Indiana
|
35-1547518
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
incorporation or organization)
|
Identification No.)
|
Class
|
Outstanding at May 2, 2011
|
Common Shares, no par value
|
12,591,820
|
PART I.
|
FINANCIAL INFORMATION
|
4
|
|
Item 1.
|
Financial Statements
|
4
|
|
Consolidated Balance Sheets – March 31, 2011 and December 31, 2010
|
4
|
||
Consolidated Statements of Income and Comprehensive Income – Three Months Ended March 31, 2011 and 2010
|
5
|
||
Consolidated Statements of Cash Flows – Three Months Ended March 31, 2011 and 2010
|
6
|
||
Notes to Consolidated Financial Statements – March 31, 2011
|
7-24
|
||
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
25–33
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
33–34
|
|
Item 4.
|
Controls and Procedures
|
34
|
|
PART II.
|
OTHER INFORMATION
|
35
|
|
Item 1A.
|
Risk Factors
|
35
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
35
|
|
Item 6.
|
Exhibits
|
35
|
|
SIGNATURES
|
36
|
||
INDEX OF EXHIBITS
|
37
|
March 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
ASSETS
|
||||||||
Cash and Due from Banks
|
$ | 25,606 | $ | 15,021 | ||||
Federal Funds Sold and Other Short-term Investments
|
48,665 | 4,250 | ||||||
Cash and Cash Equivalents
|
74,271 | 19,271 | ||||||
Interest-bearing Time Deposits with Banks
|
10,372 | — | ||||||
Securities Available-for-Sale, at Fair Value
|
471,005 | 346,747 | ||||||
Securities Held-to-Maturity, at Cost (Fair value of $1,467 and $1,613 on March 31, 2011 and December 31, 2010, respectively)
|
1,444 | 1,604 | ||||||
Loans Held-for-Sale
|
2,862 | 11,850 | ||||||
Loans
|
1,097,707 | 918,718 | ||||||
Less: Unearned Income
|
(1,584 | ) | (1,482 | ) | ||||
Allowance for Loan Losses
|
(14,173 | ) | (13,317 | ) | ||||
Loans, Net
|
1,081,950 | 903,919 | ||||||
Stock in FHLB of Indianapolis and Other Restricted Stock, at Cost
|
9,863 | 9,207 | ||||||
Premises, Furniture and Equipment, Net
|
35,550 | 25,974 | ||||||
Other Real Estate
|
3,434 | 2,095 | ||||||
Goodwill
|
19,170 | 9,835 | ||||||
Intangible Assets
|
5,785 | 2,624 | ||||||
Company Owned Life Insurance
|
28,509 | 24,822 | ||||||
Accrued Interest Receivable and Other Assets
|
17,424 | 17,940 | ||||||
TOTAL ASSETS
|
$ | 1,761,639 | $ | 1,375,888 | ||||
LIABILITIES
|
||||||||
Non-interest-bearing Demand Deposits
|
$ | 242,159 | $ | 184,204 | ||||
Interest-bearing Demand, Savings, and Money Market Accounts
|
849,163 | 541,532 | ||||||
Time Deposits
|
393,624 | 361,550 | ||||||
Total Deposits
|
1,484,946 | 1,087,286 | ||||||
FHLB Advances and Other Borrowings
|
110,750 | 153,717 | ||||||
Accrued Interest Payable and Other Liabilities
|
14,609 | 13,351 | ||||||
TOTAL LIABILITIES
|
1,610,305 | 1,254,354 | ||||||
SHAREHOLDERS’ EQUITY
|
||||||||
Preferred Stock, $10 par value; 500,000 shares authorized, no shares issued
|
— | — | ||||||
Common Stock, no par value, $1 stated value; 20,000,000 shares authorized
|
12,591 | 11,105 | ||||||
Additional Paid-in Capital
|
94,536 | 69,297 | ||||||
Retained Earnings
|
39,119 | 36,232 | ||||||
Accumulated Other Comprehensive Income
|
5,088 | 4,900 | ||||||
TOTAL SHAREHOLDERS’ EQUITY
|
151,334 | 121,534 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$ | 1,761,639 | $ | 1,375,888 | ||||
End of period shares issued and outstanding
|
12,590,304 | 11,105,583 |
Three Months Ended
|
||||||||
March 31,
|
||||||||
2011
|
2010
|
|||||||
INTEREST INCOME
|
||||||||
Interest and Fees on Loans
|
$ | 16,241 | $ | 12,839 | ||||
Interest on Federal Funds Sold and Other Short-term Investments
|
65 | 9 | ||||||
Interest and Dividends on Securities:
|
||||||||
Taxable
|
2,844 | 2,465 | ||||||
Non-taxable
|
369 | 270 | ||||||
TOTAL INTEREST INCOME
|
19,519 | 15,583 | ||||||
INTEREST EXPENSE
|
||||||||
Interest on Deposits
|
3,393 | 2,612 | ||||||
Interest on FHLB Advances and Other Borrowings
|
1,019 | 1,322 | ||||||
TOTAL INTEREST EXPENSE
|
4,412 | 3,934 | ||||||
NET INTEREST INCOME
|
15,107 | 11,649 | ||||||
Provision for Loan Losses
|
1,300 | 1,500 | ||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
13,807 | 10,149 | ||||||
NON-INTEREST INCOME
|
||||||||
Trust and Investment Product Fees
|
464 | 391 | ||||||
Service Charges on Deposit Accounts
|
941 | 946 | ||||||
Insurance Revenues
|
2,049 | 1,686 | ||||||
Company Owned Life Insurance
|
353 | 202 | ||||||
Interchange Fee Income
|
353 | 256 | ||||||
Other Operating Income
|
400 | 780 | ||||||
Net Gains on Sales of Loans
|
409 | 318 | ||||||
Net Gain on Securities
|
1,045 | — | ||||||
TOTAL NON-INTEREST INCOME
|
6,014 | 4,579 | ||||||
NON-INTEREST EXPENSE
|
||||||||
Salaries and Employee Benefits
|
7,401 | 5,549 | ||||||
Occupancy Expense
|
1,050 | 887 | ||||||
Furniture and Equipment Expense
|
805 | 652 | ||||||
FDIC Premiums
|
514 | 352 | ||||||
Data Processing Fees
|
1,105 | 359 | ||||||
Professional Fees
|
605 | 521 | ||||||
Advertising and Promotion
|
303 | 269 | ||||||
Supplies
|
182 | 195 | ||||||
Intangible Amortization
|
517 | 218 | ||||||
Other Operating Expenses
|
1,388 | 1,264 | ||||||
TOTAL NON-INTEREST EXPENSE
|
13,870 | 10,266 | ||||||
Income before Income Taxes
|
5,951 | 4,462 | ||||||
Income Tax Expense
|
1,306 | 1,211 | ||||||
NET INCOME
|
$ | 4,645 | $ | 3,251 | ||||
COMPREHENSIVE INCOME
|
$ | 4,833 | $ | 4,150 | ||||
Earnings Per Share and Diluted Earnings Per Share
|
$ | 0.37 | $ | 0.29 | ||||
Dividends Per Share
|
$ | 0.14 | $ | 0.14 |
Three Months Ended
|
||||||||
March 31,
|
||||||||
2011
|
2010
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net Income
|
$ | 4,645 | $ | 3,251 | ||||
Adjustments to Reconcile Net Income to Net Cash from Operating Activities:
|
||||||||
Net Amortization on Securities
|
429 | 109 | ||||||
Depreciation and Amortization
|
1,326 | 963 | ||||||
Loans Originated for Sale
|
(23,620 | ) | (17,467 | ) | ||||
Proceeds from Sales of Loans Held-for-Sale
|
33,017 | 18,221 | ||||||
Loss in Investment in Limited Partnership
|
— | 17 | ||||||
Provision for Loan Losses
|
1,300 | 1,500 | ||||||
Gain on Sale of Loans, net
|
(409 | ) | (318 | ) | ||||
Gain on Securities, net
|
(1,045 | ) | — | |||||
Loss (Gain) on Sales of Other Real Estate and Repossessed Assets
|
8 | (358 | ) | |||||
Loss (Gain) on Disposition and Impairment of Premises and Equipment
|
5 | (56 | ) | |||||
Increase in Cash Surrender Value of Company Owned Life Insurance
|
(353 | ) | (204 | ) | ||||
Equity Based Compensation
|
153 | 101 | ||||||
Change in Assets and Liabilities:
|
||||||||
Interest Receivable and Other Assets
|
5,423 | 1,694 | ||||||
Interest Payable and Other Liabilities
|
(1,620 | ) | 977 | |||||
Net Cash from Operating Activities
|
19,259 | 8,430 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Proceeds from Maturity of Other Short-term Investments
|
1,890 | — | ||||||
Proceeds from Maturities, Calls, Redemptions of Securities Available-for-Sale
|
20,331 | 10,511 | ||||||
Redemption of Federal Reserve Bank Stock
|
694 | — | ||||||
Purchase of Securities Available-for-Sale
|
(116,977 | ) | (19,022 | ) | ||||
Proceeds from Maturities of Securities Held-to-Maturity
|
161 | 674 | ||||||
Purchase of Loans
|
— | (175 | ) | |||||
Proceeds from Sales of Loans
|
— | 1,325 | ||||||
Loans Made to Customers, net of Payments Received
|
38,868 | 8,522 | ||||||
Proceeds from Sales of Other Real Estate
|
532 | 1,405 | ||||||
Property and Equipment Expenditures
|
(1,063 | ) | (142 | ) | ||||
Proceeds from Sales of Property and Equipment
|
12 | 491 | ||||||
Acquisition of American Community Bancorp, Inc.
|
55,780 | — | ||||||
Net Cash from Investing Activities
|
228 | 3,589 | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Change in Deposits
|
95,002 | 3,352 | ||||||
Change in Short-term Borrowings
|
(52,696 | ) | 3,557 | |||||
Repayments of Long-term Debt
|
(5,035 | ) | (32 | ) | ||||
Dividends Paid
|
(1,758 | ) | (1,551 | ) | ||||
Net Cash from Financing Activities
|
35,513 | 5,326 | ||||||
Net Change in Cash and Cash Equivalents
|
55,000 | 17,345 | ||||||
Cash and Cash Equivalents at Beginning of Year
|
19,271 | 28,054 | ||||||
Cash and Cash Equivalents at End of Period
|
$ | 74,271 | $ | 45,399 | ||||
Cash Paid During the Period for
|
||||||||
Interest
|
$ | 4,290 | $ | 4,156 | ||||
Income Taxes
|
410 | 3 | ||||||
Supplemental Non Cash Disclosures (1)
|
||||||||
Loans Transferred to Other Real Estate
|
$ | 723 | $ | 323 |
(1)
|
See Note 9 for non-cash transactions included in the acquisition of American Community Bancorp, Inc.
|
Three Months Ended
|
||||||||
March 31,
|
||||||||
2011
|
2010
|
|||||||
Earnings per Share:
|
||||||||
Net Income
|
$ | 4,645 | $ | 3,251 | ||||
Weighted Average Shares Outstanding
|
12,546,310 | 11,081,680 | ||||||
Earnings per Share
|
$ | 0.37 | $ | 0.29 | ||||
Diluted Earnings per Share:
|
||||||||
Net Income
|
$ | 4,645 | $ | 3,251 | ||||
Weighted Average Shares Outstanding
|
12,546,310 | 11,081,680 | ||||||
Potentially Dilutive Shares, Net
|
8,566 | 6,707 | ||||||
Diluted Weighted Average Shares Outstanding
|
12,554,876 | 11,088,387 | ||||||
Diluted Earnings per Share
|
$ | 0.37 | $ | 0.29 |
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
Securities Available-for-Sale:
|
||||||||||||||||
March 31, 2011
|
||||||||||||||||
U.S. Treasury and Agency Securities
|
$ | 24,640 | $ | 61 | $ | (1 | ) | $ | 24,700 | |||||||
Corporate Securities
|
1,012 | — | (1 | ) | 1,011 | |||||||||||
Obligations of State and Political Subdivisions
|
37,008 | 1,508 | (11 | ) | 38,505 | |||||||||||
Mortgage-backed Securities - Residential
|
399,415 | 8,045 | (1,487 | ) | 405,973 | |||||||||||
Equity Securities
|
794 | 22 | — | 816 | ||||||||||||
Total
|
$ | 462,869 | $ | 9,636 | $ | (1,500 | ) | $ | 471,005 | |||||||
December 31, 2010
|
||||||||||||||||
U.S. Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | ||||||||
Corporate Securities
|
— | — | — | — | ||||||||||||
Obligations of State and Political Subdivisions
|
31,483 | 813 | (118 | ) | 32,178 | |||||||||||
Mortgage-backed Securities - Residential
|
304,935 | 7,614 | (1,483 | ) | 311,066 | |||||||||||
Equity Securities
|
2,418 | 1,085 | — | 3,503 | ||||||||||||
Total
|
$ | 338,836 | $ | 9,512 | $ | (1,601 | ) | $ | 346,747 |
Gross
|
Gross
|
|||||||||||||||
Carrying
|
Unrecognized
|
Unrecognized
|
Fair
|
|||||||||||||
Amount
|
Gains
|
Losses
|
Value
|
|||||||||||||
Securities Held-to-Maturity:
|
||||||||||||||||
March 31, 2011
|
||||||||||||||||
Obligations of State and Political Subdivisions
|
$ | 1,444 | $ | 23 | $ | — | $ | 1,467 | ||||||||
December 31, 2010
|
||||||||||||||||
Obligations of State and Political Subdivisions
|
$ | 1,604 | $ | 9 | $ | — | $ | 1,613 |
Amortized
|
Fair
|
|||||||
Cost
|
Value
|
|||||||
Securities Available-for-Sale:
|
||||||||
Due in one year or less
|
$ | 1,412 | $ | 1,417 | ||||
Due after one year through five years
|
24,878 | 25,168 | ||||||
Due after five years through ten years
|
12,898 | 13,183 | ||||||
Due after ten years
|
23,472 | 24,448 | ||||||
Mortgage-backed Securities - Residential
|
399,415 | 405,973 | ||||||
Equity Securities
|
794 | 816 | ||||||
Totals
|
$ | 462,869 | $ | 471,005 |
Carrying
|
Fair
|
|||||||
Amount
|
Value
|
|||||||
Securities Held-to-Maturity:
|
||||||||
Due in one year or less
|
$ | 170 | $ | 172 | ||||
Due after one year through five years
|
719 | 734 | ||||||
Due after five years through ten years
|
555 | 561 | ||||||
Due after ten years
|
— | — | ||||||
Totals
|
$ | 1,444 | $ | 1,467 |
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
|||||||||||||||||||
At March 31, 2011:
|
||||||||||||||||||||||||
U.S. Treasury and Agency Securities
|
$ | 992 | $ | (1 | ) | $ | — | $ | — | $ | 992 | $ | (1 | ) | ||||||||||
Corporate Securities
|
1,011 | (1 | ) | — | — | 1,011 | (1 | ) | ||||||||||||||||
Obligations of State and Political Subdivisions
|
1,511 | (11 | ) | — | — | 1,511 | (11 | ) | ||||||||||||||||
Mortgage-backed Securities - Residential
|
95,332 | (1,487 | ) | — | — | 95,332 | (1,487 | ) | ||||||||||||||||
Equity Securities
|
— | — | — | — | — | — | ||||||||||||||||||
Total
|
$ | 98,846 | $ | (1,500 | ) | $ | — | $ | — | $ | 98,846 | $ | (1,500 | ) |
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
|||||||||||||||||||
At December 31, 2010:
|
||||||||||||||||||||||||
U.S. Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Corporate Securities | — | — | — | — | — | — | ||||||||||||||||||
Obligations of State and Political Subdivisions
|
5,175 | (118 | ) | — | — | 5,175 | (118 | ) | ||||||||||||||||
Mortgage-backed Securities - Residential
|
70,123 | (1,483 | ) | — | — | 70,123 | (1,483 | ) | ||||||||||||||||
Equity Securities
|
— | — | — | — | — | — | ||||||||||||||||||
Total
|
$ | 75,298 | $ | (1,601 | ) | $ | — | $ | — | $ | 75,298 | $ | (1,601 | ) |
March 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Commercial:
|
||||||||
Commercial and Industrial Loans and Leases
|
$ | 282,681 | $ | 218,443 | ||||
Commercial Real Estate Loans
|
444,531 | 339,555 | ||||||
Agricultural Loans
|
145,136 | 165,166 | ||||||
Retail:
|
||||||||
Home Equity Loans
|
75,546 | 64,437 | ||||||
Consumer Loans
|
52,334 | 53,807 | ||||||
Residential Mortgage Loans
|
97,479 | 77,310 | ||||||
Subtotal
|
1,097,707 | 918,718 | ||||||
Less: Unearned Income
|
(1,584 | ) | (1,482 | ) | ||||
Allowance for Loan Losses
|
(14,173 | ) | (13,317 | ) | ||||
Loans, net
|
$ | 1,081,950 | $ | 903,919 |
Commercial and Industrial Loans and Leases
|
Commercial Real Estate Loans
|
Agricultural Loans
|
Home Equity Loans
|
Consumer Loans
|
Residential Mortgage Loans
|
Unallocated
|
Total
|
|||||||||||||||||||||||||
March 31, 2011
|
||||||||||||||||||||||||||||||||
Beginning Balance
|
$ | 3,713 | $ | 7,497 | $ | 750 | $ | 220 | $ | 362 | $ | 543 | $ | 232 | $ | 13,317 | ||||||||||||||||
Provision for Loan Losses
|
105 | 572 | (96 | ) | 104 | 84 | 223 | 308 | 1,300 | |||||||||||||||||||||||
Recoveries
|
3 | 92 | — | 2 | 32 | — | — | 129 | ||||||||||||||||||||||||
Loans Charged-off
|
(1 | ) | (453 | ) | — | (55 | ) | (46 | ) | (18 | ) | — | (573 | ) | ||||||||||||||||||
Ending Balance
|
$ | 3,820 | $ | 7,708 | $ | 654 | $ | 271 | $ | 432 | $ | 748 | $ | 540 | $ | 14,173 |
Beginning Balance
|
$ | 11,016 | ||
Provision for Loan Losses
|
1,500 | |||
Recoveries
|
102 | |||
Loans Charged-off
|
(1,905 | ) | ||
Ending Balance
|
$ | 10,713 |
Total
|
Commercial and Industrial Loans and Leases
|
Commercial Real Estate Loans
|
Agricultural Loans
|
Home Equity Loans
|
Consumer Loans
|
Residential
Mortgage Loans
|
Unallocated
|
|||||||||||||||||||||||||
March 31, 2011
|
||||||||||||||||||||||||||||||||
Allowance for Loan Losses:
|
||||||||||||||||||||||||||||||||
Ending Allowance Balance Attributable to Loans:
|
||||||||||||||||||||||||||||||||
Individually Evaluated for Impairment
|
$ | 4,574 | $ | 1,499 | $ | 3,075 | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Collectively Evaluated for Impairment
|
9,599 | 2,321 | 4,633 | 654 | 271 | 432 | 748 | 540 | ||||||||||||||||||||||||
Total Ending Allowance Balance
|
$ | 14,173 | $ | 3,820 | $ | 7,708 | $ | 654 | $ | 271 | $ | 432 | $ | 748 | $ | 540 | ||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||
Loans Individually Evaluated for Impairment
|
$ | 17,460 | $ | 3,817 | $ | 13,588 | $ | 55 | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Loans Collectively Evaluated for Impairment
|
1,085,711 | 279,776 | 432,267 | 147,448 | 75,813 | 52,542 | 97,865 | — | ||||||||||||||||||||||||
Total Ending Loans Balance (1)
|
$ | 1,103,171 | $ | 283,593 | $ | 445,855 | $ | 147,503 | $ | 75,813 | $ | 52,542 | $ | 97,865 | $ | — |
(1)
|
Total recorded investment in loans includes $5,464 in accrued interest.
|
Total
|
Commercial and Industrial Loans and Leases
|
Commercial Real Estate Loans
|
Agricultural Loans
|
Home
Equity Loans
|
Consumer Loans
|
Residential
Mortgage Loans
|
Unallocated
|
|||||||||||||||||||||||||
December 31, 2010
|
||||||||||||||||||||||||||||||||
Allowance for Loan Losses:
|
||||||||||||||||||||||||||||||||
Ending Allowance Balance Attributable to Loans:
|
||||||||||||||||||||||||||||||||
Individually Evaluated for Impairment
|
$ | 4,583 | $ | 1,387 | $ | 3,196 | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Collectively Evaluated for Impairment
|
8,734 | 2,326 | 4,301 | 750 | 220 | 362 | 543 | 232 | ||||||||||||||||||||||||
Total Ending Allowance Balance
|
$ | 13,317 | $ | 3,713 | $ | 7,497 | $ | 750 | $ | 220 | $ | 362 | $ | 543 | $ | 232 | ||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||
Loans Individually Evaluated for Impairment
|
$ | 16,833 | $ | 3,421 | $ | 13,357 | $ | 55 | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Loans Collectively Evaluated for Impairment
|
907,525 | 215,840 | 327,413 | 167,933 | 64,652 | 54,048 | 77,639 | — | ||||||||||||||||||||||||
Total Ending Loans Balance (1)
|
$ | 924,358 | $ | 219,261 | $ | 340,770 | $ | 167,988 | $ | 64,652 | $ | 54,048 | $ | 77,639 | $ | — |
(1)
|
Total recorded investment in loans includes $5,640 in accrued interest.
|
Unpaid Principal Balance
|
Recorded Investment
|
Allowance for Loan Losses Allocated
|
Average Recorded Investment
|
Interest Income Recognized
|
Cash Basis Recognized
|
|||||||||||||||||||
March 31, 2011
|
||||||||||||||||||||||||
With No Related Allowance Recorded:
|
||||||||||||||||||||||||
Commercial and Industrial Loans and Leases
|
$ | 589 | $ | 361 | $ | — | $ | 366 | $ | 1 | $ | 1 | ||||||||||||
Commercial Real Estate Loans
|
2,715 | 1,760 | — | 2,773 | 3 | 3 | ||||||||||||||||||
Agricultural Loans
|
55 | 55 | — | 55 | — | — | ||||||||||||||||||
With An Allowance Recorded:
|
||||||||||||||||||||||||
Commercial and Industrial Loans and Leases
|
3,415 | 3,456 | 1,499 | 4,638 | 3 | 3 | ||||||||||||||||||
Commercial Real Estate Loans
|
11,900 | 11,828 | 3,075 | 12,030 | 30 | 30 | ||||||||||||||||||
Agricultural Loans
|
— | — | — | — | — | — | ||||||||||||||||||
Total
|
$ | 18,674 | $ | 17,460 | $ | 4,574 | $ | 19,862 | $ | 37 | $ | 37 |
Unpaid Principal Balance
|
Recorded Investment
|
Allowance for Loan Losses Allocated
|
||||||||||
With No Related Allowance Recorded:
|
||||||||||||
Commercial and Industrial Loans and Leases
|
$ | 570 | $ | 585 | $ | — | ||||||
Commercial Real Estate Loans
|
2,243 | 2,231 | — | |||||||||
Agricultural Loans
|
55 | 55 | — | |||||||||
With An Allowance Recorded:
|
||||||||||||
Commercial and Industrial Loans and Leases
|
2,779 | 2,836 | 1,387 | |||||||||
Commercial Real Estate Loans
|
11,062 | 11,126 | 3,196 | |||||||||
Agricultural Loans
|
— | — | — | |||||||||
Total
|
$ | 16,709 | $ | 16,833 | $ | 4,583 |
Average Balance of Individually Impaired Loans During Period
|
$ | 7,943 | ||
Interest Income Recognized During Impairment
|
16 | |||
Interest Income Recognized on Cash Basis
|
16 |
Loans Past Due
|
||||||||||||||||
Over 90 Days
|
||||||||||||||||
Non-Accrual
|
& Still Accruing
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Commercial and Industrial Loans and Leases
|
$ | 3,699 | $ | 514 | $ | — | $ | 547 | ||||||||
Commercial Real Estate Loans
|
13,000 | 8,718 | 63 | 103 | ||||||||||||
Agricultural Loans
|
55 | 55 | — | — | ||||||||||||
Home Equity Loans
|
128 | 156 | 19 | — | ||||||||||||
Consumer Loans
|
413 | 103 | 35 | 38 | ||||||||||||
Residential Mortgage Loans
|
1,083 | 604 | 70 | — | ||||||||||||
Total
|
$ | 18,378 | $ | 10,150 | $ | 187 | $ | 688 |
Total
|
30-59 Days
Past Due
|
60-89 Days
Past Due
|
Greater than
90 Days
Past Due
|
Total
Past Due
|
Loans Not
Past Due
|
|||||||||||||||||||
March 31, 2011
|
||||||||||||||||||||||||
Commercial and Industrial Loans and Leases
|
$ | 283,593 | $ | 512 | $ | 110 | $ | 3,544 | $ | 4,166 | $ | 279,427 | ||||||||||||
Commercial Real Estate Loans
|
445,855 | 1,482 | 264 | 6,718 | 8,464 | 437,391 | ||||||||||||||||||
Agricultural Loans
|
147,503 | 215 | — | 55 | 270 | 147,233 | ||||||||||||||||||
Home Equity Loans
|
75,813 | 179 | 30 | 147 | 356 | 75,457 | ||||||||||||||||||
Consumer Loans
|
52,542 | 408 | 199 | 397 | 1,004 | 51,538 | ||||||||||||||||||
Residential Mortgage Loans
|
97,865 | 1,574 | 29 | 1,153 | 2,756 | 95,109 | ||||||||||||||||||
Total (1)
|
$ | 1,103,171 | $ | 4,370 | $ | 632 | $ | 12,014 | $ | 17,016 | $ | 1,086,155 |
(1)
|
Total recorded investment in loans includes $5,464 in accrued interest.
|
Total
|
30-59 Days
Past Due
|
60-89 Days
Past Due
|
Greater than
90 Days
Past Due
|
Total
Past Due
|
Loans Not
Past Due
|
|||||||||||||||||||
December 31, 2010
|
||||||||||||||||||||||||
Commercial and Industrial Loans and Leases
|
$ | 219,261 | $ | 1,876 | $ | 782 | $ | 1,011 | $ | 3,669 | $ | 215,592 | ||||||||||||
Commercial Real Estate Loans
|
340,770 | 149 | 700 | 5,843 | 6,692 | 334,078 | ||||||||||||||||||
Agricultural Loans
|
167,988 | 363 | — | 55 | 418 | 167,570 | ||||||||||||||||||
Home Equity Loans
|
64,652 | 132 | 12 | 156 | 300 | 64,352 | ||||||||||||||||||
Consumer Loans
|
54,048 | 604 | 95 | 108 | 807 | 53,241 | ||||||||||||||||||
Residential Mortgage Loans
|
77,639 | 2,112 | 580 | 604 | 3,296 | 74,343 | ||||||||||||||||||
Total (1)
|
$ | 924,358 | $ | 5,236 | $ | 2,169 | $ | 7,777 | $ | 15,182 | $ | 909,176 |
(1)
|
Total recorded investment in loans includes $5,640 in accrued interest.
|
Special
|
||||||||||||||||||||
March 31, 2011
|
Pass
|
Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||
Commercial and Industrial Loans and Leases
|
$ | 238,556 | $ | 29,373 | $ | 15,664 | $ | — | $ | 283,593 | ||||||||||
Commercial Real Estate Loans
|
362,014 | 54,000 | 29,841 | — | 445,855 | |||||||||||||||
Agricultural Loans
|
141,268 | 3,503 | 2,732 | — | 147,503 | |||||||||||||||
Total
|
$ | 741,838 | $ | 86,876 | $ | 48,237 | $ | — | $ | 876,951 |
Special
|
||||||||||||||||||||
December 31, 2010
|
Pass
|
Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||
Commercial and Industrial Loans and Leases
|
$ | 192,494 | $ | 14,782 | $ | 11,985 | $ | — | $ | 219,261 | ||||||||||
Commercial Real Estate Loans
|
295,863 | 27,304 | 17,603 | — | 340,770 | |||||||||||||||
Agricultural Loans
|
161,871 | 3,294 | 2,823 | — | 167,988 | |||||||||||||||
Total
|
$ | 650,228 | $ | 45,380 | $ | 32,411 | $ | — | $ | 728,019 |
Home Equity Loans
|
Consumer Loans
|
Residential Mortgage Loans
|
||||||||||
March 31, 2011
|
||||||||||||
Performing
|
$ | 75,666 | $ | 52,094 | $ | 96,712 | ||||||
Nonperforming
|
147 | 448 | 1,153 | |||||||||
Total
|
$ | 75,813 | $ | 52,542 | $ | 97,865 |
Home Equity Loans
|
Consumer Loans
|
Residential Mortgage Loans
|
||||||||||
December 31, 2010
|
||||||||||||
Performing
|
$ | 64,496 | $ | 53,907 | $ | 77,035 | ||||||
Nonperforming
|
156 | 141 | 604 | |||||||||
Total
|
$ | 64,652 | $ | 54,048 | $ | 77,639 |
Commercial and Industrial Loans and Leases
|
Commercial
Real Estate
Loans
|
Agricultural Loans
|
Home
Equity
Loans
|
Consumer
Loans
|
Residential
Mortgage
Loans
|
Total
|
||||||||||||||||||||||
March 31, 2011
|
||||||||||||||||||||||||||||
Purchases
|
$ | 69,898 | $ | 111,629 | $ | — | $ | 13,329 | $ | 1,169 | $ | 22,901 | $ | 218,926 |
March 31,
2011
|
||||
Commercial and Industrial Loans
|
$ | 2,529 | ||
Commercial Real Estate Loans
|
14,371 | |||
Home Equity Loans
|
22 | |||
Consumer Loans
|
203 | |||
Residential Mortgage Loans
|
191 | |||
Total
|
$ | 17,316 | ||
Carrying amount, Net of Allowance
|
$ | 17,316 |
March 31,
2011
|
||||
Balance at January 1, 2011
|
$ | — | ||
New Loans Purchased
|
684 | |||
Accretion of Income
|
(250 | ) | ||
Balance at March 31, 2011
|
$ | 434 |
Contractually required payments receivable of loans purchased during the year:
|
||||
Commercial and Industrial Loans
|
$ | 5,515 | ||
Commercial Real Estate Loans
|
17,165 | |||
Home Equity Loans
|
35 | |||
Consumer Loans
|
220 | |||
Residential Mortgage Loans
|
212 | |||
Total
|
$ | 23,147 | ||
Cash Flows Expected to be Collected at Acquisition
|
$ | 18,337 | ||
Fair Value of Acquired Loans at Acquisition
|
17,653 |
Three Months Ended
March 31, 2011
|
Core Banking
|
Trust and Investment Advisory Services
|
Insurance
|
Other
|
Consolidated Totals
|
|||||||||||||||
Net Interest Income
|
$ | 15,639 | $ | 2 | $ | 7 | $ | (541 | ) | $ | 15,107 | |||||||||
Net Gains on Sales of Loans
|
409 | — | — | — | 409 | |||||||||||||||
Net Gain on Securities
|
— | — | — | 1,045 | 1,045 | |||||||||||||||
Trust and Investment Product Fees
|
1 | 464 | — | (1 | ) | 464 | ||||||||||||||
Insurance Revenues
|
21 | — | 2,031 | (3 | ) | 2,049 | ||||||||||||||
Noncash Items:
|
||||||||||||||||||||
Provision for Loan Losses
|
1,300 | — | — | — | 1,300 | |||||||||||||||
Depreciation and Amortization
|
1,145 | 8 | 136 | 37 | 1,326 | |||||||||||||||
Income Tax Expense (Benefit)
|
1,369 | (26 | ) | 315 | (352 | ) | 1,306 | |||||||||||||
Segment Profit (Loss)
|
3,561 | (38 | ) | 450 | 672 | 4,645 | ||||||||||||||
Segment Assets at March 31, 2011
|
1,760,411 | 2,320 | 8,908 | (10,000 | ) | 1,761,639 |
Three Months Ended
March 31, 2010
|
Core Banking
|
Trust and Investment Advisory Services
|
Insurance
|
Other
|
Consolidated Totals
|
|||||||||||||||
Net Interest Income
|
$ | 12,086 | $ | 2 | $ | 8 | $ | (447 | ) | $ | 11,649 | |||||||||
Net Gains on Sales of Loans
|
318 | — | — | — | 318 | |||||||||||||||
Net Gain |