x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
EMCLAIRE FINANCIAL CORP.
|
(Exact
name of registrant as specified in its
charter)
|
Pennsylvania
|
25-1606091
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
612 Main Street, Emlenton,
Pennsylvania
|
16373
|
(Address
of principal executive offices)
|
(Zip
Code)
|
(724) 867-2311
|
(Registrant’s
telephone number)
|
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
PART I – FINANCIAL
INFORMATION
|
||
Interim
Financial Statements (Unaudited)
|
||
Consolidated
Balance Sheets as of September 30, 2010 and December 31,
2009
|
1
|
|
Consolidated
Statements of Operations for the three and nine months ended September 30,
2010 and 2009
|
2
|
|
Consolidated
Statements of Cash Flows for the nine months ended September 30, 2010 and
2009
|
3
|
|
Consolidated
Statements of Changes in Stockholders’ Equity for the three and nine
months ended September 30, 2010 and 2009
|
4
|
|
Notes
to Consolidated Financial Statements
|
5
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
15
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
27
|
Item
4.
|
Controls
and Procedures
|
28
|
PART II – OTHER
INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
28
|
Item
1A.
|
Risk
Factors
|
28
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
28
|
Item
3.
|
Defaults
Upon Senior Securities
|
29
|
Item
4.
|
(Removed
and Reserved)
|
29
|
Item
5.
|
Other
Information
|
29
|
Item
6.
|
Exhibits
|
29
|
Signatures
|
30
|
September
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Assets
|
||||||||
Cash
and due from banks
|
$ | 2,919 | $ | 2,822 | ||||
Interest
earning deposits with banks
|
17,479 | 36,130 | ||||||
Cash
and cash equivalents
|
20,398 | 38,952 | ||||||
Securities
available for sale, at fair value
|
129,564 | 105,243 | ||||||
Loans
receivable, net of allowance for loan losses of $3,457 and
$3,202
|
297,854 | 292,615 | ||||||
Federal
bank stocks, at cost
|
4,275 | 4,125 | ||||||
Bank-owned
life insurance
|
5,543 | 5,388 | ||||||
Accrued
interest receivable
|
1,589 | 1,574 | ||||||
Premises
and equipment, net
|
8,859 | 9,170 | ||||||
Goodwill
|
3,664 | 3,657 | ||||||
Core
deposit intangible
|
2,140 | 2,585 | ||||||
Prepaid
expenses and other assets
|
3,687 | 4,217 | ||||||
Total
Assets
|
$ | 477,573 | $ | 467,526 | ||||
Liabilities and Stockholders'
Equity
|
||||||||
Liabilities:
|
||||||||
Deposits:
|
||||||||
Non-interest
bearing
|
$ | 74,971 | $ | 67,033 | ||||
Interest
bearing
|
328,684 | 318,292 | ||||||
Total
deposits
|
403,655 | 385,325 | ||||||
Short-term
borrowed funds
|
5,000 | 5,000 | ||||||
Long-term
borrowed funds
|
25,000 | 35,000 | ||||||
Accrued
interest payable
|
680 | 711 | ||||||
Accrued
expenses and other liabilities
|
2,667 | 4,456 | ||||||
Total
Liabilities
|
437,002 | 430,492 | ||||||
Commitments
and Contingent Liabilities
|
- | - | ||||||
Stockholders'
Equity:
|
||||||||
Cumulative
preferred stock, $1.00 par value, $7,500 liquidation value, 3,000,000
shares authorized; 7,500 issued and outstanding
|
7,443 | 7,430 | ||||||
Warrants
|
88 | 88 | ||||||
Common
stock, $1.25 par value, 12,000,000 shares authorized; 1,559,421 shares
issued; 1,457,404 and 1,431,404 shares outstanding
|
1,949 | 1,949 | ||||||
Additional
paid-in capital
|
14,788 | 14,685 | ||||||
Treasury
stock, at cost; 102,017 and 128,017 shares
|
(2,114 | ) | (2,653 | ) | ||||
Retained
earnings
|
17,425 | 15,967 | ||||||
Accumulated
other comprehensive income (loss)
|
992 | (432 | ) | |||||
Total
Stockholders' Equity
|
40,571 | 37,034 | ||||||
Total
Liabilities and Stockholders' Equity
|
$ | 477,573 | $ | 467,526 |
For
the three months ended
|
For
the nine months ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Interest
and dividend income:
|
||||||||||||||||
Loans
receivable, including fees
|
$ | 4,505 | $ | 4,279 | $ | 13,342 | $ | 12,641 | ||||||||
Securities:
|
||||||||||||||||
Taxable
|
642 | 468 | 1,982 | 1,379 | ||||||||||||
Exempt
from federal income tax
|
299 | 254 | 845 | 596 | ||||||||||||
Federal
bank stocks
|
10 | 10 | 32 | 19 | ||||||||||||
Interest
earning deposits with banks
|
63 | 101 | 214 | 277 | ||||||||||||
Total
interest and dividend income
|
5,519 | 5,112 | 16,415 | 14,912 | ||||||||||||
Interest
expense:
|
||||||||||||||||
Deposits
|
1,328 | 1,427 | 4,161 | 4,388 | ||||||||||||
Borrowed
funds
|
415 | 433 | 1,316 | 1,232 | ||||||||||||
Total
interest expense
|
1,743 | 1,860 | 5,477 | 5,620 | ||||||||||||
Net
interest income
|
3,776 | 3,252 | 10,938 | 9,292 | ||||||||||||
Provision
for loan losses
|
113 | 240 | 465 | 1,077 | ||||||||||||
Net
interest income after provision for loan losses
|
3,663 | 3,012 | 10,473 | 8,215 | ||||||||||||
Noninterest
income:
|
||||||||||||||||
Fees
and service charges
|
340 | 382 | 1,026 | 1,104 | ||||||||||||
Commissions
on financial services
|
212 | 75 | 542 | 327 | ||||||||||||
Title
premiums
|
36 | 18 | 78 | 31 | ||||||||||||
Net
gain (loss) on sale of available for sale securities
|
629 | (691 | ) | 1,029 | (451 | ) | ||||||||||
Net
gain on sale of loans
|
- | - | - | 4 | ||||||||||||
Earnings
on bank-owned life insurance
|
60 | 57 | 178 | 171 | ||||||||||||
Other
|
196 | 171 | 560 | 466 | ||||||||||||
Total
noninterest income
|
1,473 | 12 | 3,413 | 1,652 | ||||||||||||
Noninterest
expense:
|
||||||||||||||||
Compensation
and employee benefits
|
1,755 | 1,549 | 5,361 | 4,424 | ||||||||||||
Premises
and equipment
|
526 | 472 | 1,605 | 1,396 | ||||||||||||
Intangible
amortization expense
|
141 | 51 | 445 | 51 | ||||||||||||
Professional
fees
|
134 | 299 | 413 | 733 | ||||||||||||
FDIC
expense
|
158 | 104 | 447 | 377 | ||||||||||||
Other
|
1,190 | 780 | 2,488 | 1,792 | ||||||||||||
Total
noninterest expense
|
3,904 | 3,255 | 10,759 | 8,773 | ||||||||||||
Income
(loss) before income taxes
|
1,232 | (231 | ) | 3,127 | 1,094 | |||||||||||
Provision
for (benefit from) income taxes
|
271 | (221 | ) | 641 | 27 | |||||||||||
Net
income (loss)
|
961 | (10 | ) | 2,486 | 1,067 | |||||||||||
Preferred
stock dividends and discount accretion
|
98 | 98 | 294 | 294 | ||||||||||||
Net
income (loss) available to common stockholders
|
$ | 863 | $ | (108 | ) | $ | 2,192 | $ | 773 | |||||||
Basic
and diluted earnings (loss) per common share
|
$ | 0.59 | $ | (0.08 | ) | $ | 1.52 | $ | 0.54 | |||||||
Average
common shares outstanding
|
1,457,404 | 1,431,404 | 1,440,452 | 1,431,404 |
For
the nine months ended
|
||||||||
September 30,
|
||||||||
2010
|
2009
|
|||||||
Cash
flows from operating activities
|
||||||||
Net
income
|
$ | 2,486 | $ | 1,067 | ||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization of premises and equipment
|
682 | 633 | ||||||
Provision
for loan losses
|
465 | 1,077 | ||||||
Net
amortization
|
146 | 127 | ||||||
Amortization
of intangible assets and mortgage servicing rights
|
460 | 64 | ||||||
Realized
(gains) losses on sales of available for sale securities,
net
|
(1,029 | ) | 451 | |||||
Net
gains on sales of loans
|
- | (4 | ) | |||||
Net
losses on foreclosed real estate
|
25 | - | ||||||
Gain
on sale of premises and equipment
|
- | (16 | ) | |||||
Originations
of loans sold
|
- | (159 | ) | |||||
Proceeds
from the sale of loans
|
- | 163 | ||||||
Restricted
stock and stock option compensation
|
103 | 87 | ||||||
Increase
in bank-owned life insurance, net
|
(155 | ) | (150 | ) | ||||
Increase
in accrued interest receivable
|
(15 | ) | (70 | ) | ||||
Increase
in prepaid expenses and other assets
|
(145 | ) | (846 | ) | ||||
Decrease
in accrued interest payable
|
(31 | ) | (12 | ) | ||||
Decrease
in accrued expenses and other liabilities
|
(1,791 | ) | (992 | ) | ||||
Net
cash provided by operating activities
|
1,201 | 1,420 | ||||||
Cash
flows from investing activities
|
||||||||
Loan
originations and principal collections, net
|
(6,084 | ) | (2,825 | ) | ||||
Available
for sale securities:
|
||||||||
Sales
|
37,808 | 12,943 | ||||||
Maturities,
repayments and calls
|
98,612 | 32,187 | ||||||
Purchases
|
(157,488 | ) | (55,735 | ) | ||||
Purchase
of federal bank stocks
|
(150 | ) | (328 | ) | ||||
Proceeds
from the sale of bank premises and equipment
|
- | 203 | ||||||
Proceeds
from the sale of foreclosed real estate
|
64 | 96 | ||||||
Net
cash received in branch acquisition
|
- | 54,923 | ||||||
Purchases
of premises and equipment
|
(371 | ) | (1,432 | ) | ||||
Net
cash provided by (used in) investing activities
|
(27,609 | ) | 40,032 | |||||
Cash
flows from financing activities
|
||||||||
Net
increase (decrease) in deposits
|
18,330 | (1,156 | ) | |||||
Proceeds
from advance on line of credit
|
- | 5,000 | ||||||
Repayments
on Federal Home Loan Bank advances
|
(10,000 | ) | (13,188 | ) | ||||
Dividends
paid
|
(886 | ) | (1,101 | ) | ||||
Proceeds
from the reissuance of treasury stock
|
410 | - | ||||||
Net
cash provided by (used in) financing activities
|
7,854 | (10,445 | ) | |||||
Increase
(decrease) in cash and cash equivalents
|
(18,554 | ) | 31,007 | |||||
Cash
and cash equivalents at beginning of period
|
38,952 | 16,571 | ||||||
Cash
and cash equivalents at end of period
|
$ | 20,398 | $ | 47,578 | ||||
Supplemental
information:
|
||||||||
Interest
paid
|
$ | 5,507 | $ | 5,632 | ||||
Income
taxes paid
|
550 | 183 | ||||||
Supplemental
noncash disclosure:
|
||||||||
Transfers
from loans to foreclosed real estate
|
155 | 200 | ||||||
Summary
of branch acquisition:
|
||||||||
Fair
value of deposits assumed
|
- | 92,596 | ||||||
Less: Fair
value of tangible assets acquired
|
- | 32,673 | ||||||
Cash
received in acquisition
|
- | 54,923 | ||||||
Goodwill
and other intangibles recorded
|
$ | - | $ | 5,000 |
For
the three months ended
|
For
the nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Balance
at beginning of period
|
$ | 39,483 | $ | 35,672 | $ | 37,034 | $ | 36,123 | ||||||||
Net
income (loss)
|
961 | (10 | ) | 2,486 | 1,067 | |||||||||||
Other
comprehensive income:
|
||||||||||||||||
Change
in net unrealized gains on available for sale securities, net of
taxes
|
818 | 1,638 | 2,103 | 1,021 | ||||||||||||
Less:
reclassification adjustment for gains (losses) included in net income, net
of taxes
|
415 | (457 | ) | 679 | (298 | ) | ||||||||||
Other
comprehensive income
|
403 | 2,095 | 1,424 | 1,319 | ||||||||||||
Total
comprehensive income
|
1,364 | 2,085 | 3,910 | 2,386 | ||||||||||||
Stock
compensation expense
|
22 | 32 | 103 | 87 | ||||||||||||
Dividends
declared on preferred stock
|
(94 | ) | (94 | ) | (281 | ) | (242 | ) | ||||||||
Dividends
declared on common stock
|
(204 | ) | (200 | ) | (605 | ) | (859 | ) | ||||||||
Reissuance
of treasury stock (26,000 shares)
|
- | - | 410 | - | ||||||||||||
Balance
at end of period
|
$ | 40,571 | $ | 37,495 | $ | 40,571 | $ | 37,495 | ||||||||
Common
cash dividend per share
|
$ | 0.14 | $ | 0.14 | $ | 0.42 | $ | 0.60 |
1.
|
Nature
of Operations and Basis of
Presentation.
|
2.
|
Earnings
per Common Share.
|
2.
|
Earnings
per Common Share (continued).
|
(Dollar amounts in thousands, except for per share amounts)
|
For the three months ended
|
For the nine months ended
|
||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Earnings
per share - basic
|
||||||||||||||||
Net
income (loss)
|
$ | 961 | $ | (10 | ) | $ | 2,486 | $ | 1,067 | |||||||
Preferred
stock dividends and discount accretion
|
98 | 98 | 294 | 294 | ||||||||||||
Net
income (loss) available to common stockholders
|
$ | 863 | $ | (108 | ) | $ | 2,192 | $ | 773 | |||||||
Average
common shares outstanding
|
1,457,404 | 1,431,404 | 1,440,452 | 1,431,404 | ||||||||||||
Basic
earnings (loss) per common share
|
$ | 0.59 | $ | (0.08 | ) | $ | 1.52 | $ | 0.54 | |||||||
Earnings
per share - diluted
|
||||||||||||||||
Net
income (loss) available to common stockholders
|
$ | 863 | $ | (108 | ) | $ | 2,192 | $ | 773 | |||||||
Average
common shares outstanding
|
1,457,404 | 1,431,404 | 1,440,452 | 1,431,404 | ||||||||||||
Add:
Dilutive effects of assumed exercises of stock options
|
2,331 | - | 1,722 | - | ||||||||||||
Average
shares and dilutive potential common shares
|
1,459,735 | 1,431,404 | 1,442,174 | 1,431,404 | ||||||||||||
Diluted
earnings (loss) per common share
|
$ | 0.59 | $ | (0.08 | ) | $ | 1.52 | $ | 0.54 | |||||||
Stock
options, restricted stock awards and warrants not considered in computing
diluted earnings per share because they were antidilutive
|
145,111 | 157,611 | 145,111 | 157,611 |
3.
|
Securities.
|
(Dollar amounts in thousands)
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||||||||||||
cost
|
gains
|
losses
|
value
|
|||||||||||||
Available for sale:
|
||||||||||||||||
September
30, 2010:
|
||||||||||||||||
U.S.
Treasury and federal agency
|
$ | 1,977 | $ | 29 | $ | - | $ | 2,006 | ||||||||
U.S.
government sponsored entities and agencies
|
72,202 | 327 | (2 | ) | 72,527 | |||||||||||
Mortgage-backed
securities: residential
|
18,204 | 806 | - | 19,010 | ||||||||||||
Collateralized
mortgage obligations: residential
|
1,365 | 3 | - | 1,368 | ||||||||||||
State
and political subdivisions
|
30,619 | 1,566 | (9 | ) | 32,176 | |||||||||||
Equity
securities
|
2,588 | - | (111 | ) | 2,477 | |||||||||||
$ | 126,955 | $ | 2,731 | $ | (122 | ) | $ | 129,564 | ||||||||
December
31, 2009:
|
||||||||||||||||
U.S.
Treasury and federal agency
|
$ | 2,976 | $ | 25 | $ | - | $ | 3,001 | ||||||||
U.S.
government sponsored entities and agencies
|
50,953 | 113 | (269 | ) | 50,797 | |||||||||||
Mortgage-backed
securities: residential
|
16,459 | 109 | (38 | ) | 16,530 | |||||||||||
Collateralized
mortgage obligations: residential
|
5,130 | 4 | (4 | ) | 5,130 | |||||||||||
State
and political subdivisions
|
26,271 | 696 | - | 26,967 | ||||||||||||
Equity
securities
|
3,003 | - | (185 | ) | 2,818 | |||||||||||
$ | 104,792 | $ | 947 | $ | (496 | ) | $ | 105,243 |
3.
|
Securities
(continued).
|
(Dollar amounts in thousands)
|
Available for sale
|
|||||
Amortized
|
Fair
|
|||||
cost
|
value
|
|||||
Due
in one year or less
|
$ | - | $ | - | ||
Due
after one year through five years
|
54,392 | 54,616 | ||||
Due
after five through ten years
|
31,788 | 32,629 | ||||
Due
after ten years
|
18,618 | 19,464 | ||||
No
scheduled maturity
|
2,588 | 2,477 | ||||
Mortgage-backed
securities and collateralized mortgage obligations
|
19,569 | 20,378 | ||||
$ | 126,955 | $ | 129,564 |
(Dollar amounts in thousands)
|
Less than 12 Months
|
12 Months or More
|
Total
|
|||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Description of Securities
|
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
||||||||||||||||||
September
30, 2010:
|
||||||||||||||||||||||||
U.S.
government sponsored entities and agencies
|
$ | 1,098 | $ | (2 | ) | $ | - | $ | - | $ | 1,098 | $ | (2 | ) | ||||||||||
Mortgage-backed
securities: residential
|
- | - | - | - | - | - | ||||||||||||||||||
Collateralized
mortgage obligations: residential
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
State
and political subdivisions
|
1,511 | (9 | ) | - | - | 1,511 | (9 | ) | ||||||||||||||||
Equity
securities
|
- | - | 650 | (111 | ) | 650 | (111 | ) | ||||||||||||||||
$ | 2,609 | $ | (11 | ) | $ | 650 | $ | (111 | ) | $ | 3,259 | $ | (122 | ) | ||||||||||
December
31, 2009:
|
||||||||||||||||||||||||
U.S.
government sponsored entities and agencies
|
$ | 32,716 | $ | (269 | ) | $ | - | $ | - | $ | 32,716 | $ | (269 | ) | ||||||||||
Mortgage-backed
securities: residential
|
1,961 | (38 | ) | - | - | 1,961 | (38 | ) | ||||||||||||||||
Collateralized
mortgage obligations: residential
|
1,275 | (2 | ) | 910 | (2 | ) | 2,185 | (4 | ) | |||||||||||||||
Equity
securities
|
1,341 | (110 | ) | 686 | (75 | ) | 2,027 | (185 | ) | |||||||||||||||
$ | 37,293 | $ | (419 | ) | $ | 1,596 | $ | (77 | ) | $ | 38,889 | $ | (496 | ) |
3.
|
Securities
(continued).
|
4.
|
Loans
Receivable.
|
(Dollar amounts in thousands)
|
September 30,
|
December 31,
|
||||||
2010
|
2009
|
|||||||
Mortgage
loans on real estate:
|
||||||||
Residential
first mortgages
|
$ | 80,389 | $ | 74,099 | ||||
Home
equity loans and lines of credit
|
75,688 | 77,284 | ||||||
Commercial
real estate
|
92,021 | 89,952 | ||||||
248,098 | 241,335 | |||||||
Other
loans:
|
||||||||
Commercial
business
|
39,699 | 41,588 | ||||||
Consumer
|
13,514 | 12,894 | ||||||
53,213 | 54,482 | |||||||
Total
loans, gross
|
301,311 | 295,817 | ||||||
Less
allowance for loan losses
|
3,457 | 3,202 | ||||||
Total
loans, net
|
$ | 297,854 | $ | 292,615 | ||||
Nonaccrual
loans
|
$ | 3,093 | $ | 2,359 | ||||
Loans
90 days or more past due and still accruing
|
118 | 59 | ||||||
Total
nonperforming loans
|
$ | 3,211 | $ | 2,418 |
4.
|
Loans
Receivable (continued).
|
(Dollar amounts in thousands)
|
At or for the three months ended
|
At or for the nine months ended
|
||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Balance
at the beginning of the period
|
$ | 3,298 | $ | 2,935 | $ | 3,202 | $ | 2,651 | ||||||||
Provision
for loan losses
|
113 | 240 | 465 | 1,077 | ||||||||||||
Charge-offs
|
(104 | ) | (18 | ) | (381 | ) | (590 | ) | ||||||||
Recoveries
|
150 | 1 | 171 | 20 | ||||||||||||
Balance
at the end of the period
|
$ | 3,457 | $ | 3,158 | $ | 3,457 | $ | 3,158 |
(Dollar amounts in thousands)
|
September 30,
|
December 31,
|
||||||
2010
|
2009
|
|||||||
Loans
considered impaired:
|
||||||||
With
no allocated allowance for loan losses
|
$ | 572 | $ | 150 | ||||
With
an allocated allowance for loan losses
|
1,564 | 590 | ||||||
$ | 2,136 | $ | 740 | |||||
Amount
of the allowance for loan losses allocated
|
$ | 449 | $ | 128 |
5.
|
Goodwill
and Intangible Assets.
|
(Dollar amounts in thousands)
|
September 30, 2010
|
December 31, 2009
|
||||||||||||||
Gross Carrying
Amount
|
Accumulated
Amortization
|
Gross Carrying
Amount
|
Accumulated
Amortization
|
|||||||||||||
Goodwill
|
$ | 3,664 | $ | - | $ | 3,657 | $ | - | ||||||||
Core
deposit intangibles
|
4,027 | 1,888 | 4,027 | 1,443 | ||||||||||||
Total
|
$ | 7,691 | $ | 1,888 | $ | 7,684 | $ | 1,443 |
6.
|
Employee Benefit
Plans.
|
(Dollar amounts in thousands)
|
For the three months ended
|
For the nine months ended
|
||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Service
cost
|
$ | 73 | $ | 76 | $ | 219 | $ | 200 | ||||||||
Interest
cost
|
79 | 61 | 237 | 211 | ||||||||||||
Expected
return on plan assets
|
(79 | ) | (61 | ) | (238 | ) | (193 | ) | ||||||||
Prior
service costs
|
(8 | ) | (7 | ) | (23 | ) | (23 | ) | ||||||||
Recognized
net actuarial loss
|
2 | 2 | 57 | 56 | ||||||||||||
Net
periodic pension cost
|
$ | 67 | $ | 71 | $ | 252 | $ | 251 |
7.
|
Stock
Compensation Plans.
|
Weighted-Average
|
||||||||||||||||
Weighted-Average
|
Aggregate
|
Remaining Term
|
||||||||||||||
Options
|
Exercise Price
|
Intrinsic Value
|
(in years)
|
|||||||||||||
Outstanding
as of January 1, 2010
|
96,250 | $ | 24.79 | $ | - | 7.8 | ||||||||||
Granted
|
- | - | - | - | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited
|
- | - | - | - | ||||||||||||
Outstanding
as of September 30, 2010
|
96,250 | $ | 24.79 | $ | - | 7.1 | ||||||||||
Exercisable
as of September 30, 2010
|
74,000 | $ | 26.00 | $ | - | 6.7 |
7.
|
Stock
Compensation Plans (continued).
|
8.
|
Fair
Values of Financial Instruments.
|
8.
|
Fair
Values of Financial Instruments
(continued).
|
(Dollar amounts in thousands)
|
(Level 1)
|
(Level 2)
|
||||||||||||||
Quoted Prices in
|
Significant
|
(Level 3)
|
||||||||||||||
Active Markets
|
Other
|
Significant
|
||||||||||||||
for Identical
|
Observable
|
Unobservable
|
||||||||||||||
Description
|
Total
|
Assets
|
Inputs
|
Inputs
|
||||||||||||
September
30, 2010:
|
||||||||||||||||
U.S.
Treasury and federal agency
|
$ | 2,006 | $ | - | $ | 2,006 | $ | - | ||||||||
U.S.
government sponsored entities and agencies
|
72,527 | - | 72,527 | - | ||||||||||||
Mortgage-backed
securities: residential
|
19,010 | - | 19,010 | - | ||||||||||||
Collateralized
mortgage obligations
|
1,368 | - | 1,368 | - | ||||||||||||
State
and political subdivision
|
32,176 | - | 32,176 | - | ||||||||||||
Equity
securities
|
2,477 | 1,752 | 725 | - | ||||||||||||
$ | 129,564 | $ | 1,752 | $ | 127,813 | $ | - | |||||||||
December
31, 2009:
|
||||||||||||||||
U.S.
government sponsored entities and agencies
|
$ | 3,001 | $ | - | $ | 3,001 | $ | - | ||||||||
Mortgage-backed
securities: residential
|
50,797 | - | 50,797 | - | ||||||||||||
Collateralized
mortgage obligations
|
16,530 | - | 16,530 | - | ||||||||||||
State
and political subdivision
|
5,130 | - | 5,130 | - | ||||||||||||
Corporate
securities
|
26,967 | - | 26,967 | - | ||||||||||||
Equity
securities
|
2,818 | 2,093 | 725 | - | ||||||||||||
$ | 105,243 | $ | 2,093 | $ | 103,150 | $ | - |
(Dollar amounts in thousands)
|
(Level 1)
|
(Level 2)
|
||||||||||||||
Quoted Prices in
|
Significant
|
(Level 3)
|
||||||||||||||
Active Markets
|
Other
|
Significant
|
||||||||||||||
for Identical
|
Observable
|
Unobservable
|
||||||||||||||
Description
|
Total
|
Assets
|
Inputs
|
Inputs
|
||||||||||||
September
30, 2010:
|
||||||||||||||||
Impaired
loans
|
$ | 1,115 | $ | - | $ | - | $ | 1,115 | ||||||||
$ | 1,115 | $ | - | $ | - | $ | 1,115 | |||||||||
December
31, 2009:
|
||||||||||||||||
Impaired
loans
|
$ | 462 | $ | - | $ | - | $ | 462 | ||||||||
$ | 462 | $ | - | $ | - | $ | 462 |
8.
|
Fair
Values of Financial Instruments
(continued).
|
(Dollar amounts in thousands)
|
September 30, 2010
|
December 31, 2009
|
||||||||||||||
Carrying amount
|
Fair value
|
Carrying amount
|
Fair value
|
|||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 20,398 | $ | 20,398 | $ | 38,952 | $ | 38,952 | ||||||||
Securities
|
129,564 | 129,564 | 105,243 | 105,243 | ||||||||||||
Loans
receivable, net
|
297,854 | 304,788 | 292,615 | 298,197 | ||||||||||||
Federal
bank stocks
|
4,275 | N/A | 4,125 | N/A | ||||||||||||
Accrued
interest receivable
|
1,589 | 1,589 | 1,574 | 1,574 | ||||||||||||
Financial
liabilities:
|
||||||||||||||||
Deposits
|
403,655 | 411,392 | 385,325 | 389,443 | ||||||||||||
Borrowed
funds
|
30,000 | 33,883 | 40,000 | 43,258 | ||||||||||||
Accrued
interest payable
|
680 | 680 | 711 | 711 | ||||||||||||
Off-balance
sheet commitments
|
- | - | - | - |
9.
|
Adoption
of New Accounting Standards.
|
(Dollar amounts in thousands)
|
Three months ended September 30,
|
|||||||||||||||||||||||
2010
|
2009
|
|||||||||||||||||||||||
Average
|
Yield /
|
Average
|
Yield /
|
|||||||||||||||||||||
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
|||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Loans,
taxable
|
$ | 292,578 | $ | 4,446 | 6.03 | % | $ | 267,848 | $ | 4,169 | 6.18 | % | ||||||||||||
Loans,
tax exempt
|
5,588 | 85 | 6.03 | % | 14,870 | 155 | 4.14 | % | ||||||||||||||||
Total
loans receivable
|
298,166 | 4,531 | 6.03 | % | 282,718 | 4,324 | 6.07 | % | ||||||||||||||||
Securities,
taxable
|
98,925 | 642 | 2.57 | % | 53,813 | 468 | 3.45 | % | ||||||||||||||||
Securities,
tax exempt
|
30,307 | 430 | 5.63 | % | 24,623 | 366 | 5.90 | % | ||||||||||||||||
Total
securities
|
129,232 | 1,072 | 3.29 | % | 78,436 | 834 | 4.22 | % | ||||||||||||||||
Interest-earning
deposits with banks
|
27,458 | 63 | 0.91 | % | 43,277 | 101 | 0.93 | % | ||||||||||||||||
Federal
bank stocks
|
4,275 | 10 | 0.93 | % | 4,125 | 10 | 0.99 | % | ||||||||||||||||
Total
interest-earning cash equivalents
|
31,733 | 73 | 0.91 | % | 47,402 | 111 | 0.93 | % | ||||||||||||||||
Total
interest-earning assets
|
459,131 | 5,676 | 4.90 | % | 408,556 | 5,269 | 5.12 | % | ||||||||||||||||
Cash
and due from banks
|
2,553 | 2,189 | ||||||||||||||||||||||
Other
noninterest-earning assets
|
22,194 | 19,093 | ||||||||||||||||||||||
Total
Assets
|
$ | 483,878 | $ | 429,838 | ||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
Interest-bearing
demand deposits
|
$ | 174,670 | $ | 192 | 0.44 | % | $ | 127,857 | $ | 245 | 0.76 | % | ||||||||||||
Time
deposits
|
153,512 | 1,136 | 2.94 | % | 135,129 | 1,182 | 3.47 | % | ||||||||||||||||
Total
interest-bearing deposits
|
328,182 | 1,328 | 1.61 | % | 262,986 | 1,427 | 2.15 | % | ||||||||||||||||
Borrowed
funds, short-term
|
5,000 | 61 | 4.84 | % | 30,297 | 36 | 0.47 | % | ||||||||||||||||
Borrowed
funds, long-term
|
30,914 | 354 | 4.54 | % | 35,000 | 397 | 4.50 | % | ||||||||||||||||
Total
borrowed funds
|
35,914 | 415 | 4.58 | % | 65,297 | 433 | 2.63 | % | ||||||||||||||||
Total
interest-bearing liabilities
|
364,096 | 1,743 | 1.90 | % | 328,283 | 1,860 | 2.25 | % | ||||||||||||||||
Noninterest-bearing
demand deposits
|
76,124 | - | - | 61,490 | - | - | ||||||||||||||||||
Funding
and cost of funds
|
440,220 | 1,743 | 1.57 | % | 389,773 | 1,860 | 1.89 | % | ||||||||||||||||
Other
noninterest-bearing liabilities
|
3,607 | 3,905 | ||||||||||||||||||||||
Total
Liabilities
|
443,827 | 393,678 | ||||||||||||||||||||||
Stockholders'
Equity
|
40,051 | 36,160 | ||||||||||||||||||||||
Total
Liabilities and Stockholders' Equity
|
$ | 483,878 | $ | 429,838 | ||||||||||||||||||||
Net
interest income
|
$ | 3,933 | $ | 3,409 | ||||||||||||||||||||
Interest rate
spread (difference between weighted average rate on
interest-earning assets and interest-bearing
liabilities)
|
3.00 | % | 2.87 | % | ||||||||||||||||||||
Net interest
margin (net interest income as a percentage of average
interest-earning assets)
|
3.40 | % | 3.31 | % |
(Dollar amounts in thousands)
|
Three months ended September 30,
|
|||||||||||
2010 versus 2009
|
||||||||||||
Increase (Decrease) due to
|
||||||||||||
Volume
|
Rate
|
Total
|
||||||||||
Interest
income:
|
||||||||||||
Loans
|
$ | 235 | $ | (28 | ) | $ | 207 | |||||
Securities
|
452 | (214 | ) | 238 | ||||||||
Interest-earning
deposits with banks
|
(36 | ) | (2 | ) | (38 | ) | ||||||
Federal
bank stocks
|
0 | 0 | 0 | |||||||||
Total
interest-earning assets
|
651 | (244 | ) | 407 | ||||||||
Interest
expense:
|
||||||||||||
Interest-bearing
deposits
|
309 | (408 | ) | (99 | ) | |||||||
Borrowed
funds
|
(249 | ) | 231 | (18 | ) | |||||||
Total
interest-bearing liabilities
|
60 | (177 | ) | (117 | ) | |||||||
Net
interest income
|
$ | 591 | $ | (67 | ) | $ | 524 |
(Dollar amounts in thousands)
|
At or for the three months ended
|
|||||||
September 30,
|
||||||||
2010
|
2009
|
|||||||
Balance
at the beginning of the period
|
$ | 3,298 | $ | 2,935 | ||||
Provision
for loan losses
|
113 | 240 | ||||||
Charge-offs
|
(104 | ) | (18 | ) | ||||
Recoveries
|
150 | 1 | ||||||
Balance
at the end of the period
|
$ | 3,457 | $ | 3,158 | ||||
Non-performing
loans
|
$ | 3,211 | $ | 2,528 | ||||
Non-performing
assets
|
3,450 | 2,956 | ||||||
Non-performing
loans to total loans
|
1.07 | % | 0.84 | % | ||||
Non-performing
assets to total assets
|
0.72 | % | 0.64 | % | ||||
Allowance
for loan losses to total loans
|
1.15 | % | 1.05 | % | ||||
Allowance
for loan losses to non-performing loans
|
107.66 | % | 124.91 | % |
(Dollar amounts in thousands)
|
Nine months ended September 30,
|
|||||||||||||||||||||||
2010
|
2009
|
|||||||||||||||||||||||
Average
|
Yield /
|
Average
|
Yield /
|
|||||||||||||||||||||
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
|||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Loans,
taxable
|
$ | 289,555 | $ | 13,153 | 6.07 | % | $ | 262,630 | $ | 12,298 | 6.26 | % | ||||||||||||
Loans,
tax exempt
|
6,391 | 273 | 5.71 | % | 15,950 | 483 | 4.05 | % | ||||||||||||||||
Total
loans receivable
|
295,946 | 13,426 | 6.07 | % | 278,580 | 12,781 | 6.13 | % | ||||||||||||||||
Securities,
taxable
|
96,780 | 1,982 | 2.74 | % | 46,777 | 1,379 | 3.94 | % | ||||||||||||||||
Securities,
tax exempt
|
28,473 | 1,216 | 5.71 | % | 18,404 | 861 | 6.26 | % | ||||||||||||||||
Total
securities
|
125,253 | 3,198 | 3.41 | % | 65,181 | 2,240 | 4.60 | % | ||||||||||||||||
Interest-earning
deposits with banks
|
28,680 | 214 | 1.00 | % | 29,373 | 277 | 1.26 | % | ||||||||||||||||
Federal
bank stocks
|
4,222 | 32 | 1.01 | % | 4,017 | 19 | 0.63 | % | ||||||||||||||||
Total
interest-earning cash equivalents
|
32,902 | 246 | 1.00 | % | 33,390 | 296 | 1.19 | % | ||||||||||||||||
Total
interest-earning assets
|
454,101 | 16,870 | 4.97 | % | 377,151 | 15,317 | 5.43 | % | ||||||||||||||||
Cash
and due from banks
|
2,396 | 2,178 | ||||||||||||||||||||||
Other
noninterest-earning assets
|
22,719 | 17,392 | ||||||||||||||||||||||
Total
assets
|
$ | 479,216 | $ | 396,721 | ||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
Interest-bearing
demand deposits
|
$ | 168,659 | $ | 654 | 0.52 | % | $ | 117,940 | $ | 817 | 0.93 | % | ||||||||||||
Time
deposits
|
156,996 | 3,506 | 2.99 | % | 129,667 | 3,571 | 3.68 | % | ||||||||||||||||
Total
interest-bearing deposits
|
325,655 | 4,161 | 1.71 | % | 247,607 | 4,388 | 2.37 | % | ||||||||||||||||
Borrowed
funds, long-term
|
33,645 | 1,136 | 4.51 | % | 35,000 | 1,169 | 4.46 | % | ||||||||||||||||
Borrowed
funds, short-term
|
5,000 | 180 | 4.81 | % | 19,186 | 63 | 0.44 | % | ||||||||||||||||
Total
borrowed funds
|
38,645 | 1,316 | 4.55 | % | 54,186 | 1,232 | 3.04 | % | ||||||||||||||||
Total
interest-bearing liabilities
|
364,300 | 5,477 | 2.01 | % | 301,793 | 5,620 | 2.49 | % | ||||||||||||||||
Noninterest-bearing
demand deposits
|
73,013 | - | - | 54,855 | - | - | ||||||||||||||||||
Funding
and cost of funds
|
437,313 | 5,477 | 1.67 | % | 356,648 | 5,620 | 2.11 | % | ||||||||||||||||
Other
noninterest-bearing liabilities
|
3,307 | 3,998 | ||||||||||||||||||||||
Total
liabilities
|
440,620 | 360,646 | ||||||||||||||||||||||
Stockholders'
equity
|
38,596 | 36,075 | ||||||||||||||||||||||
Total
liabilities and stockholders' equity
|
$ | 479,216 | $ | 396,721 | ||||||||||||||||||||
Net
interest income
|
$ | 11,393 | $ | 9,697 | ||||||||||||||||||||
Interest
rate spread (difference between weighted average rate on
interest-earning assets and interest-bearing
liabilities)
|
2.96 | % | 2.94 | % | ||||||||||||||||||||
Net
interest margin (net interest income as a percentage of average
interest-earning assets)
|
3.35 | % | 3.44 | % |
(Dollar amounts in thousands)
|
Nine months ended September 30,
|
|||||||||||
2010 versus 2009
|
||||||||||||
Increase (Decrease) due to
|
||||||||||||
Volume
|
Rate
|
Total
|
||||||||||
Interest
income:
|
||||||||||||
Loans
|
$ | 789 | $ | (144 | ) | $ | 645 | |||||
Securities
|
1,649 | (691 | ) | 958 | ||||||||
Interest-earning
deposits with banks
|
(6 | ) | (57 | ) | (63 | ) | ||||||
Federal
bank stocks
|
1 | 12 | 13 | |||||||||
Total
interest-earning assets
|
2,433 | (880 | ) | 1,553 | ||||||||
Interest
expense:
|
||||||||||||
Deposits
|
1,178 | (1,405 | ) | (227 | ) | |||||||
Borrowed
funds
|
(418 | ) | 502 | 84 | ||||||||
Total
interest-bearing liabilities
|
760 | (903 | ) | (143 | ) | |||||||
Net
interest income
|
$ | 1,673 | $ | 23 | $ | 1,696 |
(Dollar amounts in thousands)
|
At or for the nine months ended
|
|||||||
September 30,
|
||||||||
2010
|
2009
|
|||||||
Balance
at the beginning of the period
|
$ | 3,202 | $ | 2,651 | ||||
Provision
for loan losses
|
465 | 1,077 | ||||||
Charge-offs
|
(381 | ) | (590 | ) | ||||
Recoveries
|
171 | 20 | ||||||
Balance
at the end of the period
|
$ | 3,457 | $ | 3,158 | ||||
Non-performing
loans
|
$ | 3,211 | $ | 2,528 | ||||
Non-performing
assets
|
3,450 | 2,956 | ||||||
Non-performing
loans to total loans
|
1.07 | % | 0.84 | % | ||||
Non-performing
assets to total assets
|
0.72 | % | 0.64 | % | ||||
Allowance
for loan losses to total loans
|
1.15 | % | 1.05 | % | ||||
Allowance
for loan losses to non-performing loans
|
107.66 | % | 124.91 | % |
(a)
|
Not
applicable.
|
(b)
|
Not
applicable.
|
Exhibit
31.1
|
Rule
13a-14(a) Certification of Principal Executive
Officer
|
Exhibit
31.2
|
Rule
13a-14(a) Certification of Principal Accounting
Officer
|
Exhibit
32.1
|
CEO
Certification Pursuant to 18 U.S.C. Section
1350
|
Exhibit
32.2
|
CFO
Certification Pursuant to 18 U.S.C. Section
1350
|
Date: November
12, 2010
|
By:
|
/s/ William C. Marsh
|
William C. Marsh | ||
Chairman of the Board, | ||
President and Chief Executive Officer | ||
Date: November
12, 2010
|
By:
|
/s/ Amanda L. Engles
|
Amanda L. Engles | ||
Principal Accounting Officer |