - | 1,457 | 142 | - | 14,397 | |||||||||||||||||||||||
|
Substandard
|
1,112 | 1,994 | 17 | 342 | 128 | - | 3,593 | |||||||||||||||||||||||
|
Doubtful
|
1,080 | 519 | - | 2,163 | 623 | - | 4,385 | |||||||||||||||||||||||
|
Loss
|
- | - | - | - | - | - | - | |||||||||||||||||||||||
|
Total
|
$ | 85,061 | $ | 199,796 | $ | 38,552 | $ | 93,292 | $ | 47,438 | $ | 154 | $ | 464,293 | ||||||||||||||||
|
Dec. 31, 2012
|
Commercial
|
Comm. RE
|
Agricultural
|
Residential
|
Home Equity
|
|||||||||||||||||||||||||
|
Loan Grade
|
& Industrial
|
& Construction
|
& Farmland
|
Real Estate
|
& Consumer
|
Other
|
Total
|
|||||||||||||||||||||||
|
($ in thousands)
|
||||||||||||||||||||||||||||||
| 1-2 | $ | 1,108 | $ | 101 | $ | 109 | $ | - | $ | - | $ | - | $ | 1,318 | ||||||||||||||||
| 3 | 23,028 | 55,175 | 7,938 | 77,221 | 45,063 | 17 | 208,442 | |||||||||||||||||||||||
| 4 | 54,871 | 129,846 | 34,195 | 6,285 | 4,223 | 131 | 229,551 | |||||||||||||||||||||||
|
Total Pass
|
79,007 | 185,122 | 42,242 | 83,506 | 49,286 | 148 | 439,311 | |||||||||||||||||||||||
|
Special Mention
|
88 | 12,370 | - | 1,186 | 190 | - | 13,834 | |||||||||||||||||||||||
|
Substandard
|
1,429 | 3,024 | 34 | 699 | 144 | - | 5,330 | |||||||||||||||||||||||
|
Doubtful
|
1,243 | 876 | - | 2,468 | 603 | - | 5,190 | |||||||||||||||||||||||
|
Loss
|
- | - | - | - | - | - | - | |||||||||||||||||||||||
|
Total
|
$ | 81,767 | $ | 201,392 | $ | 42,276 | $ | 87,859 | $ | 50,223 | $ | 148 | $ | 463,665 | ||||||||||||||||
|
30-59 Days
|
60-89 Days
|
Greater Than
|
Total Past
|
Total Loans
|
||||||||||||||||||||
|
June 30, 2013
|
Past Due
|
Past Due
|
90 Days
|
Due
|
Current
|
Receivable
|
||||||||||||||||||
|
($ in thousands)
|
||||||||||||||||||||||||
|
Commercial & Industrial
|
$ | 10 | $ | 244 | $ | 370 | $ | 624 | $ | 84,437 | $ | 85,061 | ||||||||||||
|
Commercial RE
|
- | - | 331 | 331 | 199,465 | 199,796 | ||||||||||||||||||
|
Agricultural & Farmland
|
6 | - | - | 6 | 38,546 | 38,552 | ||||||||||||||||||
|
Residential Real Estate
|
208 | 294 | 1,100 | 1,602 | 91,690 | 93,292 | ||||||||||||||||||
|
Home Equity & Consumer
|
102 | 68 | 278 | 448 | 46,990 | 47,438 | ||||||||||||||||||
|
Other
|
- | - | - | - | 154 | 154 | ||||||||||||||||||
|
Total Loans
|
$ | 326 | $ | 606 | $ | 2,079 | $ | 3,011 | $ | 461,282 | $ | 464,293 | ||||||||||||
|
30-59 Days
|
60-89 Days
|
Greater Than
|
Total Past
|
Total Loans
|
||||||||||||||||||||
|
December 31, 2012
|
Past Due
|
Past Due
|
90 Days
|
Due
|
Current
|
Receivable
|
||||||||||||||||||
|
($ in thousands)
|
||||||||||||||||||||||||
|
Commercial & Industrial
|
$ | 26 | $ | 2 | $ | 497 | $ | 525 | $ | 81,242 | $ | 81,767 | ||||||||||||
|
Commercial RE
|
1,623 | 320 | 264 | 2,207 | 199,185 | 201,392 | ||||||||||||||||||
|
Agricultural & Farmland
|
- | - | - | - | 42,276 | 42,276 | ||||||||||||||||||
|
Residential Real Estate
|
90 | 139 | 1,467 | 1,696 | 86,163 | 87,859 | ||||||||||||||||||
|
Home Equity & Consumer
|
319 | 76 | 280 | 675 | 49,548 | 50,223 | ||||||||||||||||||
|
Other
|
- | - | - | - | 148 | 148 | ||||||||||||||||||
|
Total Loans
|
$ | 2,058 | $ | 537 | $ | 2,508 | $ | 5,103 | $ | 458,562 | $ | 463,665 | ||||||||||||
|
Three Months Ended
|
||||||||||||||||||||
|
June 30, 2013
|
Unpaid
|
Average
|
Interest
|
|||||||||||||||||
|
($'s in thousands)
|
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
|||||||||||||||
|
Investment
|
Balance
|
Allowance
|
Investment
|
Recognized
|
||||||||||||||||
|
With no related allowance recorded:
|
||||||||||||||||||||
|
Commercial & Industrial
|
$ | 347 | $ | 2,233 | $ | - | $ | 347 | $ | - | ||||||||||
|
Commercial RE & Construction
|
202 | 202 | - | 202 | - | |||||||||||||||
|
Agricultural & Farmland
|
- | - | - | - | - | |||||||||||||||
|
Residential Real Estate
|
1,030 | 1,083 | - | 1,160 | 11 | |||||||||||||||
|
Home Equity & Consumer
|
172 | 172 | - | 178 | 2 | |||||||||||||||
|
All Impaired Loans < $100,000
|
936 | 936 | - | 936 | - | |||||||||||||||
|
With a specific allowance recorded:
|
||||||||||||||||||||
|
Commercial & Industrial
|
600 | 600 | 247 | 648 | - | |||||||||||||||
|
Commercial RE & Construction
|
255 | 255 | 87 | 261 | 3 | |||||||||||||||
|
Agricultural & Farmland
|
- | - | - | - | - | |||||||||||||||
|
Residential Real Estate
|
1,341 | 1,341 | 299 | 1,429 | 14 | |||||||||||||||
|
Home Equity & Consumer
|
546 | 546 | 289 | 570 | 8 | |||||||||||||||
|
All Impaired Loans < $100,000
|
- | - | - | - | - | |||||||||||||||
|
Totals:
|
||||||||||||||||||||
|
Commercial & Industrial
|
$ | 947 | $ | 2,833 | $ | 247 | $ | 995 | $ | - | ||||||||||
|
Commercial RE & Construction
|
$ | 457 | $ | 457 | $ | 87 | $ | 463 | $ | 3 | ||||||||||
|
Agricultural & Farmland
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
|
Residential Real Estate
|
$ | 2,371 | $ | 2,424 | $ | 299 | $ | 2,589 | $ | 25 | ||||||||||
|
Home Equity & Consumer
|
$ | 718 | $ | 718 | $ | 289 | $ | 748 | $ | 10 | ||||||||||
|
All Impaired Loans < $100,000
|
$ | 936 | $ | 936 | $ | - | $ | 936 | $ | - | ||||||||||
|
Six Months Ended
|
||||||||
|
June 30, 2013
|
Average
|
Interest
|
||||||
|
($'s in thousands)
|
Recorded
|
Income
|
||||||
|
Investment
|
Recognized
|
|||||||
|
With no related allowance recorded:
|
||||||||
|
Commercial
|
$ | 347 | $ | - | ||||
|
Commercial Real Estate
|
202 | - | ||||||
|
Agricultural
|
- | - | ||||||
|
Residential
|
1,162 | 23 | ||||||
|
Home Equity Consumer & Other
|
180 | 5 | ||||||
|
All Impaired Loans < $100,000
|
936 | - | ||||||
|
With a specific allowance recorded:
|
||||||||
|
Commercial
|
699 | - | ||||||
|
Commercial Real Estate
|
262 | 6 | ||||||
|
Agricultural
|
- | - | ||||||
|
Residential
|
1,431 | 30 | ||||||
|
Home Equity Consumer & Other
|
574 | 16 | ||||||
|
All Impaired Loans < $100,000
|
- | - | ||||||
|
Totals:
|
||||||||
|
Commercial
|
$ | 1,046 | $ | - | ||||
|
Commercial Real Estate
|
$ | 464 | $ | 6 | ||||
|
Agricultural
|
$ | - | $ | - | ||||
|
Residential
|
$ | 2,593 | $ | 53 | ||||
|
Home Equity Consumer & Other
|
$ | 754 | $ | 21 | ||||
|
All Impaired Loans < $100,000
|
$ | 936 | $ | - | ||||
|
Twelve Months Ended
|
||||||||||||
|
December 31, 2012
|
Unpaid
|
|||||||||||
|
($'s in thousands)
|
Recorded
|
Principal
|
Related
|
|||||||||
|
Investment
|
Balance
|
Allowance
|
||||||||||
|
With no related allowance recorded:
|
||||||||||||
|
Commercial & Industrial
|
$ | 394 | $ | 2,280 | $ | - | ||||||
|
Commercial RE & Construction
|
527 | 1,529 | - | |||||||||
|
Agricultural & Farmland
|
- | - | - | |||||||||
|
Residential Real Estate
|
1,122 | 1,204 | - | |||||||||
|
Home Equity & Consumer
|
228 | 260 | - | |||||||||
|
All Impaired Loans < $100,000
|
1,336 | 1,336 | - | |||||||||
|
With a specific allowance recorded:
|
||||||||||||
|
Commercial & Industrial
|
838 | 944 | 485 | |||||||||
|
Commercial RE & Construction
|
198 | 198 | 55 | |||||||||
|
Agricultural & Farmland
|
- | - | - | |||||||||
|
Residential Real Estate
|
1,561 | 1,561 | 386 | |||||||||
|
Home Equity & Consumer
|
454 | 454 | 195 | |||||||||
|
All Impaired Loans < $100,000
|
- | - | - | |||||||||
|
Totals:
|
||||||||||||
|
Commercial & Industrial
|
$ | 1,232 | $ | 3,224 | $ | 485 | ||||||
|
Commercial RE & Construction
|
$ | 725 | $ | 1,727 | $ | 55 | ||||||
|
Agricultural & Farmland
|
$ | - | $ | - | $ | - | ||||||
|
Residential Real Estate
|
$ | 2,683 | $ | 2,765 | $ | 386 | ||||||
|
Home Equity & Consumer
|
$ | 682 | $ | 714 | $ | 195 | ||||||
|
All Impaired Loans < $100,000
|
$ | 1,336 | $ | 1,336 | $ | - | ||||||
|
June 30, 2012
|
Unpaid
|
|||||||||||
|
($'s in thousands)
|
Recorded
|
Principal
|
Related
|
|||||||||
|
Investment
|
Balance
|
Allowance
|
||||||||||
|
With no related allowance recorded:
|
||||||||||||
|
Commercial
|
$ | 348 | $ | 2,234 | $ | - | ||||||
|
Commercial Real Estate
|
1,895 | 2,897 | - | |||||||||
|
Agricultural
|
- | - | - | |||||||||
|
Residential
|
904 | 904 | - | |||||||||
|
Home Equity Consumer & Other
|
228 | 261 | - | |||||||||
|
All Impaired Loans < $100,000
|
870 | 870 | - | |||||||||
|
With a specific allowance recorded:
|
||||||||||||
|
Commercial
|
948 | 949 | 551 | |||||||||
|
Commercial Real Estate
|
- | - | - | |||||||||
|
Agricultural
|
3 | 2 | 1 | |||||||||
|
Residential
|
1,626 | 1,678 | 353 | |||||||||
|
Home Equity Consumer & Other
|
283 | 283 | 137 | |||||||||
|
Totals:
|
||||||||||||
|
Commercial
|
$ | 1,296 | $ | 3,183 | $ | 551 | ||||||
|
Commercial Real Estate
|
$ | 1,895 | $ | 2,897 | $ | - | ||||||
|
Agricultural
|
$ | 3 | $ | 2 | $ | 1 | ||||||
|
Residential
|
$ | 2,530 | $ | 2,582 | $ | 353 | ||||||
|
Home Equity Consumer & Other
|
$ | 511 | $ | 544 | $ | 137 | ||||||
|
All Impaired Loans < $100,000
|
$ | 870 | $ | 870 | $ | - | ||||||
|
Six Months Ended June 30, 2012
|
Three Months Ended June 30, 2012
|
|||||||||||||||
|
Average
|
Interest
|
Average
|
Interest
|
|||||||||||||
|
($'s in thousands)
|
Recorded
|
Income
|
Recorded
|
Income
|
||||||||||||
|
Investment
|
Recognized
|
Investment
|
Recognized
|
|||||||||||||
|
With no related allowance recorded:
|
||||||||||||||||
|
Commercial
|
$ | 2,745 | $ | - | $ | 2,330 | $ | - | ||||||||
|
Commercial Real Estate
|
2,934 | 22 | 2,910 | 5 | ||||||||||||
|
Agricultural
|
- | - | - | - | ||||||||||||
|
Residential
|
929 | 31 | 926 | 15 | ||||||||||||
|
Home Equity Consumer & Other
|
396 | 7 | 393 | 5 | ||||||||||||
|
All Impaired Loans < $100,000
|
870 | - | 870 | - | ||||||||||||
|
With a specific allowance recorded:
|
||||||||||||||||
|
Commercial
|
950 | 3 | 949 | (1 | ) | |||||||||||
|
Commercial Real Estate
|
- | - | - | - | ||||||||||||
|
Agricultural
|
3 | - | 3 | - | ||||||||||||
|
Residential
|
1,668 | 34 | 1,665 | 17 | ||||||||||||
|
Home Equity Consumer & Other
|
292 | 8 | 291 | 4 | ||||||||||||
|
Totals:
|
||||||||||||||||
|
Commercial
|
$ | 3,695 | $ | 3 | $ | 3,279 | $ | (1 | ) | |||||||
|
Commercial Real Estate
|
$ | 2,934 | $ | 22 | $ | 2,910 | $ | 5 | ||||||||
|
Agricultural
|
$ | 3 | $ | - | $ | 3 | $ | - | ||||||||
|
Residential
|
$ | 2,597 | $ | 65 | $ | 2,591 | $ | 32 | ||||||||
|
Home Equity Consumer & Other
|
$ | 688 | $ | 15 | $ | 684 | $ | 9 | ||||||||
|
All Impaired Loans < $100,000
|
$ | 870 | $ | - | $ | 870 | $ | - | ||||||||
|
●
|
Interest rate reduction: A reduction of the stated interest rate to a nonmarket rate for the remaining original life of the debt. The Company also may grant interest rate concessions for a limited timeframe on a case by case basis.
|
|
●
|
Amortization or maturity date change beyond what the collateral supports, including any of the following:
|
|
(1)
|
Lengthens the amortization period of the amortized principal beyond market terms. This concession reduces the minimum monthly payment and increases the amount of the balloon payment at the end of the term of the loan. Principal is generally not forgiven.
|
|
(2)
|
Reduces the amount of loan principal to be amortized. This concession also reduces the minimum monthly payment and increases the amount of the balloon payment at the end of the term of the loan. Principal is generally not forgiven.
|
|
(3)
|
Extends the maturity date or dates of the debt beyond what the collateral supports. This concession generally applies to loans without a balloon payment at the end of the term of the loan. In addition, there may be instances where renewing loans potentially require non-market terms and would then be reclassified as TDRs.
|
|
●
|
Other: A concession that is not categorized as one of the concessions described above. These concessions include, but are not limited to: principal forgiveness, collateral concessions, covenant concessions, and reduction of accrued interest. Principal forgiveness may result from any TDR modification of any concession type.
|
|
June 30, 2013
|
||||||||||||||||
|
Interest
|
Total
|
|||||||||||||||
|
($ in thousands)
|
Only
|
Term
|
Combination
|
Modification
|
||||||||||||
|
Residential Real Estate
|
$ | - | $ | 14 | $ | - | $ | 14 | ||||||||
|
Consumer
|
- | 12 | - | 12 | ||||||||||||
|
Total Modifications
|
$ | - | $ | 26 | $ | - | $ | 26 | ||||||||
|
The loans described above increased the ALLL by $13,000 in the six month period ending June 30, 2013.
|
|
June 30, 2012
|
||||||||||||||||
|
Interest
|
Total
|
|||||||||||||||
|
($ in thousands)
|
Only
|
Term
|
Combination
|
Modification
|
||||||||||||
|
Residential Real Estate
|
$ | - | $ | 82 | $ | 192 | $ | 274 | ||||||||
|
Consumer
|
- | - | - | - | ||||||||||||
|
Total Modifications
|
$ | - | $ | 82 | $ | 192 | $ | 274 | ||||||||
|
The loans described above increased the ALLL by $64,000 in the six month period ending June 30, 2012.
|
|
Number of
|
Recorded
|
|||||||
|
Contracts
|
Balance
|
|||||||
|
Residential Real Estate
|
4 | $ | 194 | |||||
|
Consumer
|
- | - | ||||||
| 4 | $ | 194 | ||||||
|
As of and for the three months ended June 30, 2013
|
||||||||||||||||||||||||
|
Data
|
Total
|
Intersegment
|
Consolidated
|
|||||||||||||||||||||
|
Income statement information ($'s in thousands)
|
Banking
|
Processing
|
Other
|
Segments
|
Elimination
|
Totals
|
||||||||||||||||||
|
Net interest income (expense)
|
$ | 5,701 | $ | (12 | ) | $ | (338 | ) | $ | 5,351 | $ | (1 | ) | $ | 5,350 | |||||||||
|
Other revenue - external customers
|
3,396 | 457 | - | 3,853 | - | 3,853 | ||||||||||||||||||
|
Other revenue - other segments
|
71 | 243 | - | 314 | (347 | ) | (33 | ) | ||||||||||||||||
|
Total revenue
|
9,168 | 688 | (338 | ) | 9,518 | (348 | ) | 9,170 | ||||||||||||||||
|
Non-interest expense
|
6,445 | 703 | 244 | 7,392 | (312 | ) | 7,080 | |||||||||||||||||
|
Significant non-cash items:
|
||||||||||||||||||||||||
|
Depreciation and amortization
|
184 | 29 | 1 | 214 | - | 214 | ||||||||||||||||||
| . | ||||||||||||||||||||||||
|
Provision for loan losses
|
200 | - | - | 200 | - | 200 | ||||||||||||||||||
|
Income tax expense (benefit)
|
774 | (5 | ) | (198 | ) | 571 | - | 571 | ||||||||||||||||
|
Segment profit (loss)
|
$ | 1,749 | $ | (10 | ) | $ | (384 | ) | $ | 1,355 | $ | (36 | ) | $ | 1,319 | |||||||||
|
Balance sheet information
|
||||||||||||||||||||||||
|
Total assets
|
$ | 627,623 | $ | 2,180 | $ | 1,405 | $ | 631,208 | $ | 284 | $ | 631,492 | ||||||||||||
|
Goodwill and intangibles
|
$ | 17,266 | $ | - | $ | - | $ | 17,266 | $ | - | $ | 17,266 | ||||||||||||
|
Premises and equipment expenditures
|
$ | 553 | $ | - | $ | - | $ | 553 | $ | - | $ | 553 | ||||||||||||
|
As of and for the three months ended June 30, 2012
|
||||||||||||||||||||||||
|
Data
|
Total
|
Intersegment
|
Consolidated
|
|||||||||||||||||||||
|
Income statement information ($'s in thousands)
|
Banking
|
Processing
|
Other
|
Segments
|
Elimination
|
Totals
|
||||||||||||||||||
|
Net interest income (expense)
|
$ | 5,790 | $ | (69 | ) | $ | (419 | ) | $ | 5,302 | $ | (34 | ) | $ | 5,268 | |||||||||
|
Other revenue - external customers
|
2,662 | 578 | 9 | 3,249 | 3,249 | |||||||||||||||||||
|
Other revenue - other segments
|
80 | 251 | 60 | 391 | (432 | ) | (41 | ) | ||||||||||||||||
|
Total revenue
|
8,532 | 760 | (350 | ) | 8,942 | (466 | ) | 8,476 | ||||||||||||||||
|
Non-interest expense
|
6,083 | 842 | 369 | 7,294 | (423 | ) | 6,871 | |||||||||||||||||
|
Significant non-cash items:
|
||||||||||||||||||||||||
|
Depreciation and amortization
|
237 | 68 | 3 | 308 | - | 308 | ||||||||||||||||||
|
Provision for loan losses
|
200 | - | - | 200 | - | 200 | ||||||||||||||||||
|
Income tax expense (benefit)
|
667 | (28 | ) | (248 | ) | 391 | - | 391 | ||||||||||||||||
|
Segment profit (loss)
|
$ | 1,582 | $ | (54 | ) | $ | (471 | ) | $ | 1,057 | $ | (43 | ) | $ | 1,014 | |||||||||
|
Balance sheet information
|
||||||||||||||||||||||||
|
Total assets
|
$ | 626,889 | $ | 2,684 | $ | 7,066 | $ | 636,639 | $ | (4,108 | ) | $ | 632,531 | |||||||||||
|
Goodwill and intangibles
|
$ | 17,887 | $ | - | $ | - | $ | 17,887 | $ | - | $ | 17,887 | ||||||||||||
|
Premises and equipment expenditures
|
$ | 184 | $ | - | $ | - | $ | 184 | $ | - | $ | 184 | ||||||||||||
|
As of and for the six months ended June 30, 2013
|
||||||||||||||||||||||||
|
Data
|
Total
|
Intersegment
|
Consolidated
|
|||||||||||||||||||||
|
Income statement information ($'s in thousands)
|
Banking
|
Processing
|
Other
|
Segments
|
Elimination
|
Totals
|
||||||||||||||||||
|
Net interest income (expense)
|
$ | 11,409 | $ | (26 | ) | $ | (741 | ) | $ | 10,642 | $ | - | $ | 10,642 | ||||||||||
|
Non-interest income - external
|
||||||||||||||||||||||||
|
customers
|
6,560 | 872 | - | 7,432 | 7,432 | |||||||||||||||||||
|
Non-interest income - other segments
|
168 | 582 | 21 | 771 | (816 | ) | (45 | ) | ||||||||||||||||
|
Total revenue
|
18,137 | 1,428 | (720 | ) | 18,845 | (816 | ) | 18,029 | ||||||||||||||||
|
Non-interest expense
|
12,577 | 1,406 | 516 | 14,499 | (749 | ) | 13,750 | |||||||||||||||||
|
Significant non-cash items:
|
||||||||||||||||||||||||
|
Depreciation and amortization
|
434 | 64 | 3 | 501 | - | 501 | ||||||||||||||||||
|
Provision for loan losses
|
499 | - | - | 499 | - | 499 | ||||||||||||||||||
|
Income tax expense (benefit)
|
1,556 | 7 | (420 | ) | 1,143 | - | 1,143 | |||||||||||||||||
|
Segment profit (loss)
|
$ | 3,505 | $ | 15 | $ | (816 | ) | $ | 2,704 | $ | (67 | ) | $ | 2,637 | ||||||||||
|
Balance sheet information
|
||||||||||||||||||||||||
|
Total assets
|
$ | 627,623 | $ | 2,180 | $ | 1,405 | $ | 631,208 | $ | 284 | $ | 631,492 | ||||||||||||
|
Goodwill and intangibles
|
$ | 17,266 | $ | - | $ | - | $ | 17,266 | $ | - | $ | 17,266 | ||||||||||||
|
Premises and equipment expenditures
|
$ | 553 | $ | - | $ | - | $ | 553 | $ | - | $ | 553 | ||||||||||||
|
As of and for the six months ended June 30, 2012
|
||||||||||||||||||||||||
|
Data
|
Total
|
Intersegment
|
Consolidated
|
|||||||||||||||||||||
|
Income statement information ($'s in thousands)
|
Banking
|
Processing
|
Other
|
Segments
|
Elimination
|
Totals
|
||||||||||||||||||
|
Net interest income (expense)
|
$ | 11,291 | $ | (82 | ) | $ | (1,032 | ) | $ | 10,177 | $ | (34 | ) | $ | 10,143 | |||||||||
|
Non-interest income - external
|
||||||||||||||||||||||||
|
customers
|
5,625 | 1,198 | 26 | 6,849 | 6,849 | |||||||||||||||||||
|
Non-interest income - other segments
|
160 | 1,065 | 114 | 1,339 | (1,399 | ) | (60 | ) | ||||||||||||||||
|
Total revenue
|
17,076 | 2,181 | (892 | ) | 18,365 | (1,433 | ) | 16,932 | ||||||||||||||||
|
Non-interest expense
|
12,530 | 1,725 | 664 | 14,919 | (1,372 | ) | 13,547 | |||||||||||||||||
|
Significant non-cash items:
|
||||||||||||||||||||||||
|
Depreciation and amortization
|
462 | 174 | 6 | 642 | - | 642 | ||||||||||||||||||
|
Provision for loan losses
|
650 | - | - | 650 | - | 650 | ||||||||||||||||||
|
Income tax expense (benefit)
|
1,132 | 155 | (538 | ) | 749 | - | 749 | |||||||||||||||||
|
Segment profit (loss)
|
$ | 2,764 | $ | 301 | $ | (1,018 | ) | $ | 2,047 | $ | (61 | ) | $ | 1,986 | ||||||||||
|
Balance sheet information
|
||||||||||||||||||||||||
|
Total assets
|
$ | 626,889 | $ | 2,684 | $ | 7,066 | $ | 636,639 | $ | (4,108 | ) | $ | 632,531 | |||||||||||
|
Goodwill and intangibles
|
$ | 17,887 | $ | - | $ | - | $ | 17,887 | $ | - | $ | 17,887 | ||||||||||||
|
Premises and equipment expenditures
|
$ | 953 | $ | 2 | $ | - | $ | 955 | $ | - | $ | 955 | ||||||||||||
|
($ in thousands)
|
Asset Derivatives
|
Liability Derivatives
|
|||||||
|
June 30, 2013
|
June 30, 2013
|
||||||||
|
Derivatives not designated
|
Balance Sheet
|
Fair |
Balance Sheet
|
Fair | |||||
|
as hedging instruments:
|
Location
|
Value |
Location
|
Value | |||||
|
Interest rate contracts
|
Other Assets
|
$ |
104
|
Other Liabilities
|
$ |
104
|
|||
|
Asset Derivatives
|
Liability Derivatives
|
||||||||
|
December 31, 2012
|
December 31, 2012
|
||||||||
|
Derivatives not designated
|
Balance Sheet
|
Fair |
Balance Sheet
|
Fair | |||||
|
as hedging instruments:
|
Location
|
Value |
Location
|
Value | |||||
|
Interest rate contracts
|
Other Assets
|
$ |
254
|
Other Liabilities
|
$ |
254
|
|||
|
|
Level 1
|
Quoted prices in active markets for identical assets or liabilities
|
|
|
Level 2
|
Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities
|
|
|
Level 3
|
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities
|
|
($'s in thousands)
|
Fair Values at
|
Fair Value Measurements Using:
|
||||||||||||||
|
Description
|
6/30/2013
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
Available-for-Sale Securities:
|
||||||||||||||||
|
U.S. Treasury and Government Agencies
|
$ | 16,077 | $ | - | $ | 16,077 | $ | - | ||||||||
|
Mortgage-backed securities
|
56,722 | - | 56,722 | - | ||||||||||||
|
State and political subdivisions
|
19,522 | - | 19,522 | - | ||||||||||||
|
Money Market Mutual Fund
|
3,035 | 3,035 | - | - | ||||||||||||
|
Equity securities
|
23 | - | 23 | - | ||||||||||||
|
Interest rate contracts
|
104 | - | 104 | - | ||||||||||||
|
($'s in thousands)
|
Fair Values at
|
Fair Value Measurements Using:
|
||||||||||||||
|
Description
|
12/31/2012
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
Available-for-Sale Securities:
|
||||||||||||||||
|
U.S. Treasury and Government Agencies
|
$ | 14,511 | $ | - | $ | 14,511 | $ | - | ||||||||
|
Mortgage-backed securities
|
63,764 | - | 63,764 | - | ||||||||||||
|
State and political subdivisions
|
18,249 | - | 18,249 | - | ||||||||||||
|
Money Market Mutual Fund
|
2,155 | 2,155 | - | - | ||||||||||||
|
Equity securities
|
23 | - | 23 | - | ||||||||||||
|
Interest rate contracts
|
254 | - | 254 | - | ||||||||||||
|
($'s in thousands)
|
Fair Values at
|
Fair Value Measurements Using:
|
||||||||||||||
|
Description
|
6/30/2013
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
Impaired loans
|
$ | 1,677 | $ | - | $ | - | $ | 1,677 | ||||||||
|
Mortgage servicing rights
|
2,234 | - | - | 2,234 | ||||||||||||
|
Foreclosed assets
|
84 | - | - | 84 | ||||||||||||
|
($'s in thousands)
|
Fair Values at
|
Fair Value Measurements Using:
|
||||||||||||||
|
Description
|
12/31/2012
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
Impaired loans
|
$ | 2,227 | $ | - | $ | - | $ | 2,227 | ||||||||
|
Mortgage servicing rights
|
2,667 | - | - | 2,667 | ||||||||||||
|
Foreclosed assets
|
950 | - | - | 950 | ||||||||||||
|
Fair Value at
|
Valuation
|
Range (Weighted
|
|||||||||
|
($'s in thousands)
|
6/30/2013
|
Technique
|
Unobservable Inputs
|
Average)
|
|||||||
|
Collateral-dependent
impaired loans
|
$ | 1,677 |
Market comparable
properties
|
Comparability adjustments (%)
|
Not available
|
||||||
|
Mortgage servicing rights
|
2,234 |
Discounted cash flow
|
Discount Rate
|
9.75 | % | ||||||
|
Constant prepayment rate
|
9.80 | % | |||||||||
|
P&I earnings credit
|
0.19 | % | |||||||||
|
T&I earnings credit
|
1.06 | % | |||||||||
|
Inflation for cost of servicing
|
1.50 | % | |||||||||
|
Foreclosed assets
|
84 |
Market comparable
properties
|
Marketability discount
|
10.00 | % | ||||||
|
Fair Value at
|
Valuation
|
Range (Weighted
|
|||||||||
|
($'s in thousands)
|
12/31/2012
|
Technique
|
Unobservable Inputs
|
Average)
|
|||||||
|
Collateral-dependent
impaired loans
|
$ | 2,227 |
Market comparable
properties
|
Comparability adjustments (%)
|
Not available
|
||||||
|
Mortgage servicing rights
|
2,667 |
Discounted cash flow
|
Discount Rate
|
8.50 | % | ||||||
|
Constant prepayment rate
|
15.60 | % | |||||||||
|
P&I earnings credit
|
0.21 | % | |||||||||
|
T&I earnings credit
|
0.81 | % | |||||||||
|
Inflation for cost of servicing
|
1.50 | % | |||||||||
|
Foreclosed assets
|
950 |
Market comparable
properties
|
Marketability discount
|
10.00 | % | ||||||
|
June 30, 2013
|
Carrying
|
Fair Value Measurements Using
|
||||||||||||||
|
($'s in thousands)
|
Amount
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
|
Financial assets
|
||||||||||||||||
|
Cash and cash equivalents
|
$ | 10,750 | $ | 10,750 | $ | - | $ | - | ||||||||
|
Loans held for sale
|
10,715 | - | 10,985 | - | ||||||||||||
|
Loans, net of allowance for loan losses
|
457,022 | - | - | 460,308 | ||||||||||||
|
Federal Reserve and FHLB Bank stock
|
3,748 | - | 3,748 | - | ||||||||||||
|
Mortgage Servicing Rights
|
4,613 | - | - | 5,544 | ||||||||||||
|
Accrued interest receivable
|
1,575 | - | 1,575 | - | ||||||||||||
|
Financial liabilities
|
||||||||||||||||
|
Deposits
|
$ | 511,378 | $ | - | $ | 514,112 | $ | - | ||||||||
|
Notes payable
|
1,148 | - | 1,168 | - | ||||||||||||
|
FHLB advances
|
30,000 | - | 29,983 | - | ||||||||||||
|
Short-term borrowings
|
9,314 | - | 9,314 | - | ||||||||||||
|
Trust preferred securities
|
20,620 | - | 13,313 | - | ||||||||||||
|
Accrued interest payable
|
715 | - | 715 | - | ||||||||||||
|
December 31, 2012
|
Carrying
|
Fair Value Measurements Using
|
||||||||||||||
|
($'s in thousands)
|
Amount
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
|
Financial assets
|
||||||||||||||||
|
Cash and cash equivalents
|
$ | 19,144 | $ | 19,144 | $ | - | $ | - | ||||||||
|
Loans held for sale
|
6,147 | - | 6,350 | - | ||||||||||||
|
Loans, net of allowance for loan losses
|
456,578 | - | - | 462,773 | ||||||||||||
|
Federal Reserve and FHLB Bank stock
|
3,748 | - | 3,748 | - | ||||||||||||
|
Mortgage Servicing Rights
|
3,775 | - | - | 4,329 | ||||||||||||
|
Accrued interest receivable
|
1,235 | - | 1,235 | - | ||||||||||||
|
Financial liabilities
|
||||||||||||||||
|
Deposits
|
$ | 527,001 | $ | - | $ | 530,097 | $ | - | ||||||||
|
Notes payable
|
1,702 | - | 1,731 | - | ||||||||||||
|
FHLB advances
|
21,000 | - | 21,274 | - | ||||||||||||
|
Short-term borrowings
|
10,333 | - | 10,333 | - | ||||||||||||
|
Trust preferred securities
|
20,620 | - | 7,353 | - | ||||||||||||
|
Accrued interest payable
|
138 | - | 138 | - | ||||||||||||
|
●
|
the CFPB has been formed with broad powers to adopt and enforce consumer protection regulations;
|
|
●
|
the federal law prohibiting the payment of interest on commercial demand deposit accounts was eliminated effective July 21, 2011;
|
|
●
|
the standard maximum amount of deposit insurance per customer was permanently increased to $250,000;
|
|
●
|
the assessment base for determining deposit insurance premiums has been expanded from domestic deposits to average assets minus average tangible equity; and
|
|
●
|
public companies in all industries are required to provide shareholders the opportunity to cast a non-binding advisory vote on executive compensation.
|
|
●
|
new capital regulations for bank holding companies will be adopted, which may impose stricter requirements, and any new trust preferred securities issued after May 19, 2010 will no longer constitute Tier I capital; and
|
|
●
|
new corporate governance requirements applicable generally to all public companies in all industries will require new compensation practices and disclosure requirements, including requiring companies to “claw back” incentive compensation under certain circumstances, to consider the independence of compensation advisors and to make additional disclosures in proxy statements with respect to compensation matters.
|
|
Asset Quality Review – For the Period Ended
($’s in Thousands)
|
June 30,
2013
|
December 31,
2012
|
June 30,
2012
|
|||||||||
|
Net charge-offs
|
$ | 179 | $ | 1,068 | $ | 190 | ||||||
|
Nonaccruing loans
|
4,386 | 5,305 | 5,315 | |||||||||
|
Accruing Trouble Debt Restructures
|
1,262 | 1,258 | 1,837 | |||||||||
|
Nonaccruing and restructured loans
|
5,648 | 6,563 | 7,152 | |||||||||
|
OREO / OAO
|
1,955 | 2,367 | 1,708 | |||||||||
|
Nonperforming assets
|
7,603 | 8,930 | 8,860 | |||||||||
|
Nonperforming assets/Total assets
|
1.20 | % | 1.40 | % | 1.40 | % | ||||||
|
Allowance for loan losses/Total loans
|
1.51 | % | 1.47 | % | 1.46 | % | ||||||
|
Allowance for loan losses/Nonperforming loans
|
124.2 | % | 103.8 | % | 92.5 | % | ||||||
|
Actual
|
Minimum Required
For Capital
Adequacy Purposes
|
Minimum Required
To Be Well Capitalized
Under Prompt Corrective
Action Regulations
|
||||||||||||||||||||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
|
Total capital (to risk weighted assets)
|
||||||||||||||||||||||||
|
Consolidated
|
$ | 62,263 | 13.1 | % | $ | 38,143 | 8.0 | % | $ | - | N/A | |||||||||||||
|
State Bank
|
$ | 58,965 | 12.4 | % | 38,131 | 8.0 | % | $ | 47,664 | 10.0 | % | |||||||||||||
|
June 30, 2013
Economic Value of Equity
($’s in thousands)
|
||||||||||||
|
Change in Rates
|
$ Amount
|
$ Change
|
% Change
|
|||||||||
|
+400 basis points
|
102,586 | 12,049 | 13.31 | |||||||||
|
+300 basis points
|
101,304 | 10,767 | 11.89 | |||||||||
|
+200 basis points
|
99,195 | 8,658 | 9.56 | |||||||||
|
+100 basis points
|
95,772 | 5,235 | 5.78 | |||||||||
|
Base Case
|
90,537 | - | - | |||||||||
|
-100 basis points
|
83,647 | (6,890 | ) | (7.61 | ) | |||||||
|
December 31, 2012
Economic Value of Equity
($’s in thousands)
|
||||||||||||
|
Change in Rates
|
$ Amount
|
$ Change
|
% Change
|
|||||||||
|
+400 basis points
|
95,056 | 14,010 | 14.12 | |||||||||
|
+300 basis points
|
92,811 | 12,648 | 12.75 | |||||||||
|
+200 basis points
|
89,642 | 10,362 | 10.44 | |||||||||
|
+100 basis points
|
84,980 | 6,583 | 6.63 | |||||||||
|
Base Case
|
77,514 | - | - | |||||||||
|
-100 basis points
|
68,231 | (9,283 | ) | (11.98 | ) | |||||||
|
●
|
information required to be disclosed by the Company in this Quarterly Report on Form 10-Q and other reports which the Company files or submits under the Exchange Act would be accumulated and communicated to the Company’s management, including its principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure;
|
|
●
|
information required to be disclosed by the Company in this Quarterly Report on Form 10-Q and other reports which the Company files or submits under the Exchange Act would be recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms; and
|
|
●
|
the Company’s disclosure controls and procedures were effective as of the end of the quarterly period covered by this Quarterly Report on Form 10-Q.
|
|
(a)
|
Not applicable
|
|
(b)
|
Not applicable
|
|
(c)
|
Repurchases of Common Shares:
The Company did not have any repurchases of common shares during the three or six months ended June 30, 2013.
|
|
31.1
|
– Rule 13a-14(a)/15d-14(a) Certification (Principal Executive Officer)
|
|
31.2
|
– Rule 13a-14(a)/15d-14(a) Certification (Principal Financial Officer)
|
|
32.1
|
– Section 1350 Certification (Principal Executive Officer)
|
|
32.2
|
– Section 1350 Certification (Principal Financial Officer)
|
| SB FINANCIAL GROUP, INC. | |||
| Date: August 8, 2013 |
By
|
/s/ Mark A. Klein | |
| Mark A. Klein | |||
|
President & Chief Executive Officer
|
|||
|
By
|
/s/ Anthony V. Cosentino | ||
|
Anthony V. Cosentino
Executive Vice President &
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 |
|---|