These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the quarterly period ended September 30, 2012
|
|
|
|
|
|
or
|
|
|
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from __________ to __________
|
|
IOWA
|
42-1230603
|
|
(State of Incorporation)
|
(I.R.S. Employer Identification No.)
|
|
Large accelerated filer
|
o
|
|
Accelerated filer
|
x
|
|
|
Non-accelerated filer
|
o
|
|
Smaller reporting company
|
o
|
|
|
|
|
Page
|
|
PART I.
|
|
|
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
PART II.
|
|
|
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
Item 1A.
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
Item 5.
|
||
|
|
|
|
|
Item 6.
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
West Bancorporation, Inc. and Subsidiary
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
(unaudited)
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
(dollars in thousands)
|
|
September 30, 2012
|
|
December 31, 2011
|
||||
|
ASSETS
|
|
|
|
|
||||
|
Cash and due from banks
|
|
$
|
37,707
|
|
|
$
|
35,772
|
|
|
Federal funds sold and other short-term investments
|
|
4,120
|
|
|
51,332
|
|
||
|
Cash and cash equivalents
|
|
41,827
|
|
|
87,104
|
|
||
|
Securities available for sale
|
|
311,083
|
|
|
283,145
|
|
||
|
Federal Home Loan Bank stock, at cost
|
|
11,667
|
|
|
11,352
|
|
||
|
Loans held for sale
|
|
6,471
|
|
|
4,089
|
|
||
|
Loans
|
|
854,205
|
|
|
838,959
|
|
||
|
Allowance for loan losses
|
|
(15,637
|
)
|
|
(16,778
|
)
|
||
|
Loans, net
|
|
838,568
|
|
|
822,181
|
|
||
|
Premises and equipment, net
|
|
5,551
|
|
|
5,396
|
|
||
|
Accrued interest receivable
|
|
4,423
|
|
|
4,183
|
|
||
|
Bank-owned life insurance
|
|
25,563
|
|
|
25,724
|
|
||
|
Other real estate owned
|
|
8,894
|
|
|
10,967
|
|
||
|
Deferred tax assets
|
|
6,625
|
|
|
8,409
|
|
||
|
Other assets
|
|
7,294
|
|
|
6,974
|
|
||
|
Total assets
|
|
$
|
1,267,966
|
|
|
$
|
1,269,524
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
||||
|
LIABILITIES
|
|
|
|
|
||||
|
Deposits:
|
|
|
|
|
||||
|
Noninterest-bearing demand
|
|
$
|
291,497
|
|
|
$
|
268,887
|
|
|
Interest-bearing demand
|
|
151,686
|
|
|
158,141
|
|
||
|
Savings
|
|
316,931
|
|
|
343,312
|
|
||
|
Time of $100,000 or more
|
|
88,957
|
|
|
98,743
|
|
||
|
Other time
|
|
79,855
|
|
|
88,290
|
|
||
|
Total deposits
|
|
928,926
|
|
|
957,373
|
|
||
|
Federal funds purchased and securities sold under agreements to repurchase
|
|
73,084
|
|
|
55,841
|
|
||
|
Subordinated notes
|
|
20,619
|
|
|
20,619
|
|
||
|
Federal Home Loan Bank advances
|
|
105,000
|
|
|
105,000
|
|
||
|
Accrued expenses and other liabilities
|
|
7,694
|
|
|
7,240
|
|
||
|
Total liabilities
|
|
1,135,323
|
|
|
1,146,073
|
|
||
|
STOCKHOLDERS' EQUITY
|
|
|
|
|
||||
|
Preferred stock, $0.01 par value; authorized 50,000,000 shares; no shares issued
|
|
|
|
|
||||
|
and outstanding at September 30, 2012, and December 31, 2011
|
|
—
|
|
|
—
|
|
||
|
Common stock, no par value; authorized 50,000,000 shares; 17,403,882
|
|
|
|
|
||||
|
shares issued and outstanding at September 30, 2012, and December 31, 2011
|
|
3,000
|
|
|
3,000
|
|
||
|
Additional paid-in capital
|
|
33,742
|
|
|
33,687
|
|
||
|
Retained earnings
|
|
93,697
|
|
|
86,110
|
|
||
|
Accumulated other comprehensive income
|
|
2,204
|
|
|
654
|
|
||
|
Total stockholders' equity
|
|
132,643
|
|
|
123,451
|
|
||
|
Total liabilities and stockholders' equity
|
|
$
|
1,267,966
|
|
|
$
|
1,269,524
|
|
|
West Bancorporation, Inc. and Subsidiary
|
|
|
|
|
|
|
|
|
||||||||
|
Consolidated Income Statements
|
|
|
|
|
|
|
|
|
||||||||
|
(unaudited)
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(dollars in thousands, except per share data)
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
Interest income:
|
|
|
|
|
|
|
|
|
||||||||
|
Loans, including fees
|
|
$
|
10,928
|
|
|
$
|
11,674
|
|
|
$
|
33,324
|
|
|
$
|
35,101
|
|
|
Securities:
|
|
|
|
|
|
|
|
|
||||||||
|
Taxable securities
|
|
1,118
|
|
|
1,043
|
|
|
3,217
|
|
|
3,283
|
|
||||
|
Tax-exempt securities
|
|
471
|
|
|
549
|
|
|
1,485
|
|
|
1,723
|
|
||||
|
Federal funds sold and other short-term
|
|
|
|
|
|
|
|
|
||||||||
|
investments
|
|
36
|
|
|
43
|
|
|
129
|
|
|
170
|
|
||||
|
Total interest income
|
|
12,553
|
|
|
13,309
|
|
|
38,155
|
|
|
40,277
|
|
||||
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Demand deposits
|
|
203
|
|
|
480
|
|
|
792
|
|
|
1,309
|
|
||||
|
Savings deposits
|
|
251
|
|
|
275
|
|
|
840
|
|
|
863
|
|
||||
|
Time deposits
|
|
600
|
|
|
980
|
|
|
1,972
|
|
|
3,171
|
|
||||
|
Federal funds purchased and securities sold under
|
|
|
|
|
|
|
|
|
||||||||
|
agreements to repurchase
|
|
23
|
|
|
42
|
|
|
89
|
|
|
131
|
|
||||
|
Subordinated notes
|
|
189
|
|
|
177
|
|
|
568
|
|
|
531
|
|
||||
|
Long-term borrowings
|
|
1,030
|
|
|
1,030
|
|
|
3,068
|
|
|
3,057
|
|
||||
|
Total interest expense
|
|
2,296
|
|
|
2,984
|
|
|
7,329
|
|
|
9,062
|
|
||||
|
Net interest income
|
|
10,257
|
|
|
10,325
|
|
|
30,826
|
|
|
31,215
|
|
||||
|
Provision for loan losses
|
|
300
|
|
|
—
|
|
|
300
|
|
|
950
|
|
||||
|
Net interest income after provision for loan
|
|
|
|
|
|
|
|
|
||||||||
|
losses
|
|
9,957
|
|
|
10,325
|
|
|
30,526
|
|
|
30,265
|
|
||||
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Service charges on deposit accounts
|
|
768
|
|
|
864
|
|
|
2,236
|
|
|
2,419
|
|
||||
|
Debit card usage fees
|
|
403
|
|
|
368
|
|
|
1,193
|
|
|
1,093
|
|
||||
|
Trust services
|
|
201
|
|
|
175
|
|
|
595
|
|
|
601
|
|
||||
|
Gains and fees on sales of residential mortgages
|
|
816
|
|
|
358
|
|
|
2,144
|
|
|
814
|
|
||||
|
Increase in cash value of bank-owned life
|
|
|
|
|
|
|
|
|
||||||||
|
insurance
|
|
181
|
|
|
223
|
|
|
571
|
|
|
667
|
|
||||
|
Gain from bank-owned life insurance
|
|
—
|
|
|
—
|
|
|
841
|
|
|
637
|
|
||||
|
Investment securities impairment losses
|
|
(6
|
)
|
|
(22
|
)
|
|
(179
|
)
|
|
(22
|
)
|
||||
|
Realized investment securities gains, net
|
|
—
|
|
|
—
|
|
|
246
|
|
|
—
|
|
||||
|
Other income
|
|
185
|
|
|
245
|
|
|
648
|
|
|
789
|
|
||||
|
Total noninterest income
|
|
2,548
|
|
|
2,211
|
|
|
8,295
|
|
|
6,998
|
|
||||
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Salaries and employee benefits
|
|
3,686
|
|
|
3,373
|
|
|
10,893
|
|
|
9,598
|
|
||||
|
Occupancy
|
|
880
|
|
|
841
|
|
|
2,612
|
|
|
2,478
|
|
||||
|
Data processing
|
|
576
|
|
|
500
|
|
|
1,582
|
|
|
1,430
|
|
||||
|
FDIC insurance expense
|
|
183
|
|
|
216
|
|
|
516
|
|
|
1,111
|
|
||||
|
Other real estate owned expense
|
|
240
|
|
|
1,650
|
|
|
1,228
|
|
|
1,930
|
|
||||
|
Professional fees
|
|
276
|
|
|
297
|
|
|
855
|
|
|
756
|
|
||||
|
Consulting fees
|
|
191
|
|
|
98
|
|
|
498
|
|
|
198
|
|
||||
|
Other expenses
|
|
1,072
|
|
|
1,343
|
|
|
3,598
|
|
|
3,669
|
|
||||
|
Total noninterest expense
|
|
7,104
|
|
|
8,318
|
|
|
21,782
|
|
|
21,170
|
|
||||
|
Income before income taxes
|
|
5,401
|
|
|
4,218
|
|
|
17,039
|
|
|
16,093
|
|
||||
|
Income taxes
|
|
1,649
|
|
|
1,135
|
|
|
4,927
|
|
|
4,557
|
|
||||
|
Net income
|
|
3,752
|
|
|
3,083
|
|
|
12,112
|
|
|
11,536
|
|
||||
|
Preferred stock dividends and accretion of discount
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,387
|
)
|
||||
|
Net income available to common
|
|
|
|
|
|
|
|
|
||||||||
|
stockholders
|
|
$
|
3,752
|
|
|
$
|
3,083
|
|
|
$
|
12,112
|
|
|
$
|
9,149
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per common share
|
|
$
|
0.22
|
|
|
$
|
0.18
|
|
|
$
|
0.70
|
|
|
$
|
0.53
|
|
|
Diluted earnings per common share
|
|
$
|
0.22
|
|
|
$
|
0.18
|
|
|
$
|
0.69
|
|
|
$
|
0.53
|
|
|
Cash dividends declared per common share
|
|
$
|
0.10
|
|
|
$
|
0.05
|
|
|
$
|
0.26
|
|
|
$
|
0.10
|
|
|
West Bancorporation, Inc. and Subsidiary
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||||
|
(unaudited)
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(dollars in thousands)
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
Net income
|
|
$
|
3,752
|
|
|
$
|
3,083
|
|
|
$
|
12,112
|
|
|
$
|
11,536
|
|
|
Other comprehensive income, before tax:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Unrealized gains (losses) on securities for which a
|
|
|
|
|
|
|
|
|
|
|
||||||
|
portion of an other than temporary impairment has
|
|
|
|
|
|
|
|
|
||||||||
|
been recorded in earnings before tax:
|
|
|
|
|
|
|
|
|
||||||||
|
Unrealized holding gains (losses) arising during
|
|
|
|
|
|
|
|
|
||||||||
|
the period
|
|
139
|
|
|
(225
|
)
|
|
31
|
|
|
18
|
|
||||
|
Less: reclassification adjustment for impairment
|
|
|
|
|
|
|
|
|
||||||||
|
losses realized in net income
|
|
6
|
|
|
22
|
|
|
179
|
|
|
22
|
|
||||
|
Net unrealized gains (losses) on securities with
|
|
|
|
|
|
|
|
|
||||||||
|
other than temporary impairment before tax
|
|
|
|
|
|
|
|
|
||||||||
|
expense
|
|
145
|
|
|
(203
|
)
|
|
210
|
|
|
40
|
|
||||
|
Unrealized gains on securities without other than
|
|
|
|
|
|
|
|
|
|
|
||||||
|
temporary impairment before tax:
|
|
|
|
|
|
|
|
|
||||||||
|
Unrealized holding gains arising during the period
|
|
758
|
|
|
902
|
|
|
2,536
|
|
|
5,604
|
|
||||
|
Less: reclassification adjustment for net gains
|
|
|
|
|
|
|
|
|
||||||||
|
realized in net income
|
|
—
|
|
|
—
|
|
|
(246
|
)
|
|
—
|
|
||||
|
Net unrealized gains on other securities
|
|
|
|
|
|
|
|
|
||||||||
|
before tax expense
|
|
758
|
|
|
902
|
|
|
2,290
|
|
|
5,604
|
|
||||
|
Other comprehensive income before tax
|
|
903
|
|
|
699
|
|
|
2,500
|
|
|
5,644
|
|
||||
|
Tax expense related to other comprehensive income
|
|
(343
|
)
|
|
(266
|
)
|
|
(950
|
)
|
|
(2,145
|
)
|
||||
|
Other comprehensive income, net of tax:
|
|
560
|
|
|
433
|
|
|
1,550
|
|
|
3,499
|
|
||||
|
Comprehensive income
|
|
$
|
4,312
|
|
|
$
|
3,516
|
|
|
$
|
13,662
|
|
|
$
|
15,035
|
|
|
West Bancorporation, Inc. and Subsidiary
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Consolidated Statements of Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
(dollars in thousands, except per share data)
|
|
Preferred
Stock
|
|
Common
Stock
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Total
|
||||||||||||
|
Balance, December 31, 2010
|
|
$
|
34,508
|
|
|
$
|
3,000
|
|
|
$
|
34,387
|
|
|
$
|
76,188
|
|
|
$
|
(2,647
|
)
|
|
$
|
145,436
|
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,536
|
|
|
—
|
|
|
11,536
|
|
||||||
|
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,499
|
|
|
3,499
|
|
||||||
|
Preferred stock discount accretion
|
|
1,492
|
|
|
—
|
|
|
—
|
|
|
(1,492
|
)
|
|
—
|
|
|
—
|
|
||||||
|
Redemption of preferred stock
|
|
(36,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(36,000
|
)
|
||||||
|
Repurchase of common stock warrant
|
|
—
|
|
|
—
|
|
|
(700
|
)
|
|
—
|
|
|
—
|
|
|
(700
|
)
|
||||||
|
Cash dividends declared, $0.10 per common share
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,740
|
)
|
|
—
|
|
|
(1,740
|
)
|
||||||
|
Preferred stock dividends declared
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(895
|
)
|
|
—
|
|
|
(895
|
)
|
||||||
|
Balance, September 30, 2011
|
|
$
|
—
|
|
|
$
|
3,000
|
|
|
$
|
33,687
|
|
|
$
|
83,597
|
|
|
$
|
852
|
|
|
$
|
121,136
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Balance, December 31, 2011
|
|
$
|
—
|
|
|
$
|
3,000
|
|
|
$
|
33,687
|
|
|
$
|
86,110
|
|
|
$
|
654
|
|
|
$
|
123,451
|
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,112
|
|
|
—
|
|
|
12,112
|
|
||||||
|
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,550
|
|
|
1,550
|
|
||||||
|
Cash dividends declared, $0.26 per common share
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,525
|
)
|
|
—
|
|
|
(4,525
|
)
|
||||||
|
Stock-based compensation costs
|
|
—
|
|
|
—
|
|
|
55
|
|
|
—
|
|
|
—
|
|
|
55
|
|
||||||
|
Balance, September 30, 2012
|
|
$
|
—
|
|
|
$
|
3,000
|
|
|
$
|
33,742
|
|
|
$
|
93,697
|
|
|
$
|
2,204
|
|
|
$
|
132,643
|
|
|
West Bancorporation, Inc. and Subsidiary
(unaudited)
|
||||||||
|
|
|
Nine Months Ended September 30,
|
||||||
|
(dollars in thousands)
|
|
2012
|
|
2011
|
||||
|
Cash Flows from Operating Activities:
|
|
|
|
|
||||
|
Net income
|
|
$
|
12,112
|
|
|
$
|
11,536
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
|
Provision for loan losses
|
|
300
|
|
|
950
|
|
||
|
Net amortization and accretion
|
|
3,238
|
|
|
2,216
|
|
||
|
(Gain) loss on disposition of premises and equipment
|
|
124
|
|
|
(10
|
)
|
||
|
Investment securities gains, net
|
|
(246
|
)
|
|
—
|
|
||
|
Investment securities impairment losses
|
|
179
|
|
|
22
|
|
||
|
Stock-based compensation
|
|
55
|
|
|
—
|
|
||
|
Gain on sale of loans
|
|
(1,773
|
)
|
|
(710
|
)
|
||
|
Proceeds from sales of loans held for sale
|
|
88,344
|
|
|
39,727
|
|
||
|
Originations of loans held for sale
|
|
(88,953
|
)
|
|
(37,937
|
)
|
||
|
Gain on sale of other real estate owned
|
|
(109
|
)
|
|
(361
|
)
|
||
|
Write-down of other real estate owned
|
|
1,203
|
|
|
2,211
|
|
||
|
Gain from bank-owned life insurance
|
|
(841
|
)
|
|
(637
|
)
|
||
|
Increase in value of bank-owned life insurance
|
|
(571
|
)
|
|
(667
|
)
|
||
|
Depreciation
|
|
515
|
|
|
448
|
|
||
|
Deferred income taxes
|
|
834
|
|
|
769
|
|
||
|
Change in assets and liabilities:
|
|
|
|
|
||||
|
(Increase) decrease in accrued interest receivable
|
|
(240
|
)
|
|
591
|
|
||
|
(Increase) decrease in other assets
|
|
(331
|
)
|
|
2,912
|
|
||
|
Increase (decrease) in accrued expenses and other liabilities
|
|
454
|
|
|
(445
|
)
|
||
|
Net cash provided by operating activities
|
|
14,294
|
|
|
20,615
|
|
||
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
||
|
Proceeds from sales, calls, and maturities of securities available for sale
|
|
66,533
|
|
|
68,004
|
|
||
|
Purchases of securities available for sale
|
|
(95,132
|
)
|
|
(55,156
|
)
|
||
|
Purchases of Federal Home Loan Bank stock
|
|
(1,642
|
)
|
|
(681
|
)
|
||
|
Proceeds from redemption of Federal Home Loan Bank stock
|
|
1,327
|
|
|
469
|
|
||
|
Net (increase) decrease in loans
|
|
(16,505
|
)
|
|
18,070
|
|
||
|
Net proceeds from sales of other real estate owned
|
|
798
|
|
|
6,300
|
|
||
|
Proceeds from sales of premises and equipment
|
|
—
|
|
|
51
|
|
||
|
Purchases of premises and equipment
|
|
(794
|
)
|
|
(591
|
)
|
||
|
Proceeds of principal and earnings from bank-owned life insurance
|
|
1,573
|
|
|
1,192
|
|
||
|
Net cash provided by (used in) investing activities
|
|
(43,842
|
)
|
|
37,658
|
|
||
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
||
|
Net decrease in deposits
|
|
(28,447
|
)
|
|
(53,533
|
)
|
||
|
Net increase in federal funds purchased and securities sold under agreements to repurchase
|
|
17,243
|
|
|
1,108
|
|
||
|
Net decrease in other short-term borrowings
|
|
—
|
|
|
(1,469
|
)
|
||
|
Common stock dividends paid
|
|
(4,525
|
)
|
|
(1,740
|
)
|
||
|
Preferred stock dividends paid
|
|
—
|
|
|
(1,120
|
)
|
||
|
Redemption of preferred stock
|
|
—
|
|
|
(36,000
|
)
|
||
|
Repurchase of common stock warrant
|
|
—
|
|
|
(700
|
)
|
||
|
Net cash used in financing activities
|
|
(15,729
|
)
|
|
(93,454
|
)
|
||
|
Net decrease in cash and cash equivalents
|
|
(45,277
|
)
|
|
(35,181
|
)
|
||
|
Cash and Cash Equivalents:
|
|
|
|
|
||||
|
Beginning
|
|
87,104
|
|
|
87,954
|
|
||
|
Ending
|
|
$
|
41,827
|
|
|
$
|
52,773
|
|
|
|
|
|
|
|
||||
|
West Bancorporation, Inc. and Subsidiary
Consolidated Statements of Cash Flows (continued)
(unaudited)
|
||||||||
|
|
|
Nine Months Ended September 30,
|
||||||
|
(dollars in thousands)
|
|
2012
|
|
2011
|
||||
|
Supplemental Disclosures of Cash Flow Information:
|
|
|
|
|
||||
|
Cash payments for:
|
|
|
|
|
||||
|
Interest
|
|
$
|
7,392
|
|
|
$
|
9,639
|
|
|
Income taxes
|
|
2,986
|
|
|
3,244
|
|
||
|
|
|
|
|
|
||||
|
Supplemental Disclosure of Noncash Investing and Financing Activities:
|
|
|
|
|
||||
|
Transfer of loans to other real estate owned
|
|
$
|
672
|
|
|
$
|
1,583
|
|
|
Sale of other real estate owned financed by issuance of a loan
|
|
800
|
|
|
620
|
|
||
|
|
September 30, 2012
|
||||||||||||||
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
(Losses)
|
|
Fair
Value
|
||||||||
|
U.S. government agencies and corporations
|
$
|
17,619
|
|
|
$
|
505
|
|
|
$
|
—
|
|
|
$
|
18,124
|
|
|
State and political subdivisions
|
54,820
|
|
|
2,746
|
|
|
(132
|
)
|
|
57,434
|
|
||||
|
Collateralized mortgage obligations
(1)
|
184,305
|
|
|
3,003
|
|
|
(182
|
)
|
|
187,126
|
|
||||
|
Mortgage-backed securities
(1)
|
39,501
|
|
|
1,518
|
|
|
—
|
|
|
41,019
|
|
||||
|
Trust preferred securities
|
5,934
|
|
|
—
|
|
|
(3,904
|
)
|
|
2,030
|
|
||||
|
Corporate notes and other investments
|
5,349
|
|
|
7
|
|
|
(6
|
)
|
|
5,350
|
|
||||
|
|
$
|
307,528
|
|
|
$
|
7,779
|
|
|
$
|
(4,224
|
)
|
|
$
|
311,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
December 31, 2011
|
||||||||||||||
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
(Losses)
|
|
Fair
Value
|
||||||||
|
U.S. government agencies and corporations
|
$
|
12,644
|
|
|
$
|
371
|
|
|
$
|
(12
|
)
|
|
$
|
13,003
|
|
|
State and political subdivisions
|
50,172
|
|
|
2,398
|
|
|
(53
|
)
|
|
52,517
|
|
||||
|
Collateralized mortgage obligations
(1)
|
173,438
|
|
|
2,301
|
|
|
(241
|
)
|
|
175,498
|
|
||||
|
Mortgage-backed securities
(1)
|
34,967
|
|
|
706
|
|
|
(37
|
)
|
|
35,636
|
|
||||
|
Trust preferred securities
|
6,105
|
|
|
—
|
|
|
(4,094
|
)
|
|
2,011
|
|
||||
|
Corporate notes and other investments
|
4,764
|
|
|
—
|
|
|
(284
|
)
|
|
4,480
|
|
||||
|
|
$
|
282,090
|
|
|
$
|
5,776
|
|
|
$
|
(4,721
|
)
|
|
$
|
283,145
|
|
|
(1)
|
All collateralized mortgage obligations and mortgage-backed securities consist of residential mortgage pass-through securities guaranteed by GNMA or issued by FNMA, and real estate mortgage investment conduits guaranteed by FHLMC or GNMA.
|
|
|
September 30, 2012
|
||||||
|
|
Amortized Cost
|
|
Fair Value
|
||||
|
Due in one year or less
|
$
|
936
|
|
|
$
|
941
|
|
|
Due after one year through five years
|
22,859
|
|
|
23,184
|
|
||
|
Due after five years through ten years
|
22,103
|
|
|
23,559
|
|
||
|
Due after ten years
|
36,831
|
|
|
34,262
|
|
||
|
|
82,729
|
|
|
81,946
|
|
||
|
Collateralized mortgage obligations and mortgage-backed securities
|
223,807
|
|
|
228,145
|
|
||
|
Equity securities
|
992
|
|
|
992
|
|
||
|
|
$
|
307,528
|
|
|
$
|
311,083
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
Proceeds from sales
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
16,121
|
|
|
$
|
—
|
|
|
Gross gains on sales
|
—
|
|
|
—
|
|
|
288
|
|
|
—
|
|
||||
|
Gross losses on sales
|
—
|
|
|
—
|
|
|
42
|
|
|
—
|
|
||||
|
|
September 30, 2012
|
||||||||||||||||||||||
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
|
|
Fair
Value
|
|
Gross
Unrealized
(Losses)
|
|
Fair
Value
|
|
Gross
Unrealized
(Losses)
|
|
Fair
Value
|
|
Gross
Unrealized
(Losses)
|
||||||||||||
|
State and political subdivisions
|
$
|
9,509
|
|
|
$
|
(124
|
)
|
|
$
|
304
|
|
|
$
|
(8
|
)
|
|
$
|
9,813
|
|
|
$
|
(132
|
)
|
|
Collateralized mortgage obligations
|
42,717
|
|
|
(182
|
)
|
|
—
|
|
|
—
|
|
|
42,717
|
|
|
(182
|
)
|
||||||
|
Trust preferred securities
|
—
|
|
|
—
|
|
|
2,030
|
|
|
(3,904
|
)
|
|
2,030
|
|
|
(3,904
|
)
|
||||||
|
Corporate notes and other investments
|
2,097
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
2,097
|
|
|
(6
|
)
|
||||||
|
|
$
|
54,323
|
|
|
$
|
(312
|
)
|
|
$
|
2,334
|
|
|
$
|
(3,912
|
)
|
|
$
|
56,657
|
|
|
$
|
(4,224
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
December 31, 2011
|
||||||||||||||||||||||
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
|
|
Fair
Value
|
|
Gross
Unrealized
(Losses)
|
|
Fair
Value
|
|
Gross
Unrealized
(Losses)
|
|
Fair
Value
|
|
Gross
Unrealized
(Losses)
|
||||||||||||
|
U.S. government agencies and
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
corporations
|
$
|
4,988
|
|
|
$
|
(12
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,988
|
|
|
$
|
(12
|
)
|
|
State and political subdivisions
|
—
|
|
|
—
|
|
|
3,090
|
|
|
(53
|
)
|
|
3,090
|
|
|
(53
|
)
|
||||||
|
Collateralized mortgage obligations
|
38,175
|
|
|
(241
|
)
|
|
—
|
|
|
—
|
|
|
38,175
|
|
|
(241
|
)
|
||||||
|
Mortgage-backed securities
|
17,898
|
|
|
(37
|
)
|
|
—
|
|
|
—
|
|
|
17,898
|
|
|
(37
|
)
|
||||||
|
Trust preferred securities
|
—
|
|
|
—
|
|
|
2,011
|
|
|
(4,094
|
)
|
|
2,011
|
|
|
(4,094
|
)
|
||||||
|
Corporate notes and other investments
|
—
|
|
|
—
|
|
|
3,708
|
|
|
(284
|
)
|
|
3,708
|
|
|
(284
|
)
|
||||||
|
|
$
|
61,061
|
|
|
$
|
(290
|
)
|
|
$
|
8,809
|
|
|
$
|
(4,431
|
)
|
|
$
|
69,870
|
|
|
$
|
(4,721
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
Balance at beginning of period
|
$
|
699
|
|
|
$
|
427
|
|
|
$
|
526
|
|
|
$
|
427
|
|
|
Current period credit loss recognized in earnings
|
6
|
|
|
22
|
|
|
179
|
|
|
22
|
|
||||
|
Reductions for securities sold during the period
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Reductions for securities where there is an intent to
|
|
|
|
|
|
|
|
||||||||
|
sell or requirement to sell
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Reductions for increases in cash flows expected to be
|
|
|
|
|
|
|
|
||||||||
|
collected
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Balance at end of period
|
$
|
705
|
|
|
$
|
449
|
|
|
$
|
705
|
|
|
$
|
449
|
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||
|
Commercial
|
$
|
257,857
|
|
|
$
|
255,702
|
|
|
Real estate:
|
|
|
|
||||
|
Construction, land, and land development
|
117,467
|
|
|
101,607
|
|
||
|
1-4 family residential first mortgages
|
51,920
|
|
|
63,218
|
|
||
|
Home equity
|
25,613
|
|
|
26,423
|
|
||
|
Commercial
|
395,208
|
|
|
386,137
|
|
||
|
Consumer and other loans
|
6,351
|
|
|
6,155
|
|
||
|
|
854,416
|
|
|
839,242
|
|
||
|
Net unamortized fees and costs
|
211
|
|
|
283
|
|
||
|
|
$
|
854,205
|
|
|
$
|
838,959
|
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||
|
Nonaccrual loans:
|
|
|
|
||||
|
Commercial
|
$
|
547
|
|
|
$
|
800
|
|
|
Real estate:
|
|
|
|
||||
|
Construction, land, and land development
|
3,356
|
|
|
4,220
|
|
||
|
1-4 family residential first mortgages
|
711
|
|
|
923
|
|
||
|
Home equity
|
310
|
|
|
—
|
|
||
|
Commercial
|
3,501
|
|
|
2,629
|
|
||
|
Consumer and other loans
|
—
|
|
|
—
|
|
||
|
Total nonaccrual loans
|
8,425
|
|
|
8,572
|
|
||
|
Loans past due 90 days and still accruing interest:
|
|
|
|
||||
|
Commercial
|
—
|
|
|
—
|
|
||
|
Real estate:
|
|
|
|
||||
|
Construction, land, and land development
|
—
|
|
|
—
|
|
||
|
1-4 family residential first mortgages
|
—
|
|
|
—
|
|
||
|
Home equity
|
—
|
|
|
—
|
|
||
|
Commercial
|
—
|
|
|
—
|
|
||
|
Consumer and other loans
|
—
|
|
|
—
|
|
||
|
Total loans past due 90 days and still accruing interest
|
—
|
|
|
—
|
|
||
|
Troubled debt restructured loans
(1)
:
|
|
|
|
||||
|
Commercial
|
21
|
|
|
—
|
|
||
|
Real estate:
|
|
|
|
||||
|
Construction, land, and land development
|
480
|
|
|
1,094
|
|
||
|
1-4 family residential first mortgages
|
168
|
|
|
171
|
|
||
|
Home equity
|
—
|
|
|
—
|
|
||
|
Commercial
|
—
|
|
|
856
|
|
||
|
Consumer and other loans
|
—
|
|
|
—
|
|
||
|
Total troubled debt restructured loans
|
669
|
|
|
2,121
|
|
||
|
Total nonperforming loans
|
$
|
9,094
|
|
|
$
|
10,693
|
|
|
(1)
|
While TDR loans are commonly reported by the industry as nonperforming, those not classified in the nonaccrual category are accruing interest due to payment performance. TDR loans on nonaccrual status are included in the nonaccrual category. As of
September 30, 2012
, there were
two
TDR loans totaling
$894
that were in the nonaccrual category.
|
|
|
Three Months Ended September 30, 2012
|
|
Nine Months Ended September 30, 2012
|
||||||||||||||||||
|
|
|
|
Pre-Modification
|
|
Post-Modification
|
|
|
|
Pre-Modification
|
|
Post-Modification
|
||||||||||
|
|
Number
|
|
Outstanding
|
|
Outstanding
|
|
Number
|
|
Outstanding
|
|
Outstanding
|
||||||||||
|
|
of Loans
|
|
Recorded Investment
|
|
Recorded Investment
|
|
of Loans
|
|
Recorded Investment
|
|
Recorded Investment
|
||||||||||
|
Lengthened amortization:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
1
|
|
|
$
|
28
|
|
|
$
|
28
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Construction, land, and
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
land development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
1-4 family residential
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
first mortgages
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
74
|
|
|
74
|
|
||||
|
Home equity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Commercial
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer and other loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
2
|
|
|
$
|
102
|
|
|
$
|
102
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||||
|
|
September 30, 2012
|
|
September 30, 2012
|
||||||||||
|
|
Number
|
|
Recorded
|
|
Number
|
|
Recorded
|
||||||
|
|
of Loans
|
|
Investment
|
|
of Loans
|
|
Investment
|
||||||
|
Commercial
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Real estate:
|
|
|
|
|
|
|
|
||||||
|
Construction, land and land development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
1-4 family residential first mortgages
|
1
|
|
|
74
|
|
|
1
|
|
|
74
|
|
||
|
Home equity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Commercial
|
1
|
|
|
820
|
|
|
1
|
|
|
820
|
|
||
|
Consumer and other loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Total
|
2
|
|
|
$
|
894
|
|
|
2
|
|
|
$
|
894
|
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||||||||||||||||||
|
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
||||||||||||
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
$
|
170
|
|
|
$
|
180
|
|
|
N/A
|
|
|
$
|
800
|
|
|
$
|
800
|
|
|
N/A
|
|
||
|
Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction, land, and land development
|
3,835
|
|
|
5,302
|
|
|
N/A
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
||||||
|
1-4 family residential
|
879
|
|
|
879
|
|
|
N/A
|
|
|
1,094
|
|
|
1,094
|
|
|
N/A
|
|
||||||
|
Home equity
|
122
|
|
|
132
|
|
|
N/A
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
||||||
|
Commercial
|
3,501
|
|
|
4,694
|
|
|
N/A
|
|
|
3,484
|
|
|
4,678
|
|
|
N/A
|
|
||||||
|
Consumer and other
|
—
|
|
|
—
|
|
|
N/A
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
||||||
|
|
8,507
|
|
|
11,187
|
|
|
N/A
|
|
|
5,378
|
|
|
6,572
|
|
|
N/A
|
|
||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
399
|
|
|
399
|
|
|
$
|
130
|
|
|
4,577
|
|
|
4,577
|
|
|
$
|
100
|
|
||||
|
Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction, land, and land development
|
10,753
|
|
|
10,753
|
|
|
2,500
|
|
|
17,359
|
|
|
17,359
|
|
|
2,630
|
|
||||||
|
1-4 family residential
|
—
|
|
|
—
|
|
|
—
|
|
|
283
|
|
|
283
|
|
|
84
|
|
||||||
|
Home equity
|
662
|
|
|
662
|
|
|
86
|
|
|
156
|
|
|
156
|
|
|
156
|
|
||||||
|
Commercial
|
1,259
|
|
|
1,259
|
|
|
200
|
|
|
1,278
|
|
|
1,278
|
|
|
200
|
|
||||||
|
Consumer and other
|
—
|
|
|
—
|
|
|
—
|
|
|
42
|
|
|
42
|
|
|
12
|
|
||||||
|
|
13,073
|
|
|
13,073
|
|
|
2,916
|
|
|
23,695
|
|
|
23,695
|
|
|
3,182
|
|
||||||
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
569
|
|
|
579
|
|
|
130
|
|
|
5,377
|
|
|
5,377
|
|
|
100
|
|
||||||
|
Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction, land, and land development
|
14,588
|
|
|
16,055
|
|
|
2,500
|
|
|
17,359
|
|
|
17,359
|
|
|
2,630
|
|
||||||
|
1-4 family residential
|
879
|
|
|
879
|
|
|
—
|
|
|
1,377
|
|
|
1,377
|
|
|
84
|
|
||||||
|
Home equity
|
784
|
|
|
794
|
|
|
86
|
|
|
156
|
|
|
156
|
|
|
156
|
|
||||||
|
Commercial
|
4,760
|
|
|
5,953
|
|
|
200
|
|
|
4,762
|
|
|
5,956
|
|
|
200
|
|
||||||
|
Consumer and other
|
—
|
|
|
—
|
|
|
—
|
|
|
42
|
|
|
42
|
|
|
12
|
|
||||||
|
|
$
|
21,580
|
|
|
$
|
24,260
|
|
|
$
|
2,916
|
|
|
$
|
29,073
|
|
|
$
|
30,267
|
|
|
$
|
3,182
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||||
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||||||||||||||||||
|
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
||||||||||||||||
|
With no related allowance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial
|
|
$
|
215
|
|
|
$
|
1
|
|
|
$
|
1,498
|
|
|
$
|
—
|
|
|
$
|
494
|
|
|
$
|
80
|
|
|
$
|
1,799
|
|
|
$
|
—
|
|
|
Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Construction, land, and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
land development
|
|
3,836
|
|
|
4
|
|
|
137
|
|
|
2
|
|
|
2,378
|
|
|
4
|
|
|
137
|
|
|
5
|
|
||||||||
|
1-4 family residential
|
|
1,054
|
|
|
1
|
|
|
947
|
|
|
1
|
|
|
1,088
|
|
|
4
|
|
|
1,013
|
|
|
2
|
|
||||||||
|
Home equity
|
|
30
|
|
|
—
|
|
|
85
|
|
|
1
|
|
|
12
|
|
|
—
|
|
|
45
|
|
|
1
|
|
||||||||
|
Commercial
|
|
3,381
|
|
|
14
|
|
|
3,288
|
|
|
2
|
|
|
3,463
|
|
|
49
|
|
|
4,319
|
|
|
53
|
|
||||||||
|
Consumer and other
|
|
—
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
1
|
|
||||||||
|
|
|
8,516
|
|
|
20
|
|
|
5,966
|
|
|
6
|
|
|
7,435
|
|
|
137
|
|
|
7,325
|
|
|
62
|
|
||||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial
|
|
100
|
|
|
—
|
|
|
4,657
|
|
|
59
|
|
|
916
|
|
|
24
|
|
|
5,670
|
|
|
198
|
|
||||||||
|
Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Construction, land, and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
land development
|
|
10,820
|
|
|
152
|
|
|
13,344
|
|
|
156
|
|
|
13,655
|
|
|
454
|
|
|
13,682
|
|
|
507
|
|
||||||||
|
1-4 family residential
|
|
243
|
|
|
—
|
|
|
282
|
|
|
5
|
|
|
390
|
|
|
15
|
|
|
163
|
|
|
10
|
|
||||||||
|
Home equity
|
|
285
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
145
|
|
|
8
|
|
|
—
|
|
|
—
|
|
||||||||
|
Commercial
|
|
1,264
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
1,269
|
|
|
65
|
|
|
—
|
|
|
—
|
|
||||||||
|
Consumer and other
|
|
—
|
|
|
—
|
|
|
42
|
|
|
1
|
|
|
15
|
|
|
1
|
|
|
43
|
|
|
2
|
|
||||||||
|
|
|
12,712
|
|
|
179
|
|
|
18,325
|
|
|
221
|
|
|
16,390
|
|
|
567
|
|
|
19,558
|
|
|
717
|
|
||||||||
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial
|
|
315
|
|
|
1
|
|
|
6,155
|
|
|
59
|
|
|
1,410
|
|
|
104
|
|
|
7,469
|
|
|
198
|
|
||||||||
|
Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Construction, land, and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
land development
|
|
14,656
|
|
|
156
|
|
|
13,481
|
|
|
158
|
|
|
16,033
|
|
|
458
|
|
|
13,819
|
|
|
512
|
|
||||||||
|
1-4 family residential
|
|
1,297
|
|
|
1
|
|
|
1,229
|
|
|
6
|
|
|
1,478
|
|
|
19
|
|
|
1,176
|
|
|
12
|
|
||||||||
|
Home equity
|
|
315
|
|
|
8
|
|
|
85
|
|
|
1
|
|
|
157
|
|
|
8
|
|
|
45
|
|
|
1
|
|
||||||||
|
Commercial
|
|
4,645
|
|
|
33
|
|
|
3,288
|
|
|
2
|
|
|
4,732
|
|
|
114
|
|
|
4,319
|
|
|
53
|
|
||||||||
|
Consumer and other
|
|
—
|
|
|
—
|
|
|
53
|
|
|
1
|
|
|
15
|
|
|
1
|
|
|
55
|
|
|
3
|
|
||||||||
|
|
|
$
|
21,228
|
|
|
$
|
199
|
|
|
$
|
24,291
|
|
|
$
|
227
|
|
|
$
|
23,825
|
|
|
$
|
704
|
|
|
$
|
26,883
|
|
|
$
|
779
|
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||
|
Nonaccrual loans
|
$
|
8,425
|
|
|
$
|
8,572
|
|
|
Troubled debt restructured loans
|
669
|
|
|
2,121
|
|
||
|
Other impaired loans still accruing interest
|
12,486
|
|
|
18,380
|
|
||
|
Total impaired loans
|
$
|
21,580
|
|
|
$
|
29,073
|
|
|
|
September 30, 2012
|
||||||||||||||||||||||||||
|
|
30-59
Days Past
Due
|
|
60-89
Days Past
Due
|
|
Greater
Than 90
Days
Past Due
|
|
Total
Past Due
|
|
Current
|
|
Total
Loans
|
|
90 Days
Past Due and Still
Accruing
|
||||||||||||||
|
Commercial
|
$
|
64
|
|
|
$
|
—
|
|
|
$
|
148
|
|
|
$
|
212
|
|
|
$
|
257,645
|
|
|
$
|
257,857
|
|
|
$
|
—
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Construction, land, and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
land development
|
—
|
|
|
—
|
|
|
3,356
|
|
|
3,356
|
|
|
114,111
|
|
|
117,467
|
|
|
—
|
|
|||||||
|
1-4 family residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
first mortgages
|
461
|
|
|
76
|
|
|
560
|
|
|
1,097
|
|
|
50,823
|
|
|
51,920
|
|
|
—
|
|
|||||||
|
Home equity
|
—
|
|
|
7
|
|
|
72
|
|
|
79
|
|
|
25,534
|
|
|
25,613
|
|
|
—
|
|
|||||||
|
Commercial
|
146
|
|
|
981
|
|
|
2,520
|
|
|
3,647
|
|
|
391,561
|
|
|
395,208
|
|
|
—
|
|
|||||||
|
Consumer and other
|
154
|
|
|
—
|
|
|
—
|
|
|
154
|
|
|
6,197
|
|
|
6,351
|
|
|
—
|
|
|||||||
|
Total
|
$
|
825
|
|
|
$
|
1,064
|
|
|
$
|
6,656
|
|
|
$
|
8,545
|
|
|
$
|
845,871
|
|
|
$
|
854,416
|
|
|
$
|
—
|
|
|
Nonaccrual loans included
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
above
|
$
|
75
|
|
|
$
|
1,057
|
|
|
$
|
6,656
|
|
|
$
|
7,788
|
|
|
$
|
637
|
|
|
$
|
8,425
|
|
|
|
||
|
|
December 31, 2011
|
||||||||||||||||||||||||||
|
|
30-59
Days Past
Due
|
|
60-89
Days Past
Due
|
|
Greater
Than 90
Days
Past Due
|
|
Total
Past Due
|
|
Current
|
|
Total
Loans
|
|
90 Days
Past Due and Still
Accruing
|
||||||||||||||
|
Commercial
|
$
|
179
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
180
|
|
|
$
|
255,522
|
|
|
$
|
255,702
|
|
|
$
|
—
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Construction, land, and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
land development
|
4,220
|
|
|
—
|
|
|
—
|
|
|
4,220
|
|
|
97,387
|
|
|
101,607
|
|
|
—
|
|
|||||||
|
1-4 family residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
first mortgages
|
703
|
|
|
6
|
|
|
809
|
|
|
1,518
|
|
|
61,700
|
|
|
63,218
|
|
|
—
|
|
|||||||
|
Home equity
|
47
|
|
|
75
|
|
|
—
|
|
|
122
|
|
|
26,301
|
|
|
26,423
|
|
|
—
|
|
|||||||
|
Commercial
|
—
|
|
|
60
|
|
|
2,434
|
|
|
2,494
|
|
|
383,643
|
|
|
386,137
|
|
|
—
|
|
|||||||
|
Consumer and other
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
6,154
|
|
|
6,155
|
|
|
—
|
|
|||||||
|
Total
|
$
|
5,150
|
|
|
$
|
142
|
|
|
$
|
3,243
|
|
|
$
|
8,535
|
|
|
$
|
830,707
|
|
|
$
|
839,242
|
|
|
$
|
—
|
|
|
Nonaccrual loans included
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
above
|
$
|
4,235
|
|
|
$
|
60
|
|
|
$
|
3,243
|
|
|
$
|
7,538
|
|
|
$
|
1,034
|
|
|
$
|
8,572
|
|
|
|
||
|
|
September 30, 2012
|
||||||||||||||||||
|
|
Pass
|
|
Watch
|
|
Substandard
|
|
Doubtful
|
|
Total
|
||||||||||
|
Commercial
|
$
|
234,850
|
|
|
$
|
16,393
|
|
|
$
|
6,614
|
|
|
$
|
—
|
|
|
$
|
257,857
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Construction, land, and land development
|
99,047
|
|
|
72
|
|
|
18,348
|
|
|
—
|
|
|
117,467
|
|
|||||
|
1-4 family residential first mortgages
|
49,909
|
|
|
780
|
|
|
1,231
|
|
|
—
|
|
|
51,920
|
|
|||||
|
Home equity
|
24,425
|
|
|
324
|
|
|
864
|
|
|
—
|
|
|
25,613
|
|
|||||
|
Commercial
|
374,479
|
|
|
6,306
|
|
|
14,423
|
|
|
—
|
|
|
395,208
|
|
|||||
|
Consumer and other
|
6,292
|
|
|
59
|
|
|
—
|
|
|
—
|
|
|
6,351
|
|
|||||
|
Total
|
$
|
789,002
|
|
|
$
|
23,934
|
|
|
$
|
41,480
|
|
|
$
|
—
|
|
|
$
|
854,416
|
|
|
|
December 31, 2011
|
||||||||||||||||||
|
|
Pass
|
|
Watch
|
|
Substandard
|
|
Doubtful
|
|
Total
|
||||||||||
|
Commercial
|
$
|
227,088
|
|
|
$
|
10,458
|
|
|
$
|
18,156
|
|
|
$
|
—
|
|
|
$
|
255,702
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Construction, land, and land development
|
78,402
|
|
|
2,087
|
|
|
21,118
|
|
|
—
|
|
|
101,607
|
|
|||||
|
1-4 family residential first mortgages
|
60,474
|
|
|
664
|
|
|
2,080
|
|
|
—
|
|
|
63,218
|
|
|||||
|
Home equity
|
25,987
|
|
|
280
|
|
|
156
|
|
|
—
|
|
|
26,423
|
|
|||||
|
Commercial
|
367,094
|
|
|
6,209
|
|
|
12,834
|
|
|
—
|
|
|
386,137
|
|
|||||
|
Consumer and other
|
6,029
|
|
|
72
|
|
|
54
|
|
|
—
|
|
|
6,155
|
|
|||||
|
Total
|
$
|
765,074
|
|
|
$
|
19,770
|
|
|
$
|
54,398
|
|
|
$
|
—
|
|
|
$
|
839,242
|
|
|
|
Three Months Ended September 30, 2012
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Beginning balance
|
$
|
3,996
|
|
|
$
|
3,066
|
|
|
$
|
1,090
|
|
|
$
|
596
|
|
|
$
|
6,561
|
|
|
$
|
64
|
|
|
$
|
15,373
|
|
|
Charge-offs
|
(27
|
)
|
|
—
|
|
|
(120
|
)
|
|
(10
|
)
|
|
(2
|
)
|
|
—
|
|
|
(159
|
)
|
|||||||
|
Recoveries
|
36
|
|
|
—
|
|
|
77
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
123
|
|
|||||||
|
Provision
(1)
|
(648
|
)
|
|
1,390
|
|
|
(150
|
)
|
|
24
|
|
|
(308
|
)
|
|
(8
|
)
|
|
300
|
|
|||||||
|
Ending balance
|
$
|
3,357
|
|
|
$
|
4,456
|
|
|
$
|
897
|
|
|
$
|
620
|
|
|
$
|
6,251
|
|
|
$
|
56
|
|
|
$
|
15,637
|
|
|
|
Three Months Ended September 30, 2011
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Beginning balance
|
$
|
6,026
|
|
|
$
|
3,752
|
|
|
$
|
935
|
|
|
$
|
664
|
|
|
$
|
6,274
|
|
|
$
|
139
|
|
|
$
|
17,790
|
|
|
Charge-offs
|
(160
|
)
|
|
—
|
|
|
(254
|
)
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(419
|
)
|
|||||||
|
Recoveries
|
77
|
|
|
2
|
|
|
8
|
|
|
12
|
|
|
—
|
|
|
6
|
|
|
105
|
|
|||||||
|
Provision
(1)
|
(424
|
)
|
|
(108
|
)
|
|
217
|
|
|
58
|
|
|
285
|
|
|
(28
|
)
|
|
—
|
|
|||||||
|
Ending balance
|
$
|
5,519
|
|
|
$
|
3,646
|
|
|
$
|
906
|
|
|
$
|
729
|
|
|
$
|
6,559
|
|
|
$
|
117
|
|
|
$
|
17,476
|
|
|
|
Nine Months Ended September 30, 2012
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Beginning balance
|
$
|
4,409
|
|
|
$
|
3,572
|
|
|
$
|
1,215
|
|
|
$
|
832
|
|
|
$
|
6,667
|
|
|
$
|
83
|
|
|
$
|
16,778
|
|
|
Charge-offs
|
(27
|
)
|
|
(1,508
|
)
|
|
(184
|
)
|
|
(105
|
)
|
|
(3
|
)
|
|
(12
|
)
|
|
(1,839
|
)
|
|||||||
|
Recoveries
|
271
|
|
|
—
|
|
|
92
|
|
|
18
|
|
|
—
|
|
|
17
|
|
|
398
|
|
|||||||
|
Provision
(1)
|
(1,296
|
)
|
|
2,392
|
|
|
(226
|
)
|
|
(125
|
)
|
|
(413
|
)
|
|
(32
|
)
|
|
300
|
|
|||||||
|
Ending balance
|
$
|
3,357
|
|
|
$
|
4,456
|
|
|
$
|
897
|
|
|
$
|
620
|
|
|
$
|
6,251
|
|
|
$
|
56
|
|
|
$
|
15,637
|
|
|
|
Nine Months Ended September 30, 2011
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Beginning balance
|
$
|
7,940
|
|
|
$
|
3,787
|
|
|
$
|
647
|
|
|
$
|
658
|
|
|
$
|
5,823
|
|
|
$
|
232
|
|
|
$
|
19,087
|
|
|
Charge-offs
|
(2,267
|
)
|
|
—
|
|
|
(780
|
)
|
|
(45
|
)
|
|
(298
|
)
|
|
(3
|
)
|
|
(3,393
|
)
|
|||||||
|
Recoveries
|
758
|
|
|
2
|
|
|
32
|
|
|
24
|
|
|
1
|
|
|
15
|
|
|
832
|
|
|||||||
|
Provision
(1)
|
(912
|
)
|
|
(143
|
)
|
|
1,007
|
|
|
92
|
|
|
1,033
|
|
|
(127
|
)
|
|
950
|
|
|||||||
|
Ending balance
|
$
|
5,519
|
|
|
$
|
3,646
|
|
|
$
|
906
|
|
|
$
|
729
|
|
|
$
|
6,559
|
|
|
$
|
117
|
|
|
$
|
17,476
|
|
|
(1)
|
The negative provisions for the various segments are either related to the decrease in each of those portfolio segments during the time periods disclosed or improvement in the credit quality factors related to those portfolio segments.
|
|
|
September 30, 2012
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Individually evaluated for impairment
|
$
|
130
|
|
|
$
|
2,500
|
|
|
$
|
—
|
|
|
$
|
86
|
|
|
$
|
200
|
|
|
$
|
—
|
|
|
$
|
2,916
|
|
|
Collectively evaluated for impairment
|
3,227
|
|
|
1,956
|
|
|
897
|
|
|
534
|
|
|
6,051
|
|
|
56
|
|
|
12,721
|
|
|||||||
|
Total
|
$
|
3,357
|
|
|
$
|
4,456
|
|
|
$
|
897
|
|
|
$
|
620
|
|
|
$
|
6,251
|
|
|
$
|
56
|
|
|
$
|
15,637
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
December 31, 2011
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Individually evaluated for impairment
|
$
|
100
|
|
|
$
|
2,630
|
|
|
$
|
84
|
|
|
$
|
156
|
|
|
$
|
200
|
|
|
$
|
12
|
|
|
$
|
3,182
|
|
|
Collectively evaluated for impairment
|
4,309
|
|
|
942
|
|
|
1,131
|
|
|
676
|
|
|
6,467
|
|
|
71
|
|
|
13,596
|
|
|||||||
|
Total
|
$
|
4,409
|
|
|
$
|
3,572
|
|
|
$
|
1,215
|
|
|
$
|
832
|
|
|
$
|
6,667
|
|
|
$
|
83
|
|
|
$
|
16,778
|
|
|
|
September 30, 2012
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Individually evaluated for impairment
|
$
|
568
|
|
|
$
|
14,589
|
|
|
$
|
879
|
|
|
$
|
784
|
|
|
$
|
4,760
|
|
|
$
|
—
|
|
|
$
|
21,580
|
|
|
Collectively evaluated for impairment
|
257,289
|
|
|
102,878
|
|
|
51,041
|
|
|
24,829
|
|
|
390,448
|
|
|
6,351
|
|
|
832,836
|
|
|||||||
|
Total
|
$
|
257,857
|
|
|
$
|
117,467
|
|
|
$
|
51,920
|
|
|
$
|
25,613
|
|
|
$
|
395,208
|
|
|
$
|
6,351
|
|
|
$
|
854,416
|
|
|
|
December 31, 2011
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Individually evaluated for impairment
|
$
|
5,377
|
|
|
$
|
17,359
|
|
|
$
|
1,377
|
|
|
$
|
156
|
|
|
$
|
4,762
|
|
|
$
|
42
|
|
|
$
|
29,073
|
|
|
Collectively evaluated for impairment
|
250,325
|
|
|
84,248
|
|
|
61,841
|
|
|
26,267
|
|
|
381,375
|
|
|
6,113
|
|
|
810,169
|
|
|||||||
|
Total
|
$
|
255,702
|
|
|
$
|
101,607
|
|
|
$
|
63,218
|
|
|
$
|
26,423
|
|
|
$
|
386,137
|
|
|
$
|
6,155
|
|
|
$
|
839,242
|
|
|
|
|
September 30, 2012
|
||||||||||||||
|
Description
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
U.S. government agencies and corporations
|
|
$
|
18,124
|
|
|
$
|
—
|
|
|
$
|
18,124
|
|
|
$
|
—
|
|
|
State and political subdivisions
|
|
57,434
|
|
|
—
|
|
|
57,434
|
|
|
—
|
|
||||
|
Collateralized mortgage obligations
|
|
187,126
|
|
|
—
|
|
|
187,126
|
|
|
—
|
|
||||
|
Mortgage-backed securities
|
|
41,019
|
|
|
—
|
|
|
41,019
|
|
|
—
|
|
||||
|
Trust preferred securities
|
|
2,030
|
|
|
—
|
|
|
754
|
|
|
1,276
|
|
||||
|
Corporate notes and other investments
|
|
5,350
|
|
|
4,688
|
|
|
662
|
|
|
—
|
|
||||
|
Total
|
|
$
|
311,083
|
|
|
$
|
4,688
|
|
|
$
|
305,119
|
|
|
$
|
1,276
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
December 31, 2011
|
||||||||||||||
|
Description
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. government agencies and corporations
|
|
$
|
13,003
|
|
|
$
|
—
|
|
|
$
|
13,003
|
|
|
$
|
—
|
|
|
State and political subdivisions
|
|
52,517
|
|
|
—
|
|
|
52,517
|
|
|
—
|
|
||||
|
Collateralized mortgage obligations
|
|
175,498
|
|
|
—
|
|
|
175,498
|
|
|
—
|
|
||||
|
Mortgage-backed securities
|
|
35,636
|
|
|
—
|
|
|
35,636
|
|
|
—
|
|
||||
|
Trust preferred securities
|
|
2,011
|
|
|
—
|
|
|
766
|
|
|
1,245
|
|
||||
|
Corporate notes and other investments
|
|
4,480
|
|
|
3,708
|
|
|
772
|
|
|
—
|
|
||||
|
Total
|
|
$
|
283,145
|
|
|
$
|
3,708
|
|
|
$
|
278,192
|
|
|
$
|
1,245
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
Beginning balance
|
$
|
1,137
|
|
|
$
|
1,582
|
|
|
$
|
1,245
|
|
|
$
|
1,339
|
|
|
Transfer into level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total gains or (losses):
|
|
|
|
|
|
|
|
||||||||
|
Included in earnings
|
(6
|
)
|
|
(22
|
)
|
|
(179
|
)
|
|
(22
|
)
|
||||
|
Included in other comprehensive income
|
145
|
|
|
(203
|
)
|
|
210
|
|
|
40
|
|
||||
|
Sale of security
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Principal payments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Ending balance
|
$
|
1,276
|
|
|
$
|
1,357
|
|
|
$
|
1,276
|
|
|
$
|
1,357
|
|
|
|
|
September 30, 2012
|
||||||||||||||
|
Description
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Loans
|
|
$
|
10,157
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,157
|
|
|
Other real estate owned
|
|
8,894
|
|
|
—
|
|
|
—
|
|
|
8,894
|
|
||||
|
Total
|
|
$
|
19,051
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19,051
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
December 31, 2011
|
||||||||||||||
|
Description
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Loans
|
|
$
|
20,513
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
20,513
|
|
|
Other real estate owned
|
|
10,967
|
|
|
—
|
|
|
—
|
|
|
10,967
|
|
||||
|
Total
|
|
$
|
31,480
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
31,480
|
|
|
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||||||||||
|
|
Fair Value Hierarchy Level
|
|
Carrying Amount
|
|
Approximate Fair Value
|
|
Carrying Amount
|
|
Approximate Fair Value
|
||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash and due from banks
|
Level 1
|
|
$
|
37,707
|
|
|
$
|
37,707
|
|
|
$
|
35,772
|
|
|
$
|
35,772
|
|
|
Federal funds sold and other
|
|
|
|
|
|
|
|
|
|
||||||||
|
short-term investments
|
Level 1
|
|
4,120
|
|
|
4,120
|
|
|
51,332
|
|
|
51,332
|
|
||||
|
Securities available for sale
|
See previous table
|
|
311,083
|
|
|
311,083
|
|
|
283,145
|
|
|
283,145
|
|
||||
|
Federal Home Loan Bank stock
|
Level 1
|
|
11,667
|
|
|
11,667
|
|
|
11,352
|
|
|
11,352
|
|
||||
|
Loans held for sale
|
Level 2
|
|
6,471
|
|
|
6,561
|
|
|
4,089
|
|
|
4,139
|
|
||||
|
Loans, net
|
Level 2
|
|
838,568
|
|
|
852,506
|
|
|
822,181
|
|
|
829,675
|
|
||||
|
Accrued interest receivable
|
Level 1
|
|
4,423
|
|
|
4,423
|
|
|
4,183
|
|
|
4,183
|
|
||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Deposits
|
Level 2
|
|
928,926
|
|
|
930,939
|
|
|
957,373
|
|
|
960,607
|
|
||||
|
Federal funds purchased and securities sold
|
|
|
|
|
|
|
|
|
|
||||||||
|
under agreements to repurchase
|
Level 1
|
|
73,084
|
|
|
73,084
|
|
|
55,841
|
|
|
55,841
|
|
||||
|
Accrued interest payable
|
Level 1
|
|
671
|
|
|
671
|
|
|
734
|
|
|
734
|
|
||||
|
Subordinated notes
|
Level 2
|
|
20,619
|
|
|
12,184
|
|
|
20,619
|
|
|
11,029
|
|
||||
|
Federal Home Loan Bank advances
|
Level 2
|
|
105,000
|
|
|
117,649
|
|
|
105,000
|
|
|
116,006
|
|
||||
|
Off-balance-sheet financial instruments:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Commitments to extend credit
|
Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Standby letters of credit
|
Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
Three Months Ended September 30, 2012
|
|
Nine Months Ended September 30, 2012
|
||||||||||
|
|
|
|
Weighted-Average
|
|
|
|
Weighted-Average
|
||||||
|
|
|
|
Grant-Date Fair
|
|
|
|
Grant-Date Fair
|
||||||
|
|
Shares
|
|
Value Per Share
|
|
Shares
|
|
Value Per Share
|
||||||
|
Nonvested shares, beginning of period
|
21,706
|
|
|
|
|
—
|
|
|
|
||||
|
Granted
|
45,087
|
|
|
$
|
10.04
|
|
|
66,793
|
|
|
$
|
9.74
|
|
|
Vested
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Forfeited
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Nonvested shares, end of period
|
66,793
|
|
|
|
|
66,793
|
|
|
|
||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(in thousands, except per share information)
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
Net income
|
$
|
3,752
|
|
|
$
|
3,083
|
|
|
$
|
12,112
|
|
|
$
|
11,536
|
|
|
Preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(895
|
)
|
||||
|
Preferred stock discount accretion
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,492
|
)
|
||||
|
Net income available to common stockholders
|
$
|
3,752
|
|
|
$
|
3,083
|
|
|
$
|
12,112
|
|
|
$
|
9,149
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding
|
17,404
|
|
|
17,404
|
|
|
17,404
|
|
|
17,404
|
|
||||
|
Restricted stock units
|
29
|
|
|
—
|
|
|
48
|
|
|
—
|
|
||||
|
Common stock warrant
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Diluted weighted average common shares outstanding
|
17,433
|
|
|
17,404
|
|
|
17,452
|
|
|
17,404
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic earnings per common share
|
$
|
0.22
|
|
|
$
|
0.18
|
|
|
$
|
0.70
|
|
|
$
|
0.53
|
|
|
Diluted earnings per common share
|
$
|
0.22
|
|
|
$
|
0.18
|
|
|
$
|
0.69
|
|
|
$
|
0.53
|
|
|
(1)
|
The average closing price of the Company's common stock for the
three and nine
months ended
September 30, 2011
, was
$8.83
and
$6.37
, respectively. These average closing prices were less than the
$11.39
exercise price of the common stock warrant to purchase
474,100
shares of common stock; therefore, the warrant was not dilutive during the period it was outstanding.
|
|
|
Noncredit-related
|
|
|
|
|
||||||
|
|
Unrealized
|
|
Unrealized
|
|
Accumulated
|
||||||
|
|
(Losses) on
|
|
Gains (Losses)
|
|
Other
|
||||||
|
|
Securities
|
|
on Securities
|
|
Comprehensive
|
||||||
|
|
with OTTI
|
|
without OTTI
|
|
Income (Loss)
|
||||||
|
Balance, December 31, 2011
|
$
|
(1,940
|
)
|
|
$
|
2,594
|
|
|
$
|
654
|
|
|
Current period other comprehensive income
|
130
|
|
|
1,420
|
|
|
1,550
|
|
|||
|
Balance, September 30, 2012
|
$
|
(1,810
|
)
|
|
$
|
4,014
|
|
|
$
|
2,204
|
|
|
|
|
|
|
|
|
||||||
|
Balance, December 31, 2010
|
$
|
(1,943
|
)
|
|
$
|
(704
|
)
|
|
$
|
(2,647
|
)
|
|
Current period other comprehensive income
|
25
|
|
|
3,474
|
|
|
3,499
|
|
|||
|
Balance, September 30, 2011
|
$
|
(1,918
|
)
|
|
$
|
2,770
|
|
|
$
|
852
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||
|
|
September 30, 2012
|
|
September 30, 2012
|
||||||||||||||||||||
|
|
Before Tax
|
|
Tax (Expense)
|
|
Net of Tax
|
|
Before Tax
|
|
Tax (Expense)
|
|
Net of Tax
|
||||||||||||
|
|
Amount
|
|
Benefit
|
|
Amount
|
|
Amount
|
|
Benefit
|
|
Amount
|
||||||||||||
|
Unrealized noncredit-related gains
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
(losses) on securities with OTTI:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unrealized holding gains arising
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
during period
|
$
|
139
|
|
|
$
|
(53
|
)
|
|
$
|
86
|
|
|
$
|
31
|
|
|
$
|
(12
|
)
|
|
$
|
19
|
|
|
Less: reclassification adjustment for
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
net losses realized in net income
|
6
|
|
|
(2
|
)
|
|
4
|
|
|
179
|
|
|
(68
|
)
|
|
111
|
|
||||||
|
Net unrealized holding gains for
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
securities with other than temporary
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
impairment
|
145
|
|
|
(55
|
)
|
|
90
|
|
|
210
|
|
|
(80
|
)
|
|
130
|
|
||||||
|
Unrealized gains on securities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
without OTTI:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unrealized holding gains arising
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
during the period
|
758
|
|
|
(288
|
)
|
|
470
|
|
|
2,536
|
|
|
(964
|
)
|
|
1,572
|
|
||||||
|
Less: reclassification adjustment for
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
net gains realized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
(246
|
)
|
|
94
|
|
|
(152
|
)
|
||||||
|
Net unrealized gains on securities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
without OTTI
|
758
|
|
|
(288
|
)
|
|
470
|
|
|
2,290
|
|
|
(870
|
)
|
|
1,420
|
|
||||||
|
Other comprehensive income
|
$
|
903
|
|
|
$
|
(343
|
)
|
|
$
|
560
|
|
|
$
|
2,500
|
|
|
$
|
(950
|
)
|
|
$
|
1,550
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||
|
|
September 30, 2011
|
|
September 30, 2011
|
||||||||||||||||||||
|
|
Before Tax
|
|
Tax (Expense)
|
|
Net of Tax
|
|
Before Tax
|
|
Tax (Expense)
|
|
Net of Tax
|
||||||||||||
|
|
Amount
|
|
Benefit
|
|
Amount
|
|
Amount
|
|
Benefit
|
|
Amount
|
||||||||||||
|
Unrealized noncredit-related gains
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
(losses) on securities with OTTI:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unrealized holding gains (losses)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
arising during period
|
$
|
(225
|
)
|
|
$
|
85
|
|
|
$
|
(140
|
)
|
|
$
|
18
|
|
|
$
|
(7
|
)
|
|
$
|
11
|
|
|
Less: reclassification adjustment
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for net losses realized in net income
|
22
|
|
|
(8
|
)
|
|
14
|
|
|
22
|
|
|
(8
|
)
|
|
14
|
|
||||||
|
Net unrealized holding gains (losses)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for securities with other than
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
temporary impairment
|
(203
|
)
|
|
77
|
|
|
(126
|
)
|
|
40
|
|
|
(15
|
)
|
|
25
|
|
||||||
|
Unrealized gains on securities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
without OTTI:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unrealized holding gains arising
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
during period
|
902
|
|
|
(343
|
)
|
|
559
|
|
|
5,604
|
|
|
(2,130
|
)
|
|
3,474
|
|
||||||
|
Less: reclassification adjustment for
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
net gains realized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Net unrealized gains on securities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
without OTTI
|
902
|
|
|
(343
|
)
|
|
559
|
|
|
5,604
|
|
|
(2,130
|
)
|
|
3,474
|
|
||||||
|
Other comprehensive income
|
$
|
699
|
|
|
$
|
(266
|
)
|
|
$
|
433
|
|
|
$
|
5,644
|
|
|
$
|
(2,145
|
)
|
|
$
|
3,499
|
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||
|
Allowance for loan losses
|
$
|
5,942
|
|
|
$
|
6,376
|
|
|
Intangibles
|
1,773
|
|
|
2,004
|
|
||
|
Investment security impairment
|
97
|
|
|
35
|
|
||
|
Other real estate owned
|
1,479
|
|
|
1,472
|
|
||
|
Accrued expenses
|
515
|
|
|
526
|
|
||
|
State net operating loss carryforward
|
509
|
|
|
442
|
|
||
|
Capital loss carryforward
|
4,065
|
|
|
4,125
|
|
||
|
Net deferred loan fees and costs
|
(258
|
)
|
|
(252
|
)
|
||
|
Net unrealized gains on securities available for sale
|
(1,351
|
)
|
|
(401
|
)
|
||
|
Premises and equipment
|
(541
|
)
|
|
(590
|
)
|
||
|
Loans
|
(838
|
)
|
|
(718
|
)
|
||
|
Other
|
(96
|
)
|
|
(8
|
)
|
||
|
Net deferred tax assets before valuation allowance
|
11,296
|
|
|
13,011
|
|
||
|
Valuation allowance
|
(4,671
|
)
|
|
(4,602
|
)
|
||
|
Net deferred tax assets
|
$
|
6,625
|
|
|
$
|
8,409
|
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||
|
Commitments to extend credit
|
$
|
337,077
|
|
|
$
|
255,167
|
|
|
Standby letters of credit
|
10,443
|
|
|
9,923
|
|
||
|
|
$
|
347,520
|
|
|
$
|
265,090
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2012
|
|
2011
|
|
Change
|
|
Change %
|
|
2012
|
|
2011
|
|
Change
|
|
Change %
|
||||||||||||||
|
Net income
|
$
|
3,752
|
|
|
$
|
3,083
|
|
|
$
|
669
|
|
|
21.7
|
%
|
|
$
|
12,112
|
|
|
$
|
11,536
|
|
|
$
|
576
|
|
|
5.0
|
%
|
|
Net income available to
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
common shareholders
|
3,752
|
|
|
3,083
|
|
|
669
|
|
|
21.7
|
%
|
|
12,112
|
|
|
9,149
|
|
|
2,963
|
|
|
32.4
|
%
|
||||||
|
Average assets
|
1,305,262
|
|
|
1,262,856
|
|
|
42,406
|
|
|
3.4
|
%
|
|
1,313,861
|
|
|
1,295,869
|
|
|
17,992
|
|
|
1.4
|
%
|
||||||
|
Average stockholders'
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
equity
|
131,450
|
|
|
120,812
|
|
|
10,638
|
|
|
8.8
|
%
|
|
128,347
|
|
|
139,874
|
|
|
(11,527
|
)
|
|
(8.2
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Return on average assets
|
1.14
|
%
|
|
0.97
|
%
|
|
0.17
|
%
|
|
|
|
1.23
|
%
|
|
1.19
|
%
|
|
0.04
|
%
|
|
|
|
|||||||
|
Return on average equity
|
11.36
|
%
|
|
10.12
|
%
|
|
1.24
|
%
|
|
|
|
12.61
|
%
|
|
11.03
|
%
|
|
1.58
|
%
|
|
|
|
|||||||
|
Efficiency ratio
|
51.92
|
%
|
|
51.17
|
%
|
|
0.75
|
%
|
|
|
|
50.98
|
%
|
|
48.51
|
%
|
|
2.47
|
%
|
|
|
||||||||
|
Dividend payout ratio
|
46.40
|
%
|
|
28.22
|
%
|
|
18.18
|
%
|
|
|
|
37.36
|
%
|
|
19.02
|
%
|
|
18.34
|
%
|
|
|
|
|||||||
|
Average equity to
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
average assets ratio
|
10.07
|
%
|
|
9.57
|
%
|
|
0.50
|
%
|
|
|
|
9.77
|
%
|
|
10.79
|
%
|
|
(1.02
|
)%
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
As of September 30,
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
2012
|
|
2011
|
|
Change
|
|
|
||||||||||||||
|
Texas ratio
|
|
|
|
|
|
|
|
|
12.99
|
%
|
|
15.47
|
%
|
|
(2.48
|
)%
|
|
|
|||||||||||
|
Equity to assets ratio
|
|
|
|
|
|
|
|
|
10.46
|
%
|
|
9.88
|
%
|
|
0.58
|
%
|
|
|
|
||||||||||
|
Tangible common equity ratio
|
|
|
|
|
|
|
|
10.46
|
%
|
|
9.87
|
%
|
|
0.59
|
%
|
|
|
|
|||||||||||
|
•
|
Return on average assets - annualized net income divided by average assets.
|
|
•
|
Return on average equity - annualized net income divided by average stockholders' equity.
|
|
•
|
Efficiency ratio - noninterest expense (excluding other real estate owned expense) divided by noninterest income (excluding net securities gains and net impairment losses) plus tax-equivalent net interest income.
|
|
•
|
Dividend payout ratio - dividends paid to common stockholders divided by net income available to common stockholders.
|
|
•
|
Texas ratio - total nonperforming assets divided by tangible common equity plus the allowance for loan losses.
|
|
•
|
Equity to assets ratio - equity divided by assets.
|
|
•
|
Tangible common equity ratio - common equity less intangible assets divided by tangible assets.
|
|
Data for the three months ended September 30:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Average Balance
|
|
Interest Income/Expense
|
|
Yield/Rate
|
|||||||||||||||||||||||||||||||||
|
|
2012
|
|
2011
|
|
Change
|
|
Change-
%
|
|
2012
|
|
2011
|
|
Change
|
|
Change-
%
|
|
2012
|
|
2011
|
|
Change
|
|||||||||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Commercial
|
$
|
256,432
|
|
|
$
|
260,856
|
|
|
$
|
(4,424
|
)
|
|
(1.70
|
)%
|
|
$
|
3,106
|
|
|
$
|
3,259
|
|
|
$
|
(153
|
)
|
|
(4.69
|
)%
|
|
4.82
|
%
|
|
4.96
|
%
|
|
(0.14
|
)%
|
|
Real estate
|
589,740
|
|
|
579,747
|
|
|
9,993
|
|
|
1.72
|
%
|
|
7,919
|
|
|
8,528
|
|
|
(609
|
)
|
|
(7.14
|
)%
|
|
5.34
|
%
|
|
5.84
|
%
|
|
(0.50
|
)%
|
||||||
|
Consumer and other
|
6,217
|
|
|
6,678
|
|
|
(461
|
)
|
|
(6.90
|
)%
|
|
75
|
|
|
87
|
|
|
(12
|
)
|
|
(13.79
|
)%
|
|
4.80
|
%
|
|
5.17
|
%
|
|
(0.37
|
)%
|
||||||
|
Total loans
|
852,389
|
|
|
847,281
|
|
|
5,108
|
|
|
0.60
|
%
|
|
11,100
|
|
|
11,874
|
|
|
(774
|
)
|
|
(6.52
|
)%
|
|
5.18
|
%
|
|
5.56
|
%
|
|
(0.38
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Taxable
|
268,934
|
|
|
208,919
|
|
|
60,015
|
|
|
28.73
|
%
|
|
1,118
|
|
|
1,043
|
|
|
75
|
|
|
7.19
|
%
|
|
1.66
|
%
|
|
2.00
|
%
|
|
(0.34
|
)%
|
||||||
|
Tax-exempt
|
55,372
|
|
|
53,774
|
|
|
1,598
|
|
|
2.97
|
%
|
|
709
|
|
|
821
|
|
|
(112
|
)
|
|
(13.64
|
)%
|
|
5.12
|
%
|
|
6.11
|
%
|
|
(0.99
|
)%
|
||||||
|
Total investment securities
|
324,306
|
|
|
262,693
|
|
|
61,613
|
|
|
23.45
|
%
|
|
1,827
|
|
|
1,864
|
|
|
(37
|
)
|
|
(1.98
|
)%
|
|
2.25
|
%
|
|
2.84
|
%
|
|
(0.59
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Federal funds sold and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
short-term investments
|
52,852
|
|
|
67,221
|
|
|
(14,369
|
)
|
|
(21.38
|
)%
|
|
36
|
|
|
43
|
|
|
(7
|
)
|
|
(16.28
|
)%
|
|
0.27
|
%
|
|
0.25
|
%
|
|
0.02
|
%
|
||||||
|
Total interest-earning assets
|
$
|
1,229,547
|
|
|
$
|
1,177,195
|
|
|
$
|
52,352
|
|
|
4.45
|
%
|
|
12,963
|
|
|
13,781
|
|
|
(818
|
)
|
|
(5.94
|
)%
|
|
4.19
|
%
|
|
4.64
|
%
|
|
(0.45
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Checking with interest,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
savings and money markets
|
$
|
537,313
|
|
|
$
|
459,302
|
|
|
$
|
78,011
|
|
|
16.98
|
%
|
|
454
|
|
|
755
|
|
|
(301
|
)
|
|
(39.87
|
)%
|
|
0.34
|
%
|
|
0.65
|
%
|
|
(0.31
|
)%
|
|||
|
Time deposits
|
161,387
|
|
|
232,096
|
|
|
(70,709
|
)
|
|
(30.47
|
)%
|
|
600
|
|
|
980
|
|
|
(380
|
)
|
|
(38.78
|
)%
|
|
1.48
|
%
|
|
1.68
|
%
|
|
(0.20
|
)%
|
||||||
|
Total deposits
|
698,700
|
|
|
691,398
|
|
|
7,302
|
|
|
1.06
|
%
|
|
1,054
|
|
|
1,735
|
|
|
(681
|
)
|
|
(39.25
|
)%
|
|
0.60
|
%
|
|
1.00
|
%
|
|
(0.40
|
)%
|
||||||
|
Other borrowed funds
|
182,221
|
|
|
186,433
|
|
|
(4,212
|
)
|
|
(2.26
|
)%
|
|
1,242
|
|
|
1,249
|
|
|
(7
|
)
|
|
(0.56
|
)%
|
|
2.71
|
%
|
|
2.66
|
%
|
|
0.05
|
%
|
||||||
|
Total interest-bearing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
liabilities
|
$
|
880,921
|
|
|
$
|
877,831
|
|
|
$
|
3,090
|
|
|
0.35
|
%
|
|
2,296
|
|
|
2,984
|
|
|
(688
|
)
|
|
(23.06
|
)%
|
|
1.04
|
%
|
|
1.35
|
%
|
|
(0.31
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Tax-equivalent net interest income
|
|
|
|
|
|
|
|
$
|
10,667
|
|
|
$
|
10,797
|
|
|
$
|
(130
|
)
|
|
(1.20
|
)%
|
|
|
|
|
|
|
|||||||||||
|
Net interest spread
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.15
|
%
|
|
3.29
|
%
|
|
(0.14
|
)%
|
||||||||||||||
|
Net interest margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.45
|
%
|
|
3.64
|
%
|
|
(0.19
|
)%
|
||||||||||||||
|
Data for the nine months ended September 30:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Average Balance
|
|
Interest Income/Expense
|
|
Yield/Rate
|
|||||||||||||||||||||||||||||||||
|
|
2012
|
|
2011
|
|
Change
|
|
Change-
%
|
|
2012
|
|
2011
|
|
Change
|
|
Change-
%
|
|
2012
|
|
2011
|
|
Change
|
|||||||||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Commercial
|
$
|
259,005
|
|
|
$
|
268,656
|
|
|
$
|
(9,651
|
)
|
|
(3.59
|
)%
|
|
$
|
9,661
|
|
|
$
|
10,126
|
|
|
$
|
(465
|
)
|
|
(4.59
|
)%
|
|
4.98
|
%
|
|
5.04
|
%
|
|
(0.06
|
)%
|
|
Real estate
|
587,993
|
|
|
574,053
|
|
|
13,940
|
|
|
2.43
|
%
|
|
23,968
|
|
|
25,248
|
|
|
(1,280
|
)
|
|
(5.07
|
)%
|
|
5.44
|
%
|
|
5.88
|
%
|
|
(0.44
|
)%
|
||||||
|
Consumer and other
|
6,023
|
|
|
7,567
|
|
|
(1,544
|
)
|
|
(20.40
|
)%
|
|
211
|
|
|
300
|
|
|
(89
|
)
|
|
(29.67
|
)%
|
|
4.68
|
%
|
|
5.30
|
%
|
|
(0.62
|
)%
|
||||||
|
Total loans
|
853,021
|
|
|
850,276
|
|
|
2,745
|
|
|
0.32
|
%
|
|
33,840
|
|
|
35,674
|
|
|
(1,834
|
)
|
|
(5.14
|
)%
|
|
5.30
|
%
|
|
5.61
|
%
|
|
(0.31
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Taxable
|
263,790
|
|
|
213,161
|
|
|
50,629
|
|
|
23.75
|
%
|
|
3,217
|
|
|
3,283
|
|
|
(66
|
)
|
|
(2.01
|
)%
|
|
1.63
|
%
|
|
2.05
|
%
|
|
(0.42
|
)%
|
||||||
|
Tax-exempt
|
53,919
|
|
|
55,041
|
|
|
(1,122
|
)
|
|
(2.04
|
)%
|
|
2,234
|
|
|
2,579
|
|
|
(345
|
)
|
|
(13.38
|
)%
|
|
5.52
|
%
|
|
6.25
|
%
|
|
(0.73
|
)%
|
||||||
|
Total investment securities
|
317,709
|
|
|
268,202
|
|
|
49,507
|
|
|
18.46
|
%
|
|
5,451
|
|
|
5,862
|
|
|
(411
|
)
|
|
(7.01
|
)%
|
|
2.29
|
%
|
|
2.91
|
%
|
|
(0.62
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Federal funds sold and short-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
term investments
|
67,072
|
|
|
89,781
|
|
|
(22,709
|
)
|
|
(25.29
|
)%
|
|
129
|
|
|
170
|
|
|
(41
|
)
|
|
(24.12
|
)%
|
|
0.26
|
%
|
|
0.25
|
%
|
|
0.01
|
%
|
||||||
|
Total interest-earning assets
|
$
|
1,237,802
|
|
|
$
|
1,208,259
|
|
|
$
|
29,543
|
|
|
2.45
|
%
|
|
39,420
|
|
|
41,706
|
|
|
(2,286
|
)
|
|
(5.48
|
)%
|
|
4.25
|
%
|
|
4.61
|
%
|
|
(0.36
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Checking with interest,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
savings and money markets
|
$
|
542,860
|
|
|
$
|
467,229
|
|
|
$
|
75,631
|
|
|
16.19
|
%
|
|
1,632
|
|
|
2,172
|
|
|
(540
|
)
|
|
(24.86
|
)%
|
|
0.40
|
%
|
|
0.62
|
%
|
|
(0.22
|
)%
|
|||
|
Time deposits
|
164,464
|
|
|
245,444
|
|
|
(80,980
|
)
|
|
(32.99
|
)%
|
|
1,972
|
|
|
3,171
|
|
|
(1,199
|
)
|
|
(37.81
|
)%
|
|
1.60
|
%
|
|
1.73
|
%
|
|
(0.13
|
)%
|
||||||
|
Total deposits
|
707,324
|
|
|
712,673
|
|
|
(5,349
|
)
|
|
(0.75
|
)%
|
|
3,604
|
|
|
5,343
|
|
|
(1,739
|
)
|
|
(32.55
|
)%
|
|
0.68
|
%
|
|
1.00
|
%
|
|
(0.32
|
)%
|
||||||
|
Other borrowed funds
|
195,930
|
|
|
189,201
|
|
|
6,729
|
|
|
3.56
|
%
|
|
3,725
|
|
|
3,719
|
|
|
6
|
|
|
0.16
|
%
|
|
2.54
|
%
|
|
2.63
|
%
|
|
(0.09
|
)%
|
||||||
|
Total interest-bearing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
liabilities
|
$
|
903,254
|
|
|
$
|
901,874
|
|
|
$
|
1,380
|
|
|
0.15
|
%
|
|
7,329
|
|
|
9,062
|
|
|
(1,733
|
)
|
|
(19.12
|
)%
|
|
1.08
|
%
|
|
1.34
|
%
|
|
(0.26
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Tax-equivalent net interest income
|
|
|
|
|
|
|
|
|
|
|
$
|
32,091
|
|
|
$
|
32,644
|
|
|
$
|
(553
|
)
|
|
(1.69
|
)%
|
|
|
|
|
|
|
|
|
|
|||||
|
Net interest spread
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.17
|
%
|
|
3.27
|
%
|
|
(0.10
|
)%
|
||||||
|
Net interest margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.46
|
%
|
|
3.61
|
%
|
|
(0.15
|
)%
|
||||||
|
|
Analysis of the Allowance for Loan Losses for the
|
|
Analysis of the Allowance for Loan Losses for the
|
||||||||||||||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2012
|
|
2011
|
|
Change
|
|
2012
|
|
2011
|
|
Change
|
||||||||||||
|
Balance at beginning of period
|
$
|
15,373
|
|
|
$
|
17,790
|
|
|
$
|
(2,417
|
)
|
|
$
|
16,778
|
|
|
$
|
19,087
|
|
|
$
|
(2,309
|
)
|
|
Charge-offs
|
(159
|
)
|
|
(419
|
)
|
|
260
|
|
|
(1,839
|
)
|
|
(3,393
|
)
|
|
1,554
|
|
||||||
|
Recoveries
|
123
|
|
|
105
|
|
|
18
|
|
|
398
|
|
|
832
|
|
|
(434
|
)
|
||||||
|
Net charge-offs
|
(36
|
)
|
|
(314
|
)
|
|
278
|
|
|
(1,441
|
)
|
|
(2,561
|
)
|
|
1,120
|
|
||||||
|
Provision for loan losses charged to
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
operations
|
300
|
|
|
—
|
|
|
300
|
|
|
300
|
|
|
950
|
|
|
(650
|
)
|
||||||
|
Balance at end of period
|
$
|
15,637
|
|
|
$
|
17,476
|
|
|
$
|
(1,839
|
)
|
|
$
|
15,637
|
|
|
$
|
17,476
|
|
|
$
|
(1,839
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Average loans outstanding, excluding
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
loans held for sale
|
$
|
847,902
|
|
|
$
|
845,923
|
|
|
|
|
$
|
850,346
|
|
|
$
|
848,956
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Ratio of annualized net charge-offs during
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
the period to average loans outstanding
|
0.02
|
%
|
|
0.15
|
%
|
|
|
|
0.23
|
%
|
|
0.40
|
%
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Ratio of allowance for loan losses to
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
average loans outstanding
|
1.84
|
%
|
|
2.07
|
%
|
|
|
|
1.84
|
%
|
|
2.06
|
%
|
|
|
||||||||
|
|
Three Months Ended September 30,
|
|||||||||||||
|
Noninterest income:
|
2012
|
|
2011
|
|
Change
|
|
Change %
|
|||||||
|
Service charges on deposit accounts
|
$
|
768
|
|
|
$
|
864
|
|
|
$
|
(96
|
)
|
|
(11.11
|
)%
|
|
Debit card usage fees
|
403
|
|
|
368
|
|
|
35
|
|
|
9.51
|
%
|
|||
|
Trust services
|
201
|
|
|
175
|
|
|
26
|
|
|
14.86
|
%
|
|||
|
Gains and fees on sales of residential mortgages
|
816
|
|
|
358
|
|
|
458
|
|
|
127.93
|
%
|
|||
|
Increase in cash value of bank-owned life insurance
|
181
|
|
|
223
|
|
|
(42
|
)
|
|
(18.83
|
)%
|
|||
|
Investment securities impairment losses
|
(6
|
)
|
|
(22
|
)
|
|
16
|
|
|
72.73
|
%
|
|||
|
Other income:
|
|
|
|
|
|
|
|
|||||||
|
Credit card fees
|
51
|
|
|
46
|
|
|
5
|
|
|
10.87
|
%
|
|||
|
Wire transfer fees
|
34
|
|
|
35
|
|
|
(1
|
)
|
|
(2.86
|
)%
|
|||
|
Safe deposit box fees
|
34
|
|
|
35
|
|
|
(1
|
)
|
|
(2.86
|
)%
|
|||
|
Gain from sales of other assets
|
—
|
|
|
55
|
|
|
(55
|
)
|
|
(100.00
|
)%
|
|||
|
All other
|
66
|
|
|
74
|
|
|
(8
|
)
|
|
(10.81
|
)%
|
|||
|
Total other
|
185
|
|
|
245
|
|
|
(60
|
)
|
|
(24.49
|
)%
|
|||
|
Total noninterest income
|
$
|
2,548
|
|
|
$
|
2,211
|
|
|
$
|
337
|
|
|
15.24
|
%
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
Noninterest income:
|
2012
|
|
2011
|
|
Change
|
|
Change %
|
|||||||
|
Service charges on deposit accounts
|
$
|
2,236
|
|
|
$
|
2,419
|
|
|
$
|
(183
|
)
|
|
(7.57
|
)%
|
|
Debit card usage fees
|
1,193
|
|
|
1,093
|
|
|
100
|
|
|
9.15
|
%
|
|||
|
Trust services
|
595
|
|
|
601
|
|
|
(6
|
)
|
|
(1.00
|
)%
|
|||
|
Gains and fees on sales of residential mortgages
|
2,144
|
|
|
814
|
|
|
1,330
|
|
|
163.39
|
%
|
|||
|
Increase in cash value of bank-owned life insurance
|
571
|
|
|
667
|
|
|
(96
|
)
|
|
(14.39
|
)%
|
|||
|
Gain from bank-owned life insurance
|
841
|
|
|
637
|
|
|
204
|
|
|
32.03
|
%
|
|||
|
Investment securities impairment losses
|
(179
|
)
|
|
(22
|
)
|
|
(157
|
)
|
|
(713.64
|
)%
|
|||
|
Realized investment securities gains, net
|
246
|
|
|
—
|
|
|
246
|
|
|
N/A
|
|
|||
|
Other income:
|
|
|
|
|
|
|
|
|
|
|||||
|
Credit card fees
|
147
|
|
|
143
|
|
|
4
|
|
|
2.80
|
%
|
|||
|
Wire transfer fees
|
102
|
|
|
121
|
|
|
(19
|
)
|
|
(15.70
|
)%
|
|||
|
Safe deposit box fees
|
113
|
|
|
114
|
|
|
(1
|
)
|
|
(0.88
|
)%
|
|||
|
Gain from sales of other assets
|
—
|
|
|
112
|
|
|
(112
|
)
|
|
(100.00
|
)%
|
|||
|
All other
|
286
|
|
|
299
|
|
|
(13
|
)
|
|
(4.35
|
)%
|
|||
|
Total other
|
648
|
|
|
789
|
|
|
(141
|
)
|
|
(17.87
|
)%
|
|||
|
Total noninterest income
|
$
|
8,295
|
|
|
$
|
6,998
|
|
|
$
|
1,297
|
|
|
18.53
|
%
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
Noninterest expense:
|
2012
|
|
2011
|
|
Change
|
|
Change %
|
|||||||
|
Salaries and employee benefits
|
$
|
3,686
|
|
|
$
|
3,373
|
|
|
$
|
313
|
|
|
9.28
|
%
|
|
Occupancy
|
880
|
|
|
841
|
|
|
39
|
|
|
4.64
|
%
|
|||
|
Data processing
|
576
|
|
|
500
|
|
|
76
|
|
|
15.20
|
%
|
|||
|
FDIC insurance expense
|
183
|
|
|
216
|
|
|
(33
|
)
|
|
(15.28
|
)%
|
|||
|
Other real estate owned expense
|
240
|
|
|
1,650
|
|
|
(1,410
|
)
|
|
(85.45
|
)%
|
|||
|
Professional fees
|
276
|
|
|
297
|
|
|
(21
|
)
|
|
(7.07
|
)%
|
|||
|
Consulting fees
|
191
|
|
|
98
|
|
|
93
|
|
|
94.90
|
%
|
|||
|
Other expenses:
|
|
|
|
|
|
|
|
|||||||
|
Marketing
|
52
|
|
|
63
|
|
|
(11
|
)
|
|
(17.46
|
)%
|
|||
|
Business development
|
86
|
|
|
84
|
|
|
2
|
|
|
2.38
|
%
|
|||
|
Director fees
|
105
|
|
|
97
|
|
|
8
|
|
|
8.25
|
%
|
|||
|
Insurance expense
|
82
|
|
|
85
|
|
|
(3
|
)
|
|
(3.53
|
)%
|
|||
|
Bank service charges and investment advisory fees
|
125
|
|
|
121
|
|
|
4
|
|
|
3.31
|
%
|
|||
|
Deposit operations expense
|
23
|
|
|
102
|
|
|
(79
|
)
|
|
(77.45
|
)%
|
|||
|
Supplies
|
74
|
|
|
84
|
|
|
(10
|
)
|
|
(11.90
|
)%
|
|||
|
Postage and courier services
|
79
|
|
|
86
|
|
|
(7
|
)
|
|
(8.14
|
)%
|
|||
|
Loan related expense
|
90
|
|
|
62
|
|
|
28
|
|
|
45.16
|
%
|
|||
|
Contributions
|
45
|
|
|
88
|
|
|
(43
|
)
|
|
(48.86
|
)%
|
|||
|
Miscellaneous losses
|
2
|
|
|
102
|
|
|
(100
|
)
|
|
(98.04
|
)%
|
|||
|
Loss on disposal of fixed assets
|
1
|
|
|
3
|
|
|
(2
|
)
|
|
(66.67
|
)%
|
|||
|
All other
|
308
|
|
|
366
|
|
|
(58
|
)
|
|
(15.85
|
)%
|
|||
|
Total other
|
1,072
|
|
|
1,343
|
|
|
(271
|
)
|
|
(20.18
|
)%
|
|||
|
Total noninterest expense
|
$
|
7,104
|
|
|
$
|
8,318
|
|
|
$
|
(1,214
|
)
|
|
(14.59
|
)%
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
Noninterest expense:
|
2012
|
|
2011
|
|
Change
|
|
Change %
|
|||||||
|
Salaries and employee benefits
|
$
|
10,893
|
|
|
$
|
9,598
|
|
|
$
|
1,295
|
|
|
13.49
|
%
|
|
Occupancy
|
2,612
|
|
|
2,478
|
|
|
134
|
|
|
5.41
|
%
|
|||
|
Data processing
|
1,582
|
|
|
1,430
|
|
|
152
|
|
|
10.63
|
%
|
|||
|
FDIC insurance expense
|
516
|
|
|
1,111
|
|
|
(595
|
)
|
|
(53.56
|
)%
|
|||
|
Other real estate owned expense
|
1,228
|
|
|
1,930
|
|
|
(702
|
)
|
|
(36.37
|
)%
|
|||
|
Professional fees
|
855
|
|
|
756
|
|
|
99
|
|
|
13.10
|
%
|
|||
|
Consulting fees
|
498
|
|
|
198
|
|
|
300
|
|
|
151.52
|
%
|
|||
|
Other expenses:
|
|
|
|
|
|
|
|
|
|
|||||
|
Marketing
|
172
|
|
|
201
|
|
|
(29
|
)
|
|
(14.43
|
)%
|
|||
|
Business development
|
306
|
|
|
247
|
|
|
59
|
|
|
23.89
|
%
|
|||
|
Director fees
|
319
|
|
|
287
|
|
|
32
|
|
|
11.15
|
%
|
|||
|
Insurance expense
|
255
|
|
|
268
|
|
|
(13
|
)
|
|
(4.85
|
)%
|
|||
|
Bank service charges and investment advisory fees
|
384
|
|
|
380
|
|
|
4
|
|
|
1.05
|
%
|
|||
|
Deposit operations expense
|
63
|
|
|
195
|
|
|
(132
|
)
|
|
(67.69
|
)%
|
|||
|
Supplies
|
221
|
|
|
223
|
|
|
(2
|
)
|
|
(0.90
|
)%
|
|||
|
Postage and courier services
|
244
|
|
|
241
|
|
|
3
|
|
|
1.24
|
%
|
|||
|
Loan related expense
|
178
|
|
|
167
|
|
|
11
|
|
|
6.59
|
%
|
|||
|
Contributions
|
235
|
|
|
213
|
|
|
22
|
|
|
10.33
|
%
|
|||
|
Miscellaneous losses
|
114
|
|
|
153
|
|
|
(39
|
)
|
|
(25.49
|
)%
|
|||
|
Loss on disposal of fixed assets
|
124
|
|
|
11
|
|
|
113
|
|
|
1,027.27
|
%
|
|||
|
All other
|
983
|
|
|
1,083
|
|
|
(100
|
)
|
|
(9.23
|
)%
|
|||
|
Total other
|
3,598
|
|
|
3,669
|
|
|
(71
|
)
|
|
(1.94
|
)%
|
|||
|
Total noninterest expense
|
$
|
21,782
|
|
|
$
|
21,170
|
|
|
$
|
612
|
|
|
2.89
|
%
|
|
|
September 30, 2012
|
|
December 31, 2011
|
|
Change
|
||||||
|
Nonaccrual loans
|
$
|
8,425
|
|
|
$
|
8,572
|
|
|
$
|
(147
|
)
|
|
Loans past due 90 days and still accruing interest
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Troubled debt restructured loans
(1)
|
669
|
|
|
2,121
|
|
|
(1,452
|
)
|
|||
|
Total nonperforming loans
|
9,094
|
|
|
10,693
|
|
|
(1,599
|
)
|
|||
|
Other real estate owned
|
8,894
|
|
|
10,967
|
|
|
(2,073
|
)
|
|||
|
Nonaccrual investment securities
|
1,276
|
|
|
1,245
|
|
|
31
|
|
|||
|
Total nonperforming assets
|
$
|
19,264
|
|
|
$
|
22,905
|
|
|
$
|
(3,641
|
)
|
|
|
|
|
|
|
|
|
|
|
|||
|
Nonperforming loans to total loans
|
1.06
|
%
|
|
1.27
|
%
|
|
(0.21
|
)%
|
|||
|
Nonperforming assets to total assets
|
1.52
|
%
|
|
1.80
|
%
|
|
(0.28
|
)%
|
|||
|
(1)
|
While TDR loans are commonly reported by the industry as nonperforming, those not classified in the nonaccrual category are accruing interest due to payment performance. TDR loans on nonaccrual status are included in the nonaccrual category. As of September 30, 2012, there were two TDR loans totaling $894 included in the nonaccrual category.
|
|
|
Nine Months Ended September 30, 2012
|
||||||||||||||||||||||||||
|
|
Nonaccrual
|
|
Loans Past Due 90 Days and Still Accruing Interest
|
|
Troubled Debt Restructured
|
|
Total Nonperforming Loans
|
|
Other Real Estate Owned
|
|
Nonaccrual Investment Securities
|
|
Total Nonperforming Assets
|
||||||||||||||
|
Balance at beginning
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
of period
|
$
|
8,572
|
|
|
$
|
—
|
|
|
$
|
2,121
|
|
|
$
|
10,693
|
|
|
$
|
10,967
|
|
|
$
|
1,245
|
|
|
$
|
22,905
|
|
|
Increase in fair market value
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
210
|
|
|
210
|
|
|||||||
|
Additions
|
1,496
|
|
|
—
|
|
|
102
|
|
|
1,598
|
|
|
119
|
|
|
—
|
|
|
1,717
|
|
|||||||
|
Transfers:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Troubled debt to past due
|
—
|
|
|
480
|
|
|
(480
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Troubled debt to nonaccrual
|
894
|
|
|
—
|
|
|
(894
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Past due to troubled debt
|
—
|
|
|
(480
|
)
|
|
480
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Nonaccrual to OREO
|
(553
|
)
|
|
—
|
|
|
—
|
|
|
(553
|
)
|
|
553
|
|
|
—
|
|
|
—
|
|
|||||||
|
Upgrade in classification
|
(309
|
)
|
|
—
|
|
|
—
|
|
|
(309
|
)
|
|
—
|
|
|
—
|
|
|
(309
|
)
|
|||||||
|
Sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,489
|
)
|
|
—
|
|
|
(1,489
|
)
|
|||||||
|
Subsequent write-downs/
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
impairment
|
(935
|
)
|
|
—
|
|
|
(606
|
)
|
|
(1,541
|
)
|
|
(1,256
|
)
|
|
(179
|
)
|
|
(2,976
|
)
|
|||||||
|
Payments
|
(740
|
)
|
|
—
|
|
|
(54
|
)
|
|
(794
|
)
|
|
—
|
|
|
—
|
|
|
(794
|
)
|
|||||||
|
Balance at end of period
|
$
|
8,425
|
|
|
$
|
—
|
|
|
$
|
669
|
|
|
$
|
9,094
|
|
|
$
|
8,894
|
|
|
$
|
1,276
|
|
|
$
|
19,264
|
|
|
|
Nine Months Ended September 30, 2011
|
||||||||||||||||||||||||||
|
|
Nonaccrual
|
|
Loans Past Due 90 Days and Still Accruing Interest
|
|
Troubled Debt Restructured
|
|
Total Nonperforming Loans
|
|
Other Real Estate Owned
|
|
Nonaccrual Investment Securities
|
|
Total Nonperforming Assets
|
||||||||||||||
|
Balance at beginning
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
of period
|
$
|
7,945
|
|
|
$
|
198
|
|
|
$
|
4,787
|
|
|
$
|
12,930
|
|
|
$
|
19,193
|
|
|
$
|
1,339
|
|
|
$
|
33,462
|
|
|
Increase in fair market value
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
18
|
|
|||||||
|
Additions
|
2,861
|
|
|
1,537
|
|
|
391
|
|
|
4,789
|
|
|
713
|
|
|
—
|
|
|
5,502
|
|
|||||||
|
Transfers:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Past due to nonaccrual
|
238
|
|
|
(238
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Troubled debt to nonaccrual
|
114
|
|
|
—
|
|
|
(114
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Nonaccrual to troubled debt
|
(171
|
)
|
|
—
|
|
|
171
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Nonaccrual to OREO
|
(869
|
)
|
|
—
|
|
|
—
|
|
|
(869
|
)
|
|
869
|
|
|
—
|
|
|
—
|
|
|||||||
|
Upgrade in classification
|
—
|
|
|
(555
|
)
|
|
(3,444
|
)
|
|
(3,999
|
)
|
|
—
|
|
|
—
|
|
|
(3,999
|
)
|
|||||||
|
Sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,939
|
)
|
|
—
|
|
|
(5,939
|
)
|
|||||||
|
Subsequent write-downs/
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
impairment
|
(2,258
|
)
|
|
(95
|
)
|
|
—
|
|
|
(2,353
|
)
|
|
(2,434
|
)
|
|
—
|
|
|
(4,787
|
)
|
|||||||
|
Payments
|
(1,881
|
)
|
|
(777
|
)
|
|
(151
|
)
|
|
(2,809
|
)
|
|
—
|
|
|
—
|
|
|
(2,809
|
)
|
|||||||
|
Balance at end of period
|
$
|
5,979
|
|
|
$
|
70
|
|
|
$
|
1,640
|
|
|
$
|
7,689
|
|
|
$
|
12,402
|
|
|
$
|
1,357
|
|
|
$
|
21,448
|
|
|
|
September 30, 2012
|
|
December 31, 2011
|
||||
|
Construction, land development, and other land
|
$
|
8,397
|
|
|
$
|
9,602
|
|
|
1-4 family residential properties
|
283
|
|
|
145
|
|
||
|
Multifamily
|
—
|
|
|
270
|
|
||
|
Commercial properties
|
214
|
|
|
950
|
|
||
|
|
$
|
8,894
|
|
|
$
|
10,967
|
|
|
|
Actual
|
|
For Capital
Adequacy Purposes
|
|
To Be Well-
Capitalized Under
Prompt Corrective
Action Provisions
|
|||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
As of September 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total Capital (to Risk-Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Consolidated
|
$
|
162,729
|
|
|
16.59
|
%
|
|
$
|
78,491
|
|
|
8.0
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
West Bank
|
142,030
|
|
|
14.98
|
%
|
|
75,843
|
|
|
8.0
|
%
|
|
$
|
94,804
|
|
|
10.0
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Tier I Capital (to Risk-Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Consolidated
|
150,423
|
|
|
15.33
|
%
|
|
39,246
|
|
|
4.0
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
|
West Bank
|
130,133
|
|
|
13.73
|
%
|
|
37,921
|
|
|
4.0
|
%
|
|
56,882
|
|
|
6.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Tier I Capital (to Average Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Consolidated
|
150,423
|
|
|
11.55
|
%
|
|
52,076
|
|
|
4.0
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
|
West Bank
|
130,133
|
|
|
10.12
|
%
|
|
51,461
|
|
|
4.0
|
%
|
|
64,326
|
|
|
5.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
As of December 31, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total Capital (to Risk-Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Consolidated
|
$
|
154,728
|
|
|
16.27
|
%
|
|
$
|
76,075
|
|
|
8.0
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
West Bank
|
138,508
|
|
|
15.09
|
%
|
|
73,433
|
|
|
8.0
|
%
|
|
$
|
91,791
|
|
|
10.0
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Tier I Capital (to Risk-Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Consolidated
|
142,781
|
|
|
15.01
|
%
|
|
38,037
|
|
|
4.0
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
|
West Bank
|
126,969
|
|
|
13.83
|
%
|
|
36,716
|
|
|
4.0
|
%
|
|
55,075
|
|
|
6.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Tier I Capital (to Average Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Consolidated
|
142,781
|
|
|
11.05
|
%
|
|
51,695
|
|
|
4.0
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
|
West Bank
|
126,969
|
|
|
9.95
|
%
|
|
51,046
|
|
|
4.0
|
%
|
|
63,808
|
|
|
5.0
|
%
|
|||
|
Exhibits
|
Description
|
|
31.1
|
Certification of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
32.2
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
101.INS
|
XBRL Instance Document
(1)
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
(1)
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
(1)
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
(1)
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
(1)
|
|
101.DED
|
XBRL Taxonomy Extension Definitions Linkbase Document
(1)
|
|
(1)
|
These interactive data files shall not be deemed filed for purposes of Section 11 or 12 of the Securities Act of 1933, as amended, or Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability under those sections.
|
|
West Bancorporation, Inc.
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October 26, 2012
|
By:
|
/s/ David D. Nelson
|
|
|
Date
|
|
David D. Nelson
|
|
|
|
|
Chief Executive Officer and President
|
|
|
|
|
|
|
|
October 26, 2012
|
By:
|
/s/ Douglas R. Gulling
|
|
|
Date
|
|
Douglas R. Gulling
|
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
(Principal Accounting Officer)
|
|
|
Exhibit No.
|
Description
|
|
31.1
|
Certification of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
32.2
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
101.INS
|
XBRL Instance Document
(1)
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
(1)
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
(1)
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
(1)
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
(1)
|
|
101.DED
|
XBRL Taxonomy Extension Definitions Linkbase Document
(1)
|
|
(1)
|
These interactive data files shall not be deemed filed for purposes of Section 11 or 12 of the Securities Act of 1933, as amended, or Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability under those sections.
|
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 |
|---|