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 June 30, 2014
|
|
|
|
|
|
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.
|
||
|
|
|
|
|
|
Consolidated Balance Sheets
at June 30, 2014 and December 31, 2014
|
|
|
|
|
|
|
|
Consolidated Statements of Income for the three
and six months ended June 30, 2014 and 2013
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income for the three
and six months ended June 30, 2014 and 2013
|
|
|
|
|
|
|
|
Consolidated Statements of Stockholders' Equity for the six months ended June 30, 2014 and 2013
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the
six months ended June 30, 2014 and 2013
|
|
|
|
|
|
|
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
Critical Accounting Policies
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
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
|
|
|
|
|
||||
|
Consolidated Balance Sheets
|
|
|
|
|
||||
|
(unaudited)
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
(dollars in thousands)
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
ASSETS
|
|
|
|
|
||||
|
Cash and due from banks
|
|
$
|
54,659
|
|
|
$
|
41,126
|
|
|
Federal funds sold
|
|
3,916
|
|
|
1,299
|
|
||
|
Cash and cash equivalents
|
|
58,575
|
|
|
42,425
|
|
||
|
Investment securities available for sale
|
|
337,561
|
|
|
345,216
|
|
||
|
Federal Home Loan Bank stock, at cost
|
|
12,132
|
|
|
11,851
|
|
||
|
Loans held for sale
|
|
1,979
|
|
|
2,230
|
|
||
|
Loans
|
|
1,076,042
|
|
|
991,720
|
|
||
|
Allowance for loan losses
|
|
(13,213
|
)
|
|
(13,791
|
)
|
||
|
Loans, net
|
|
1,062,829
|
|
|
977,929
|
|
||
|
Premises and equipment, net
|
|
9,477
|
|
|
7,487
|
|
||
|
Accrued interest receivable
|
|
4,347
|
|
|
4,007
|
|
||
|
Bank-owned life insurance
|
|
31,712
|
|
|
26,376
|
|
||
|
Other real estate owned
|
|
5,005
|
|
|
5,800
|
|
||
|
Deferred tax assets, net
|
|
6,611
|
|
|
9,193
|
|
||
|
Other assets
|
|
5,465
|
|
|
9,890
|
|
||
|
Total assets
|
|
$
|
1,535,693
|
|
|
$
|
1,442,404
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
||||
|
LIABILITIES
|
|
|
|
|
||||
|
Deposits:
|
|
|
|
|
||||
|
Noninterest-bearing demand
|
|
$
|
349,038
|
|
|
$
|
332,230
|
|
|
Interest-bearing demand
|
|
229,712
|
|
|
233,613
|
|
||
|
Savings
|
|
528,313
|
|
|
451,855
|
|
||
|
Time of $100,000 or more
|
|
95,761
|
|
|
83,653
|
|
||
|
Other time
|
|
59,608
|
|
|
62,491
|
|
||
|
Total deposits
|
|
1,262,432
|
|
|
1,163,842
|
|
||
|
Federal funds purchased
|
|
3,940
|
|
|
16,622
|
|
||
|
Subordinated notes
|
|
20,619
|
|
|
20,619
|
|
||
|
Federal Home Loan Bank advances, net of discount
|
|
96,134
|
|
|
95,392
|
|
||
|
Long-term debt
|
|
14,306
|
|
|
15,935
|
|
||
|
Accrued expenses and other liabilities
|
|
6,185
|
|
|
6,369
|
|
||
|
Total liabilities
|
|
1,403,616
|
|
|
1,318,779
|
|
||
|
COMMITMENTS AND CONTINGENCIES (NOTE 9)
|
|
|
|
|
||||
|
STOCKHOLDERS' EQUITY
|
|
|
|
|
||||
|
Preferred stock, $0.01 par value; authorized 50,000,000 shares; no shares issued
|
|
|
|
|
||||
|
and outstanding at June 30, 2014 and December 31, 2013
|
|
—
|
|
|
—
|
|
||
|
Common stock, no par value; authorized 50,000,000 shares; 16,013,285 and
|
|
|
|
|
||||
|
15,976,204 shares issued and outstanding at June 30, 2014 and December 31,
|
|
|
|
|
||||
|
2013, respectively
|
|
3,000
|
|
|
3,000
|
|
||
|
Additional paid-in capital
|
|
18,634
|
|
|
18,411
|
|
||
|
Retained earnings
|
|
111,213
|
|
|
105,752
|
|
||
|
Accumulated other comprehensive (loss)
|
|
(770
|
)
|
|
(3,538
|
)
|
||
|
Total stockholders' equity
|
|
132,077
|
|
|
123,625
|
|
||
|
Total liabilities and stockholders' equity
|
|
$
|
1,535,693
|
|
|
$
|
1,442,404
|
|
|
West Bancorporation, Inc. and Subsidiary
|
|
|
|
|
|
|
|
|
||||||||
|
Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
||||||||
|
(unaudited)
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
(dollars in thousands, except per share data)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Interest income:
|
|
|
|
|
|
|
|
|
||||||||
|
Loans, including fees
|
|
$
|
11,672
|
|
|
$
|
11,327
|
|
|
$
|
23,002
|
|
|
$
|
22,235
|
|
|
Investment securities:
|
|
|
|
|
|
|
|
|
||||||||
|
Taxable securities
|
|
1,272
|
|
|
1,319
|
|
|
2,602
|
|
|
2,418
|
|
||||
|
Tax-exempt securities
|
|
698
|
|
|
599
|
|
|
1,374
|
|
|
1,101
|
|
||||
|
Federal funds sold
|
|
19
|
|
|
16
|
|
|
29
|
|
|
79
|
|
||||
|
Total interest income
|
|
13,661
|
|
|
13,261
|
|
|
27,007
|
|
|
25,833
|
|
||||
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Deposits
|
|
637
|
|
|
858
|
|
|
1,259
|
|
|
1,737
|
|
||||
|
Federal funds purchased and securities sold under
|
|
|
|
|
|
|
|
|
||||||||
|
agreements to repurchase
|
|
2
|
|
|
26
|
|
|
6
|
|
|
53
|
|
||||
|
Other short-term borrowings
|
|
3
|
|
|
—
|
|
|
12
|
|
|
—
|
|
||||
|
Subordinated notes
|
|
173
|
|
|
177
|
|
|
346
|
|
|
354
|
|
||||
|
Federal Home Loan Bank advances
|
|
652
|
|
|
662
|
|
|
1,299
|
|
|
1,327
|
|
||||
|
Long-term debt
|
|
78
|
|
|
5
|
|
|
161
|
|
|
5
|
|
||||
|
Total interest expense
|
|
1,545
|
|
|
1,728
|
|
|
3,083
|
|
|
3,476
|
|
||||
|
Net interest income
|
|
12,116
|
|
|
11,533
|
|
|
23,924
|
|
|
22,357
|
|
||||
|
Provision for loan losses
|
|
150
|
|
|
—
|
|
|
150
|
|
|
150
|
|
||||
|
Net interest income after provision for loan
|
|
|
|
|
|
|
|
|
||||||||
|
losses
|
|
11,966
|
|
|
11,533
|
|
|
23,774
|
|
|
22,207
|
|
||||
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Service charges on deposit accounts
|
|
714
|
|
|
735
|
|
|
1,393
|
|
|
1,443
|
|
||||
|
Debit card usage fees
|
|
453
|
|
|
431
|
|
|
863
|
|
|
824
|
|
||||
|
Trust services
|
|
332
|
|
|
238
|
|
|
650
|
|
|
477
|
|
||||
|
Gains and fees on sales of residential mortgages
|
|
376
|
|
|
226
|
|
|
602
|
|
|
737
|
|
||||
|
Increase in cash value of bank-owned life insurance
|
|
182
|
|
|
170
|
|
|
336
|
|
|
330
|
|
||||
|
Realized investment securities gains, net
|
|
—
|
|
|
—
|
|
|
506
|
|
|
—
|
|
||||
|
Other income
|
|
261
|
|
|
217
|
|
|
521
|
|
|
427
|
|
||||
|
Total noninterest income
|
|
2,318
|
|
|
2,017
|
|
|
4,871
|
|
|
4,238
|
|
||||
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Salaries and employee benefits
|
|
3,987
|
|
|
3,986
|
|
|
8,098
|
|
|
7,955
|
|
||||
|
Occupancy
|
|
1,024
|
|
|
1,000
|
|
|
2,035
|
|
|
1,933
|
|
||||
|
Data processing
|
|
558
|
|
|
500
|
|
|
1,080
|
|
|
983
|
|
||||
|
FDIC insurance expense
|
|
190
|
|
|
176
|
|
|
371
|
|
|
365
|
|
||||
|
Other real estate owned expense (income)
|
|
109
|
|
|
(15
|
)
|
|
395
|
|
|
1
|
|
||||
|
Professional fees
|
|
221
|
|
|
333
|
|
|
485
|
|
|
636
|
|
||||
|
Director fees
|
|
189
|
|
|
158
|
|
|
342
|
|
|
285
|
|
||||
|
Other expenses
|
|
1,086
|
|
|
1,277
|
|
|
2,560
|
|
|
2,503
|
|
||||
|
Total noninterest expense
|
|
7,364
|
|
|
7,415
|
|
|
15,366
|
|
|
14,661
|
|
||||
|
Income before income taxes
|
|
6,920
|
|
|
6,135
|
|
|
13,279
|
|
|
11,784
|
|
||||
|
Income taxes
|
|
2,181
|
|
|
1,837
|
|
|
4,140
|
|
|
3,538
|
|
||||
|
Net income
|
|
$
|
4,739
|
|
|
$
|
4,298
|
|
|
$
|
9,139
|
|
|
$
|
8,246
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per common share
|
|
$
|
0.30
|
|
|
$
|
0.25
|
|
|
$
|
0.57
|
|
|
$
|
0.48
|
|
|
Diluted earnings per common share
|
|
$
|
0.30
|
|
|
$
|
0.25
|
|
|
$
|
0.57
|
|
|
$
|
0.48
|
|
|
Cash dividends declared per common share
|
|
$
|
0.12
|
|
|
$
|
0.10
|
|
|
$
|
0.23
|
|
|
$
|
0.20
|
|
|
West Bancorporation, Inc. and Subsidiary
|
|
|
|
|
|
|
|
|
||||||||
|
Consolidated Statements of Comprehensive Income
|
|
|
|
|
|
|
||||||||||
|
(unaudited)
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
(dollars in thousands)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Net income
|
|
$
|
4,739
|
|
|
$
|
4,298
|
|
|
$
|
9,139
|
|
|
$
|
8,246
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Unrealized gains on securities for which a portion
|
|
|
|
|
|
|
|
|
||||||||
|
of an other than temporary impairment has
|
|
|
|
|
|
|
|
|
||||||||
|
been recorded in earnings:
|
|
|
|
|
|
|
|
|
||||||||
|
Unrealized holding gains arising during the
|
|
|
|
|
|
|
|
|
||||||||
|
period
|
|
40
|
|
|
185
|
|
|
358
|
|
|
282
|
|
||||
|
Less: reclassification adjustment for impairment
|
|
|
|
|
|
|
|
|
||||||||
|
losses realized in net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Income tax (expense)
|
|
(15
|
)
|
|
(70
|
)
|
|
(136
|
)
|
|
(107
|
)
|
||||
|
Other comprehensive income on available
|
|
|
|
|
|
|
|
|
||||||||
|
for sale securities with other than temporary
|
|
|
|
|
|
|
|
|
||||||||
|
impairment
|
|
25
|
|
|
115
|
|
|
222
|
|
|
175
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gains (losses) on securities without
|
|
|
|
|
|
|
|
|
|
|
||||||
|
other than temporary impairment:
|
|
|
|
|
|
|
|
|
||||||||
|
Unrealized holding gains (losses) arising during
|
|
|
|
|
|
|
|
|
||||||||
|
the period
|
|
4,043
|
|
|
(6,422
|
)
|
|
7,385
|
|
|
(7,516
|
)
|
||||
|
Less: reclassification adjustment for net gains
|
|
|
|
|
|
|
|
|
||||||||
|
realized in net income
|
|
—
|
|
|
—
|
|
|
(506
|
)
|
|
—
|
|
||||
|
Income tax (expense) benefit
|
|
(1,537
|
)
|
|
2,441
|
|
|
(2,614
|
)
|
|
2,856
|
|
||||
|
Other comprehensive income (loss) on
|
|
|
|
|
|
|
|
|
||||||||
|
available for sale securities without other
|
|
|
|
|
|
|
|
|
||||||||
|
than temporary impairment
|
|
2,506
|
|
|
(3,981
|
)
|
|
4,265
|
|
|
(4,660
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gains (losses) on derivatives arising
|
|
|
|
|
|
|
|
|
||||||||
|
during the period
|
|
(1,594
|
)
|
|
3,365
|
|
|
(2,773
|
)
|
|
3,773
|
|
||||
|
Income tax (expense) benefit
|
|
607
|
|
|
(1,279
|
)
|
|
1,054
|
|
|
(1,434
|
)
|
||||
|
Other comprehensive income (loss) on
|
|
|
|
|
|
|
|
|
||||||||
|
derivatives
|
|
(987
|
)
|
|
2,086
|
|
|
(1,719
|
)
|
|
2,339
|
|
||||
|
Total other comprehensive income (loss)
|
|
1,544
|
|
|
(1,780
|
)
|
|
2,768
|
|
|
(2,146
|
)
|
||||
|
Comprehensive income
|
|
$
|
6,283
|
|
|
$
|
2,518
|
|
|
$
|
11,907
|
|
|
$
|
6,100
|
|
|
West Bancorporation, Inc. and Subsidiary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Consolidated Statements of Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
Other
|
|
|
|||||||||||||
|
|
|
Preferred
|
|
Common Stock
|
|
Paid-In
|
|
Retained
|
|
Comprehensive
|
|
|
|||||||||||||||
|
(dollars in thousands, except per share data)
|
|
Stock
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Earnings
|
|
Income (Loss)
|
|
Total
|
|||||||||||||
|
Balance, December 31, 2012
|
|
$
|
—
|
|
|
17,403,882
|
|
|
$
|
3,000
|
|
|
$
|
33,805
|
|
|
$
|
95,856
|
|
|
$
|
1,926
|
|
|
$
|
134,587
|
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,246
|
|
|
—
|
|
|
8,246
|
|
||||||
|
Other comprehensive loss, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,146
|
)
|
|
(2,146
|
)
|
||||||
|
Cash dividends declared, $0.20 per common share
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,481
|
)
|
|
—
|
|
|
(3,481
|
)
|
||||||
|
Repurchase and cancellation of common stock
|
|
—
|
|
|
(1,440,592
|
)
|
|
—
|
|
|
(15,774
|
)
|
|
—
|
|
|
—
|
|
|
(15,774
|
)
|
||||||
|
Stock-based compensation costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
165
|
|
|
—
|
|
|
—
|
|
|
165
|
|
||||||
|
Issuance of common stock upon vesting of restricted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
stock units
|
|
—
|
|
|
6,174
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||||
|
Balance, June 30, 2013
|
|
$
|
—
|
|
|
15,969,464
|
|
|
$
|
3,000
|
|
|
$
|
18,199
|
|
|
$
|
100,621
|
|
|
$
|
(220
|
)
|
|
$
|
121,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Balance, December 31, 2013
|
|
$
|
—
|
|
|
15,976,204
|
|
|
$
|
3,000
|
|
|
$
|
18,411
|
|
|
$
|
105,752
|
|
|
$
|
(3,538
|
)
|
|
$
|
123,625
|
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,139
|
|
|
—
|
|
|
9,139
|
|
||||||
|
Other comprehensive income, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,768
|
|
|
2,768
|
|
||||||
|
Cash dividends declared, $0.23 per common share
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,678
|
)
|
|
—
|
|
|
(3,678
|
)
|
||||||
|
Stock-based compensation costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
279
|
|
|
—
|
|
|
—
|
|
|
279
|
|
||||||
|
Issuance of common stock upon vesting of restricted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
stock units, net of shares withheld for payroll taxes
|
|
—
|
|
|
37,081
|
|
|
—
|
|
|
(154
|
)
|
|
—
|
|
|
—
|
|
|
(154
|
)
|
||||||
|
Excess tax benefits from vesting of restricted stock units
|
|
—
|
|
|
—
|
|
|
—
|
|
|
98
|
|
|
—
|
|
|
—
|
|
|
98
|
|
||||||
|
Balance, June 30, 2014
|
|
$
|
—
|
|
|
16,013,285
|
|
|
$
|
3,000
|
|
|
$
|
18,634
|
|
|
$
|
111,213
|
|
|
$
|
(770
|
)
|
|
$
|
132,077
|
|
|
West Bancorporation, Inc. and Subsidiary
Consolidated Statements of Cash Flows
(unaudited)
|
||||||||
|
|
|
Six Months Ended June 30,
|
||||||
|
(dollars in thousands)
|
|
2014
|
|
2013
|
||||
|
Cash Flows from Operating Activities:
|
|
|
|
|
||||
|
Net income
|
|
$
|
9,139
|
|
|
$
|
8,246
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
|
Provision for loan losses
|
|
150
|
|
|
150
|
|
||
|
Net amortization and accretion
|
|
1,869
|
|
|
2,670
|
|
||
|
(Gain) loss on disposition of premises and equipment
|
|
(10
|
)
|
|
6
|
|
||
|
Investment securities gains, net
|
|
(506
|
)
|
|
—
|
|
||
|
Stock-based compensation
|
|
279
|
|
|
165
|
|
||
|
Gain on sale of loans
|
|
(555
|
)
|
|
(646
|
)
|
||
|
Proceeds from sales of loans held for sale
|
|
28,519
|
|
|
53,212
|
|
||
|
Originations of loans held for sale
|
|
(27,713
|
)
|
|
(56,092
|
)
|
||
|
Gain on sales of other real estate owned
|
|
(10
|
)
|
|
(60
|
)
|
||
|
Write-down of other real estate owned
|
|
346
|
|
|
—
|
|
||
|
Increase in value of bank-owned life insurance
|
|
(336
|
)
|
|
(330
|
)
|
||
|
Depreciation
|
|
412
|
|
|
379
|
|
||
|
Deferred income taxes
|
|
886
|
|
|
282
|
|
||
|
Change in assets and liabilities:
|
|
|
|
|
||||
|
Increase in accrued interest receivable
|
|
(340
|
)
|
|
(750
|
)
|
||
|
Decrease in other assets
|
|
1,640
|
|
|
1,570
|
|
||
|
Decrease in accrued expenses and other liabilities
|
|
(184
|
)
|
|
(299
|
)
|
||
|
Net cash provided by operating activities
|
|
13,586
|
|
|
8,503
|
|
||
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
||
|
Proceeds from sales, calls and maturities of securities available for sale
|
|
61,423
|
|
|
44,944
|
|
||
|
Purchases of securities available for sale
|
|
(47,138
|
)
|
|
(138,106
|
)
|
||
|
Purchases of Federal Home Loan Bank stock
|
|
(9,211
|
)
|
|
(1,458
|
)
|
||
|
Proceeds from redemption of Federal Home Loan Bank stock
|
|
8,930
|
|
|
903
|
|
||
|
Net increase in loans
|
|
(85,356
|
)
|
|
(41,291
|
)
|
||
|
Net proceeds from sales of other real estate owned
|
|
765
|
|
|
334
|
|
||
|
Proceeds from sales of premises and equipment
|
|
13
|
|
|
—
|
|
||
|
Purchases of premises and equipment
|
|
(2,406
|
)
|
|
(824
|
)
|
||
|
Purchase of bank-owned life insurance
|
|
(5,000
|
)
|
|
—
|
|
||
|
Net cash used in investing activities
|
|
(77,980
|
)
|
|
(135,498
|
)
|
||
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
||
|
Net increase (decrease) in deposits
|
|
98,590
|
|
|
(10,037
|
)
|
||
|
Net increase (decrease) in federal funds purchased and securities sold under
|
|
|
|
|
||||
|
agreements to repurchase
|
|
(12,682
|
)
|
|
10,075
|
|
||
|
Proceeds from long-term borrowings
|
|
—
|
|
|
16,000
|
|
||
|
Principal payments on long-term borrowings
|
|
(1,630
|
)
|
|
—
|
|
||
|
Common stock dividends paid
|
|
(3,678
|
)
|
|
(3,481
|
)
|
||
|
Repurchase and cancellation of common stock
|
|
—
|
|
|
(15,774
|
)
|
||
|
Tax withholding related to net share settlements of restricted stock units
|
|
(154
|
)
|
|
—
|
|
||
|
Excess tax benefits from vesting of restricted stock units
|
|
98
|
|
|
—
|
|
||
|
Net cash provided by (used in) financing activities
|
|
80,544
|
|
|
(3,217
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
|
16,150
|
|
|
(130,212
|
)
|
||
|
Cash and Cash Equivalents:
|
|
|
|
|
||||
|
Beginning
|
|
42,425
|
|
|
171,474
|
|
||
|
Ending
|
|
$
|
58,575
|
|
|
$
|
41,262
|
|
|
|
|
|
|
|
||||
|
West Bancorporation, Inc. and Subsidiary
Consolidated Statements of Cash Flows (continued)
(unaudited)
|
||||||||
|
|
|
Six Months Ended June 30,
|
||||||
|
(dollars in thousands)
|
|
2014
|
|
2013
|
||||
|
Supplemental Disclosures of Cash Flow Information:
|
|
|
|
|
||||
|
Cash payments for:
|
|
|
|
|
||||
|
Interest
|
|
$
|
3,026
|
|
|
$
|
3,461
|
|
|
Income taxes
|
|
1,350
|
|
|
3,075
|
|
||
|
|
|
|
|
|
||||
|
Supplemental Disclosure of Noncash Investing and Financing Activities:
|
|
|
|
|
||||
|
Transfer of loans to other real estate owned
|
|
$
|
313
|
|
|
$
|
—
|
|
|
Purchases of premises financed by issuance of long-term borrowings
|
|
—
|
|
|
765
|
|
||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
(in thousands, except per share information)
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Net income
|
$
|
4,739
|
|
|
$
|
4,298
|
|
|
$
|
9,139
|
|
|
$
|
8,246
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding
(1)
|
16,002
|
|
|
16,997
|
|
|
15,990
|
|
|
17,199
|
|
||||
|
Weighted average effect of restricted stock units
|
|
|
|
|
|
|
|
||||||||
|
outstanding
|
37
|
|
|
33
|
|
|
46
|
|
|
64
|
|
||||
|
Diluted weighted average common shares outstanding
|
16,039
|
|
|
17,030
|
|
|
16,036
|
|
|
17,263
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic earnings per common share
|
$
|
0.30
|
|
|
$
|
0.25
|
|
|
$
|
0.57
|
|
|
$
|
0.48
|
|
|
Diluted earnings per common share
|
$
|
0.30
|
|
|
$
|
0.25
|
|
|
$
|
0.57
|
|
|
$
|
0.48
|
|
|
(1)
|
The decline from a year ago in the weighted average common shares outstanding was due to the repurchase of
1,440,592
common shares in June 2013.
|
|
|
June 30, 2014
|
||||||||||||||
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
(Losses)
|
|
Fair
Value
|
||||||||
|
U.S. government agencies and corporations
|
$
|
12,653
|
|
|
$
|
256
|
|
|
$
|
—
|
|
|
$
|
12,909
|
|
|
State and political subdivisions
|
92,957
|
|
|
2,047
|
|
|
(1,419
|
)
|
|
93,585
|
|
||||
|
Collateralized mortgage obligations
(1)
|
137,292
|
|
|
1,390
|
|
|
(1,667
|
)
|
|
137,015
|
|
||||
|
Mortgage-backed securities
(1)
|
75,326
|
|
|
870
|
|
|
(569
|
)
|
|
75,627
|
|
||||
|
Trust preferred securities
|
5,928
|
|
|
—
|
|
|
(2,816
|
)
|
|
3,112
|
|
||||
|
Corporate notes and equity securities
|
15,289
|
|
|
140
|
|
|
(116
|
)
|
|
15,313
|
|
||||
|
|
$
|
339,445
|
|
|
$
|
4,703
|
|
|
$
|
(6,587
|
)
|
|
$
|
337,561
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
December 31, 2013
|
||||||||||||||
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
(Losses)
|
|
Fair
Value
|
||||||||
|
U.S. government agencies and corporations
|
$
|
12,593
|
|
|
$
|
278
|
|
|
$
|
—
|
|
|
$
|
12,871
|
|
|
State and political subdivisions
|
90,833
|
|
|
1,466
|
|
|
(4,511
|
)
|
|
87,788
|
|
||||
|
Collateralized mortgage obligations
(1)
|
170,431
|
|
|
2,128
|
|
|
(3,911
|
)
|
|
168,648
|
|
||||
|
Mortgage-backed securities
(1)
|
59,226
|
|
|
607
|
|
|
(1,677
|
)
|
|
58,156
|
|
||||
|
Trust preferred securities
|
5,923
|
|
|
—
|
|
|
(3,178
|
)
|
|
2,745
|
|
||||
|
Corporate notes and equity securities
|
15,332
|
|
|
75
|
|
|
(399
|
)
|
|
15,008
|
|
||||
|
|
$
|
354,338
|
|
|
$
|
4,554
|
|
|
$
|
(13,676
|
)
|
|
$
|
345,216
|
|
|
(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.
|
|
|
June 30, 2014
|
||||||
|
|
Amortized Cost
|
|
Fair Value
|
||||
|
Due in one year or less
|
$
|
25
|
|
|
$
|
25
|
|
|
Due after one year through five years
|
32,080
|
|
|
32,749
|
|
||
|
Due after five years through ten years
|
22,703
|
|
|
23,101
|
|
||
|
Due after ten years
|
70,535
|
|
|
67,671
|
|
||
|
|
125,343
|
|
|
123,546
|
|
||
|
Collateralized mortgage obligations and mortgage-backed securities
|
212,618
|
|
|
212,642
|
|
||
|
Equity securities
|
1,484
|
|
|
1,373
|
|
||
|
|
$
|
339,445
|
|
|
$
|
337,561
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Proceeds from sales
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29,238
|
|
|
$
|
—
|
|
|
Gross gains on sales
|
—
|
|
|
—
|
|
|
716
|
|
|
—
|
|
||||
|
Gross losses on sales
|
—
|
|
|
—
|
|
|
210
|
|
|
—
|
|
||||
|
|
June 30, 2014
|
||||||||||||||||||||||
|
|
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
|
$
|
9,334
|
|
|
$
|
(64
|
)
|
|
$
|
33,781
|
|
|
$
|
(1,355
|
)
|
|
$
|
43,115
|
|
|
$
|
(1,419
|
)
|
|
Collateralized mortgage obligations
|
6,985
|
|
|
(25
|
)
|
|
70,479
|
|
|
(1,642
|
)
|
|
77,464
|
|
|
(1,667
|
)
|
||||||
|
Mortgage-backed securities
|
—
|
|
|
—
|
|
|
34,414
|
|
|
(569
|
)
|
|
34,414
|
|
|
(569
|
)
|
||||||
|
Trust preferred securities
|
—
|
|
|
—
|
|
|
3,112
|
|
|
(2,816
|
)
|
|
3,112
|
|
|
(2,816
|
)
|
||||||
|
Corporate notes and equity securities
|
—
|
|
|
—
|
|
|
2,866
|
|
|
(116
|
)
|
|
2,866
|
|
|
(116
|
)
|
||||||
|
|
$
|
16,319
|
|
|
$
|
(89
|
)
|
|
$
|
144,652
|
|
|
$
|
(6,498
|
)
|
|
$
|
160,971
|
|
|
$
|
(6,587
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
December 31, 2013
|
||||||||||||||||||||||
|
|
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
|
$
|
49,324
|
|
|
$
|
(4,342
|
)
|
|
$
|
1,439
|
|
|
$
|
(169
|
)
|
|
$
|
50,763
|
|
|
$
|
(4,511
|
)
|
|
Collateralized mortgage obligations
|
96,744
|
|
|
(3,911
|
)
|
|
—
|
|
|
—
|
|
|
96,744
|
|
|
(3,911
|
)
|
||||||
|
Mortgage-backed securities
|
44,224
|
|
|
(1,677
|
)
|
|
—
|
|
|
—
|
|
|
44,224
|
|
|
(1,677
|
)
|
||||||
|
Trust preferred securities
|
—
|
|
|
—
|
|
|
2,745
|
|
|
(3,178
|
)
|
|
2,745
|
|
|
(3,178
|
)
|
||||||
|
Corporate notes and equity securities
|
8,196
|
|
|
(390
|
)
|
|
508
|
|
|
(9
|
)
|
|
8,704
|
|
|
(399
|
)
|
||||||
|
|
$
|
198,488
|
|
|
$
|
(10,320
|
)
|
|
$
|
4,692
|
|
|
$
|
(3,356
|
)
|
|
$
|
203,180
|
|
|
$
|
(13,676
|
)
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
Commercial
|
$
|
271,020
|
|
|
$
|
258,010
|
|
|
Real estate:
|
|
|
|
||||
|
Construction, land and land development
|
147,099
|
|
|
117,394
|
|
||
|
1-4 family residential first mortgages
|
50,771
|
|
|
50,349
|
|
||
|
Home equity
|
22,715
|
|
|
25,205
|
|
||
|
Commercial
|
575,540
|
|
|
532,139
|
|
||
|
Consumer and other loans
|
9,583
|
|
|
9,236
|
|
||
|
|
1,076,728
|
|
|
992,333
|
|
||
|
Net unamortized fees and costs
|
(686
|
)
|
|
(613
|
)
|
||
|
|
$
|
1,076,042
|
|
|
$
|
991,720
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
Nonaccrual loans:
|
|
|
|
||||
|
Commercial
|
$
|
632
|
|
|
$
|
882
|
|
|
Real estate:
|
|
|
|
||||
|
Construction, land and land development
|
—
|
|
|
—
|
|
||
|
1-4 family residential first mortgages
|
325
|
|
|
846
|
|
||
|
Home equity
|
239
|
|
|
—
|
|
||
|
Commercial
|
695
|
|
|
670
|
|
||
|
Consumer and other loans
|
—
|
|
|
—
|
|
||
|
Total nonaccrual loans
|
1,891
|
|
|
2,398
|
|
||
|
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
|
—
|
|
|
—
|
|
||
|
Real estate:
|
|
|
|
||||
|
Construction, land and land development
|
399
|
|
|
424
|
|
||
|
1-4 family residential first mortgages
|
—
|
|
|
—
|
|
||
|
Home equity
|
—
|
|
|
—
|
|
||
|
Commercial
|
—
|
|
|
93
|
|
||
|
Consumer and other loans
|
—
|
|
|
—
|
|
||
|
Total troubled debt restructured loans
|
399
|
|
|
517
|
|
||
|
Total nonperforming loans
|
$
|
2,290
|
|
|
$
|
2,915
|
|
|
(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, if any, are included in the nonaccrual category. There were
two
TDR loans as of
June 30, 2014
and
one
TDR loan as of
December 31, 2013
, with balances of
$695
and
$670
, respectively, included in the nonaccrual category.
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||||||||||||||||||
|
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
||||||||||||
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
$
|
165
|
|
|
$
|
311
|
|
|
N/A
|
|
|
$
|
200
|
|
|
$
|
345
|
|
|
N/A
|
|
||
|
Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction, land and land development
|
399
|
|
|
1,001
|
|
|
N/A
|
|
|
423
|
|
|
1,025
|
|
|
N/A
|
|
||||||
|
1-4 family residential first mortgages
|
325
|
|
|
341
|
|
|
N/A
|
|
|
527
|
|
|
536
|
|
|
N/A
|
|
||||||
|
Home equity
|
—
|
|
|
—
|
|
|
N/A
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
||||||
|
Commercial
|
695
|
|
|
695
|
|
|
N/A
|
|
|
763
|
|
|
763
|
|
|
N/A
|
|
||||||
|
Consumer and other loans
|
—
|
|
|
—
|
|
|
N/A
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
||||||
|
|
1,584
|
|
|
2,348
|
|
|
N/A
|
|
|
1,913
|
|
|
2,669
|
|
|
N/A
|
|
||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
582
|
|
|
582
|
|
|
$
|
363
|
|
|
807
|
|
|
807
|
|
|
$
|
560
|
|
||||
|
Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction, land and land development
|
1,484
|
|
|
1,484
|
|
|
650
|
|
|
2,037
|
|
|
2,037
|
|
|
1,300
|
|
||||||
|
1-4 family residential first mortgages
|
—
|
|
|
—
|
|
|
—
|
|
|
319
|
|
|
319
|
|
|
33
|
|
||||||
|
Home equity
|
239
|
|
|
239
|
|
|
239
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Commercial
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Consumer and other loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
|
2,305
|
|
|
2,305
|
|
|
1,252
|
|
|
3,163
|
|
|
3,163
|
|
|
1,893
|
|
||||||
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial
|
747
|
|
|
893
|
|
|
363
|
|
|
1,007
|
|
|
1,152
|
|
|
560
|
|
||||||
|
Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Construction, land and land development
|
1,883
|
|
|
2,485
|
|
|
650
|
|
|
2,460
|
|
|
3,062
|
|
|
1,300
|
|
||||||
|
1-4 family residential first mortgages
|
325
|
|
|
341
|
|
|
—
|
|
|
846
|
|
|
855
|
|
|
33
|
|
||||||
|
Home equity
|
239
|
|
|
239
|
|
|
239
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Commercial
|
695
|
|
|
695
|
|
|
—
|
|
|
763
|
|
|
763
|
|
|
—
|
|
||||||
|
Consumer and other loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
|
$
|
3,889
|
|
|
$
|
4,653
|
|
|
$
|
1,252
|
|
|
$
|
5,076
|
|
|
$
|
5,832
|
|
|
$
|
1,893
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||||||||||||||||||
|
|
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
|
$
|
483
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
362
|
|
|
$
|
—
|
|
|
$
|
146
|
|
|
$
|
9
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Construction, land and land
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
development
|
402
|
|
|
4
|
|
|
1,288
|
|
|
5
|
|
|
408
|
|
|
8
|
|
|
2,372
|
|
|
9
|
|
||||||||
|
1-4 family residential first
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
mortgages
|
366
|
|
|
7
|
|
|
608
|
|
|
—
|
|
|
414
|
|
|
7
|
|
|
655
|
|
|
1
|
|
||||||||
|
Home equity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Commercial
|
688
|
|
|
1
|
|
|
1,997
|
|
|
1
|
|
|
732
|
|
|
3
|
|
|
2,027
|
|
|
3
|
|
||||||||
|
Consumer and other loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
1,939
|
|
|
12
|
|
|
3,893
|
|
|
6
|
|
|
1,916
|
|
|
18
|
|
|
5,200
|
|
|
22
|
|
||||||||
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial
|
387
|
|
|
3
|
|
|
3,767
|
|
|
41
|
|
|
565
|
|
|
5
|
|
|
3,694
|
|
|
82
|
|
||||||||
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Construction, land and land
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
development
|
1,631
|
|
|
19
|
|
|
3,907
|
|
|
49
|
|
|
1,786
|
|
|
41
|
|
|
4,131
|
|
|
104
|
|
||||||||
|
1-4 family residential first
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
mortgages
|
231
|
|
|
—
|
|
|
78
|
|
|
3
|
|
|
267
|
|
|
—
|
|
|
45
|
|
|
5
|
|
||||||||
|
Home equity
|
59
|
|
|
—
|
|
|
436
|
|
|
4
|
|
|
34
|
|
|
—
|
|
|
444
|
|
|
11
|
|
||||||||
|
Commercial
|
—
|
|
|
—
|
|
|
1,254
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|
1,390
|
|
|
44
|
|
||||||||
|
Consumer and other loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
2,308
|
|
|
22
|
|
|
9,442
|
|
|
117
|
|
|
2,652
|
|
|
46
|
|
|
9,704
|
|
|
246
|
|
||||||||
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial
|
870
|
|
|
3
|
|
|
3,767
|
|
|
41
|
|
|
927
|
|
|
5
|
|
|
3,840
|
|
|
91
|
|
||||||||
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Construction, land and land
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
development
|
2,033
|
|
|
23
|
|
|
5,195
|
|
|
54
|
|
|
2,194
|
|
|
49
|
|
|
6,503
|
|
|
113
|
|
||||||||
|
1-4 family residential first
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
mortgages
|
597
|
|
|
7
|
|
|
686
|
|
|
3
|
|
|
681
|
|
|
7
|
|
|
700
|
|
|
6
|
|
||||||||
|
Home equity
|
59
|
|
|
—
|
|
|
436
|
|
|
4
|
|
|
34
|
|
|
—
|
|
|
444
|
|
|
11
|
|
||||||||
|
Commercial
|
688
|
|
|
1
|
|
|
3,251
|
|
|
21
|
|
|
732
|
|
|
3
|
|
|
3,417
|
|
|
47
|
|
||||||||
|
Consumer and other loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
$
|
4,247
|
|
|
$
|
34
|
|
|
$
|
13,335
|
|
|
$
|
123
|
|
|
$
|
4,568
|
|
|
$
|
64
|
|
|
$
|
14,904
|
|
|
$
|
268
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
Nonaccrual loans
|
$
|
1,891
|
|
|
$
|
2,398
|
|
|
Troubled debt restructured loans
|
399
|
|
|
517
|
|
||
|
Other impaired loans still accruing interest
|
1,599
|
|
|
2,161
|
|
||
|
Total impaired loans
|
$
|
3,889
|
|
|
$
|
5,076
|
|
|
|
June 30, 2014
|
||||||||||||||||||||||||||
|
|
30-59
Days Past
Due
|
|
60-89
Days Past
Due
|
|
90 Days
or More
Past Due
|
|
Total
Past Due
|
|
Current
|
|
Total
Loans
|
|
90 Days
Past Due and Still
Accruing
|
||||||||||||||
|
Commercial
|
$
|
153
|
|
|
$
|
146
|
|
|
$
|
123
|
|
|
$
|
422
|
|
|
$
|
270,598
|
|
|
$
|
271,020
|
|
|
$
|
—
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Construction, land and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
land development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
147,099
|
|
|
147,099
|
|
|
—
|
|
|||||||
|
1-4 family residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
first mortgages
|
510
|
|
|
10
|
|
|
80
|
|
|
600
|
|
|
50,171
|
|
|
50,771
|
|
|
—
|
|
|||||||
|
Home equity
|
33
|
|
|
—
|
|
|
—
|
|
|
33
|
|
|
22,682
|
|
|
22,715
|
|
|
—
|
|
|||||||
|
Commercial
|
931
|
|
|
—
|
|
|
91
|
|
|
1,022
|
|
|
574,518
|
|
|
575,540
|
|
|
—
|
|
|||||||
|
Consumer and other
|
102
|
|
|
—
|
|
|
—
|
|
|
102
|
|
|
9,481
|
|
|
9,583
|
|
|
—
|
|
|||||||
|
Total
|
$
|
1,729
|
|
|
$
|
156
|
|
|
$
|
294
|
|
|
$
|
2,179
|
|
|
$
|
1,074,549
|
|
|
$
|
1,076,728
|
|
|
$
|
—
|
|
|
Nonaccrual loans included
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
above
|
$
|
180
|
|
|
$
|
—
|
|
|
$
|
294
|
|
|
$
|
474
|
|
|
$
|
1,417
|
|
|
$
|
1,891
|
|
|
|
||
|
|
December 31, 2013
|
||||||||||||||||||||||||||
|
|
30-59
Days Past
Due
|
|
60-89
Days Past
Due
|
|
90 Days
or More
Past Due
|
|
Total
Past Due
|
|
Current
|
|
Total
Loans
|
|
90 Days
Past Due and Still
Accruing
|
||||||||||||||
|
Commercial
|
$
|
407
|
|
|
$
|
—
|
|
|
$
|
200
|
|
|
$
|
607
|
|
|
$
|
257,403
|
|
|
$
|
258,010
|
|
|
$
|
—
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Construction, land and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
land development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
117,394
|
|
|
117,394
|
|
|
—
|
|
|||||||
|
1-4 family residential
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
first mortgages
|
103
|
|
|
240
|
|
|
539
|
|
|
882
|
|
|
49,467
|
|
|
50,349
|
|
|
—
|
|
|||||||
|
Home equity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,205
|
|
|
25,205
|
|
|
—
|
|
|||||||
|
Commercial
|
110
|
|
|
268
|
|
|
—
|
|
|
378
|
|
|
531,761
|
|
|
532,139
|
|
|
—
|
|
|||||||
|
Consumer and other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,236
|
|
|
9,236
|
|
|
—
|
|
|||||||
|
Total
|
$
|
620
|
|
|
$
|
508
|
|
|
$
|
739
|
|
|
$
|
1,867
|
|
|
$
|
990,466
|
|
|
$
|
992,333
|
|
|
$
|
—
|
|
|
Nonaccrual loans included
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
above
|
$
|
407
|
|
|
$
|
240
|
|
|
$
|
739
|
|
|
$
|
1,386
|
|
|
$
|
1,012
|
|
|
$
|
2,398
|
|
|
|
||
|
|
June 30, 2014
|
||||||||||||||||||
|
|
Pass
|
|
Watch
|
|
Substandard
|
|
Doubtful
|
|
Total
|
||||||||||
|
Commercial
|
$
|
266,353
|
|
|
$
|
3,285
|
|
|
$
|
1,382
|
|
|
$
|
—
|
|
|
$
|
271,020
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Construction, land and land development
|
133,307
|
|
|
11,909
|
|
|
1,883
|
|
|
—
|
|
|
147,099
|
|
|||||
|
1-4 family residential first mortgages
|
49,831
|
|
|
483
|
|
|
457
|
|
|
—
|
|
|
50,771
|
|
|||||
|
Home equity
|
22,303
|
|
|
75
|
|
|
337
|
|
|
—
|
|
|
22,715
|
|
|||||
|
Commercial
|
555,980
|
|
|
15,973
|
|
|
3,587
|
|
|
—
|
|
|
575,540
|
|
|||||
|
Consumer and other
|
9,583
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,583
|
|
|||||
|
Total
|
$
|
1,037,357
|
|
|
$
|
31,725
|
|
|
$
|
7,646
|
|
|
$
|
—
|
|
|
$
|
1,076,728
|
|
|
|
December 31, 2013
|
||||||||||||||||||
|
|
Pass
|
|
Watch
|
|
Substandard
|
|
Doubtful
|
|
Total
|
||||||||||
|
Commercial
|
$
|
244,766
|
|
|
$
|
10,933
|
|
|
$
|
2,311
|
|
|
$
|
—
|
|
|
$
|
258,010
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Construction, land and land development
|
100,236
|
|
|
12,661
|
|
|
4,497
|
|
|
—
|
|
|
117,394
|
|
|||||
|
1-4 family residential first mortgages
|
48,766
|
|
|
408
|
|
|
1,175
|
|
|
—
|
|
|
50,349
|
|
|||||
|
Home equity
|
23,608
|
|
|
1,495
|
|
|
102
|
|
|
—
|
|
|
25,205
|
|
|||||
|
Commercial
|
517,441
|
|
|
7,309
|
|
|
7,389
|
|
|
—
|
|
|
532,139
|
|
|||||
|
Consumer and other
|
9,230
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
9,236
|
|
|||||
|
Total
|
$
|
944,047
|
|
|
$
|
32,812
|
|
|
$
|
15,474
|
|
|
$
|
—
|
|
|
$
|
992,333
|
|
|
|
Three Months Ended June 30, 2014
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Beginning balance
|
$
|
4,006
|
|
|
$
|
2,892
|
|
|
$
|
590
|
|
|
$
|
365
|
|
|
$
|
5,378
|
|
|
$
|
52
|
|
|
$
|
13,283
|
|
|
Charge-offs
|
(167
|
)
|
|
—
|
|
|
(23
|
)
|
|
(63
|
)
|
|
—
|
|
|
—
|
|
|
(253
|
)
|
|||||||
|
Recoveries
|
23
|
|
|
—
|
|
|
1
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
33
|
|
|||||||
|
Provision
(1)
|
36
|
|
|
(352
|
)
|
|
(15
|
)
|
|
252
|
|
|
231
|
|
|
(2
|
)
|
|
150
|
|
|||||||
|
Ending balance
|
$
|
3,898
|
|
|
$
|
2,540
|
|
|
$
|
553
|
|
|
$
|
563
|
|
|
$
|
5,609
|
|
|
$
|
50
|
|
|
$
|
13,213
|
|
|
|
Three Months Ended June 30, 2013
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Beginning balance
|
$
|
3,977
|
|
|
$
|
4,428
|
|
|
$
|
603
|
|
|
$
|
538
|
|
|
$
|
6,070
|
|
|
$
|
16
|
|
|
$
|
15,632
|
|
|
Charge-offs
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(31
|
)
|
|||||||
|
Recoveries
|
197
|
|
|
42
|
|
|
24
|
|
|
90
|
|
|
—
|
|
|
5
|
|
|
358
|
|
|||||||
|
Provision
(1)
|
(66
|
)
|
|
(537
|
)
|
|
66
|
|
|
(187
|
)
|
|
710
|
|
|
14
|
|
|
—
|
|
|||||||
|
Ending balance
|
$
|
4,108
|
|
|
$
|
3,933
|
|
|
$
|
663
|
|
|
$
|
441
|
|
|
$
|
6,780
|
|
|
$
|
34
|
|
|
$
|
15,959
|
|
|
|
Six Months Ended June 30, 2014
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Beginning balance
|
$
|
4,199
|
|
|
$
|
3,032
|
|
|
$
|
613
|
|
|
$
|
403
|
|
|
$
|
5,485
|
|
|
$
|
59
|
|
|
$
|
13,791
|
|
|
Charge-offs
|
(577
|
)
|
|
—
|
|
|
(63
|
)
|
|
(63
|
)
|
|
(112
|
)
|
|
—
|
|
|
(815
|
)
|
|||||||
|
Recoveries
|
52
|
|
|
8
|
|
|
2
|
|
|
24
|
|
|
—
|
|
|
1
|
|
|
87
|
|
|||||||
|
Provision
(1)
|
224
|
|
|
(500
|
)
|
|
1
|
|
|
199
|
|
|
236
|
|
|
(10
|
)
|
|
150
|
|
|||||||
|
Ending balance
|
$
|
3,898
|
|
|
$
|
2,540
|
|
|
$
|
553
|
|
|
$
|
563
|
|
|
$
|
5,609
|
|
|
$
|
50
|
|
|
$
|
13,213
|
|
|
|
Six Months Ended June 30, 2013
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Beginning balance
|
$
|
4,116
|
|
|
$
|
4,616
|
|
|
$
|
637
|
|
|
$
|
568
|
|
|
$
|
5,564
|
|
|
$
|
28
|
|
|
$
|
15,529
|
|
|
Charge-offs
|
(199
|
)
|
|
—
|
|
|
(30
|
)
|
|
(5
|
)
|
|
—
|
|
|
(1
|
)
|
|
(235
|
)
|
|||||||
|
Recoveries
|
220
|
|
|
42
|
|
|
118
|
|
|
113
|
|
|
2
|
|
|
20
|
|
|
515
|
|
|||||||
|
Provision
(1)
|
(29
|
)
|
|
(725
|
)
|
|
(62
|
)
|
|
(235
|
)
|
|
1,214
|
|
|
(13
|
)
|
|
150
|
|
|||||||
|
Ending balance
|
$
|
4,108
|
|
|
$
|
3,933
|
|
|
$
|
663
|
|
|
$
|
441
|
|
|
$
|
6,780
|
|
|
$
|
34
|
|
|
$
|
15,959
|
|
|
(1)
|
The negative provisions for the various segments are related to either the decline in each of those portfolio segments during the time periods disclosed and/or improvement in the credit quality factors related to those portfolio segments.
|
|
|
June 30, 2014
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Individually evaluated for impairment
|
$
|
363
|
|
|
$
|
650
|
|
|
$
|
—
|
|
|
$
|
239
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,252
|
|
|
Collectively evaluated for impairment
|
3,535
|
|
|
1,890
|
|
|
553
|
|
|
324
|
|
|
5,609
|
|
|
50
|
|
|
11,961
|
|
|||||||
|
Total
|
$
|
3,898
|
|
|
$
|
2,540
|
|
|
$
|
553
|
|
|
$
|
563
|
|
|
$
|
5,609
|
|
|
$
|
50
|
|
|
$
|
13,213
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
December 31, 2013
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Individually evaluated for impairment
|
$
|
560
|
|
|
$
|
1,300
|
|
|
$
|
33
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,893
|
|
|
Collectively evaluated for impairment
|
3,639
|
|
|
1,732
|
|
|
580
|
|
|
403
|
|
|
5,485
|
|
|
59
|
|
|
11,898
|
|
|||||||
|
Total
|
$
|
4,199
|
|
|
$
|
3,032
|
|
|
$
|
613
|
|
|
$
|
403
|
|
|
$
|
5,485
|
|
|
$
|
59
|
|
|
$
|
13,791
|
|
|
|
June 30, 2014
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Individually evaluated for impairment
|
$
|
747
|
|
|
$
|
1,883
|
|
|
$
|
325
|
|
|
$
|
239
|
|
|
$
|
695
|
|
|
$
|
—
|
|
|
$
|
3,889
|
|
|
Collectively evaluated for impairment
|
270,273
|
|
|
145,216
|
|
|
50,446
|
|
|
22,476
|
|
|
574,845
|
|
|
9,583
|
|
|
1,072,839
|
|
|||||||
|
Total
|
$
|
271,020
|
|
|
$
|
147,099
|
|
|
$
|
50,771
|
|
|
$
|
22,715
|
|
|
$
|
575,540
|
|
|
$
|
9,583
|
|
|
$
|
1,076,728
|
|
|
|
December 31, 2013
|
||||||||||||||||||||||||||
|
|
|
|
Real Estate
|
|
|
|
|
||||||||||||||||||||
|
|
Commercial
|
|
Construction and Land
|
|
1-4 Family Residential
|
|
Home Equity
|
|
Commercial
|
|
Consumer and Other
|
|
Total
|
||||||||||||||
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Individually evaluated for impairment
|
$
|
1,007
|
|
|
$
|
2,460
|
|
|
$
|
846
|
|
|
$
|
—
|
|
|
$
|
763
|
|
|
$
|
—
|
|
|
$
|
5,076
|
|
|
Collectively evaluated for impairment
|
257,003
|
|
|
114,934
|
|
|
49,503
|
|
|
25,205
|
|
|
531,376
|
|
|
9,236
|
|
|
987,257
|
|
|||||||
|
Total
|
$
|
258,010
|
|
|
$
|
117,394
|
|
|
$
|
50,349
|
|
|
$
|
25,205
|
|
|
$
|
532,139
|
|
|
$
|
9,236
|
|
|
$
|
992,333
|
|
|
June 30, 2014
|
|
|
Notional
Amount
|
|
Fair Value
|
|
Balance Sheet
Category
|
|
Receive Rate
|
|
Pay Rate
|
|
Maturity
|
||||||
|
Interest rate swap
|
(1)
|
|
$
|
25,000
|
|
|
$
|
160
|
|
|
Other Assets
|
|
0.52
|
%
|
|
2.10
|
%
|
|
12/23/2019
|
|
Interest rate swap
|
(2)
|
|
25,000
|
|
|
266
|
|
|
Other Assets
|
|
0.54
|
%
|
|
2.34
|
%
|
|
6/22/2020
|
||
|
Interest rate swap
|
(3)
|
|
30,000
|
|
|
379
|
|
|
Other Assets
|
|
0.54
|
%
|
|
2.52
|
%
|
|
9/21/2020
|
||
|
Interest rate swap
|
(4)
|
|
20,000
|
|
|
(163
|
)
|
|
Other Assets
|
|
3.28
|
%
|
|
4.88
|
%
|
|
6/30/2019
|
||
|
December 31, 2013
|
|
|
Notional
Amount
|
|
Fair Value
|
|
Balance Sheet
Category
|
|
Receive Rate
|
|
Pay Rate
|
|
Maturity
|
||||||
|
Interest rate swap
|
(1)
|
|
$
|
25,000
|
|
|
$
|
820
|
|
|
Other Assets
|
|
0.54
|
%
|
|
2.10
|
%
|
|
12/23/2019
|
|
Interest rate swap
|
(2)
|
|
25,000
|
|
|
1,002
|
|
|
Other Assets
|
|
0.56
|
%
|
|
2.34
|
%
|
|
6/22/2020
|
||
|
Interest rate swap
|
(3)
|
|
30,000
|
|
|
1,316
|
|
|
Other Assets
|
|
0.56
|
%
|
|
2.52
|
%
|
|
9/21/2020
|
||
|
Interest rate swap
|
(4)
|
|
20,000
|
|
|
277
|
|
|
Other Assets
|
|
3.30
|
%
|
|
4.88
|
%
|
|
6/30/2019
|
||
|
|
|
|
Six Months Ended June 30, 2014
|
||||||||||||||
|
|
|
|
Effective Portion
|
|
Ineffective Portion
|
||||||||||||
|
|
|
|
Amount of
|
|
Reclassified from AOCI into
Income
|
|
Recognized in Income on
Derivatives
|
||||||||||
|
|
|
|
Pre-tax (Loss)
|
|
|
||||||||||||
|
|
|
|
Recognized in
|
|
|
|
Amount of
|
|
|
|
Amount of
|
||||||
|
|
|
|
OCI
|
|
Category
|
|
Gain (Loss)
|
|
Category
|
|
Gain (Loss)
|
||||||
|
Interest rate swap
|
(1)
|
|
$
|
(660
|
)
|
|
Interest Expense
|
|
$
|
—
|
|
|
Other Income
|
|
$
|
—
|
|
|
Interest rate swap
|
(2)
|
|
(736
|
)
|
|
Interest Expense
|
|
—
|
|
|
Other Income
|
|
—
|
|
|||
|
Interest rate swap
|
(3)
|
|
(937
|
)
|
|
Interest Expense
|
|
—
|
|
|
Other Income
|
|
—
|
|
|||
|
Interest rate swap
|
(4)
|
|
(440
|
)
|
|
Interest Expense
|
|
—
|
|
|
Other Income
|
|
—
|
|
|||
|
|
|
|
Six Months Ended June 30, 2013
|
||||||||||||||
|
|
|
|
Effective Portion
|
|
Ineffective Portion
|
||||||||||||
|
|
|
|
Amount of
|
|
Reclassified from AOCI into
Income
|
|
Recognized in Income on
Derivatives
|
||||||||||
|
|
|
|
Pre-tax Gain
|
|
|
||||||||||||
|
|
|
|
Recognized in
|
|
|
|
Amount of
|
|
|
|
Amount of
|
||||||
|
|
|
|
OCI
|
|
Category
|
|
Gain (Loss)
|
|
Category
|
|
Gain (Loss)
|
||||||
|
Interest rate swap
|
(1)
|
|
$
|
1,012
|
|
|
Interest Expense
|
|
$
|
—
|
|
|
Other Income
|
|
$
|
—
|
|
|
Interest rate swap
|
(2)
|
|
1,117
|
|
|
Interest Expense
|
|
—
|
|
|
Other Income
|
|
—
|
|
|||
|
Interest rate swap
|
(3)
|
|
1,327
|
|
|
Interest Expense
|
|
—
|
|
|
Other Income
|
|
—
|
|
|||
|
Interest rate swap
|
(4)
|
|
317
|
|
|
Interest Expense
|
|
—
|
|
|
Other Income
|
|
—
|
|
|||
|
|
|
June 30, 2014
|
||||||||||||||
|
Description
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
|
||||||||
|
U.S. government agencies and corporations
|
|
$
|
12,909
|
|
|
$
|
—
|
|
|
$
|
12,909
|
|
|
$
|
—
|
|
|
State and political subdivisions
|
|
93,585
|
|
|
—
|
|
|
93,585
|
|
|
—
|
|
||||
|
Collateralized mortgage obligations
|
|
137,015
|
|
|
—
|
|
|
137,015
|
|
|
—
|
|
||||
|
Mortgage-backed securities
|
|
75,627
|
|
|
—
|
|
|
75,627
|
|
|
—
|
|
||||
|
Trust preferred securities
|
|
3,112
|
|
|
—
|
|
|
905
|
|
|
2,207
|
|
||||
|
Corporate notes and equity securities
|
|
15,313
|
|
|
15,013
|
|
|
300
|
|
|
—
|
|
||||
|
Total investment securities available for sale
|
|
337,561
|
|
|
15,013
|
|
|
320,341
|
|
|
2,207
|
|
||||
|
Derivative instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
|
642
|
|
|
—
|
|
|
642
|
|
|
—
|
|
||||
|
Total assets measured at fair value on a recurring basis
|
|
$
|
338,203
|
|
|
$
|
15,013
|
|
|
$
|
320,983
|
|
|
$
|
2,207
|
|
|
|
|
December 31, 2013
|
||||||||||||||
|
Description
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. government agencies and corporations
|
|
$
|
12,871
|
|
|
$
|
—
|
|
|
$
|
12,871
|
|
|
$
|
—
|
|
|
State and political subdivisions
|
|
87,788
|
|
|
—
|
|
|
87,788
|
|
|
—
|
|
||||
|
Collateralized mortgage obligations
|
|
168,648
|
|
|
—
|
|
|
168,648
|
|
|
—
|
|
||||
|
Mortgage-backed securities
|
|
58,156
|
|
|
—
|
|
|
58,156
|
|
|
—
|
|
||||
|
Trust preferred securities
|
|
2,745
|
|
|
—
|
|
|
895
|
|
|
1,850
|
|
||||
|
Corporate notes and equity securities
|
|
15,008
|
|
|
14,708
|
|
|
300
|
|
|
—
|
|
||||
|
Total investment securities available for sale
|
|
345,216
|
|
|
14,708
|
|
|
328,658
|
|
|
1,850
|
|
||||
|
Derivative instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
|
3,415
|
|
|
—
|
|
|
3,415
|
|
|
—
|
|
||||
|
Total assets measured at fair value on a recurring basis
|
|
$
|
348,631
|
|
|
$
|
14,708
|
|
|
$
|
332,073
|
|
|
$
|
1,850
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Beginning balance
|
$
|
2,168
|
|
|
$
|
1,431
|
|
|
$
|
1,850
|
|
|
$
|
1,334
|
|
|
Transfer into level 3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total gains:
|
|
|
|
|
|
|
|
||||||||
|
Included in earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Included in other comprehensive income
|
39
|
|
|
185
|
|
|
357
|
|
|
282
|
|
||||
|
Sale of security
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Principal payments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Ending balance
|
$
|
2,207
|
|
|
$
|
1,616
|
|
|
$
|
2,207
|
|
|
$
|
1,616
|
|
|
|
|
June 30, 2014
|
||||||||
|
|
|
Fair Value
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Range (Average)
|
||
|
ALESCO Preferred Funding X, Ltd.
|
|
$
|
2,207
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
NA (14.8%)
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Prepayment rate
|
|
0.0% - 75.0% (5.2%)
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Probability of default
|
|
1.8% - 100.0% (17.6%)
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Expected losses on
|
|
20.0% - 100.0% (87.9%)
|
||
|
|
|
|
|
|
|
defaulted collateral
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Recovery probabilities
|
|
0.0% - 75.0% (29.5%)
|
||
|
|
|
|
|
|
|
for deferring collateral
|
|
|
||
|
|
|
December 31, 2013
|
||||||||
|
|
|
Fair Value
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Range (Average)
|
||
|
ALESCO Preferred Funding X, Ltd.
|
|
$
|
1,850
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
NA (17.0%)
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Prepayment rate
|
|
0.0% - 75.0% (5.6%)
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Probability of default
|
|
1.9% - 100.0% (18.9%)
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Expected losses on
|
|
20.0% - 100.0% (88.3%)
|
||
|
|
|
|
|
|
|
defaulted collateral
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Recovery probabilities
|
|
0.0% - 75.0% (29.8%)
|
||
|
|
|
|
|
|
|
for deferring collateral
|
|
|
||
|
|
|
June 30, 2014
|
||||||||||||||
|
Description
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Impaired loans
|
|
$
|
1,053
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,053
|
|
|
Other real estate owned
|
|
5,005
|
|
|
—
|
|
|
—
|
|
|
5,005
|
|
||||
|
Total
|
|
$
|
6,058
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,058
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
December 31, 2013
|
||||||||||||||
|
Description
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Impaired loans
|
|
$
|
1,270
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,270
|
|
|
Other real estate owned
|
|
5,800
|
|
|
—
|
|
|
—
|
|
|
5,800
|
|
||||
|
Total
|
|
$
|
7,070
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,070
|
|
|
|
|
June 30, 2014
|
||||||||
|
|
|
Fair Value
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Range (Average)
|
||
|
Impaired loans
|
|
$
|
1,053
|
|
|
Evaluation of collateral
|
|
Estimation of value
|
|
NM*
|
|
Other real estate owned
|
|
5,005
|
|
|
Appraisal
|
|
Appraisal adjustment
|
|
0.0% - 20.0% (10.1%)
|
|
|
|
|
December 31, 2013
|
||||||||
|
|
|
Fair Value
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Range (Average)
|
||
|
Impaired loans
|
|
$
|
1,270
|
|
|
Evaluation of collateral
|
|
Estimation of value
|
|
NM*
|
|
Other real estate owned
|
|
5,800
|
|
|
Appraisal
|
|
Appraisal adjustment
|
|
0.0% - 50.0% (10.6%)
|
|
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||||||||||
|
|
Fair Value Hierarchy Level
|
|
Carrying Amount
|
|
Approximate Fair Value
|
|
Carrying Amount
|
|
Approximate Fair Value
|
||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash and due from banks
|
Level 1
|
|
$
|
54,659
|
|
|
$
|
54,659
|
|
|
$
|
41,126
|
|
|
$
|
41,126
|
|
|
Federal funds sold
|
Level 1
|
|
3,916
|
|
|
3,916
|
|
|
1,299
|
|
|
1,299
|
|
||||
|
Investment securities available for sale
|
See previous table
|
|
337,561
|
|
|
337,561
|
|
|
345,216
|
|
|
345,216
|
|
||||
|
Federal Home Loan Bank stock
|
Level 1
|
|
12,132
|
|
|
12,132
|
|
|
11,851
|
|
|
11,851
|
|
||||
|
Loans held for sale
|
Level 2
|
|
1,979
|
|
|
2,015
|
|
|
2,230
|
|
|
2,242
|
|
||||
|
Loans, net
|
Level 2
|
|
1,062,829
|
|
|
1,075,586
|
|
|
977,929
|
|
|
990,811
|
|
||||
|
Accrued interest receivable
|
Level 1
|
|
4,347
|
|
|
4,347
|
|
|
4,007
|
|
|
4,007
|
|
||||
|
Interest rate swaps
|
See previous table
|
|
642
|
|
|
642
|
|
|
3,415
|
|
|
3,415
|
|
||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Deposits
|
Level 2
|
|
1,262,432
|
|
|
1,263,255
|
|
|
1,163,842
|
|
|
1,165,112
|
|
||||
|
Federal funds purchased
|
Level 1
|
|
3,940
|
|
|
3,940
|
|
|
16,622
|
|
|
16,622
|
|
||||
|
Accrued interest payable
|
Level 1
|
|
486
|
|
|
486
|
|
|
429
|
|
|
429
|
|
||||
|
Subordinated notes
|
Level 2
|
|
20,619
|
|
|
13,573
|
|
|
20,619
|
|
|
11,819
|
|
||||
|
Federal Home Loan Bank advances, net
|
Level 2
|
|
96,134
|
|
|
95,170
|
|
|
95,392
|
|
|
94,785
|
|
||||
|
Long-term debt
|
Level 2
|
|
14,306
|
|
|
14,179
|
|
|
15,935
|
|
|
16,112
|
|
||||
|
Off-balance-sheet financial instruments:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Commitments to extend credit
|
Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Standby letters of credit
|
Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
Noncredit-related
|
|
|
|
|
|
|
||||||||
|
|
Unrealized
|
|
Unrealized
|
|
Unrealized
|
|
Accumulated
|
||||||||
|
|
Gains (Losses)
|
|
Gains (Losses)
|
|
Gains
|
|
Other
|
||||||||
|
|
on Securities
|
|
on Securities
|
|
(Losses) on
|
|
Comprehensive
|
||||||||
|
|
with OTTI
|
|
without OTTI
|
|
Derivatives
|
|
Income (Loss)
|
||||||||
|
Balance, December 31, 2013
|
$
|
(1,439
|
)
|
|
$
|
(4,217
|
)
|
|
$
|
2,118
|
|
|
$
|
(3,538
|
)
|
|
Other comprehensive income (loss) before
|
|
|
|
|
|
|
|
||||||||
|
reclassifications
|
222
|
|
|
4,579
|
|
|
(1,719
|
)
|
|
3,082
|
|
||||
|
Amounts reclassified from accumulated other
|
|
|
|
|
|
|
|
||||||||
|
comprehensive income
|
—
|
|
|
(314
|
)
|
|
—
|
|
|
(314
|
)
|
||||
|
Net current period other comprehensive income (loss)
|
222
|
|
|
4,265
|
|
|
(1,719
|
)
|
|
2,768
|
|
||||
|
Balance, June 30, 2014
|
$
|
(1,217
|
)
|
|
$
|
48
|
|
|
$
|
399
|
|
|
$
|
(770
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Balance, December 31, 2012
|
$
|
(1,759
|
)
|
|
$
|
4,146
|
|
|
$
|
(461
|
)
|
|
$
|
1,926
|
|
|
Other comprehensive income (loss) before
|
|
|
|
|
|
|
|
||||||||
|
reclassifications
|
175
|
|
|
(4,660
|
)
|
|
2,339
|
|
|
(2,146
|
)
|
||||
|
Amounts reclassified from accumulated other
|
|
|
|
|
|
|
|
||||||||
|
comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net current period other comprehensive income (loss)
|
175
|
|
|
(4,660
|
)
|
|
2,339
|
|
|
(2,146
|
)
|
||||
|
Balance, June 30, 2013
|
$
|
(1,584
|
)
|
|
$
|
(514
|
)
|
|
$
|
1,878
|
|
|
$
|
(220
|
)
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
Allowance for loan losses
|
$
|
5,021
|
|
|
$
|
5,241
|
|
|
Net unrealized losses on securities available for sale
|
716
|
|
|
3,466
|
|
||
|
Investment security impairment
|
106
|
|
|
106
|
|
||
|
Intangibles
|
1,233
|
|
|
1,387
|
|
||
|
Other real estate owned
|
1,159
|
|
|
1,572
|
|
||
|
Accrued expenses
|
719
|
|
|
819
|
|
||
|
Restricted stock compensation
|
75
|
|
|
140
|
|
||
|
State net operating loss carryforward
|
774
|
|
|
647
|
|
||
|
Capital loss carryforward
|
4,063
|
|
|
4,063
|
|
||
|
Other deferred tax assets
|
64
|
|
|
56
|
|
||
|
Net deferred loan fees and costs
|
(303
|
)
|
|
(280
|
)
|
||
|
Net unrealized gains on interest rate swaps
|
(243
|
)
|
|
(1,297
|
)
|
||
|
Premises and equipment
|
(460
|
)
|
|
(559
|
)
|
||
|
Loans
|
(1,038
|
)
|
|
(1,038
|
)
|
||
|
Other deferred tax liabilities
|
(332
|
)
|
|
(314
|
)
|
||
|
Net deferred tax assets before valuation allowance
|
11,554
|
|
|
14,009
|
|
||
|
Valuation allowance
|
(4,943
|
)
|
|
(4,816
|
)
|
||
|
Net deferred tax assets
|
$
|
6,611
|
|
|
$
|
9,193
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
Commitments to extend credit
|
$
|
438,455
|
|
|
$
|
388,197
|
|
|
Standby letters of credit
|
12,382
|
|
|
3,546
|
|
||
|
|
$
|
450,837
|
|
|
$
|
391,743
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||||
|
|
2014
|
|
2013
|
|
Change
|
|
Change %
|
|
2014
|
|
2013
|
|
Change
|
|
Change %
|
||||||||||||||
|
Net income
|
$
|
4,739
|
|
|
$
|
4,298
|
|
|
$
|
441
|
|
|
10.3
|
%
|
|
$
|
9,139
|
|
|
$
|
8,246
|
|
|
$
|
893
|
|
|
10.8
|
%
|
|
Average assets
|
1,509,558
|
|
|
1,443,061
|
|
|
66,497
|
|
|
4.6
|
%
|
|
1,480,763
|
|
|
1,433,642
|
|
|
47,121
|
|
|
3.3
|
%
|
||||||
|
Average stockholders' equity
(1)
|
129,998
|
|
|
133,290
|
|
|
(3,292
|
)
|
|
(2.5
|
)%
|
|
127,956
|
|
|
134,256
|
|
|
(6,300
|
)
|
|
(4.7
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Return on average assets
|
1.26
|
%
|
|
1.19
|
%
|
|
0.07
|
%
|
|
|
|
1.24
|
%
|
|
1.16
|
%
|
|
0.08
|
%
|
|
|
|
|||||||
|
Return on average equity
|
14.62
|
%
|
|
12.93
|
%
|
|
1.69
|
%
|
|
|
|
14.40
|
%
|
|
12.39
|
%
|
|
2.01
|
%
|
|
|
|
|||||||
|
Net interest margin
|
3.55
|
%
|
|
3.51
|
%
|
|
0.04
|
%
|
|
|
|
3.60
|
%
|
|
3.44
|
%
|
|
0.16
|
%
|
|
|
||||||||
|
Efficiency ratio
|
48.52
|
%
|
|
53.15
|
%
|
|
(4.63
|
)%
|
|
|
|
51.09
|
%
|
|
53.50
|
%
|
|
(2.41
|
)%
|
|
|
||||||||
|
Dividend payout ratio
|
40.51
|
%
|
|
40.51
|
%
|
|
—
|
%
|
|
|
|
40.25
|
%
|
|
42.21
|
%
|
|
(1.96
|
)%
|
|
|
|
|||||||
|
Average equity to average
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
assets ratio
|
8.61
|
%
|
|
9.24
|
%
|
|
(0.63
|
)%
|
|
|
|
8.64
|
%
|
|
9.36
|
%
|
|
(0.72
|
)%
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
As of June 30,
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
2014
|
|
2013
|
|
Change
|
|
|
||||||||||||||
|
Texas ratio
|
|
|
|
|
|
|
|
|
6.54
|
%
|
|
10.00
|
%
|
|
(3.46
|
)%
|
|
|
|||||||||||
|
Equity to assets ratio
|
|
|
|
|
|
|
|
|
8.60
|
%
|
|
8.38
|
%
|
|
0.22
|
%
|
|
|
|
||||||||||
|
Tangible common equity ratio
|
|
|
|
|
|
|
|
8.60
|
%
|
|
8.38
|
%
|
|
0.22
|
%
|
|
|
|
|||||||||||
|
(1)
|
The decline in average stockholders' equity was due to the repurchase of approximately 1.4 million common shares for $10.95 per share in June 2013.
|
|
•
|
Return on average assets - annualized net income divided by average assets.
|
|
•
|
Return on average equity - annualized net income divided by average stockholders' equity.
|
|
•
|
Net interest margin - annualized tax-equivalent net interest income divided by average interest-earning assets.
|
|
•
|
Efficiency ratio
*
- noninterest expense (excluding other real estate owned expense) divided by noninterest income (excluding net securities gains) plus tax-equivalent net interest income.
|
|
•
|
Dividend payout ratio - dividends paid to common stockholders divided by net income.
|
|
•
|
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 June 30:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Average Balance
|
|
Interest Income/Expense
|
|
Yield/Rate
|
|||||||||||||||||||||||||||||||||
|
|
2014
|
|
2013
|
|
Change
|
|
Change-
%
|
|
2014
|
|
2013
|
|
Change
|
|
Change-
%
|
|
2014
|
|
2013
|
|
Change
|
|||||||||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Commercial
|
$
|
262,338
|
|
|
$
|
255,382
|
|
|
$
|
6,956
|
|
|
2.72
|
%
|
|
$
|
2,764
|
|
|
$
|
2,892
|
|
|
$
|
(128
|
)
|
|
(4.43
|
)%
|
|
4.23
|
%
|
|
4.54
|
%
|
|
(0.31
|
)%
|
|
Real estate
|
771,799
|
|
|
686,522
|
|
|
85,277
|
|
|
12.42
|
%
|
|
8,977
|
|
|
8,485
|
|
|
492
|
|
|
5.80
|
%
|
|
4.67
|
%
|
|
4.96
|
%
|
|
(0.29
|
)%
|
||||||
|
Consumer and other
|
9,217
|
|
|
6,981
|
|
|
2,236
|
|
|
32.03
|
%
|
|
93
|
|
|
81
|
|
|
12
|
|
|
14.81
|
%
|
|
4.05
|
%
|
|
4.65
|
%
|
|
(0.60
|
)%
|
||||||
|
Total loans
|
1,043,354
|
|
|
948,885
|
|
|
94,469
|
|
|
9.96
|
%
|
|
11,834
|
|
|
11,458
|
|
|
376
|
|
|
3.28
|
%
|
|
4.55
|
%
|
|
4.84
|
%
|
|
(0.29
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Taxable
|
261,957
|
|
|
315,189
|
|
|
(53,232
|
)
|
|
(16.89
|
)%
|
|
1,272
|
|
|
1,319
|
|
|
(47
|
)
|
|
(3.56
|
)%
|
|
1.94
|
%
|
|
1.67
|
%
|
|
0.27
|
%
|
||||||
|
Tax-exempt
|
91,809
|
|
|
79,430
|
|
|
12,379
|
|
|
15.58
|
%
|
|
1,054
|
|
|
896
|
|
|
158
|
|
|
17.63
|
%
|
|
4.59
|
%
|
|
4.51
|
%
|
|
0.08
|
%
|
||||||
|
Total investment securities
|
353,766
|
|
|
394,619
|
|
|
(40,853
|
)
|
|
(10.35
|
)%
|
|
2,326
|
|
|
2,215
|
|
|
111
|
|
|
5.01
|
%
|
|
2.63
|
%
|
|
2.25
|
%
|
|
0.38
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Federal funds sold and short-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
term investments
|
30,768
|
|
|
23,848
|
|
|
6,920
|
|
|
29.02
|
%
|
|
20
|
|
|
16
|
|
|
4
|
|
|
25.00
|
%
|
|
0.26
|
%
|
|
0.27
|
%
|
|
(0.01
|
)%
|
||||||
|
Total interest-earning assets
|
$
|
1,427,888
|
|
|
$
|
1,367,352
|
|
|
$
|
60,536
|
|
|
4.43
|
%
|
|
14,180
|
|
|
13,689
|
|
|
491
|
|
|
3.59
|
%
|
|
3.98
|
%
|
|
4.02
|
%
|
|
(0.04
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest-bearing demand,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
savings and money
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
market
|
$
|
753,388
|
|
|
$
|
636,271
|
|
|
$
|
117,117
|
|
|
18.41
|
%
|
|
318
|
|
|
390
|
|
|
(72
|
)
|
|
(18.46
|
)%
|
|
0.17
|
%
|
|
0.25
|
%
|
|
(0.08
|
)%
|
|||
|
Time deposits
|
155,153
|
|
|
173,039
|
|
|
(17,886
|
)
|
|
(10.34
|
)%
|
|
319
|
|
|
468
|
|
|
(149
|
)
|
|
(31.84
|
)%
|
|
0.82
|
%
|
|
1.08
|
%
|
|
(0.26
|
)%
|
||||||
|
Total deposits
|
908,541
|
|
|
809,310
|
|
|
99,231
|
|
|
12.26
|
%
|
|
637
|
|
|
858
|
|
|
(221
|
)
|
|
(25.76
|
)%
|
|
0.28
|
%
|
|
0.43
|
%
|
|
(0.15
|
)%
|
||||||
|
Other borrowed funds
|
141,298
|
|
|
182,116
|
|
|
(40,818
|
)
|
|
(22.41
|
)%
|
|
908
|
|
|
869
|
|
|
39
|
|
|
4.49
|
%
|
|
2.58
|
%
|
|
1.91
|
%
|
|
0.67
|
%
|
||||||
|
Total interest-bearing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
liabilities
|
$
|
1,049,839
|
|
|
$
|
991,426
|
|
|
$
|
58,413
|
|
|
5.89
|
%
|
|
1,545
|
|
|
1,727
|
|
|
(182
|
)
|
|
(10.54
|
)%
|
|
0.59
|
%
|
|
0.70
|
%
|
|
(0.11
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Tax-equivalent net interest income
|
|
|
|
|
|
|
|
|
|
|
$
|
12,635
|
|
|
$
|
11,962
|
|
|
$
|
673
|
|
|
5.63
|
%
|
|
|
|
|
|
|
|
|
|
|||||
|
Net interest spread
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.39
|
%
|
|
3.32
|
%
|
|
0.07
|
%
|
||||||
|
Net interest margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.55
|
%
|
|
3.51
|
%
|
|
0.04
|
%
|
||||||
|
Data for the six months ended June 30:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Average Balance
|
|
Interest Income/Expense
|
|
Yield/Rate
|
|||||||||||||||||||||||||||||||||
|
|
2014
|
|
2013
|
|
Change
|
|
Change-
%
|
|
2014
|
|
2013
|
|
Change
|
|
Change-
%
|
|
2014
|
|
2013
|
|
Change
|
|||||||||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Commercial
|
$
|
262,072
|
|
|
$
|
257,337
|
|
|
$
|
4,735
|
|
|
1.84
|
%
|
|
$
|
5,544
|
|
|
$
|
5,783
|
|
|
$
|
(239
|
)
|
|
(4.13
|
)%
|
|
4.27
|
%
|
|
4.53
|
%
|
|
(0.26
|
)%
|
|
Real estate
|
756,384
|
|
|
667,812
|
|
|
88,572
|
|
|
13.26
|
%
|
|
17,583
|
|
|
16,547
|
|
|
1,036
|
|
|
6.26
|
%
|
|
4.69
|
%
|
|
5.00
|
%
|
|
(0.31
|
)%
|
||||||
|
Consumer and other
|
9,201
|
|
|
6,854
|
|
|
2,347
|
|
|
34.24
|
%
|
|
190
|
|
|
161
|
|
|
29
|
|
|
18.01
|
%
|
|
4.16
|
%
|
|
4.74
|
%
|
|
(0.58
|
)%
|
||||||
|
Total loans
|
1,027,657
|
|
|
932,003
|
|
|
95,654
|
|
|
10.26
|
%
|
|
23,317
|
|
|
22,491
|
|
|
826
|
|
|
3.67
|
%
|
|
4.58
|
%
|
|
4.87
|
%
|
|
(0.29
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Taxable
|
258,338
|
|
|
293,826
|
|
|
(35,488
|
)
|
|
(12.08
|
)%
|
|
2,602
|
|
|
2,418
|
|
|
184
|
|
|
7.61
|
%
|
|
2.01
|
%
|
|
1.65
|
%
|
|
0.36
|
%
|
||||||
|
Tax-exempt
|
89,801
|
|
|
71,173
|
|
|
18,628
|
|
|
26.17
|
%
|
|
2,074
|
|
|
1,649
|
|
|
425
|
|
|
25.77
|
%
|
|
4.62
|
%
|
|
4.63
|
%
|
|
(0.01
|
)%
|
||||||
|
Total investment securities
|
348,139
|
|
|
364,999
|
|
|
(16,860
|
)
|
|
(4.62
|
)%
|
|
4,676
|
|
|
4,067
|
|
|
609
|
|
|
14.97
|
%
|
|
2.69
|
%
|
|
2.23
|
%
|
|
0.46
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Federal funds sold and short-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
term investments
|
23,073
|
|
|
61,673
|
|
|
(38,600
|
)
|
|
(62.59
|
)%
|
|
30
|
|
|
79
|
|
|
(49
|
)
|
|
(62.03
|
)%
|
|
0.26
|
%
|
|
0.26
|
%
|
|
—
|
%
|
||||||
|
Total interest-earning assets
|
$
|
1,398,869
|
|
|
$
|
1,358,675
|
|
|
$
|
40,194
|
|
|
2.96
|
%
|
|
28,023
|
|
|
26,637
|
|
|
1,386
|
|
|
5.20
|
%
|
|
4.04
|
%
|
|
3.95
|
%
|
|
0.09
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest-bearing demand,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
savings and money
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
market
|
$
|
724,633
|
|
|
$
|
623,693
|
|
|
$
|
100,940
|
|
|
16.18
|
%
|
|
597
|
|
|
763
|
|
|
(166
|
)
|
|
(21.76
|
)%
|
|
0.17
|
%
|
|
0.25
|
%
|
|
(0.08
|
)%
|
|||
|
Time deposits
|
154,942
|
|
|
177,063
|
|
|
(22,121
|
)
|
|
(12.49
|
)%
|
|
662
|
|
|
973
|
|
|
(311
|
)
|
|
(31.96
|
)%
|
|
0.86
|
%
|
|
1.11
|
%
|
|
(0.25
|
)%
|
||||||
|
Total deposits
|
879,575
|
|
|
800,756
|
|
|
78,819
|
|
|
9.84
|
%
|
|
1,259
|
|
|
1,736
|
|
|
(477
|
)
|
|
(27.48
|
)%
|
|
0.29
|
%
|
|
0.44
|
%
|
|
(0.15
|
)%
|
||||||
|
Other borrowed funds
|
146,882
|
|
|
182,649
|
|
|
(35,767
|
)
|
|
(19.58
|
)%
|
|
1,824
|
|
|
1,739
|
|
|
85
|
|
|
4.89
|
%
|
|
2.50
|
%
|
|
1.92
|
%
|
|
0.58
|
%
|
||||||
|
Total interest-bearing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
liabilities
|
$
|
1,026,457
|
|
|
$
|
983,405
|
|
|
$
|
43,052
|
|
|
4.38
|
%
|
|
3,083
|
|
|
3,475
|
|
|
(392
|
)
|
|
(11.28
|
)%
|
|
0.61
|
%
|
|
0.71
|
%
|
|
(0.10
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Tax-equivalent net interest income
|
|
|
|
|
|
|
|
|
|
|
$
|
24,940
|
|
|
$
|
23,162
|
|
|
$
|
1,778
|
|
|
7.68
|
%
|
|
|
|
|
|
|
|
|
|
|||||
|
Net interest spread
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.43
|
%
|
|
3.24
|
%
|
|
0.19
|
%
|
||||||
|
Net interest margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.60
|
%
|
|
3.44
|
%
|
|
0.16
|
%
|
||||||
|
|
Analysis of the Allowance for Loan Losses for the
|
|
Analysis of the Allowance for Loan Losses for the
|
||||||||||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||
|
|
2014
|
|
2013
|
|
Change
|
|
2014
|
|
2013
|
|
Change
|
||||||||||||
|
Balance at beginning of period
|
$
|
13,283
|
|
|
$
|
15,632
|
|
|
$
|
(2,349
|
)
|
|
$
|
13,791
|
|
|
$
|
15,529
|
|
|
$
|
(1,738
|
)
|
|
Charge-offs
|
(253
|
)
|
|
(31
|
)
|
|
(222
|
)
|
|
(815
|
)
|
|
(235
|
)
|
|
(580
|
)
|
||||||
|
Recoveries
|
33
|
|
|
358
|
|
|
(325
|
)
|
|
87
|
|
|
515
|
|
|
(428
|
)
|
||||||
|
Net charge-offs
|
(220
|
)
|
|
327
|
|
|
(547
|
)
|
|
(728
|
)
|
|
280
|
|
|
(1,008
|
)
|
||||||
|
Provision for loan losses charged to
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
operations
|
150
|
|
|
—
|
|
|
150
|
|
|
150
|
|
|
150
|
|
|
—
|
|
||||||
|
Balance at end of period
|
$
|
13,213
|
|
|
$
|
15,959
|
|
|
$
|
(2,746
|
)
|
|
$
|
13,213
|
|
|
$
|
15,959
|
|
|
$
|
(2,746
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Average loans outstanding, excluding
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
loans held for sale
|
$
|
1,040,929
|
|
|
$
|
946,405
|
|
|
|
|
$
|
1,025,818
|
|
|
$
|
929,543
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Ratio of annualized net charge-offs during
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
the period to average loans outstanding
|
0.08
|
%
|
|
(0.14
|
)%
|
|
|
|
0.14
|
%
|
|
(0.06
|
)%
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Ratio of allowance for loan losses to average
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
loans outstanding
|
1.27
|
%
|
|
1.69
|
%
|
|
|
|
1.29
|
%
|
|
1.72
|
%
|
|
|
||||||||
|
|
Three Months Ended June 30,
|
|||||||||||||
|
Noninterest income:
|
2014
|
|
2013
|
|
Change
|
|
Change %
|
|||||||
|
Service charges on deposit accounts
|
$
|
714
|
|
|
$
|
735
|
|
|
$
|
(21
|
)
|
|
(2.86
|
)%
|
|
Debit card usage fees
|
453
|
|
|
431
|
|
|
22
|
|
|
5.10
|
%
|
|||
|
Trust services
|
332
|
|
|
238
|
|
|
94
|
|
|
39.50
|
%
|
|||
|
Gains and fees on sales of residential mortgages
|
376
|
|
|
226
|
|
|
150
|
|
|
66.37
|
%
|
|||
|
Increase in cash value of bank-owned life insurance
|
182
|
|
|
170
|
|
|
12
|
|
|
7.06
|
%
|
|||
|
Other income:
|
|
|
|
|
|
|
|
|
|
|||||
|
Loan fees
|
26
|
|
|
15
|
|
|
11
|
|
|
73.33
|
%
|
|||
|
Letter of credit fees
|
32
|
|
|
11
|
|
|
21
|
|
|
190.91
|
%
|
|||
|
All other income
|
203
|
|
|
191
|
|
|
12
|
|
|
6.28
|
%
|
|||
|
Total other income
|
261
|
|
|
217
|
|
|
44
|
|
|
20.28
|
%
|
|||
|
Total noninterest income
|
$
|
2,318
|
|
|
$
|
2,017
|
|
|
$
|
301
|
|
|
14.92
|
%
|
|
|
Six Months Ended June 30,
|
|||||||||||||
|
Noninterest income:
|
2014
|
|
2013
|
|
Change
|
|
Change %
|
|||||||
|
Service charges on deposit accounts
|
$
|
1,393
|
|
|
$
|
1,443
|
|
|
$
|
(50
|
)
|
|
(3.47
|
)%
|
|
Debit card usage fees
|
863
|
|
|
824
|
|
|
39
|
|
|
4.73
|
%
|
|||
|
Trust services
|
650
|
|
|
477
|
|
|
173
|
|
|
36.27
|
%
|
|||
|
Gains and fees on sales of residential mortgages
|
602
|
|
|
737
|
|
|
(135
|
)
|
|
(18.32
|
)%
|
|||
|
Increase in cash value of bank-owned life insurance
|
336
|
|
|
330
|
|
|
6
|
|
|
1.82
|
%
|
|||
|
Realized investment securities gains, net
|
506
|
|
|
—
|
|
|
506
|
|
|
N/A
|
|
|||
|
Other income:
|
|
|
|
|
|
|
|
|
|
|||||
|
Loan fees
|
56
|
|
|
20
|
|
|
36
|
|
|
180.00
|
%
|
|||
|
Letter of credit fees
|
50
|
|
|
25
|
|
|
25
|
|
|
100.00
|
%
|
|||
|
Gain on sale of fixed assets
|
10
|
|
|
—
|
|
|
10
|
|
|
N/A
|
|
|||
|
All other income
|
405
|
|
|
382
|
|
|
23
|
|
|
6.02
|
%
|
|||
|
Total other income
|
521
|
|
|
427
|
|
|
94
|
|
|
22.01
|
%
|
|||
|
Total noninterest income
|
$
|
4,871
|
|
|
$
|
4,238
|
|
|
$
|
633
|
|
|
14.94
|
%
|
|
|
Three Months Ended June 30,
|
|||||||||||||
|
Noninterest expense:
|
2014
|
|
2013
|
|
Change
|
|
Change %
|
|||||||
|
Salaries and employee benefits
|
$
|
3,987
|
|
|
$
|
3,986
|
|
|
$
|
1
|
|
|
0.03
|
%
|
|
Occupancy
|
1,024
|
|
|
1,000
|
|
|
24
|
|
|
2.40
|
%
|
|||
|
Data processing
|
558
|
|
|
500
|
|
|
58
|
|
|
11.60
|
%
|
|||
|
FDIC insurance expense
|
190
|
|
|
176
|
|
|
14
|
|
|
7.95
|
%
|
|||
|
Other real estate owned expense (income)
|
109
|
|
|
(15
|
)
|
|
124
|
|
|
826.67
|
%
|
|||
|
Professional fees
|
221
|
|
|
333
|
|
|
(112
|
)
|
|
(33.63
|
)%
|
|||
|
Director fees
|
189
|
|
|
158
|
|
|
31
|
|
|
19.62
|
%
|
|||
|
Other expenses:
|
|
|
|
|
|
|
|
|
|
|||||
|
Marketing
|
42
|
|
|
117
|
|
|
(75
|
)
|
|
(64.10
|
)%
|
|||
|
Business development
|
221
|
|
|
129
|
|
|
92
|
|
|
71.32
|
%
|
|||
|
Consulting fees
|
56
|
|
|
112
|
|
|
(56
|
)
|
|
(50.00
|
)%
|
|||
|
Insurance expense
|
96
|
|
|
92
|
|
|
4
|
|
|
4.35
|
%
|
|||
|
Bank service charges and investment advisory fees
|
124
|
|
|
129
|
|
|
(5
|
)
|
|
(3.88
|
)%
|
|||
|
Postage and courier
|
82
|
|
|
86
|
|
|
(4
|
)
|
|
(4.65
|
)%
|
|||
|
Supplies
|
65
|
|
|
115
|
|
|
(50
|
)
|
|
(43.48
|
)%
|
|||
|
All other
|
400
|
|
|
497
|
|
|
(97
|
)
|
|
(19.52
|
)%
|
|||
|
Total other
|
1,086
|
|
|
1,277
|
|
|
(191
|
)
|
|
(14.96
|
)%
|
|||
|
Total noninterest expense
|
$
|
7,364
|
|
|
$
|
7,415
|
|
|
$
|
(51
|
)
|
|
(0.69
|
)%
|
|
|
Six Months Ended June 30,
|
|||||||||||||
|
Noninterest expense:
|
2014
|
|
2013
|
|
Change
|
|
Change %
|
|||||||
|
Salaries and employee benefits
|
$
|
8,098
|
|
|
$
|
7,955
|
|
|
$
|
143
|
|
|
1.80
|
%
|
|
Occupancy
|
2,035
|
|
|
1,933
|
|
|
102
|
|
|
5.28
|
%
|
|||
|
Data processing
|
1,080
|
|
|
983
|
|
|
97
|
|
|
9.87
|
%
|
|||
|
FDIC insurance expense
|
371
|
|
|
365
|
|
|
6
|
|
|
1.64
|
%
|
|||
|
Other real estate owned expense
|
395
|
|
|
1
|
|
|
394
|
|
|
39,400.00
|
%
|
|||
|
Professional fees
|
485
|
|
|
636
|
|
|
(151
|
)
|
|
(23.74
|
)%
|
|||
|
Director fees
|
342
|
|
|
285
|
|
|
57
|
|
|
20.00
|
%
|
|||
|
Other expenses:
|
|
|
|
|
|
|
|
|
|
|||||
|
Marketing
|
94
|
|
|
209
|
|
|
(115
|
)
|
|
(55.02
|
)%
|
|||
|
Business development
|
405
|
|
|
270
|
|
|
135
|
|
|
50.00
|
%
|
|||
|
Consulting fees
|
112
|
|
|
169
|
|
|
(57
|
)
|
|
(33.73
|
)%
|
|||
|
Insurance expense
|
198
|
|
|
190
|
|
|
8
|
|
|
4.21
|
%
|
|||
|
Bank service charges and investment advisory fees
|
244
|
|
|
249
|
|
|
(5
|
)
|
|
(2.01
|
)%
|
|||
|
Postage and courier
|
169
|
|
|
167
|
|
|
2
|
|
|
1.20
|
%
|
|||
|
Supplies
|
131
|
|
|
178
|
|
|
(47
|
)
|
|
(26.40
|
)%
|
|||
|
All other
|
1,207
|
|
|
1,071
|
|
|
136
|
|
|
12.70
|
%
|
|||
|
Total other
|
2,560
|
|
|
2,503
|
|
|
57
|
|
|
2.28
|
%
|
|||
|
Total noninterest expense
|
$
|
15,366
|
|
|
$
|
14,661
|
|
|
$
|
705
|
|
|
4.81
|
%
|
|
|
June 30, 2014
|
|
December 31, 2013
|
|
Change
|
||||||
|
Nonaccrual loans
|
$
|
1,891
|
|
|
$
|
2,398
|
|
|
$
|
(507
|
)
|
|
Loans past due 90 days and still accruing interest
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Troubled debt restructured loans
(1)
|
399
|
|
|
517
|
|
|
(118
|
)
|
|||
|
Total nonperforming loans
|
2,290
|
|
|
2,915
|
|
|
(625
|
)
|
|||
|
Other real estate owned
|
5,005
|
|
|
5,800
|
|
|
(795
|
)
|
|||
|
Nonaccrual investment securities
(2)
|
2,207
|
|
|
1,850
|
|
|
357
|
|
|||
|
Total nonperforming assets
|
$
|
9,502
|
|
|
$
|
10,565
|
|
|
$
|
(1,063
|
)
|
|
|
|
|
|
|
|
|
|
|
|||
|
Nonperforming loans to total loans
|
0.21
|
%
|
|
0.29
|
%
|
|
(0.08
|
)%
|
|||
|
Nonperforming assets to total assets
|
0.62
|
%
|
|
0.73
|
%
|
|
(0.11
|
)%
|
|||
|
(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. There were two TDR loans as of
June 30, 2014
and one TDR loan as of
December 31, 2013
, with balances of $695 and $670, respectively, included in the nonaccrual category.
|
|
(2)
|
Comprised of one pooled TPS as of both dates. The fair value for this OTTI security increases as the market improves.
|
|
|
Six Months Ended June 30, 2014
|
||||||||||||||||||||||||||
|
|
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
|
$
|
2,398
|
|
|
$
|
—
|
|
|
$
|
517
|
|
|
$
|
2,915
|
|
|
$
|
5,800
|
|
|
$
|
1,850
|
|
|
$
|
10,565
|
|
|
Increase in fair market value
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
357
|
|
|
357
|
|
|||||||
|
Additions
|
681
|
|
|
326
|
|
|
—
|
|
|
1,007
|
|
|
1
|
|
|
—
|
|
|
1,008
|
|
|||||||
|
Transfers:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Past due to nonaccrual
|
91
|
|
|
(91
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Troubled debt to past due
|
—
|
|
|
91
|
|
|
(91
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Nonaccrual to OREO
|
(313
|
)
|
|
—
|
|
|
—
|
|
|
(313
|
)
|
|
313
|
|
|
—
|
|
|
—
|
|
|||||||
|
Upgrade in classification
|
—
|
|
|
(326
|
)
|
|
—
|
|
|
(326
|
)
|
|
—
|
|
|
—
|
|
|
(326
|
)
|
|||||||
|
Sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(755
|
)
|
|
—
|
|
|
(755
|
)
|
|||||||
|
Subsequent write-downs/
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
impairment
|
(632
|
)
|
|
—
|
|
|
—
|
|
|
(632
|
)
|
|
(354
|
)
|
|
—
|
|
|
(986
|
)
|
|||||||
|
Payments
|
(334
|
)
|
|
—
|
|
|
(27
|
)
|
|
(361
|
)
|
|
—
|
|
|
—
|
|
|
(361
|
)
|
|||||||
|
Balance at end of period
|
$
|
1,891
|
|
|
$
|
—
|
|
|
$
|
399
|
|
|
$
|
2,290
|
|
|
$
|
5,005
|
|
|
$
|
2,207
|
|
|
$
|
9,502
|
|
|
|
Six Months Ended June 30, 2013
|
||||||||||||||||||||||||||
|
|
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
|
$
|
6,400
|
|
|
$
|
—
|
|
|
$
|
856
|
|
|
$
|
7,256
|
|
|
$
|
8,304
|
|
|
$
|
1,334
|
|
|
$
|
16,894
|
|
|
Increase in fair market value
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
282
|
|
|
282
|
|
|||||||
|
Additions
|
836
|
|
|
5
|
|
|
—
|
|
|
841
|
|
|
(50
|
)
|
|
—
|
|
|
791
|
|
|||||||
|
Upgrade in classification
|
—
|
|
|
—
|
|
|
(186
|
)
|
|
(186
|
)
|
|
—
|
|
|
—
|
|
|
(186
|
)
|
|||||||
|
Sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(274
|
)
|
|
—
|
|
|
(274
|
)
|
|||||||
|
Subsequent write-downs/
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
impairment
|
(229
|
)
|
|
(5
|
)
|
|
—
|
|
|
(234
|
)
|
|
—
|
|
|
—
|
|
|
(234
|
)
|
|||||||
|
Payments
|
(3,491
|
)
|
|
—
|
|
|
(26
|
)
|
|
(3,517
|
)
|
|
—
|
|
|
—
|
|
|
(3,517
|
)
|
|||||||
|
Balance at end of period
|
$
|
3,516
|
|
|
$
|
—
|
|
|
$
|
644
|
|
|
$
|
4,160
|
|
|
$
|
7,980
|
|
|
$
|
1,616
|
|
|
$
|
13,756
|
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||
|
Construction and development land
|
$
|
4,834
|
|
|
$
|
5,756
|
|
|
1-4 family residential properties
|
171
|
|
|
44
|
|
||
|
|
$
|
5,005
|
|
|
$
|
5,800
|
|
|
|
Actual
|
|
For Capital
Adequacy Purposes
|
|
To Be Well-Capitalized
Under Prompt Corrective
Action Provisions
|
|||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
As of June 30, 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total Capital (to Risk-Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Consolidated
|
$
|
165,965
|
|
|
13.18
|
%
|
|
$
|
100,771
|
|
|
8.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
West Bank
|
159,087
|
|
|
12.94
|
%
|
|
98,379
|
|
|
8.00
|
%
|
|
$
|
122,974
|
|
|
10.00
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Tier I Capital (to Risk-Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Consolidated
|
152,752
|
|
|
12.13
|
%
|
|
50,386
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
|
West Bank
|
145,874
|
|
|
11.86
|
%
|
|
49,189
|
|
|
4.00
|
%
|
|
73,784
|
|
|
6.00
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Tier I Leverage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Consolidated
|
152,752
|
|
|
10.10
|
%
|
|
60,515
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
|
West Bank
|
145,874
|
|
|
9.75
|
%
|
|
59,873
|
|
|
4.00
|
%
|
|
74,842
|
|
|
5.00
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
As of December 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total Capital (to Risk-Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Consolidated
|
$
|
160,737
|
|
|
13.94
|
%
|
|
$
|
92,265
|
|
|
8.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
West Bank
|
155,666
|
|
|
13.86
|
%
|
|
89,859
|
|
|
8.00
|
%
|
|
$
|
112,323
|
|
|
10.00
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Tier I Capital (to Risk-Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Consolidated
|
146,946
|
|
|
12.74
|
%
|
|
46,133
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
|
West Bank
|
141,875
|
|
|
12.63
|
%
|
|
44,929
|
|
|
4.00
|
%
|
|
67,394
|
|
|
6.00
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Tier I Leverage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Consolidated
|
146,946
|
|
|
10.04
|
%
|
|
58,520
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
|
West Bank
|
141,875
|
|
|
9.80
|
%
|
|
57,882
|
|
|
4.00
|
%
|
|
72,353
|
|
|
5.00
|
%
|
|||
|
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
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
West Bancorporation, Inc.
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 25, 2014
|
By:
|
/s/ David D. Nelson
|
|
|
Date
|
|
David D. Nelson
|
|
|
|
|
Chief Executive Officer and President
|
|
|
|
|
|
|
|
July 25, 2014
|
By:
|
/s/ Douglas R. Gulling
|
|
|
Date
|
|
Douglas R. Gulling
|
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
|
|
July 25, 2014
|
|
/s/ Marie I. Roberts
|
|
|
Date
|
|
Marie I. Roberts
|
|
|
|
|
Senior Vice President and Controller
|
|
|
|
|
(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
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
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 |
|---|