-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, BmEmj1H2aIyE6BOekTQM8PUfkCCqlU7S1NhmG5iU4c2VthJhNcZWQPWUP+K8um/5 km/P5vwWkShmBRdLq5RKqg== 0001275287-07-000394.txt : 20070130 0001275287-07-000394.hdr.sgml : 20070130 20070130093138 ACCESSION NUMBER: 0001275287-07-000394 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20070129 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20070130 DATE AS OF CHANGE: 20070130 FILER: COMPANY DATA: COMPANY CONFORMED NAME: QCR HOLDINGS INC CENTRAL INDEX KEY: 0000906465 STANDARD INDUSTRIAL CLASSIFICATION: STATE COMMERCIAL BANKS [6022] IRS NUMBER: 421397595 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-22208 FILM NUMBER: 07563126 BUSINESS ADDRESS: STREET 1: 3551 7TH STREET CITY: MOLINE STATE: IL ZIP: 61265 BUSINESS PHONE: 3097363580 MAIL ADDRESS: STREET 1: 3551 7TH STREET CITY: MOLINE STATE: IL ZIP: 61265 FORMER COMPANY: FORMER CONFORMED NAME: QUAD CITY HOLDINGS INC DATE OF NAME CHANGE: 19930805 8-K 1 qc8709.htm FORM 8-K

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934

Date of Report: January 29,2007
(Date of earliest event reported)

QCR Holdings, Inc.


(Exact name of Registrant as specified in its charter)

 

Delaware


(State or other jurisdiction of incorporation)


0-22208

 

42-1397595


 


(Commission File Number)

 

(I.R.S. Employer Identification Number)

 

 

 

3551 Seventh Street, Suite 204, Moline, Illinois

 

61265


 


(Address of principal executive offices)

 

(Zip Code)


(309) 736-3580


(Registrant’s telephone number, including area code)

 

Not Applicable


(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2 below):

o

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

o

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

o

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

o

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))




Item 2.02.  Results of Operations and Financial Condition

On January 29, 2007, QCR Holdings, Inc. issued an earnings release announcing their Company’s financial results for the fourth quarter, ended December 31, 2006. The news release is attached hereto as Exhibit 99.1.

Item 9.01  Financial Statements and Exhibits

                 (d)   Exhibits

                         99.1       News release dated January 29, 2007

2



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

QCR HOLDINGS, INC.

 

 

 

 

 

 

Dated:  January 29, 2007

By:

/s/ Todd A. Gipple

 

 


 

 

Todd A. Gipple

 

 

Executive Vice President and Chief Financial Officer

3


EX-99.1 2 qc8709ex991.htm EXHIBIT 99.1

Exhibit 99.1

PRESS RELEASE

FOR IMMEDIATE RELEASE

 

Contact:

January 29, 2007

 

Todd A. Gipple

 

 

Executive Vice President

 

 

Chief Financial Officer

 

 

(309) 743-7745

QCR Holdings, Inc.
Announces Earnings Results For the Fourth Quarter of 2006

          QCR Holdings, Inc. (Nasdaq Capital Market/QCRH) today reported that net income for 2006 was $2.8 million, a decrease of $2.0 million, or 42% from 2005.  Diluted earnings per share were $0.57 per share for 2006, compared to $1.04 for 2005, a decrease of 45%.  The results for the year were significantly influenced by three factors:

 

Interest margin compression resulting from the existing inverted yield curve, and resultant intense competition for core deposits and a deposit mix shift from transaction deposits to higher cost sources.

 

 

 

 

Operating expenses associated with our investments in new markets, which have contributed to our significant growth record and potential.

 

 

 

 

Action taken during the fourth quarter, which dictated an additional loan loss provision of $992 thousand due to a recent development with a single lending relationship.

          During 2006, the Company’s total assets increased by 22%, or $229.1 million, to $1.27 billion from $1.04 billion at December 31, 2005.  During this same period, net loans/leases increased by 27%, or $202.7 million, to $950.1 million from $747.4 million at December 31, 2005.  Total deposits increased by 25% to $875.4 million at December 31, 2006 when compared to $698.5 million at December 31, 2005.  Stockholders’ equity rose to $70.9 million at December 31, 2006 as compared to $54.5 million at December 31, 2005, due primarily to a preferred stock offering during the fourth quarter which resulted in a net capital contribution of $12.9 million.

          Fourth quarter net income was significantly impacted by the increased provision expense associated with a single commercial credit in our Milwaukee market.  This action reduced fourth quarter net income by $649 thousand or $0.14 per common share.  Resulting fourth quarter earnings were $246 thousand or $0.02 per diluted share, compared to $520 thousand or $0.11 per diluted share for the third quarter of 2006, and $1.3 million or $0.27 per diluted share for the fourth quarter of 2005.  Excluding the impact of the additional fourth quarter provision, the Company would have reported net income of $895 thousand or $0.16 per diluted share.

          “Despite the narrowing of our net interest spread for the sixth consecutive quarter, the Company’s fourth quarter net interest income grew $159 thousand, or 2%, from the previous quarter, due primarily to our increased loan/lease volumes,” said Mr. Douglas M. Hultquist, President and CEO.  “However, the positive effects of the strong loan/lease growth at our subsidiary banks and leasing company were not enough to neutralize the negative effects from both rate and volume increases in our interest bearing liabilities.  Throughout 2006, the Company’s net interest margin has reflected the stress created by the combination of a flat or inverted yield curve and serving extremely competitive markets.”

          “Nonperforming assets at December 31, 2006 were $7.4 million, which were up from $3.7 million one year ago,” stated Mr. Michael A. Bauer, President and CEO at Quad City Bank & Trust.  “A single commercial relationship at Quad City Bank & Trust contributed $4.3 million to nonperforming assets, when the related loans were placed into nonaccrual status in June.  Partially offsetting this significant addition to nonperforming assets during 2006, was the sale of $545 thousand of property, which had been held in other real estate owned (OREO) at December 31, 2005.”  Mr. Bauer continued, “During the fourth quarter of 2006, nonaccrual loans decreased to $6.5 million, from $7.8 million at September 30, and accruing loans past due 90 days or more increased $525 thousand from the end of the third quarter.”   Mr. Bauer concluded,  “The Company’s allowance for loan/lease losses to total loans/leases was 1.10% at the close of 2006.  Despite the increase in nonperforming assets from year-to-year, the Company’s exposure to loss on several loans at Quad City Bank & Trust has been reduced during 2006, and in turn, reduced the level of provisions for loan/lease losses required by that bank at December 31, 2006 from that required at the close of 2005.” 



          “Our credit experience in the fourth quarter is a departure from our historical pattern of performance at levels that have been consistent with industry standards,” said Mr. Hultquist.  “Adding to our disappointment is the fact that this additional provision expense more than offset significant improvement in our fourth quarter earnings over third quarter levels.  Excluding the additional provision expense from our GAAP presentation, our net income for the quarter ended December 31, 2006 of $895 thousand, represented an increase of 72%, or $375 thousand, from the previous quarter.  Quarter-to-quarter total revenue increased by $1.1 million, or 5%, while total expense increased by $524 thousand, or 3%.” 

          Todd A. Gipple, Executive Vice President and Chief Financial Officer, summarized the Company’s 2006 operating results as follows, “Our Company experienced outstanding organic growth in 2006 with an increase in total assets of $229.1 million, or 22%.  Operating results for the year were negatively impacted by the need to fuel this significant growth with sizeable increases in overhead, such as salary expense and occupancy expense.  Achieving this growth in a period of historically low net interest margins due to the inverted yield curve and unprecedented competition for core deposits in each of our markets also impacted our results.”  He continued, “Our investments in new markets and locations has fueled this five-year period of significant growth for our Company.  While we anticipate rapid growth in our two newest markets, Milwaukee and Rockford, the pace of growth is expected to be more deliberate in the Cedar Rapids market as our Cedar Rapids Bank & Trust charter enters its sixth year of operations.  In addition, Quad City Bank & Trust will be focused on returning to improved levels of net interest margin and overall earnings performance and its growth rate is likely to moderate.  Our Company is focused on improving our quarter-over-quarter and year-over-year earnings during 2007.”

          Quad City Bank & Trust had total consolidated assets of $826.6 million at December 31, 2006, which was an increase of  $103.0 million from December 31, 2005.  At the close of 2006, Quad City Bank & Trust had net loans/leases of $626.2 million and deposits of $547.4 million, which were increases from December 31, 2005 of 21% and 15%, respectively.  The bank realized after-tax net income of $1.5 million for the fourth quarter of 2006, which was an increase of $244 thousand from $1.3 million for the third quarter of 2006.  The third quarter loss of $100 thousand on the sale of a foreclosed asset, in combination with the fourth quarter increase in net interest income of $185 thousand, contributed significantly to the quarter-to-quarter increase in net income.  For 2006, earnings for the bank were $6.3 million, which is a decrease of $368 thousand, or 6%, from one year ago.  Mr. Bauer noted that,  “In 2007, Quad City Bank & Trust’s senior management team is focused on providing the Company with the core earnings necessary for the Company’s market expansion and enhancement of earnings performance.”  

          Mr. Hultquist added, “Previously, we announced our hiring of a team of bankers in the Milwaukee market, who since June have operated as a branch of Rockford Bank & Trust.  Current expectations are that the Company will obtain its fourth bank charter early in 2007, and this branch will be converted into First Wisconsin Bank & Trust.”  He concluded, “Recent experience with net interest margin results in each of our markets, and throughout the entire industry, created by extremely competitive pricing on both loans and deposits, will likely result in a longer period of start-up losses for our newest bank charters in Rockford and Milwaukee.  We believe, however, that this impact on current earnings represents our contribution to a long-term investment, which in the future should provide the Company and its stockholders with significant benefits.”

          The Company summarized the 2006 results in the Cedar Rapids, Rockford and Milwaukee markets as follows:

 

Cedar Rapids Bank & Trust, which opened in 2001, reached total assets of $342.6 million at December 31, 2006, for an increase of $52.7 million from December 31, 2005.  For 2006, earnings for the bank were $1.6 million, which is an increase of $559 thousand, or 52%, from one year ago.

 

 

 

 

Rockford Bank & Trust, which opened in 2005, reached total assets in the Rockford market of $90.6 million, for an increase of $49.3 million from December 31, 2005.  Rockford only operations resulted in a somewhat higher than expected 2006 net operating loss of $1.1 million, compared to 2005 losses of $1.2 million.

 

 

 

 

During 2006, the Milwaukee market operations contributed $16.1 million to net loan growth and $16.8 million to deposit growth.  The Milwaukee market normalized start-up losses during 2006 were $705 thousand as anticipated. Including the impact of the $992 thousand loan loss provision previously discussed, the Milwaukee start-up losses were $1.4 million.

 

 

 

 

M2 Lease Funds, acquired in August 2005 in the Milwaukee market, reached total assets of $56.3 million at December 31, 2006, an increase of $17.7 million from December 31, 2005 and generated 2006 pretax net income of $876 thousand.

2



          QCR Holdings, Inc., headquartered in Moline, Illinois, is a multi-bank holding company, which serves the Quad City, Cedar Rapids, Rockford and Milwaukee communities through its wholly owned subsidiary banks.  Quad City Bank and Trust Company, which is based in Bettendorf, Iowa and commenced operations in 1994, Cedar Rapids Bank and Trust Company, which is based in Cedar Rapids, Iowa and commenced operations in 2001, and Rockford Bank and Trust Company, which is based in Rockford, Illinois and commenced operations in 2005, provide full-service commercial and consumer banking and trust and asset management services.  The Company also engages in credit card processing through its wholly owned subsidiary, Quad City Bancard, Inc., based in Moline, Illinois and commercial leasing through its 80% owned subsidiary, M2 Lease Funds, LLC, based in Milwaukee, Wisconsin.

          Special Note Concerning Forward-Looking StatementsThis document contains, and future oral and written statements of the Company and its management may contain, forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company.  Forward-looking statements, which may be based upon beliefs, expectations and assumptions of the Company’s management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “predict,” “see,” “suggest,” “appear,” “plan,” “intend,” “estimate,” “annualize,” “may,” “will,” “would,” “could,” “should” or other similar expressions.  Additionally, all statements in this document, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events.

          A number of factors, many of which are beyond the ability of the Company to control or predict, could cause actual results to differ materially from those in its forward-looking statements.  These factors include, among others, the following: (i) the strength of the local and national economy; (ii) the economic impact of any future terrorist threats and attacks, and the response of the United States to any such threats and attacks; (iii) changes in state and federal laws, regulations and governmental policies concerning the Company’s general business; (iv) changes in interest rates and prepayment rates of the Company’s assets; (v) increased competition in the financial services sector and the inability to attract new customers; (vi) changes in technology and the ability to develop and maintain secure and reliable electronic systems; (vii) the loss of key executives or employees; (viii) changes in consumer spending; (ix) unexpected results of our strategy to establish denovo banks in new markets; (x) unexpected outcomes of existing or new litigation involving the Company; and (xi) changes in accounting policies and practices.  These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements.  Additional information concerning the Company and its business, including additional factors that could materially affect the Company’s financial results, is included in the Company’s filings with the Securities and Exchange Commission.

3



QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)

 

 

As of

 

 

 


 

(dollars in thousands, except share data)

 

December 31,
2006

 

September 30,
2006

 

December 31,
2005

 

December 31,
2004

 


 



 



 



 



 

SELECTED BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,271,675

 

$

1,241,258

 

$

1,042,614

 

$

870,084

 

Securities

 

$

194,774

 

$

188,304

 

$

182,365

 

$

149,561

 

Total loans/leases

 

$

960,747

 

$

942,968

 

$

756,254

 

$

648,351

 

Allowance for estimated loan/lease losses

 

$

10,612

 

$

10,435

 

$

8,884

 

$

9,262

 

Total deposits

 

$

875,447

 

$

873,253

 

$

698,504

 

$

588,016

 

Total stockholders’ equity

 

$

70,883

 

$

57,629

 

$

54,467

 

$

50,774

 

Common shares outstanding

 

 

4,560,629

 

 

4,554,054

 

 

4,531,224

 

 

4,496,730

 

Book value per common share

 

$

12.72

 

$

12.65

 

$

12.02

 

$

11.29

 

Closing stock price

 

$

17.66

 

$

17.30

 

$

19.70

 

$

21.00

 

Market capitalization

 

$

80,541

 

$

78,785

 

$

89,265

 

$

94,431

 

Market price/book value

 

 

138.87

%

 

136.71

%

 

163.89

%

 

185.98

%

Full time equivalent employees

 

 

329

 

 

338

 

 

305

 

 

243

 

Tier 1 leverage capital ratio

 

 

7.21

%

 

6.10

%

 

6.87

%

 

7.81

%

4



QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)

 

 

As of

 

 

 


 

(dollars in thousands)

 

December 31,
2006

 

September 30,
2006

 

December 31,
2005

 

December 31,
2004

 


 



 



 



 



 

ANALYSIS OF LOAN DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans/leases

 

$

6,538

 

$

7,834

 

$

2,579

 

$

7,608

 

Accruing loans/leases past due 90 days or more

 

 

755

 

 

230

 

 

604

 

 

1,133

 

Other real estate owned

 

 

93

 

 

306

 

 

545

 

 

1,925

 

 

 



 



 



 



 

Total nonperforming assets

 

$

7,386

 

$

8,370

 

$

3,728

 

$

10,666

 

Net charge-offs (calendar year-to-date)

 

$

1,556

 

$

73

 

$

1,689

 

$

753

 

Loan/lease mix:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

747,231

 

$

738,542

 

$

593,741

 

$

532,830

 

Direct financing leases

 

 

53,765

 

 

48,275

 

 

35,700

 

 

—  

 

Real estate loans

 

 

81,482

 

 

79,454

 

 

59,536

 

 

59,611

 

Installment and other consumer loans

 

 

78,269

 

 

76,697

 

 

67,277

 

 

55,910

 

 

 



 



 



 



 

Total loans/leases

 

$

960,747

 

$

942,968

 

$

756,254

 

$

648,351

 

ANALYSIS OF DEPOSIT DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit mix:

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

124,184

 

$

114,921

 

$

114,176

 

$

109,362

 

Interest-bearing

 

 

751,263

 

 

758,332

 

 

584,328

 

 

478,654

 

 

 



 



 



 



 

Total deposits

 

$

875,447

 

$

873,253

 

$

698,504

 

$

588,016

 

Interest-bearing deposit mix:

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonmaturity deposits

 

$

334,009

 

$

330,428

 

$

276,282

 

$

320,297

 

Certificates of deposit

 

 

345,847

 

 

354,474

 

 

272,030

 

 

129,555

 

Brokered certificates of deposit

 

 

71,407

 

 

73,430

 

 

36,016

 

 

28,802

 

 

 



 



 



 



 

Total interest-bearing deposits

 

$

751,263

 

$

758,332

 

$

584,328

 

$

478,654

 

5



QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)

 

 

For the Quarter Ended

 

For the Twelve Months Ended

 

 

 


 


 

(dollars in thousands, except per share data)

 

December 31,
2006

 

September 30,
2006

 

December 31,
2005

 

December 31,
2006

 

December 31,
2005

 


 



 



 



 



 



 

SELECTED INCOME STATEMENT DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

19,339

 

$

18,373

 

$

13,967

 

$

68,803

 

$

48,688

 

Interest expense

 

 

11,496

 

 

10,689

 

 

6,665

 

 

38,907

 

 

21,281

 

 

 



 



 



 



 



 

Net interest income

 

 

7,843

 

 

7,684

 

 

7,302

 

 

29,896

 

 

27,407

 

Provision for loan/lease losses

 

 

1,660

 

 

729

 

 

341

 

 

3,284

 

 

877

 

 

 



 



 



 



 



 

Net interest income after provision for loan/lease losses

 

 

6,183

 

 

6,955

 

 

6,961

 

 

26,612

 

 

26,530

 

Noninterest income

 

 

2,848

 

 

2,742

 

 

2,613

 

 

11,983

 

 

10,073

 

Noninterest expense

 

 

8,786

 

 

9,007

 

 

7,647

 

 

34,669

 

 

29,433

 

 

 



 



 



 



 



 

Income before taxes

 

 

245

 

 

690

 

 

1,927

 

 

3,926

 

 

7,170

 

Minority interest in income of consolidated subsidiary

 

 

119

 

 

45

 

 

57

 

 

266

 

 

78

 

Income tax expense

 

 

(120

)

 

125

 

 

602

 

 

858

 

 

2,282

 

 

 



 



 



 



 



 

Net income

 

$

246

 

$

520

 

$

1,268

 

$

2,802

 

$

4,810

 

Earnings per common share (basic)

 

$

0.02

 

$

0.11

 

$

0.28

 

$

0.57

 

$

1.06

 

Earnings per common share (diluted)

 

$

0.02

 

$

0.11

 

$

0.27

 

$

0.57

 

$

1.04

 

Earnings per common share (basic) LTM *

 

$

0.57

 

$

0.83

 

$

1.06

 

 

 

 

 

 

 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

1,254,010

 

$

1,197,906

 

$

1,012,555

 

$

1,153,537

 

$

934,906

 

Deposits

 

$

871,735

 

$

848,205

 

$

691,147

 

$

804,633

 

$

628,971

 

Loans/leases

 

$

942,218

 

$

899,621

 

$

730,093

 

$

855,872

 

$

682,858

 

Total stockholders’ equity

 

$

63,366

 

$

56,790

 

$

53,924

 

$

57,763

 

$

52,650

 

Common stockholders’ equity

 

$

56,921

 

$

56,790

 

$

53,924

 

$

55,780

 

$

52,650

 

KEY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

 

0.08

%

 

0.17

%

 

0.50

%

 

0.24

%

 

0.51

%

Return on average common equity (annualized)

 

 

1.73

%

 

3.66

%

 

9.41

%

 

5.02

%

 

9.14

%

Price earnings ratio LTM *

 

 

30.98

x

 

20.84

x

 

18.58

x

 

30.98

x

 

18.58

x

Net interest margin (TEY)

 

 

2.78

%

 

2.84

%

 

3.21

%

 

2.87

%

 

3.25

%

Nonperforming assets / total assets

 

 

0.58

%

 

0.67

%

 

0.36

%

 

0.58

%

 

0.36

%

Net charge-offs / average loans/leases

 

 

0.16

%

 

0.00

%

 

0.06

%

 

0.18

%

 

0.25

%

Allowance / total loans/leases

 

 

1.10

%

 

1.11

%

 

1.17

%

 

1.10

%

 

1.17

%

Efficiency ratio

 

 

82.18

%

 

86.39

%

 

77.13

%

 

82.78

%

 

78.53

%



*

LTM: Last twelve months

6



QCR HOLDINGS, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(Unaudited)

 

 

For the Quarter Ended

 

For the Twelve Months Ended

 

 

 


 


 

(dollars in thousands, except share data)

 

December 31,
2006

 

September 30,
2006

 

December 31,
2005

 

December 31,
2006

 

December 31,
2005

 


 



 



 



 



 



 

ANALYSIS OF NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merchant credit card fees, net of processing costs

 

$

484

 

$

477

 

$

463

 

$

1,948

 

$

1,782

 

Trust department fees

 

 

739

 

 

788

 

 

687

 

 

3,050

 

 

2,819

 

Deposit service fees

 

 

506

 

 

478

 

 

418

 

 

1,928

 

 

1,583

 

Gain on sales of loans, net

 

 

279

 

 

219

 

 

374

 

 

992

 

 

1,254

 

Securities gains (losses), net

 

 

—  

 

 

71

 

 

—  

 

 

(143

)

 

—  

 

Gains (losses) on sale of foreclosed assets

 

 

14

 

 

(100

)

 

—  

 

 

664

 

 

42

 

Earnings on cash surrender value of life insurance

 

 

194

 

 

152

 

 

163

 

 

759

 

 

656

 

Investment advisory and management fees

 

 

267

 

 

286

 

 

176

 

 

1,216

 

 

692

 

Other

 

 

365

 

 

371

 

 

332

 

 

1,569

 

 

1,245

 

 

 



 



 



 



 



 

Total noninterest income

 

$

2,848

 

$

2,742

 

$

2,613

 

$

11,983

 

$

10,073

 

ANALYSIS OF NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

5,591

 

$

5,511

 

$

4,257

 

$

21,263

 

$

16,459

 

Professional and data processing fees

 

 

753

 

 

880

 

 

809

 

 

3,192

 

 

2,865

 

Advertising and marketing

 

 

351

 

 

390

 

 

323

 

 

1,368

 

 

1,221

 

Occupancy and equipment expense

 

 

934

 

 

1,304

 

 

1,155

 

 

4,763

 

 

4,316

 

Stationery and supplies

 

 

174

 

 

160

 

 

171

 

 

671

 

 

646

 

Postage and telephone

 

 

246

 

 

242

 

 

225

 

 

961

 

 

843

 

Bank service charges

 

 

154

 

 

151

 

 

130

 

 

584

 

 

517

 

Insurance

 

 

164

 

 

161

 

 

142

 

 

612

 

 

594

 

Loss on disposal of fixed assets

 

 

36

 

 

—  

 

 

—  

 

 

36

 

 

332

 

Other

 

 

383

 

 

208

 

 

435

 

 

1,219

 

 

1,640

 

 

 



 



 



 



 



 

Total noninterest expenses

 

$

8,786

 

$

9,007

 

$

7,647

 

$

34,669

 

$

29,433

 

WEIGHTED AVERAGE SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding (a)

 

 

4,559,513

 

 

4,553,589

 

 

4,530,335

 

 

4,609,626

 

 

4,518,162

 

Incremental shares from assumed conversion:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options and Employee Stock Purchase Plan

 

 

41,862

 

 

37,240

 

 

87,156

 

 

43,603

 

 

98,394

 

 

 



 



 



 



 



 

Adjusted weighted average shares (b)

 

 

4,601,375

 

 

4,590,829

 

 

4,617,491

 

 

4,653,229

 

 

4,616,556

 



(a)  Denominator for Basic Earnings Per Share

(b)  Denominator for Diluted Earnings Per Share

7


-----END PRIVACY-ENHANCED MESSAGE-----