Ohio
|
34-1395608
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
Common Shares, without par value
|
4,875,131 shares
|
|
(class)
|
(Outstanding at August 13, 2014)
|
PART I – FINANCIAL INFORMATION
|
||
Financial Statements
|
3 | |
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
28 |
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
39 |
Item 4.
|
Controls and Procedures
|
39 |
PART II – OTHER INFORMATION
|
||
Item 1.
|
Legal Proceedings
|
40 |
Item 1A.
|
Risk Factors
|
40 |
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
40 |
Item 3.
|
Defaults Upon Senior Securities
|
40 |
Item 4.
|
Mine Safety Disclosures
|
40 |
Item 5.
|
Other Information
|
40 |
Item 6.
|
Exhibits
|
40 |
41 |
June
|
December
|
|||||||
($ in Thousands)
|
2014
|
2013
|
||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Cash and due from banks
|
$ | 13,778 | $ | 13,137 | ||||
Securities available for sale, at fair value
|
85,586 | 89,793 | ||||||
Loans held for sale
|
8,290 | 3,366 | ||||||
Loans, net of unearned income
|
506,127 | 477,303 | ||||||
Allowance for loan losses
|
(6,568 | ) | (6,964 | ) | ||||
Net loans
|
499,559 | 470,339 | ||||||
Premises and equipment, net
|
13,281 | 12,607 | ||||||
Other securities - FRB and FHLB Stock
|
3,748 | 3,748 | ||||||
Cash surrender value of life insurance
|
13,059 | 12,906 | ||||||
Goodwill
|
16,353 | 16,353 | ||||||
Core deposits and other intangibles
|
393 | 655 | ||||||
Foreclosed assets held for sale, net
|
516 | 651 | ||||||
Mortgage servicing rights
|
5,375 | 5,180 | ||||||
Accrued interest receivable
|
1,456 | 1,281 | ||||||
Other assets
|
1,106 | 1,738 | ||||||
Total assets
|
$ | 662,500 | $ | 631,754 | ||||
LIABILITIES AND EQUITY
|
||||||||
Deposits
|
||||||||
Non interest bearing demand
|
$ | 87,706 | $ | 81,570 | ||||
Interest bearing demand
|
116,765 | 119,551 | ||||||
Savings
|
63,199 | 61,652 | ||||||
Money market
|
80,288 | 79,902 | ||||||
Time deposits
|
176,109 | 175,559 | ||||||
Total deposits
|
524,067 | 518,234 | ||||||
Notes payable
|
- | 589 | ||||||
Advances from Federal Home Loan Bank
|
37,000 | 16,000 | ||||||
Repurchase agreements
|
17,246 | 14,696 | ||||||
Trust preferred securities
|
20,620 | 20,620 | ||||||
Accrued interest payable
|
655 | 639 | ||||||
Other liabilities
|
3,902 | 4,707 | ||||||
Total liabilities
|
603,490 | 575,485 | ||||||
Commitments and contingent liabilities
|
- | - | ||||||
Equity
|
||||||||
Preferred stock
|
- | - | ||||||
Common stock
|
12,569 | 12,569 | ||||||
Additional paid-in capital
|
15,403 | 15,412 | ||||||
Retained earnings
|
31,757 | 29,899 | ||||||
Accumulated other comprehensive income
|
908 | 74 | ||||||
Treasury stock
|
(1,627 | ) | (1,685 | ) | ||||
Total equity
|
59,010 | 56,269 | ||||||
Total liabilities and equity
|
$ | 662,500 | $ | 631,754 |
SB FINANCIAL GROUP, INC.
|
||||||||||||||||
Condensed Consolidated Statements of Income (Unaudited)
|
||||||||||||||||
($ in thousands, except share data)
|
Three Months Ended | Six Months Ended | ||||||||||||||
June 30,
|
June 30,
|
June 30,
|
June 30,
|
|||||||||||||
Interest income
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Loans
|
||||||||||||||||
Taxable
|
$ | 5,654 | $ | 5,874 | $ | 10,895 | $ | 11,757 | ||||||||
Nontaxable
|
13 | 16 | 29 | 40 | ||||||||||||
Securities
|
||||||||||||||||
Taxable
|
310 | 296 | 619 | 626 | ||||||||||||
Nontaxable
|
179 | 174 | 354 | 344 | ||||||||||||
Total interest income
|
6,156 | 6,360 | 11,897 | 12,767 | ||||||||||||
Interest expense
|
||||||||||||||||
Deposits
|
503 | 573 | 1,001 | 1,179 | ||||||||||||
Repurchase Agreements & Other
|
4 | 15 | 15 | 31 | ||||||||||||
Federal Home Loan Bank advances
|
71 | 84 | 145 | 174 | ||||||||||||
Trust preferred securities
|
330 | 338 | 663 | 741 | ||||||||||||
Total interest expense
|
908 | 1,010 | 1,824 | 2,125 | ||||||||||||
Net interest income
|
5,248 | 5,350 | 10,073 | 10,642 | ||||||||||||
Provision for loan losses
|
150 | 200 | 150 | 499 | ||||||||||||
Net interest income after provision for loan losses
|
5,098 | 5,150 | 9,923 | 10,143 | ||||||||||||
Noninterest income
|
||||||||||||||||
Wealth Management Fees
|
649 | 652 | 1,281 | 1,295 | ||||||||||||
Customer service fees
|
665 | 639 | 1,275 | 1,255 | ||||||||||||
Gain on sale of mtg. loans & OMSR's
|
1,211 | 1,450 | 1,783 | 2,934 | ||||||||||||
Mortgage loan servicing fees, net
|
156 | 418 | 401 | 597 | ||||||||||||
Gain on sale of non-mortgage loans
|
84 | 82 | 107 | 238 | ||||||||||||
Data service fees
|
322 | 458 | 628 | 872 | ||||||||||||
Net gain on sales of securities
|
56 | - | 56 | 20 | ||||||||||||
Gain/(loss) on sale/disposal of assets
|
(15 | ) | (129 | ) | (49 | ) | (234 | ) | ||||||||
Other income
|
167 | 250 | 372 | 410 | ||||||||||||
Total non-interest income
|
3,295 | 3,820 | 5,854 | 7,387 | ||||||||||||
Noninterest expense
|
||||||||||||||||
Salaries and employee benefits
|
3,451 | 3,688 | 6,571 | 7,127 | ||||||||||||
Net occupancy expense
|
485 | 513 | 1,058 | 1,054 | ||||||||||||
Equipment expense
|
645 | 703 | 1,284 | 1,458 | ||||||||||||
Data processing fees
|
249 | 194 | 460 | 271 | ||||||||||||
Professional fees
|
465 | 499 | 803 | 928 | ||||||||||||
Marketing expense
|
170 | 92 | 293 | 200 | ||||||||||||
Telephone and communication
|
107 | 158 | 219 | 316 | ||||||||||||
Postage and delivery expense
|
187 | 209 | 391 | 424 | ||||||||||||
State, local and other taxes
|
95 | 138 | 187 | 272 | ||||||||||||
Employee expense
|
140 | 126 | 255 | 278 | ||||||||||||
Intangible amortization expense
|
131 | 153 | 262 | 306 | ||||||||||||
OREO Impairment
|
- | - | - | 33 | ||||||||||||
Other expenses
|
502 | 607 | 922 | 1,083 | ||||||||||||
Total non-interest expense
|
6,627 | 7,080 | 12,705 | 13,750 | ||||||||||||
Income before income tax expense
|
1,766 | 1,890 | 3,072 | 3,780 | ||||||||||||
Income tax expense
|
521 | 571 | 847 | 1,143 | ||||||||||||
Net income
|
$ | 1,245 | $ | 1,319 | $ | 2,225 | $ | 2,637 | ||||||||
Common share data:
|
||||||||||||||||
Basic earnings per common share
|
$ | 0.26 | $ | 0.27 | $ | 0.46 | $ | 0.54 | ||||||||
Diluted earnings per common share
|
$ | 0.25 | $ | 0.27 | $ | 0.46 | $ | 0.54 |
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
($'s in thousands)
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Net income
|
$ | 1,245 | $ | 1,319 | $ | 2,225 | $ | 2,637 | ||||||||
Other comprehensive (loss)/income:
|
||||||||||||||||
Available-for-sale investment securities:
|
||||||||||||||||
Gross unrealized holding (loss) gain arising in the period | 815 | (1,708 | ) | 1,320 | (2,001 | ) | ||||||||||
Related tax (expense) benefit | (277 | ) | 581 | (449 | ) | 680 | ||||||||||
Less: reclassification adjustment for loss realized in income | (56 | ) | - | (56 | ) | (20 | ) | |||||||||
Related tax benefit | 19 | - | 19 | 7 | ||||||||||||
Net effect on other comprehensive (loss) income | 501 | (1,127 | ) | 834 | (1,334 | ) | ||||||||||
Total comprehensive income
|
$ | 1,746 | $ | 192 | $ | 3,059 | $ | 1,303 |
|
Preferred
|
Common
|
Additional
|
Retained
|
Accumulated Other Comprehensive
|
Treasury
|
||||||||||||||||||||||
($'s in thousands except per share data)
|
Stock
|
Stock
|
Paid-in Capital
|
Earnings
|
Income (Loss)
|
Stock
|
Total
|
|||||||||||||||||||||
Balance, January 1, 2014
|
$ | - | $ | 12,569 | $ | 15,412 | $ | 29,899 | $ | 74 | $ | (1,685 | ) | $ | 56,269 | |||||||||||||
Net Income
|
2,225 | 2,225 | ||||||||||||||||||||||||||
Other Comprehensive Income
|
834 | 834 | ||||||||||||||||||||||||||
Dividends on Common Stk., $0.075 per share
|
(367 | ) | (367 | ) | ||||||||||||||||||||||||
Restricted Stock Issuance
|
33 | 33 | ||||||||||||||||||||||||||
Stock options exercised
|
(41 | ) | 25 | (16 | ) | |||||||||||||||||||||||
Expense of stock option plan
|
32 | 32 | ||||||||||||||||||||||||||
Balance, June 30, 2014
|
$ | - | $ | 12,569 | $ | 15,403 | $ | 31,757 | $ | 908 | $ | (1,627 | ) | $ | 59,010 | |||||||||||||
Balance, January 1, 2013
|
$ | - | $ | 12,569 | $ | 15,374 | $ | 25,280 | $ | 1,830 | $ | (1,769 | ) | $ | 53,284 | |||||||||||||
Net Income
|
2,637 | 2,637 | ||||||||||||||||||||||||||
Other Comprehensive Loss
|
(1,334 | ) | (1,334 | ) | ||||||||||||||||||||||||
Dividends on Common Stk., $0.025 per share
|
(269 | ) | (269 | ) | ||||||||||||||||||||||||
Stock options exercised
|
(34 | ) | 51 | 17 | ||||||||||||||||||||||||
Expense of stock option plan
|
52 | 52 | ||||||||||||||||||||||||||
Balance, June 30, 2013
|
$ | - | $ | 12,569 | $ | 15,392 | $ | 27,648 | $ | 496 | $ | (1,718 | ) | $ | 54,387 |
Six Months Ended June 30,
|
||||||||
($'s in thousands)
|
2014
|
2013
|
||||||
Operating Activities
|
||||||||
Net Income
|
$ | 2,225 | $ | 2,637 | ||||
Items (using)/providing cash
|
||||||||
Depreciation and amortization
|
571 | 501 | ||||||
Provision for loan losses
|
150 | 499 | ||||||
Expense of share-based compensation plan
|
32 | 52 | ||||||
Amortization of premiums and discounts on securities
|
481 | 543 | ||||||
Amortization of intangible assets
|
262 | 306 | ||||||
Amortization of originated mortgage servicing rights
|
117 | 535 | ||||||
Recapture of originated mortgage servicing rights impairment
|
- | (444 | ) | |||||
Proceeds from sale of loans held for sale
|
100,276 | 150,295 | ||||||
Originations of loans held for sale
|
(100,165 | ) | (153,912 | ) | ||||
Impairment of mortgage servicing rights
|
101 | - | ||||||
Gain from sale of loans
|
(1,890 | ) | (3,172 | ) | ||||
Gain on sales of available for sale securities
|
(56 | ) | (20 | ) | ||||
Loss on sale of assets
|
52 | 177 | ||||||
OREO impairment
|
- | 33 | ||||||
Changes in
|
||||||||
Interest receivable
|
(175 | ) | (340 | ) | ||||
Other assets
|
(3,925 | ) | 1,704 | |||||
Income from bank owned life insurance
|
(153 | ) | (165 | ) | ||||
Interest payable and other liabilities
|
(156 | ) | (226 | ) | ||||
Net cash used in operating activities
|
(2,253 | ) | (997 | ) | ||||
Investing Activities
|
||||||||
Purchases of available-for-sale securities
|
(9,685 | ) | (16,835 | ) | ||||
Proceeds from maturities of available-for-sale securities
|
10,377 | 16,360 | ||||||
Proceeds from sales of available-for-sale-securities
|
4,298 | 1,235 | ||||||
Net change in loans
|
(29,522 | ) | (277 | ) | ||||
Purchase of premises and equipment and software
|
(1,255 | ) | (499 | ) | ||||
Proceeds from sales or disposal of premises and equipment
|
- | 239 | ||||||
Proceeds from sale of foreclosed assets
|
238 | 828 | ||||||
|
||||||||
Net cash (used in) provided by investing activities
|
(25,549 | ) | 1,051 | |||||
Financing Activities
|
||||||||
Net increase in demand deposits, money market, interest checking and savings accounts
|
5,283 | 2,382 | ||||||
Net increase (decrease) in certificates of deposit
|
550 | (18,005 | ) | |||||
Net increase (decrease) in securities sold under agreements to repurchase
|
2,550 | (1,019 | ) | |||||
Repayment of Federal Home Loan Bank advances
|
(2,000 | ) | - | |||||
Proceeds from Federal Home Loan Bank advances
|
23,000 | 9,000 | ||||||
Proceeds from stock options exercised
|
16 | 17 | ||||||
Dividends on Common Stock
|
(367 | ) | (269 | ) | ||||
Repayment of notes payable
|
(589 | ) | (554 | ) | ||||
Net cash provided by (used in) financing activities
|
28,443 | (8,448 | ) | |||||
Increase (decrease) in Cash and Cash Equivalents
|
641 | (8,394 | ) | |||||
Cash and Cash Equivalents, Beginning of Year
|
13,137 | 19,144 | ||||||
Cash and Cash Equivalents, End of Period
|
$ | 13,778 | $ | 10,750 | ||||
Supplemental Cash Flows Information
|
||||||||
Interest paid
|
$ | 1,808 | $ | 1,548 | ||||
Income taxes paid
|
$ | 780 | $ | 550 | ||||
Transfer of loans to foreclosed assets
|
$ | 153 | $ | 626 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
(shares in thousands)
|
June 30,
|
June 30,
|
||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Basic earnings per share
|
4,875 | 4,866 | 4,873 | 4,864 | ||||||||||||
Diluted earnings per share
|
4,893 | 4,870 | 4,894 | 4,870 |
Gross
|
Gross
|
|||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Approximate
|
||||||||||||
($'s in thousands)
|
Cost
|
Gains
|
Losses
|
Fair Value
|
||||||||||||
Available-for-Sale Securities:
|
||||||||||||||||
June 30, 2014:
|
||||||||||||||||
U.S. Treasury and Government agencies
|
$ | 18,621 | $ | 159 | $ | (53 | ) | $ | 18,727 | |||||||
Mortgage-backed securities
|
47,393 | 630 | (285 | ) | 47,738 | |||||||||||
State and political subdivisions
|
18,172 | 963 | (37 | ) | 19,098 | |||||||||||
Equity securities
|
23 | - | - | 23 | ||||||||||||
$ | 84,209 | $ | 1,752 | $ | (375 | ) | $ | 85,586 |
Gross
|
Gross
|
|||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
|||||||||||||
($ in thousands)
|
Cost
|
Gains
|
Losses
|
Fair Value
|
||||||||||||
Available-for-Sale Securities:
|
||||||||||||||||
December 31, 2013:
|
||||||||||||||||
U.S. Treasury and Government agencies
|
$ | 11,305 | $ | 120 | $ | (125 | ) | $ | 11,300 | |||||||
Mortgage-backed securities
|
57,322 | 417 | (516 | ) | 57,223 | |||||||||||
State and political subdivisions
|
17,937 | 546 | (328 | ) | 18,155 | |||||||||||
Money Market Mutual Fund
|
3,092 | - | - | 3,092 | ||||||||||||
Equity securities
|
23 | - | - | 23 | ||||||||||||
$ | 89,679 | $ | 1,083 | $ | (969 | ) | $ | 89,793 |
Available for Sale
|
||||||||
Amortized
|
Fair
|
|||||||
($'s in thousands)
|
Cost
|
Value
|
||||||
June 30, 2014:
|
||||||||
Within one year
|
$ | 486 | $ | 498 | ||||
Due after one year through five years
|
1,587 | 1,647 | ||||||
Due after five years through ten years
|
7,771 | 7,976 | ||||||
Due after ten years
|
26,949 | 27,704 | ||||||
36,793 | 37,825 | |||||||
Mortgage-backed securities & equity securities
|
47,416 | 47,761 | ||||||
$ | 84,209 | $ | 85,586 |
($ in thousands)
|
Less than 12 Months
|
12 Months or Longer
|
Total
|
|||||||||||||||||||||
June 30, 2014
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
||||||||||||||||||
Available-for-Sale Securities:
|
||||||||||||||||||||||||
U.S. Treasury and Government agencies | $ | 3,315 | $ | (19 | ) | $ | 2,966 | $ | (34 | ) | $ | 6,281 | $ | (53 | ) | |||||||||
Mortgage-backed securities | 5,886 | (21 | ) | 7,735 | (264 | ) | 13,621 | (285 | ) | |||||||||||||||
State and political subdivisions | - | - | 1,672 | (37 | ) | 1,672 | (37 | ) | ||||||||||||||||
$ | 9,201 | $ | (40 | ) | $ | 12,373 | $ | (335 | ) | $ | 21,574 | $ | (375 | ) |
($ in thousands)
|
Less than 12 Months
|
12 Months or Longer
|
Total
|
|||||||||||||||||||||
December 31, 2013
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
||||||||||||||||||
Available-for-Sale Securities:
|
||||||||||||||||||||||||
U.S. Treasury and Government agencies | $ | 3,834 | $ | (125 | ) | $ | - | $ | - | $ | 3,834 | $ | (125 | ) | ||||||||||
Mortgage-backed securities | $ | 24,773 | $ | (410 | ) | $ | 2,333 | $ | (106 | ) | $ | 27,106 | $ | (516 | ) | |||||||||
State and politicalsubdivisions | 4,868 | (328 | ) | - | - | 4,868 | (328 | ) | ||||||||||||||||
$ | 33,475 | $ | (863 | ) | $ | 2,333 | $ | (106 | ) | $ | 35,808 | $ | (969 | ) |
($ in thousands)
|
Total Loans
|
Non-Accrual Loans
|
||||||||||||||
Jun. 2014
|
Dec. 2013
|
Jun. 2014
|
Dec. 2013
|
|||||||||||||
Commercial & Industrial
|
$ | 92,424 | $ | 85,368 | 1,485 | 2,316 | ||||||||||
Commercial RE & Construction
|
215,824 | 205,301 | 699 | 532 | ||||||||||||
Agricultural & Farmland
|
43,475 | 39,210 | - | - | ||||||||||||
Residential Real Estate
|
105,054 | 99,620 | 1,534 | 1,651 | ||||||||||||
Consumer & Other
|
49,350 | 47,804 | 288 | 345 | ||||||||||||
Total loans, net of unearned income
|
$ | 506,127 | $ | 477,303 | $ | 4,006 | $ | 4,844 | ||||||||
Allowance for loan losses
|
$ | (6,568 | ) | $ | (6,964 | ) |
For the Three Months Ended | ||||||||||||||||||||||||
June 30, 2014
($'s in thousands)
|
Commercial
& Industrial |
Commercial RE
& Construction |
Agricultural
& Farmland |
Residential
Real Estate |
Consumer
& Other |
Total
|
||||||||||||||||||
ALLOWANCE FOR LOAN AND LEASE LOSSES
|
||||||||||||||||||||||||
Beginning balance
|
$ | 1,902 | $ | 2,751 | $ | 177 | $ | 1,161 | $ | 735 | $ | 6,726 | ||||||||||||
Charge Offs
|
(300 | ) | (1 | ) | - | - | (29 | ) | $ | (330 | ) | |||||||||||||
Recoveries
|
2 | 8 | 1 | 9 | 2 | 22 | ||||||||||||||||||
Provision
|
56 | (101 | ) | 16 | 96 | 83 | 150 | |||||||||||||||||
Ending Balance
|
$ | 1,660 | $ | 2,657 | $ | 194 | $ | 1,266 | $ | 791 | $ | 6,568 |
For the Six Months Ended
|
||||||||||||||||||||||||
June 30, 2014
($'s in thousands) |
Commercial
& Industrial |
Commercial RE
& Construction |
Agricultural
& Farmland |
Residential
Real Estate |
Consumer
& Other |
Total
|
||||||||||||||||||
ALLOWANCE FOR LOAN AND LEASE LOSSES
|
||||||||||||||||||||||||
Beginning balance
|
$ | 2,175 | $ | 2,708 | $ | 159 | $ | 1,067 | $ | 855 | $ | 6,964 | ||||||||||||
Charge Offs
|
(607 | ) | (1 | ) | - | (15 | ) | (30 | ) | $ | (653 | ) | ||||||||||||
Recoveries
|
12 | 60 | 1 | 14 | 20 | 107 | ||||||||||||||||||
Provision
|
80 | (110 | ) | 34 | 200 | (54 | ) | 150 | ||||||||||||||||
Ending Balance
|
$ | 1,660 | $ | 2,657 | $ | 194 | $ | 1,266 | $ | 791 | $ | 6,568 |
Loans Receivable at June 30, 2014
|
||||||||||||||||||||||||
Allowance:
|
||||||||||||||||||||||||
Ending balance:
|
||||||||||||||||||||||||
individuallye valuated for impairment
|
$ | 337 | $ | 17 | $ | - | $ | 168 | $ | 53 | $ | 575 | ||||||||||||
Ending balance:
|
||||||||||||||||||||||||
collectivelye valuated for impairment
|
$ | 1,323 | $ | 2,640 | $ | 194 | $ | 1,098 | $ | 738 | $ | 5,993 | ||||||||||||
Loans:
|
||||||||||||||||||||||||
Ending balance:
|
||||||||||||||||||||||||
individually evaluated for impairment
|
$ | 1,308 | $ | 606 | $ | - | $ | 1,816 | $ | 570 | $ | 4,300 | ||||||||||||
Ending balance:
|
||||||||||||||||||||||||
collectivelye valuated for impairment
|
$ | 91,116 | $ | 215,218 | $ | 43,475 | $ | 103,238 | $ | 48,780 | $ | 501,827 |
December 31, 2013
($'s in thousands) |
Commercial
& Industrial |
Commercial RE
& Construction |
Agricultural
& Farmland
|
Residential
Real Estate |
Consumer
& Other |
Total
|
||||||||||||||||||
Loans Receivable at December 31, 2013
|
||||||||||||||||||||||||
Allowance:
|
||||||||||||||||||||||||
Ending balance:
|
||||||||||||||||||||||||
individually evaluated for impairment
|
$ | 1,079 | $ | 56 | $ | - | $ | 192 | $ | 168 | $ | 1,495 | ||||||||||||
Ending balance:
|
||||||||||||||||||||||||
collectively evaluated for impairment
|
$ | 1,096 | $ | 2,652 | $ | 159 | $ | 875 | $ | 687 | $ | 5,469 | ||||||||||||
Loans:
|
||||||||||||||||||||||||
Ending balance:
|
||||||||||||||||||||||||
individually evaluated for impairment
|
$ | 2,116 | $ | 649 | $ | - | $ | 1,985 | $ | 590 | $ | 5,340 | ||||||||||||
Ending balance:
|
||||||||||||||||||||||||
collectively evaluated for impairment
|
$ | 83,252 | $ | 204,652 | $ | 39,210 | $ | 97,635 | $ | 47,214 | $ | 471,963 |
Commercial
|
||||||||||||||||||||||||
Commercial
|
RE &
|
Agricultural
|
Residential
|
Consumer
|
||||||||||||||||||||
($'s in thousands)
|
& Industrial
|
Construction
|
& Farmland
|
Real Estate
|
& Other
|
Total
|
||||||||||||||||||
ALLOWANCE FOR LOAN AND LEASE LOSSES
|
||||||||||||||||||||||||
For the Three Months Ended
|
||||||||||||||||||||||||
June 30, 2013
|
||||||||||||||||||||||||
Beginning balance
|
$ | 1,480 | $ | 3,266 | $ | 179 | $ | 1,110 | $ | 957 | $ | 6,992 | ||||||||||||
Charge Offs
|
(1 | ) | - | - | (98 | ) | (114 | ) | (213 | ) | ||||||||||||||
Recoveries
|
11 | 2 | 1 | 19 | 1 | 34 | ||||||||||||||||||
Provision
|
57 | (209 | ) | - | 152 | 200 | 200 | |||||||||||||||||
Ending Balance
|
$ | 1,547 | $ | 3,059 | $ | 180 | $ | 1,183 | $ | 1,044 | $ | 7,013 |
For the Six Months Ended
|
||||||||||||||||||||||||
June 30, 2013
|
||||||||||||||||||||||||
Beginning balance
|
$ | 1,561 | $ | 3,034 | $ | 186 | $ | 1,088 | $ | 942 | $ | 6,811 | ||||||||||||
Charge Offs
|
(1 | ) | (5 | ) | - | (98 | ) | (245 | ) | (349 | ) | |||||||||||||
Recoveries
|
14 | 15 | 2 | 19 | 2 | 52 | ||||||||||||||||||
Provision
|
(27 | ) | 15 | (8 | ) | 174 | 345 | 499 | ||||||||||||||||
Ending Balance
|
$ | 1,547 | $ | 3,059 | $ | 180 | $ | 1,183 | $ | 1,044 | $ | 7,013 |
June 30, 2014
|
Commercial
|
Commercial RE
|
Agricultural
|
Residential
|
Consumer
|
|||||||||||||||||||
Loan Grade
|
& Industrial
|
& Construction
|
& Farmland
|
Real Estate
|
& Other
|
Total
|
||||||||||||||||||
($ in thousands)
|
||||||||||||||||||||||||
1-2
|
$ | 1,457 | $ | 73 | $ | 72 | $ | - | $ | - | $ | 1,602 | ||||||||||||
3
|
21,761 | 51,738 | 9,184 | 96,419 | 44,127 | 223,229 | ||||||||||||||||||
4
|
64,703 | 151,136 | 34,219 | 5,807 | 4,862 | 260,727 | ||||||||||||||||||
Total Pass
|
87,921 | 202,947 | 43,475 | 102,226 | 48,989 | 485,558 | ||||||||||||||||||
Special Mention
|
2,505 | 7,344 | - | 1,036 | 7 | 10,892 | ||||||||||||||||||
Substandard
|
775 | 4,834 | - | 258 | 66 | 5,933 | ||||||||||||||||||
Doubtful
|
1,223 | 699 | - | 1,534 | 288 | 3,744 | ||||||||||||||||||
Loss
|
- | - | - | - | - | - | ||||||||||||||||||
Total Loans
|
$ | 92,424 | $ | 215,824 | $ | 43,475 | $ | 105,054 | $ | 49,350 | $ | 506,127 |
December 31, 2013
|
Commercial
|
Commercial RE
|
Agricultural
|
Residential
|
Consumer
|
|||||||||||||||||||
Loan Grade
|
& Industrial
|
& Construction
|
& Farmland
|
Real Estate
|
& Other
|
Total
|
||||||||||||||||||
($ in thousands)
|
||||||||||||||||||||||||
1-2
|
$ | 1,345 | $ | 81 | $ | 76 | $ | - | $ | 87 | $ | 1,589 | ||||||||||||
3
|
22,328 | 44,095 | 6,543 | 90,606 | 43,250 | 206,822 | ||||||||||||||||||
4
|
56,188 | 146,861 | 32,591 | 5,700 | 3,782 | 245,122 | ||||||||||||||||||
Total Pass
|
79,861 | 191,037 | 39,210 | 96,306 | 47,119 | 453,533 | ||||||||||||||||||
Special Mention
|
3,159 | 8,917 | - | 1,373 | 86 | 13,535 | ||||||||||||||||||
Substandard
|
32 | 4,815 | - | 290 | 84 | 5,221 | ||||||||||||||||||
Doubtful
|
2,316 | 532 | - | 1,651 | 515 | 5,014 | ||||||||||||||||||
Loss
|
- | - | - | - | - | - | ||||||||||||||||||
Total Loans
|
$ | 85,368 | $ | 205,301 | $ | 39,210 | $ | 99,620 | $ | 47,804 | $ | 477,303 |
30-59 Days
|
60-89 Days
|
Greater Than
|
Total Past
|
Total Loans
|
||||||||||||||||||||
June 30, 2014
|
Past Due
|
Past Due
|
90 Days
|
Due
|
Current
|
Receivable
|
||||||||||||||||||
($ in thousands)
|
||||||||||||||||||||||||
Commercial & Industrial
|
$ | 127 | $ | - | $ | 1,259 | $ | 1,386 | $ | 91,038 | $ | 92,424 | ||||||||||||
Commercial RE & Construction
|
- | - | 699 | 699 | 215,125 | 215,824 | ||||||||||||||||||
Agricultural & Farmland
|
- | - | - | - | 43,475 | 43,475 | ||||||||||||||||||
Residential Real Estate
|
141 | 52 | 519 | 712 | 104,342 | 105,054 | ||||||||||||||||||
Consumer & Other
|
65 | - | 117 | 182 | 49,168 | 49,350 | ||||||||||||||||||
Total Loans
|
$ | 333 | $ | 52 | $ | 2,594 | $ | 2,979 | $ | 503,148 | $ | 506,127 |
30-59 Days
|
60-89 Days
|
Greater Than
|
Total Past
|
Total Loans
|
||||||||||||||||||||
December 31, 2013
|
Past Due
|
Past Due
|
90 Days
|
Due
|
Current
|
Receivable
|
||||||||||||||||||
($ in thousands)
|
||||||||||||||||||||||||
Commercial & Industrial
|
$ | - | $ | - | $ | 1,890 | $ | 1,890 | $ | 83,478 | $ | 85,368 | ||||||||||||
Commercial RE & Construction
|
424 | 364 | 168 | 956 | 204,345 | 205,301 | ||||||||||||||||||
Agricultural & Farmland
|
- | - | - | - | 39,210 | 39,210 | ||||||||||||||||||
Residential Real Estate
|
- | 14 | 453 | 467 | 99,153 | 99,620 | ||||||||||||||||||
Consumer & Other
|
22 | 34 | 98 | 154 | 47,650 | 47,804 | ||||||||||||||||||
Total Loans
|
$ | 446 | $ | 412 | $ | 2,609 | $ | 3,467 | $ | 473,836 | $ | 477,303 |
Three Months Ended
|
Average | |||||||||||||||||||
June 30, 2014
|
Recorded
|
Unpaid Principal
|
Related
|
Recorded
|
Interest Income
|
|||||||||||||||
($'s in thousands)
|
Investment
|
Balance
|
Allowance
|
Investment
|
Recognized
|
|||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||
Commercial & Industrial
|
$ | 316 | $ | 316 | $ | - | $ | 316 | $ | - | ||||||||||
Commercial RE & Construction
|
422 | 422 | - | 596 | - | |||||||||||||||
Agricultural & Farmland
|
- | - | - | - | - | |||||||||||||||
Residential Real Estate
|
844 | 898 | - | 1,058 | 13 | |||||||||||||||
Consumer & Other
|
103 | 103 | - | 110 | 2 | |||||||||||||||
All Impaired Loans < $100,000
|
1,161 | 1,161 | - | 1,161 | - | |||||||||||||||
With a specific allowance recorded:
|
||||||||||||||||||||
Commercial & Industrial
|
992 | 1,592 | 337 | 1,608 | - | |||||||||||||||
Commercial RE & Construction
|
184 | 184 | 17 | 185 | 3 | |||||||||||||||
Agricultural & Farmland
|
- | - | - | - | - | |||||||||||||||
Residential Real Estate
|
972 | 972 | 168 | 1,026 | 10 | |||||||||||||||
Consumer & Other
|
467 | 467 | 53 | 491 | 6 | |||||||||||||||
Totals:
|
||||||||||||||||||||
Commercial & Industrial
|
$ | 1,308 | $ | 1,908 | $ | 337 | $ | 1,924 | $ | - | ||||||||||
Commercial RE & Construction
|
$ | 606 | $ | 606 | $ | 17 | $ | 781 | $ | 3 | ||||||||||
Agricultural & Farmland
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Residential Real Estate
|
$ | 1,816 | $ | 1,870 | $ | 168 | $ | 2,084 | $ | 23 | ||||||||||
Consumer & Other
|
$ | 570 | $ | 570 | $ | 53 | $ | 601 | $ | 8 | ||||||||||
All Impaired Loans < $100,000
|
$ | 1,161 | $ | 1,161 | $ | - | $ | 1,161 | $ | - |
Six Months Ended
|
Average | Interest | ||||||
June 30, 2014
|
Recorded
|
Income
|
||||||
($'s in thousands)
|
Investment
|
Recognized
|
||||||
With no related allowance recorded:
|
||||||||
Commercial & Industrial
|
$ | 316 | $ | - | ||||
Commercial RE & Construction
|
596 | - | ||||||
Agricultural & Farmland
|
- | - | ||||||
Residential Real Estate
|
1,061 | 28 | ||||||
Consumer & Other
|
112 | 5 | ||||||
All Impaired Loans < $100,000
|
1,161 | - | ||||||
With a specific allowance recorded:
|
||||||||
Commercial & Industrial
|
1,645 | - | ||||||
Commercial RE & Construction
|
186 | 5 | ||||||
Agricultural & Farmland
|
- | - | ||||||
Residential Real Estate
|
1,029 | 20 | ||||||
Consumer & Other
|
494 | 13 | ||||||
Totals:
|
||||||||
Commercial & Industrial
|
$ | 1,961 | $ | - | ||||
Commercial RE & Construction
|
$ | 782 | $ | 5 | ||||
Agricultural & Farmland
|
$ | - | $ | - | ||||
Residential Real Estate
|
$ | 2,090 | $ | 48 | ||||
Consumer & Other
|
$ | 606 | $ | 18 | ||||
All Impaired Loans < $100,000
|
$ | 1,161 | $ | - |
Twelve Months Ended
|
||||||||||||
December 31, 2013
|
Recorded
|
Unpaid Principal
|
Related
|
|||||||||
($'s in thousands)
|
Investment
|
Balance
|
Allowance
|
|||||||||
With no related allowance recorded:
|
||||||||||||
Commercial & Industrial
|
$ | 316 | $ | 316 | $ | - | ||||||
Commercial RE & Construction
|
389 | 442 | - | |||||||||
Agricultural & Farmland
|
- | - | - | |||||||||
Residential Real Estate
|
1,131 | 1,131 | - | |||||||||
Consumer & Other
|
252 | 252 | - | |||||||||
All Impaired Loans < $100,000
|
1,242 | 1,242 | - | |||||||||
With a specific allowance recorded:
|
||||||||||||
Commercial & Industrial
|
1,800 | 1,800 | 1,079 | |||||||||
Commercial RE & Construction
|
260 | 260 | 56 | |||||||||
Agricultural & Farmland
|
- | - | - | |||||||||
Residential Real Estate
|
854 | 854 | 192 | |||||||||
Consumer & Other
|
338 | 338 | 168 | |||||||||
Totals:
|
||||||||||||
Commercial & Industrial
|
$ | 2,116 | $ | 2,116 | $ | 1,079 | ||||||
Commercial RE & Construction
|
$ | 649 | $ | 702 | $ | 56 | ||||||
Agricultural & Farmland
|
$ | - | $ | - | $ | - | ||||||
Residential Real Estate
|
$ | 1,985 | $ | 1,985 | $ | 192 | ||||||
Consumer & Other
|
$ | 590 | $ | 590 | $ | 168 | ||||||
All Impaired Loans < $100,000
|
$ | 1,242 | $ | 1,242 | $ | - |
Six Months Ended June 30, 2013
|
Three Months Ended June 30, 2013
|
|||||||||||||||
Average
Recorded
|
Interest
Income
|
Average
Recorded
|
Interest
Income
|
|||||||||||||
($'s in thousands)
|
Investment
|
Recognized
|
Investment
|
Recognized
|
||||||||||||
With no related allowance recorded:
|
||||||||||||||||
Commercial & Industrial
|
$ | 347 | $ | - | $ | 347 | $ | - | ||||||||
Commercial RE & Construction
|
202 | - | 202 | - | ||||||||||||
Agricultural & Farmland
|
- | - | - | - | ||||||||||||
Residential Real Estate
|
1,162 | 23 | 1,160 | 11 | ||||||||||||
Home Equity Consumer & Other
|
180 | 5 | 178 | 2 | ||||||||||||
All Impaired Loans < $100,000
|
936 | - | 936 | - | ||||||||||||
With a specific allowance recorded:
|
||||||||||||||||
Commercial & Industrial
|
699 | - | 648 | - | ||||||||||||
Commercial RE & Construction
|
262 | 6 | 261 | 3 | ||||||||||||
Agricultural & Farmland
|
- | - | - | - | ||||||||||||
Residential Real Estate
|
1,431 | 30 | 1,429 | 14 | ||||||||||||
Home Equity Consumer & Other
|
574 | 16 | 570 | 8 | ||||||||||||
Totals:
|
||||||||||||||||
Commercial & Industrial
|
$ | 1,046 | $ | - | $ | 995 | $ | - | ||||||||
Commercial RE & Construction
|
$ | 464 | $ | 6 | $ | 463 | $ | 3 | ||||||||
Agricultural & Farmland
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Residential Real Estate
|
$ | 2,593 | $ | 53 | $ | 2,589 | $ | 25 | ||||||||
Consumer & Other
|
$ | 754 | $ | 21 | $ | 748 | $ | 10 | ||||||||
All Impaired Loans < $100,000
|
$ | 936 | $ | - | $ | 936 | $ | - |
|
·
|
Interest rate reduction: A reduction of the stated interest rate to a nonmarket rate for the remaining original life of the debt. The Company also may grant interest rate concessions for a limited timeframe on a case by case basis.
|
|
·
|
Amortization or maturity date change beyond what the collateral supports, including a concession that does any of the following:
|
|
(1)
|
Lengthens the amortization period of the amortized principal beyond market terms. This concession reduces the minimum monthly payment and increases the amount of the balloon payment at the end of the term of the loan. Principal is generally not forgiven.
|
|
(2)
|
Reduces the amount of loan principal to be amortized. This concession also reduces the minimum monthly payment and increases the amount of the balloon payment at the end of the term of the loan. Principal is generally not forgiven.
|
|
(3)
|
Extends the maturity date or dates of the debt beyond what the collateral supports. This concession generally applies to loans without a balloon payment at the end of the term of the loan. In addition, there may be instances where renewing loans potentially require non-market terms and would then be reclassified as TDRs.
|
|
·
|
Other: A concession that is not categorized as one of the concessions described above. These concessions include, but are not limited to: principal forgiveness, collateral concessions, covenant concessions, and reduction of accrued interest. Principal forgiveness may result from any TDR modification of any concession type.
|
Three Months Ended June 30, 2014
|
||||||||||||
($ in thousands)
|
Number of Loans
|
Pre-Modification
Recorded Balance
|
Post Modification
Recorded Balance
|
|||||||||
Residential Real Estate
|
- | $ | - | $ | - | |||||||
Consumer & Other
|
- | - | - | |||||||||
Total Modifications
|
- | $ | - | $ | - |
($ in thousands)
|
Interest
|
Total
|
||||||||||||||
Only
|
Term
|
Combination
|
Modification
|
|||||||||||||
Residential Real Estate
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Consumer & Other
|
- | - | - | - | ||||||||||||
Total Modifications
|
$ | - | $ | - | $ | - | $ | - |
The loans described above increased the allowance for loan and lease losses ("ALLL") by $0.00 million in the three month period ended June 30, 2014.
|
Six Months Ended June 30, 2014
|
||||||||||||
($ in thousands)
|
Number of Loans
|
Pre-Modification
Recorded Balance
|
Post Modification
Recorded Balance
|
|||||||||
Residential Real Estate
|
- | $ | - | $ | - | |||||||
Consumer & Other
|
- | - | - | |||||||||
Total Modifications
|
- | $ | - | $ | - |
($ in thousands)
|
Interest
|
Total
|
||||||||||||||
Only
|
Term
|
Combination
|
Modification
|
|||||||||||||
Residential Real Estate
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Consumer & Other
|
- | - | - | - | ||||||||||||
Total Modifications
|
$ | - | $ | - | $ | - | $ | - |
The loans described above increased the allowance for loan and lease losses ("ALLL") by $0.00 million in the six month period ended June 30, 2014.
|
Three Months Ended June 30, 2013
|
||||||||||||
($ in thousands)
|
Number of
|
Pre-Mod
|
Post-Mod
|
|||||||||
Loans
|
Balance
|
Balance
|
||||||||||
Residential Real Estate
|
- | $ | - | $ | - | |||||||
Consumer & Other
|
- | - | - | |||||||||
Total Modifications
|
- | $ | - | $ | - |
($ in thousands)
|
Interest
|
Total
|
||||||||||||||
Only
|
Term
|
Combination
|
Modification
|
|||||||||||||
Residential Real Estate
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Consumer & Other
|
- | - | - | - | ||||||||||||
Total Modifications
|
$ | - | $ | - | $ | - | $ | - |
The loans described above increased the allowance for loan and lease losses ("ALLL") by $0.00 million in the three month period ended June 30, 2013.
|
Six Months Ended June 30, 2013
|
||||||||||||
($ in thousands)
|
Number of
|
Pre-Mod
|
Post-Mod
|
|||||||||
Loans
|
Balance
|
Balance
|
||||||||||
Residential Real Estate
|
1 | $ | 14 | $ | 14 | |||||||
Consumer & Other
|
1 | 12 | 12 | |||||||||
Total Modifications
|
2 | $ | 26 | $ | 26 |
($ in thousands)
|
Interest
|
Total
|
||||||||||||||
Only
|
Term
|
Combination
|
Modification
|
|||||||||||||
Residential Real Estate
|
$ | - | $ | 14 | $ | - | $ | 14 | ||||||||
Consumer & Other
|
- | 12 | - | 12 | ||||||||||||
Total Modifications
|
$ | - | $ | 26 | $ | - | $ | 26 |
The loans described above increased the allowance for loan and lease losses ("ALLL") by $0.01 million in the six month period ended June 30, 2013.
|
Troubled Debt Restructurings Modified in the Past 12 Months that have Subsequently Defaulted as of June 30, 2014
|
||||||||
Number of
|
Recorded
|
|||||||
($ in thousands)
|
Contracts
|
Balance
|
||||||
Residential Real Estate
|
4 | $ | 67 | |||||
Consumer & Other
|
- | - | ||||||
4 | $ | 67 |
Troubled Debt Restructurings Modified in the Past 12 Months that have Subsequently Defaulted as of June 30, 2013
|
||||||||
Number of
|
Recorded
|
|||||||
($ in thousands)
|
Contracts
|
Balance
|
||||||
Residential Real Estate
|
4 | $ | 194 | |||||
Consumer & Other
|
- | - | ||||||
4 | $ | 194 |
Asset Derivatives
|
Liability Derivatives
|
|||||||||
($ in thousands)
|
June 30, 2014
|
June 30, 2014
|
||||||||
Derivatives not designated as hedging instruments:
|
Balance Sheet
Location
|
Fair
Value
|
Balance Sheet
Location
|
Fair
Value
|
||||||
Interest rate contracts
|
Other Assets
|
$ | 279 |
Other Liabilities
|
$ | 279 |
Asset Derivatives
|
Liability Derivatives
|
|||||||||
December 31, 2013
|
December 31, 2013
|
|||||||||
Derivatives not designated as hedging instruments:
|
Balance Sheet
Location
|
Fair
Value
|
Balance Sheet
Location
|
Fair
Value
|
||||||
Interest rate contracts
|
Other Assets
|
$ | 257 |
Other Liabilities
|
$ | 257 |
|
Level 1
|
Quoted prices in active markets for identical assets or liabilities
|
|
Level 2
|
Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities
|
|
Level 3
|
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities
|
($'s in thousands)
|
Fair Values at
|
Fair Value Measurements Using:
|
||||||||||||||
Description
|
6/30/2014
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Available-for-Sale Securities:
|
||||||||||||||||
U.S. Treasury and Government Agencies
|
$ | 18,727 | $ | - | $ | 18,727 | $ | - | ||||||||
Mortgage-backed securities
|
47,738 | - | 47,738 | - | ||||||||||||
State and political subdivisions
|
19,098 | - | 19,098 | - | ||||||||||||
Equity securities
|
23 | - | 23 | - | ||||||||||||
Interest rate contracts - assets
|
279 | - | 279 | - | ||||||||||||
Interest rate contracts - liabilities
|
(279 | ) | - | (279 | ) | - |
($'s in thousands)
|
Fair Values at
|
Fair Value Measurements Using:
|
||||||||||||||
Description
|
12/31/2013
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Available-for-Sale Securities:
|
||||||||||||||||
U.S. Treasury and Government Agencies
|
$ | 11,300 | $ | - | $ | 11,300 | $ | - | ||||||||
Mortgage-backed securities
|
57,223 | - | 57,223 | - | ||||||||||||
State and political subdivisions
|
18,155 | - | 18,155 | - | ||||||||||||
Money Market Mutual Funds
|
3,092 | 3,092 | - | - | ||||||||||||
Equity securities
|
23 | - | 23 | - | ||||||||||||
Interest rate contracts - assets
|
257 | - | 257 | - | ||||||||||||
Interest rate contracts - liabilities
|
(257 | ) | - | (257 | ) | - |
($'s in thousands)
|
Fair Values at
|
Fair Value Measurements Using:
|
||||||||||||||
Description
|
6/30/2014
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Collateral dependent impaired loans
|
$ | 2,793 | $ | - | $ | - | $ | 2,793 | ||||||||
Mortgage servicing rights
|
1,863 | - | - | 1,863 |
($'s in thousands)
|
Fair Values at
|
Fair Value Measurements Using:
|
||||||||||||||
Description
|
12/31/2013
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Collateral dependent impaired loans
|
$ | 3,540 | $ | - | $ | - | $ | 3,540 | ||||||||
Mortgage servicing rights
|
2,029 | - | - | 2,029 | ||||||||||||
Foreclosed assets
|
45 | - | - | 45 |
Fair Value at
|
Valuation
|
Range (Weighted
|
|||||||||
($'s in thousands)
|
6/30/2014
|
Technique
|
Unobservable Inputs
|
Average)
|
|||||||
Collateral-dependent impaired loans
|
$ | 2,793 |
Market comparable
properties
|
Comparability adjustments (%)
|
Not available
|
||||||
Mortgage servicing rights
|
1,863 |
Discounted cash flow
|
Discount Rate
|
9.88 | % | ||||||
Constant prepayment rate
|
9.60 | % | |||||||||
P&I earnings credit
|
0.15 | % | |||||||||
T&I earnings credit
|
1.74 | % | |||||||||
Inflation for cost of servicing
|
1.50 | % |
Fair Value at
|
Valuation
|
Range (Weighted
|
|||||||||
($'s in thousands)
|
12/31/2013
|
Technique
|
Unobservable Inputs
|
Average)
|
|||||||
Collateral-dependent impaired loans
|
$ | 3,540 |
Market comparable
properties
|
Comparability adjustments (%)
|
Not available
|
||||||
Mortgage servicing rights
|
2,029 |
Discounted cash flow
|
Discount Rate
|
10.25 | % | ||||||
Constant prepayment rate
|
8.50 | % | |||||||||
P&I earnings credit
|
0.17 | % | |||||||||
T&I earnings credit
|
1.54 | % | |||||||||
Inflation for cost of servicing
|
1.50 | % | |||||||||
Foreclosed assets
|
45 |
Market comparable
properties
|
Marketability discount
|
10.00 | % |
June 30, 2014
|
Carrying
|
Fair Value Measurements Using
|
||||||||||||||
($'s in thousands)
|
Amount
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Financial assets
|
||||||||||||||||
Cash and cash equivalents
|
$ | 13,778 | $ | 13,778 | $ | - | $ | - | ||||||||
Loans held for sale
|
8,290 | - | 8,527 | - | ||||||||||||
Loans, net of allowance for loan losses
|
499,559 | - | - | 500,530 | ||||||||||||
Federal Reserve and FHLB Bank stock
|
3,748 | - | 3,748 | - | ||||||||||||
Mortgage Servicing Rights
|
5,375 | - | - | 6,239 | ||||||||||||
Accrued interest receivable
|
1,456 | - | 1,456 | - | ||||||||||||
Financial liabilities
|
||||||||||||||||
Deposits
|
$ | 524,067 | $ | 87,706 | $ | 438,755 | $ | - | ||||||||
FHLB advances
|
37,000 | - | 36,874 | - | ||||||||||||
Repurchase agreements
|
17,246 | - | 17,246 | - | ||||||||||||
Trust preferred securities
|
20,620 | - | 17,893 | - | ||||||||||||
Accrued interest payable
|
655 | - | 655 | - |
December 31, 2013
|
Carrying
|
Fair Value Measurements Using
|
||||||||||||||
($'s in thousands)
|
Amount
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Financial assets
|
||||||||||||||||
Cash and cash equivalents
|
$ | 13,137 | $ | 13,137 | $ | - | $ | - | ||||||||
Loans held for sale
|
3,336 | - | 3,476 | - | ||||||||||||
Loans, net of allowance for loan losses
|
470,339 | - | - | 469,505 | ||||||||||||
Federal Reserve and FHLB Bank stock
|
3,748 | - | 3,748 | - | ||||||||||||
Mortgage Servicing Rights
|
5,180 | - | - | 6,237 | ||||||||||||
Accrued interest receivable
|
1,281 | - | 1,281 | - | ||||||||||||
Financial liabilities
|
||||||||||||||||
Deposits
|
$ | 518,234 | $ | 81,570 | $ | 439,273 | $ | - | ||||||||
Notes payable
|
589 | - | 600 | - | ||||||||||||
FHLB advances
|
16,000 | - | 15,955 | - | ||||||||||||
Repurchase agreements
|
14,696 | - | 14,696 | - | ||||||||||||
Trust preferred securities
|
20,620 | - | 15,566 | - | ||||||||||||
Accrued interest payable
|
639 | - | 639 | - |
|
·
|
the CFPB has been formed with broad powers to adopt and enforce consumer protection regulations;
|
|
·
|
the federal law prohibiting the payment of interest on commercial demand deposit accounts was eliminated effective July 21, 2011;
|
|
·
|
the standard maximum amount of deposit insurance per customer was permanently increased to $250,000;
|
|
·
|
the assessment base for determining deposit insurance premiums has been expanded from domestic deposits to average assets minus average tangible equity;
|
|
·
|
public companies in all industries are required to provide shareholders the opportunity to cast a non-binding advisory vote on executive compensation;
|
|
·
|
new capital regulations for bank holding companies have been adopted, which will impose stricter requirements, and any new trust preferred securities issued after May 19, 2010 will no longer constitute Tier I capital; and
|
|
·
|
new corporate governance requirements applicable generally to all public companies in all industries require new compensation practices and disclosure requirements, including requiring companies to “claw back” incentive compensation under certain circumstances, to consider the independence of compensation advisors and to make additional disclosures in proxy statements with respect to compensation matters.
|
Asset Quality Review – For the Period Ended
($’s in Thousands)
|
June 30,
2014
|
December 31,
2013
|
June 30,
2013
|
|||||||||
Net charge-offs
|
$ | 309 | $ | 747 | $ | 179 | ||||||
Nonaccruing loans
|
4,006 | 4,844 | 4,386 | |||||||||
Accruing Trouble Debt Restructures
|
1,665 | 1,739 | 1,262 | |||||||||
Nonaccruing and restructured loans
|
5,671 | 6,583 | 5,648 | |||||||||
OREO / OAO
|
516 | 651 | 1,955 | |||||||||
Nonperforming assets
|
6,187 | 7,233 | 7,603 | |||||||||
Nonperforming assets/Total assets
|
0.93 | % | 1.14 | % | 1.20 | % | ||||||
Allowance for loan losses/Total loans
|
1.30 | % | 1.46 | % | 1.51 | % | ||||||
Allowance for loan losses/Nonperforming loans
|
115.8 | % | 105.8 | % | 124.2 | % |
Actual
|
Minimum Required
For Capital
Adequacy Purposes
|
Minimum Required
To Be Well Capitalized
Under Prompt Corrective
Action Regulations
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
Total capital (to risk- weighted assets)
|
||||||||||||||||||||||||
Consolidated
|
$ | 67,418 | 13.1 | % | $ | 41,334 | 8.0 | % | $ | - | N/A | |||||||||||||
State Bank
|
$ | 62,017 | 12.0 | % | 41,511 | 8.0 | % | $ | 51,889 | 10.0 | % |
June 30, 2014
Economic Value of Equity
($’s in thousands)
|
||||||||||||
Change in Rates
|
$ Amount
|
$ Change
|
% Change
|
|||||||||
+400 basis points
|
108,375 | 16,793 | 18.34 | |||||||||
+300 basis points
|
105,835 | 14,253 | 15.56 | |||||||||
+200 basis points
|
102,329 | 10,746 | 11.73 | |||||||||
+100 basis points
|
97,729 | 6,146 | 6.71 | |||||||||
Base Case
|
91,582 | - | - | |||||||||
-100 basis points
|
84,018 | (7,565 | ) | (8.26 | ) |
December 31, 2013
Economic Value of Equity
($’s in thousands)
|
||||||||||||
Change in Rates
|
$ Amount
|
$ Change
|
% Change
|
|||||||||
+400 basis points
|
105,687 | 13,393 | 14.51 | % | ||||||||
+300 basis points
|
103,812 | 11,517 | 12.48 | % | ||||||||
+200 basis points
|
101,018 | 8,724 | 9.45 | % | ||||||||
+100 basis points
|
97,311 | 5,017 | 5.44 | % | ||||||||
Base Case
|
92,294 | - | - | |||||||||
-100 basis points
|
86,266 | (6,029 | ) | (6.53 | %) |
·
|
information required to be disclosed by the Company in this Quarterly Report on Form 10-Q and other reports which the Company files or submits under the Exchange Act would be accumulated and communicated to the Company’s management, including its principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure;
|
·
|
information required to be disclosed by the Company in this Quarterly Report on Form 10-Q and other reports which the Company files or submits under the Exchange Act would be recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms; and
|
·
|
the Company’s disclosure controls and procedures were effective as of the end of the quarterly period covered by this Quarterly Report on Form 10-Q.
|
(a)
|
Not Applicable
|
(b)
|
Not Applicable
|
(c)
|
Repurchases of Common Shares
|
|
31.1 – Rule 13a-14(a)/15d-14(a) Certification (Principal Executive Officer)
|
|
31.2 – Rule 13a-14(a)/15d-14(a) Certification (Principal Financial Officer)
|
|
32.1 – Section 1350 Certification (Principal Executive Officer)
|
|
32.2 – Section 1350 Certification (Principal Financial Officer)
|
SB FINANCIAL GROUP, INC.
|
||
Date: August 13, 2014
|
By
|
/s/ Mark A. Klein |
Mark A. Klein
|
||
President & Chief Executive Officer
|
By:
|
/s/ Anthony V. Cosentino | |
Anthony V. Cosentino
|
||
Executive Vice President &
|
||
Chief Financial Officer
|