XML 49 R4.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements Of Income And Comprehensive Income - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
INTEREST INCOME        
Loans receivable, including fees $ 5,390 $ 4,940 $ 15,837 $ 14,363
Securities:        
Taxable 321 208 890 639
Tax-exempt 231 231 660 740
Interest bearing deposits 1 4 8 11
Total Interest Income 5,943 5,383 17,395 15,753
INTEREST EXPENSE        
Deposits 448 424 1,302 1,229
Borrowings 390 363 1,150 1,072
Junior subordinated debentures 55 54 162 159
Total Interest Expense 893 841 2,614 2,460
Net Interest Income 5,050 4,542 14,781 13,293
PROVISION FOR LOAN LOSSES 1 378 506 1,231
Net Interest Income after Provision for Loan Losses 5,049 4,164 14,275 12,062
OTHER INCOME        
Service fees on deposit accounts 230 255 656 784
ATM and debit card fees 198 182 573 534
Bank-owned life insurance 78 78 235 243
Insurance commissions and fees 955 741 2,846 2,410
Investment brokerage fees 40 11 103 79
Net gain on sales of securities 11 164 267 258
Net gain on sale of premises and equipment     8  
Other 143 70 369 242
Total Other Income 1,655 1,501 5,057 4,550
OTHER EXPENSES        
Salaries and employee benefits 2,919 2,631 8,488 7,490
Occupancy, net 410 375 1,330 1,225
Data processing 468 549 1,251 1,361
Furniture and equipment 221 184 645 460
Advertising and promotion 65 89 225 211
Professional fees 161 153 480 517
Director fees 105 137 418 379
FDIC assessment 120 183 368 534
Insurance 69 70 189 218
Stationary and supplies 49 64 154 171
Loan collection costs 19 53 175 299
Net expenses and write-downs related to foreclosed real estate 277 12 476 273
Other 480 359 1,156 926
Total Other Expenses 5,363 4,859 15,355 14,064
Income before Income Taxes 1,341 806 3,977 2,548
EXPENSE FOR INCOME TAXES [1] 390 214 1,190 671
Net Income 951 592 2,787 1,877
OTHER COMPREHENSIVE INCOME:        
Unrealized gains on available for sale securities arising during the period 1,024 511 174 3,864
Reclassification adjustment for net gain on securities transactions included in net income (11) (164) (267) (258)
Income tax related to items of other comprehensive income (405) (138) 37 (1,442)
Other comprehensive income, (loss), net of income taxes 608 209 (56) 2,164
Comprehensive income $ 1,559 $ 801 $ 2,731 $ 4,041
EARNINGS PER SHARE        
Basic $ 0.21 $ 0.13 $ 0.61 $ 0.41
Diluted $ 0.21 $ 0.13 $ 0.61 $ 0.41
[1] Insurance Services calculated at statutory tax rate of 40%