XML 98 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Income (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Interest and dividend income      
Loans receivable $ 26,741,000 $ 29,828,000 $ 33,493,000
Securities available for sale 6,873,000 8,722,000 10,465,000
Nontaxable securities available for sale 2,219,000 2,266,000 2,263,000
Interest-earning deposits 24,000 24,000 19,000
Total interest and dividend income 35,857,000 40,840,000 46,240,000
Interest expense:      
Deposits 7,114,000 10,571,000 14,207,000
Advances from Federal Home loan Bank 1,780,000 2,609,000 2,557,000
Repurchase agreements 954,000 963,000 909,000
Subordinated debentures 733,000 734,000 742,000
Total interest expense 10,581,000 14,877,000 18,415,000
Net interest income 25,276,000 25,963,000 27,825,000
Provision for loan losses 1,604,000 2,275,000 5,921,000
Net interest income after provision for loan losses 23,672,000 23,688,000 21,904,000
Non-interest income:      
Other-than-temporary impairment losses on debt securities (511,000)   (155,000)
Portion of losses recognized in other comprehensive income 111,000    
Net impairment losses recognized in earnings (400,000)   (155,000)
Service charges 3,670,000 3,840,000 3,813,000
Merchant card income 983,000 842,000 768,000
Mortgage origination income 634,000 956,000 720,000
Realized gain from sale of securities available for sale, net 1,661,000 1,671,000 2,897,000
Income from bank owned life insurance 354,000 399,000 316,000
Financial services commission 1,250,000 1,071,000 894,000
Gain on sale of assets 412,000    
Other operating income 808,000 860,000 940,000
Total non-interest income 9,372,000 9,639,000 10,193,000
Non-interest expenses:      
Salaries and benefits 14,733,000 13,979,000 13,266,000
Occupancy expense 3,475,000 3,531,000 3,269,000
Data processing expense 2,695,000 2,494,000 2,645,000
State deposit tax 581,000 647,000 627,000
Intangible amortization 162,000 227,000 291,000
Professional services 1,773,000 1,605,000 1,372,000
Advertising expense 1,236,000 1,357,000 1,235,000
Postage and communications expense 567,000 562,000 549,000
Supplies expense 495,000 355,000 399,000
Deposit insurance and examination fees 727,000 1,539,000 2,021,000
Loss on sale of assets 12,000 13,000 145,000
Loss (gain) on sale of real estate owned 140,000 266,000 1,703,000
Expenses related to real estate owned 402,000 123,000 276,000
Other operating expenses 1,640,000 1,743,000 895,000
Total non-interest expense 28,638,000 28,441,000 28,693,000
Income (loss) before income taxes 4,406,000 4,886,000 3,404,000
Income tax expense 644,000 817,000 484,000
Net income 3,762,000 4,069,000 2,920,000
Less: Dividend on preferred shares   1,007,000 920,000
Accretion dividend on preferred shares   222,360 111,000
Net income available for common shareholders $ 3,762,000 $ 2,840,000 $ 1,889,000
Earnings per share available to common stockholders      
Basic $ 0.50 $ 0.38 $ 0.25
Fully diluted $ 0.50 $ 0.38 $ 0.25
Weighted average shares outstanding-basic 7,483,606 7,486,445 7,460,294
Weighted average shares outstanding-diluted 7,483,606 7,486,445 7,460,294