Three months ended
June 30 |
Six months ended
June 30 |
|||||||||||||||
(dollars in thousands)
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Net Interest Income
|
$ | 6,155 | $ | 6,144 | $ | 12,300 | $ | 12,245 | ||||||||
Taxable equivalent basis adjustment
using 34% marginal tax rate
|
334 | 286 | 651 | 572 | ||||||||||||
Net interest income on a fully taxable
equivalent basis
|
$ | 6,489 | $ | 6,430 | $ | 12,951 | $ | 12,817 | ||||||||
June 30, | ||||||||
2014
|
2013
|
|||||||
ASSETS
|
|
|
||||||
Cash and due from banks
|
$ | 12,196 | $ | 9,872 | ||||
Interest-bearing deposits with banks
|
3,182 | 17,425 | ||||||
Cash and cash equivalents
|
15,378 | 27,297 | ||||||
Securities available for sale
|
154,925 | 150,750 | ||||||
Securities held to maturity, fair value 2014: $0 and 2013: $177
|
- | 173 | ||||||
Loans receivable (net of unearned Income)
|
502,316 | 480,715 | ||||||
Less: Allowance for loan losses
|
5,611 | 5,749 | ||||||
Net loans receivable
|
496,705 | 474,966 | ||||||
Regulatory stock, at cost
|
2,437 | 2,527 | ||||||
Bank premises and equipment, net
|
6,910 | 7,206 | ||||||
Bank owned life insurance
|
18,002 | 14,527 | ||||||
Foreclosed real estate owned
|
4,293 | 1,297 | ||||||
Accrued interest receivable
|
2,405 | 2,488 | ||||||
Goodwill
|
9,715 | 9,715 | ||||||
Other intangible assets
|
446 | 575 | ||||||
Deferred tax asset
|
3,764 | 4,454 | ||||||
Other assets
|
1,882 | 1,631 | ||||||
TOTAL ASSETS
|
$ | 716,862 | $ | 697,606 | ||||
LIABILITIES
|
||||||||
Deposits:
|
||||||||
Non-interest bearing demand
|
$ | 103,954 | $ | 93,881 | ||||
Interest-bearing
|
450,760 | 456,269 | ||||||
Total deposits
|
554,714 | 550,150 | ||||||
Short-term borrowings
|
38,009 | 32,075 | ||||||
Other borrowings
|
22,983 | 20,150 | ||||||
Accrued interest payable
|
937 | 1,037 | ||||||
Other liabilities
|
4,017 | 3,734 | ||||||
TOTAL LIABILITIES
|
620,660 | 607,146 | ||||||
STOCKHOLDERS' EQUITY
|
||||||||
Common Stock, $.10 par value, authorized 10,000,000 shares
|
||||||||
issued: 2014: 3,708,718 shares, 2013: 3,708,718 shares
|
371 | 371 | ||||||
Surplus
|
35,091 | 34,949 | ||||||
Retained earnings
|
62,613 | 58,626 | ||||||
Treasury stock, at cost: 2014: 70,747 shares, 2013: 86,749 shares
|
(1,878 | ) | (2,299 | ) | ||||
Accumulated other comprehensive income (loss)
|
5 | (1,187 | ) | |||||
TOTAL STOCKHOLDERS' EQUITY
|
96,202 | 90,460 | ||||||
TOTAL LIABILITIES AND
|
||||||||
STOCKHOLDERS' EQUITY
|
$ | 716,862 | $ | 697,606 |
Three Months Ended June 30
|
Six Months Ended June 30
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
INTEREST INCOME
|
||||||||||||||||
Loans receivable, including fees
|
$ | 5,933 | $ | 6,169 | $ | 11,913 | $ | 12,355 | ||||||||
Securities
|
1,025 | 877 | 2,013 | 1,746 | ||||||||||||
Other
|
2 | 10 | 2 | 12 | ||||||||||||
Total Interest income
|
6,960 | 7,056 | 13,928 | 14,113 | ||||||||||||
INTEREST EXPENSE
|
||||||||||||||||
Deposits
|
618 | 719 | 1,253 | 1,473 | ||||||||||||
Short-term borrowings
|
20 | 15 | 42 | 27 | ||||||||||||
Other borrowings
|
167 | 178 | 333 | 368 | ||||||||||||
Total Interest expense
|
805 | 912 | 1,628 | 1,868 | ||||||||||||
NET INTEREST INCOME
|
6,155 | 6,144 | 12,300 | 12,245 | ||||||||||||
PROVISION FOR LOAN LOSSES
|
420 | 800 | 840 | 1,600 | ||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
5,735 | 5,344 | 11,460 | 10,645 | ||||||||||||
|
||||||||||||||||
OTHER INCOME
|
||||||||||||||||
Service charges and fees
|
583 | 620 | 1,159 | 1,221 | ||||||||||||
Income from fiduciary activities
|
99 | 89 | 203 | 174 | ||||||||||||
Net realized gains on sales of securities
|
509 | 254 | 603 | 392 | ||||||||||||
Gains on sale of loans
|
26 | 1 | 66 | 3 | ||||||||||||
Earnings and proceeds on life insurance policies
|
175 | 148 | 343 | 1,073 | ||||||||||||
Other
|
76 | 100 | 147 | 226 | ||||||||||||
Total other income
|
1,468 | 1,212 | 2,521 | 3,089 | ||||||||||||
OTHER EXPENSES
|
||||||||||||||||
Salaries and employee benefits
|
2,172 | 2,124 | 4,336 | 4,335 | ||||||||||||
Occupancy, furniture and equipment
|
518 | 550 | 1,096 | 1,079 | ||||||||||||
Data processing related
|
229 | 230 | 441 | 452 | ||||||||||||
Taxes, other than income
|
161 | 179 | 326 | 352 | ||||||||||||
Professional Fees
|
174 | 172 | 340 | 359 | ||||||||||||
FDIC Insurance assessment
|
102 | 110 | 216 | 221 | ||||||||||||
Foreclosed real estate owned
|
396 | 86 | 461 | 277 | ||||||||||||
Other
|
721 | 682 | 1,389 | 1,359 | ||||||||||||
Total other expenses
|
4,473 | 4,133 | 8,605 | 8,434 | ||||||||||||
INCOME BEFORE TAX
|
2,730 | 2,423 | 5,376 | 5,300 | ||||||||||||
INCOME TAX EXPENSE
|
696 | 584 | 1,378 | 1,153 | ||||||||||||
NET INCOME
|
$ | 2,034 | $ | 1,839 | $ | 3,998 | $ | 4,147 | ||||||||
Basic earnings per share
|
$ | 0.56 | $ | 0.51 | $ | 1.10 | $ | 1.15 | ||||||||
Diluted earnings per share
|
$ | 0.56 | $ | 0.51 | $ | 1.10 | $ | 1.14 |
For the Three Months Ended June 30
|
2014
|
2013
|
||||||
Net interest income
|
$ | 6,155 | $ | 6,144 | ||||
Net income
|
2,034 | 1,839 | ||||||
Net interest spread (fully taxable equivalent)
|
3.77 | % | 3.83 | % | ||||
Net interest margin (fully taxable equivalent)
|
3.91 | % | 3.99 | % | ||||
Return on average assets
|
1.15 | % | 1.07 | % | ||||
Return on average equity
|
8.49 | % | 7.87 | % | ||||
Basic earnings per share
|
$ | 0.56 | $ | 0.51 | ||||
Diluted earnings per share
|
$ | 0.56 | $ | 0.51 | ||||
For the Six Months Ended June 30
|
||||||||
Net interest income
|
$ | 12,300 | $ | 12,245 | ||||
Net income
|
3,998 | 4,147 | ||||||
Net interest spread (fully taxable equivalent)
|
3.77 | % | 3.87 | % | ||||
Net interest margin (fully taxable equivalent)
|
3.91 | % | 4.03 | % | ||||
Return on average assets
|
1.14 | % | 1.22 | % | ||||
Return on average equity
|
8.48 | % | 8.94 | % | ||||
Basic earnings per share
|
$ | 1.10 | $ | 1.15 | ||||
Diluted earnings per share
|
$ | 1.10 | $ | 1.14 | ||||
As of June 30
|
||||||||
Total assets
|
$ | 716,862 | $ | 697,606 | ||||
Total loans receivable
|
502,316 | 480,715 | ||||||
Allowance for loan losses
|
5,611 | 5,749 | ||||||
Total deposits
|
554,714 | 550,150 | ||||||
Stockholders' equity
|
96,202 | 90,460 | ||||||
Trust assets under management
|
132,760 | 120,802 | ||||||
Book value per share
|
$ | 26.14 | $ | 24.98 | ||||
Equity to total assets
|
13.42 | % | 12.97 | % | ||||
Allowance to total loans receivable
|
1.12 | % | 1.20 | % | ||||
Nonperforming loans to total loans
|
1.49 | % | 2.41 | % | ||||
Nonperforming assets to total assets
|
1.65 | % | 1.85 | % |
June 30
|
March 31
|
December 31
|
September 30
|
June 30
|
||||||||||||||||
2014
|
2014
|
2013
|
2013
|
2013
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and due from banks
|
$ | 12,196 | $ | 8,607 | $ | 7,528 | $ | 15,193 | $ | 9,872 | ||||||||||
Interest-bearing deposits with banks
|
3,182 | 142 | 335 | 12,221 | 17,425 | |||||||||||||||
Cash and cash equivalents
|
15,378 | 8,749 | 7,863 | 27,414 | 27,297 | |||||||||||||||
Securities available for sale
|
154,925 | 156,165 | 158,132 | 150,904 | 150,750 | |||||||||||||||
Securities held to maturity
|
- | 175 | 174 | 174 | 173 | |||||||||||||||
Loans receivable (net of unearned income)
|
502,316 | 496,016 | 503,097 | 486,968 | 480,715 | |||||||||||||||
Less: Allowance for loan losses
|
5,611 | 5,727 | 5,708 | 5,558 | 5,749 | |||||||||||||||
Net loans receivable
|
496,705 | 490,289 | 497,389 | 481,410 | 474,966 | |||||||||||||||
Regulatory stock, at cost
|
2,437 | 2,741 | 2,877 | 2,141 | 2,527 | |||||||||||||||
Bank owned life insurance
|
18,002 | 17,930 | 17,790 | 14,653 | 14,527 | |||||||||||||||
Bank premises and equipment, net
|
6,910 | 7,031 | 7,125 | 7,250 | 7,206 | |||||||||||||||
Foreclosed real estate owned
|
4,293 | 1,364 | 1,009 | 993 | 1,297 | |||||||||||||||
Goodwill and other intangibles
|
10,161 | 10,192 | 10,225 | 10,258 | 10,290 | |||||||||||||||
Other assets
|
8,051 | 8,598 | 8,650 | 8,574 | 8,573 | |||||||||||||||
TOTAL ASSETS
|
$ | 716,862 | $ | 703,234 | $ | 711,234 | $ | 703,771 | $ | 697,606 | ||||||||||
LIABILITIES
|
||||||||||||||||||||
Deposits:
|
||||||||||||||||||||
Non-interest bearing demand
|
$ | 103,954 | $ | 93,400 | $ | 92,684 | $ | 101,632 | $ | 93,881 | ||||||||||
Interest-bearing deposits
|
450,760 | 446,676 | 448,498 | 447,066 | 456,269 | |||||||||||||||
Total deposits
|
554,714 | 540,076 | 541,182 | 548,698 | 550,150 | |||||||||||||||
Other borrowings
|
60,992 | 63,746 | 73,675 | 58,422 | 52,225 | |||||||||||||||
Other liabilities
|
4,954 | 5,212 | 4,513 | 5,305 | 4,771 | |||||||||||||||
TOTAL LIABILITIES
|
620,660 | 609,034 | 619,370 | 612,425 | 607,146 | |||||||||||||||
STOCKHOLDERS' EQUITY
|
96,202 | 94,200 | 91,864 | 91,346 | 90,460 | |||||||||||||||
TOTAL LIABILITIES AND
|
||||||||||||||||||||
STOCKHOLDERS' EQUITY
|
$ | 716,862 | $ | 703,234 | $ | 711,234 | $ | 703,771 | $ | 697,606 | ||||||||||
June 30
|
March 31
|
December 31
|
September 30
|
June 30
|
||||||||||||||||
Three months ended
|
2014 | 2014 | 2013 | 2013 | 2013 | |||||||||||||||
INTEREST INCOME
|
||||||||||||||||||||
Loans receivable, including fees
|
$ | 5,933 | $ | 5,980 | $ | 6,019 | $ | 6,202 | $ | 6,169 | ||||||||||
Securities
|
1,025 | 987 | 972 | 939 | 877 | |||||||||||||||
Other
|
2 | 1 | 9 | 5 | 10 | |||||||||||||||
Total interest income
|
6,960 | 6,968 | 7,000 | 7,146 | 7,056 | |||||||||||||||
INTEREST EXPENSE
|
||||||||||||||||||||
Deposits
|
618 | 635 | 674 | 701 | 719 | |||||||||||||||
Borrowings
|
187 | 188 | 181 | 175 | 193 | |||||||||||||||
Total interest expense
|
805 | 823 | 855 | 876 | 912 | |||||||||||||||
NET INTEREST INCOME
|
6,155 | 6,145 | 6,145 | 6,270 | 6,144 | |||||||||||||||
PROVISION FOR LOAN LOSSES
|
420 | 420 | 400 | 400 | 800 | |||||||||||||||
NET INTEREST INCOME AFTER PROVISION
|
||||||||||||||||||||
FOR LOAN LOSSES
|
5,735 | 5,725 | 5,745 | 5,870 | 5,344 | |||||||||||||||
OTHER INCOME
|
||||||||||||||||||||
Service charges and fees
|
583 | 576 | 578 | 614 | 620 | |||||||||||||||
Income from fiduciary activities
|
99 | 104 | 94 | 111 | 89 | |||||||||||||||
Net realized gains on sales of securities
|
509 | 95 | 291 | 198 | 254 | |||||||||||||||
Gains (losses) on sale of loans and servicing rights
|
26 | 39 | 121 | (12 | ) | 1 | ||||||||||||||
Earnings and proceeds on life insurance policies
|
175 | 168 | 162 | 150 | 148 | |||||||||||||||
Other
|
76 | 71 | 64 | 155 | 100 | |||||||||||||||
Total other income
|
1,468 | 1,053 | 1,310 | 1,216 | 1,212 | |||||||||||||||
OTHER EXPENSES
|
||||||||||||||||||||
Salaries and employee benefits
|
2,172 | 2,165 | 2,009 | 2,103 | 2,124 | |||||||||||||||
Occupancy, furniture and equipment, net
|
518 | 578 | 550 | 507 | 550 | |||||||||||||||
Foreclosed real estate owned
|
396 | 65 | 73 | 217 | 86 | |||||||||||||||
FDIC insurance assessment
|
102 | 114 | 109 | 114 | 110 | |||||||||||||||
Other
|
1,285 | 1,210 | 1,357 | 1,232 | 1,263 | |||||||||||||||
Total other expenses
|
4,473 | 4,132 | 4,098 | 4,173 | 4,133 | |||||||||||||||
INCOME BEFORE TAX
|
2,730 | 2,646 | 2,957 | 2,913 | 2,423 | |||||||||||||||
INCOME TAX EXPENSE
|
696 | 682 | 776 | 777 | 584 | |||||||||||||||
NET INCOME
|
$ | 2,034 | $ | 1,964 | $ | 2,181 | $ | 2,136 | $ | 1,839 | ||||||||||
Basic earnings per share
|
$ | 0.56 | $ | 0.54 | $ | 0.60 | $ | 0.59 | $ | 0.51 | ||||||||||
|
||||||||||||||||||||
Diluted earnings per share
|
$ | 0.56 | $ | 0.54 | $ | 0.60 | $ | 0.59 | $ | 0.51 | ||||||||||
Book Value per share
|
$ | 26.14 | $ | 25.88 | $ | 25.43 | $ | 25.54 | $ | 24.98 | ||||||||||
Return on average equity (annualized)
|
8.49 | % | 8.46 | % | 9.33 | % | 9.33 | % | 7.87 | % | ||||||||||
Return on average assets (annualized)
|
1.15 | % | 1.13 | % | 1.23 | % | 1.22 | % | 1.07 | % | ||||||||||
Net interest spread (fte)
|
3.77 | % | 3.77 | % | 3.76 | % | 3.89 | % | 3.83 | % | ||||||||||
Net interest margin (fte)
|
3.91 | % | 3.91 | % | 3.91 | % | 4.05 | % | 3.99 | % | ||||||||||
Allowance for loan losses to total loans
|
1.12 | % | 1.15 | % | 1.13 | % | 1.14 | % | 1.20 | % | ||||||||||
Net charge-offs to average loans (annualized)
|
0.43 | % | 0.32 | % | 0.21 | % | 0.49 | % | 0.65 | % | ||||||||||
Nonperforming loans to total loans
|
1.49 | % | 1.92 | % | 1.90 | % | 2.11 | % | 2.41 | % | ||||||||||
Nonperforming assets to total assets
|
1.65 | % | 1.55 | % | 1.48 | % | 1.60 | % | 1.85 | % | ||||||||||