Indiana
|
35-1547518
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Class
|
Outstanding
at November 1, 2010
|
|
Common
Shares, no par value
|
11,104,918
|
PART
I.
|
FINANCIAL
INFORMATION
|
4
|
Item
1.
|
Financial
Statements
|
4
|
Consolidated
Balance Sheets – September 30, 2010 and December 31, 2009
|
4
|
|
Consolidated
Statements of Income and Comprehensive Income -
|
||
Three
Months Ended September 30, 2010 and 2009
|
5
|
|
Consolidated
Statements of Income and Comprehensive Income -
|
||
Nine
Months Ended September 30, 2010 and 2009
|
6
|
|
Consolidated
Statements of Cash Flows – Nine Months Ended
|
||
September
30, 2010 and 2009
|
7
|
|
Notes
to Consolidated Financial Statements – September 30, 2010
|
8-20
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
21-32
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
32-33
|
Item
4.
|
Controls
and Procedures
|
33
|
PART
II.
|
OTHER
INFORMATION
|
34
|
Item
1A.
|
Risk
Factors
|
34-35
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
35
|
Item
6.
|
Exhibits
|
35
|
SIGNATURES
|
36
|
|
INDEX
OF EXHIBITS
|
37
|
PART I.
|
FINANCIAL
INFORMATION
|
Item 1.
|
Financial
Statements
|
September
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
ASSETS
|
||||||||
Cash
and Due from Banks
|
$ | 19,203 | $ | 16,052 | ||||
Federal
Funds Sold and Other Short-term Investments
|
26,112 | 12,002 | ||||||
Cash
and Cash Equivalents
|
45,315 | 28,054 | ||||||
Securities
Available-for-Sale, at Fair Value
|
301,070 | 250,940 | ||||||
Securities
Held-to-Maturity, at Cost (Fair value of $1,630 and $2,801 on September
30, 2010 and December 31, 2009, respectively)
|
1,603 | 2,774 | ||||||
Loans
Held-for-Sale
|
13,627 | 5,706 | ||||||
Loans
|
915,210 | 879,475 | ||||||
Less:
Unearned Income
|
(1,587 | ) | (1,653 | ) | ||||
Allowance for Loan Losses
|
(11,700 | ) | (11,016 | ) | ||||
Loans,
Net
|
901,923 | 866,806 | ||||||
Stock
in FHLB of Indianapolis and Other Restricted Stock, at
Cost
|
10,621 | 10,621 | ||||||
Premises,
Furniture and Equipment, Net
|
26,784 | 22,153 | ||||||
Other
Real Estate
|
2,397 | 2,363 | ||||||
Goodwill
|
9,835 | 9,655 | ||||||
Intangible
Assets
|
2,795 | 2,618 | ||||||
Company
Owned Life Insurance
|
24,599 | 24,008 | ||||||
Accrued
Interest Receivable and Other Assets
|
15,415 | 17,267 | ||||||
TOTAL
ASSETS
|
$ | 1,355,984 | $ | 1,242,965 | ||||
LIABILITIES
|
||||||||
Non-interest-bearing
Demand Deposits
|
$ | 187,363 | $ | 155,268 | ||||
Interest-bearing
Demand, Savings, and Money Market Accounts
|
532,877 | 484,699 | ||||||
Time
Deposits
|
362,608 | 329,676 | ||||||
Total
Deposits
|
1,082,848 | 969,643 | ||||||
FHLB
Advances and Other Borrowings
|
137,173 | 148,121 | ||||||
Accrued
Interest Payable and Other Liabilities
|
13,090 | 11,652 | ||||||
TOTAL
LIABILITIES
|
1,233,111 | 1,129,416 | ||||||
SHAREHOLDERS’
EQUITY
|
||||||||
Preferred
Stock, no par value; 500,000 shares authorized, no shares
issued
|
— | — | ||||||
Common
Stock, no par value, $1 stated value; 20,000,000 shares
authorized
|
11,105 | 11,077 | ||||||
Additional
Paid-in Capital
|
69,089 | 68,816 | ||||||
Retained
Earnings
|
34,635 | 29,041 | ||||||
Accumulated
Other Comprehensive Income, Net of Tax
|
8,044 | 4,615 | ||||||
TOTAL
SHAREHOLDERS’ EQUITY
|
122,873 | 113,549 | ||||||
TOTAL
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$ | 1,355,984 | $ | 1,242,965 | ||||
End
of period shares issued and outstanding
|
11,104,918 | 11,077,382 |
Three
Months Ended
|
||||||||
September
30,
|
||||||||
2010
|
2009
|
|||||||
INTEREST
INCOME
|
||||||||
Interest
and Fees on Loans
|
$ | 13,668 | $ | 13,706 | ||||
Interest
on Federal Funds Sold and Other Short-term Investments
|
12 | 25 | ||||||
Interest
and Dividends on Securities:
|
||||||||
Taxable
|
2,426 | 2,156 | ||||||
Non-taxable
|
249 | 272 | ||||||
TOTAL
INTEREST INCOME
|
16,355 | 16,159 | ||||||
INTEREST
EXPENSE
|
||||||||
Interest
on Deposits
|
2,642 | 3,129 | ||||||
Interest
on FHLB Advances and Other Borrowings
|
1,236 | 1,549 | ||||||
TOTAL
INTEREST EXPENSE
|
3,878 | 4,678 | ||||||
NET
INTEREST INCOME
|
12,477 | 11,481 | ||||||
Provision
for Loan Losses
|
1,375 | 1,250 | ||||||
NET
INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
11,102 | 10,231 | ||||||
NON-INTEREST
INCOME
|
||||||||
Trust
and Investment Product Fees
|
348 | 465 | ||||||
Service
Charges on Deposit Accounts
|
1,053 | 1,131 | ||||||
Insurance
Revenues
|
1,323 | 1,254 | ||||||
Company
Owned Life Insurance
|
197 | 200 | ||||||
Other
Operating Income
|
710 | 595 | ||||||
Net
Gains on Sales of Loans
|
802 | 411 | ||||||
Net
Gain (Loss) on Securities
|
— | — | ||||||
TOTAL
NON-INTEREST INCOME
|
4,433 | 4,056 | ||||||
NON-INTEREST
EXPENSE
|
||||||||
Salaries
and Employee Benefits
|
5,470 | 5,427 | ||||||
Occupancy
Expense
|
918 | 864 | ||||||
Furniture
and Equipment Expense
|
619 | 668 | ||||||
FDIC
Premiums
|
355 | 330 | ||||||
Data
Processing Fees
|
330 | 321 | ||||||
Professional
Fees
|
698 | 285 | ||||||
Advertising
and Promotion
|
350 | 266 | ||||||
Supplies
|
158 | 138 | ||||||
Intangible
Amortization
|
262 | 235 | ||||||
Other
Operating Expenses
|
1,281 | 1,385 | ||||||
TOTAL
NON-INTEREST EXPENSE
|
10,441 | 9,919 | ||||||
Income
before Income Taxes
|
5,094 | 4,368 | ||||||
Income
Tax Expense
|
1,500 | 1,177 | ||||||
NET
INCOME
|
$ | 3,594 | $ | 3,191 | ||||
COMPREHENSIVE
INCOME
|
$ | 4,201 | $ | 5,100 | ||||
Earnings
Per Share and Diluted Earnings Per Share
|
$ | 0.32 | $ | 0.29 | ||||
Dividends
Per Share
|
$ | 0.14 | $ | 0.14 |
Nine
Months Ended
|
||||||||
September
30,
|
||||||||
2010
|
2009
|
|||||||
INTEREST
INCOME
|
||||||||
Interest
and Fees on Loans
|
$ | 39,701 | $ | 40,573 | ||||
Interest
on Federal Funds Sold and Other Short-term Investments
|
48 | 64 | ||||||
Interest
and Dividends on Securities:
|
||||||||
Taxable
|
7,353 | 6,497 | ||||||
Non-taxable
|
777 | 805 | ||||||
TOTAL
INTEREST INCOME
|
47,879 | 47,939 | ||||||
INTEREST
EXPENSE
|
||||||||
Interest
on Deposits
|
7,940 | 10,469 | ||||||
Interest
on FHLB Advances and Other Borrowings
|
3,898 | 4,231 | ||||||
TOTAL
INTEREST EXPENSE
|
11,838 | 14,700 | ||||||
NET
INTEREST INCOME
|
36,041 | 33,239 | ||||||
Provision
for Loan Losses
|
3,875 | 3,000 | ||||||
NET
INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
32,166 | 30,239 | ||||||
NON-INTEREST
INCOME
|
||||||||
Trust
and Investment Product Fees
|
1,134 | 1,312 | ||||||
Service
Charges on Deposit Accounts
|
3,074 | 3,271 | ||||||
Insurance
Revenues
|
4,092 | 4,031 | ||||||
Company
Owned Life Insurance
|
585 | 638 | ||||||
Other
Operating Income
|
2,299 | 1,467 | ||||||
Net
Gains on Sales of Loans
|
1,619 | 1,437 | ||||||
Net
Gain (Loss) on Securities
|
— | (34 | ) | |||||
TOTAL
NON-INTEREST INCOME
|
12,803 | 12,122 | ||||||
NON-INTEREST
EXPENSE
|
||||||||
Salaries
and Employee Benefits
|
16,307 | 16,556 | ||||||
Occupancy
Expense
|
2,640 | 2,547 | ||||||
Furniture
and Equipment Expense
|
1,871 | 1,984 | ||||||
FDIC
Premiums
|
1,043 | 1,550 | ||||||
Data
Processing Fees
|
1,054 | 1,022 | ||||||
Professional
Fees
|
1,743 | 1,297 | ||||||
Advertising
and Promotion
|
892 | 753 | ||||||
Supplies
|
599 | 415 | ||||||
Intangible
Amortization
|
727 | 677 | ||||||
Other
Operating Expenses
|
3,733 | 3,432 | ||||||
TOTAL
NON-INTEREST EXPENSE
|
30,609 | 30,233 | ||||||
Income
before Income Taxes
|
14,360 | 12,128 | ||||||
Income
Tax Expense
|
4,107 | 3,231 | ||||||
NET
INCOME
|
$ | 10,253 | $ | 8,897 | ||||
COMPREHENSIVE
INCOME
|
$ | 13,682 | $ | 11,497 | ||||
Earnings
Per Share and Diluted Earnings Per Share
|
$ | 0.92 | $ | 0.80 | ||||
Dividends
Per Share
|
$ | 0.42 | $ | 0.42 |
Nine
Months Ended
|
||||||||
September
30,
|
||||||||
2010
|
2009
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
Income
|
$ | 10,253 | $ | 8,897 | ||||
Adjustments
to Reconcile Net Income to Net Cash from Operating
Activities:
|
||||||||
Net
(Accretion) Amortization on Securities
|
694 | (177 | ) | |||||
Depreciation
and Amortization
|
2,768 | 2,748 | ||||||
Loans
Originated for Sale
|
(83,298 | ) | (126,278 | ) | ||||
Proceeds
from Sales of Loans Held-for-Sale
|
76,996 | 122,639 | ||||||
Loss
in Investment in Limited Partnership
|
131 | 109 | ||||||
Provision
for Loan Losses
|
3,875 | 3,000 | ||||||
Gain
on Sale of Loans, net
|
(1,619 | ) | (1,437 | ) | ||||
Loss
(Gain) on Sales of Other Real Estate and Repossessed
Assets
|
(234 | ) | 328 | |||||
Loss
(Gain) on Disposition and Impairment of Premises and
Equipment
|
(27 | ) | 11 | |||||
Other-than-temporary
Impairment on Securities
|
— | 34 | ||||||
Increase
in Cash Surrender Value of Company Owned Life Insurance
|
(591 | ) | (647 | ) | ||||
Equity
Based Compensation
|
300 | 356 | ||||||
Change
in Assets and Liabilities:
|
||||||||
Interest
Receivable and Other Assets
|
1,874 | 2,665 | ||||||
Interest
Payable and Other Liabilities
|
(559 | ) | (2,129 | ) | ||||
Net
Cash from Operating Activities
|
10,563 | 10,119 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Proceeds
from Maturities of Securities Available-for-Sale
|
40,359 | 30,673 | ||||||
Proceeds
from Sales of Securities Available-for-Sale
|
— | 379 | ||||||
Purchase
of Securities Available-for-Sale
|
(85,826 | ) | (54,873 | ) | ||||
Proceeds
from Maturities of Securities Held-to-Maturity
|
1,175 | 554 | ||||||
Purchase
of Loans
|
(496 | ) | (20,666 | ) | ||||
Proceeds
from Sales of Loans
|
3,711 | 16,913 | ||||||
Loans
Made to Customers, net of Payments Received
|
(1,145 | ) | 3,264 | |||||
Proceeds
from Sales of Other Real Estate
|
2,036 | 457 | ||||||
Property
and Equipment Expenditures
|
(1,994 | ) | (2,008 | ) | ||||
Proceeds
from Sales of Property and Equipment
|
505 | 4 | ||||||
Acquire
Bank Branches
|
855 | — | ||||||
Acquire
Insurance Customer List
|
— | (386 | ) | |||||
Net
Cash from Investing Activities
|
(40,820 | ) | (25,689 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Change
in Deposits
|
63,125 | 19,632 | ||||||
Change
in Short-term Borrowings
|
9,851 | (3,680 | ) | |||||
Advances
in Long-term Debt
|
— | 19,260 | ||||||
Repayments
of Long-term Debt
|
(20,800 | ) | (47 | ) | ||||
Issuance
of Common Stock
|
32 | 10 | ||||||
Employee
Stock Purchase Plan
|
(31 | ) | (3 | ) | ||||
Dividends
Paid
|
(4,659 | ) | (4,644 | ) | ||||
Net
Cash from Financing Activities
|
47,518 | 30,528 | ||||||
Net
Change in Cash and Cash Equivalents
|
17,261 | 14,958 | ||||||
Cash
and Cash Equivalents at Beginning of Year
|
28,054 | 44,992 | ||||||
Cash
and Cash Equivalents at End of Period
|
$ | 45,315 | $ | 59,950 | ||||
Cash
Paid During the Period for
|
||||||||
Interest
|
$ | 12,071 | $ | 15,416 | ||||
Income
Taxes
|
4,763 | 3,200 | ||||||
Supplemental Non Cash
Disclosures (1)
|
||||||||
Loans
Transferred to Other Real Estate
|
$ | 1,849 | $ | 1,713 |
Three
Months Ended
|
||||||||
September
30,
|
||||||||
Earnings
per Share:
|
2010
|
2009
|
||||||
Net
Income
|
$ | 3,594 | $ | 3,191 | ||||
Weighted
Average Shares Outstanding
|
11,104,918 | 11,075,709 | ||||||
Earnings
per Share
|
$ | 0.32 | $ | 0.29 | ||||
Diluted
Earnings per Share:
|
||||||||
Net
Income
|
$ | 3,594 | $ | 3,191 | ||||
Weighted
Average Shares Outstanding
|
11,104,918 | 11,075,709 | ||||||
Potentially
Dilutive Shares, Net
|
5,943 | 9,059 | ||||||
Diluted
Weighted Average Shares Outstanding
|
11,110,861 | 11,084,768 | ||||||
Diluted
Earnings per Share
|
$ | 0.32 | $ | 0.29 |
Nine
Months Ended
|
||||||||
September
30,
|
||||||||
Earnings
per Share:
|
2010
|
2009
|
||||||
Net
Income
|
$ | 10,253 | $ | 8,897 | ||||
Weighted
Average Shares Outstanding
|
11,096,650 | 11,062,053 | ||||||
Earnings
per Share
|
$ | 0.92 | $ | 0.80 | ||||
Diluted
Earnings per Share:
|
||||||||
Net
Income
|
$ | 10,253 | $ | 8,897 | ||||
Weighted
Average Shares Outstanding
|
11,096,650 | 11,062,053 | ||||||
Potentially
Dilutive Shares, Net
|
5,253 | 1,401 | ||||||
Diluted
Weighted Average Shares Outstanding
|
11,101,903 | 11,063,454 | ||||||
Diluted
Earnings per Share
|
$ | 0.92 | $ | 0.80 |
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Securities
Available-for-Sale:
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
September
30, 2010
|
||||||||||||||||
U.S.
Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | ||||||||
Obligations
of State and Political Subdivisions
|
20,495 | 1,669 | — | 22,164 | ||||||||||||
Mortgage-backed
Securities - Residential
|
265,375 | 11,057 | (56 | ) | 276,376 | |||||||||||
Equity
Securities
|
2,818 | — | (288 | ) | 2,530 | |||||||||||
Total
|
$ | 288,688 | $ | 12,726 | $ | (344 | ) | $ | 301,070 | |||||||
December
31, 2009
|
||||||||||||||||
U.S.
Treasury and Agency Securities
|
$ | 5,000 | $ | — | $ | (30 | ) | $ | 4,970 | |||||||
Obligations
of State and Political Subdivisions
|
21,511 | 931 | (64 | ) | 22,378 | |||||||||||
Mortgage-backed
Securities - Residential
|
214,591 | 7,065 | (404 | ) | 221,252 | |||||||||||
Equity
Securities
|
2,818 | 13 | (491 | ) | 2,340 | |||||||||||
Total
|
$ | 243,920 | $ | 8,009 | $ | (989 | ) | $ | 250,940 |
Gross
|
Gross
|
|||||||||||||||
Securities
Held-to-Maturity:
|
Carrying
|
Unrecognized
|
Unrecognized
|
Fair
|
||||||||||||
Amount
|
Gains
|
Losses
|
Value
|
|||||||||||||
September
30, 2010
|
||||||||||||||||
Obligations
of State and Political Subdivisions
|
$ | 1,603 | $ | 27 | $ | — | $ | 1,630 | ||||||||
December
31, 2009
|
||||||||||||||||
Obligations
of State and Political Subdivisions
|
$ | 2,774 | $ | 27 | $ | — | $ | 2,801 |
Amortized
|
Fair
|
|||||||
Cost
|
Value
|
|||||||
Securities
Available-for-Sale:
|
||||||||
Due
in one year or less
|
$ | 414 | $ | 421 | ||||
Due
after one year through five years
|
3,400 | 3,620 | ||||||
Due
after five years through ten years
|
4,452 | 4,651 | ||||||
Due
after ten years
|
12,229 | 13,472 | ||||||
Mortgage-backed
Securities - Residential
|
265,375 | 276,376 | ||||||
Equity
Securities
|
2,818 | 2,530 | ||||||
Totals
|
$ | 288,688 | $ | 301,070 | ||||
Carrying
|
Fair
|
|||||||
Amount
|
Value
|
|||||||
Securities
Held-to-Maturity:
|
||||||||
Due
in one year or less
|
$ | 175 | $ | 177 | ||||
Due
after one year through five years
|
354 | 359 | ||||||
Due
after five years through ten years
|
754 | 770 | ||||||
Due
after ten years
|
320 | 324 | ||||||
Totals
|
$ | 1,603 | $ | 1,630 |
At
September 30, 2010:
|
Less
than 12 Months
|
12
Months or More
|
Total
|
|||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
|||||||||||||||||||
U.S.
Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Obligations
of State and Political Subdivisions
|
— | — | — | — | — | — | ||||||||||||||||||
Mortgage-backed
Securities - Residential
|
2,881 | (56 | ) | — | — | 2,881 | (56 | ) | ||||||||||||||||
Equity
Securities
|
377 | (64 | ) | 1,800 | (224 | ) | 2,177 | (288 | ) | |||||||||||||||
Total
|
$ | 3,258 | $ | (120 | ) | $ | 1,800 | $ | (224 | ) | $ | 5,058 | $ | (344 | ) | |||||||||
At
December 31, 2009:
|
Less
than 12 Months
|
12
Months or More
|
Total
|
|||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
|||||||||||||||||||
U.S.
Treasury and Agency Securities
|
$ | 4,970 | $ | (30 | ) | $ | — | $ | — | $ | 4,970 | $ | (30 | ) | ||||||||||
Obligations
of State and Political Subdivisions
|
3,419 | (64 | ) | — | — | 3,419 | (64 | ) | ||||||||||||||||
Mortgage-backed
Securities - Residential
|
47,726 | (403 | ) | 40 | (1 | ) | 47,766 | (404 | ) | |||||||||||||||
Equity
Securities
|
1,533 | (491 | ) | — | — | 1,533 | (491 | ) | ||||||||||||||||
Total
|
$ | 57,648 | $ | (988 | ) | $ | 40 | $ | (1 | ) | $ | 57,688 | $ | (989 | ) |
Three Months
|
Nine Months
|
|||||||
Ended
|
Ended
|
|||||||
September 30, 2010
|
September 30, 2010
|
|||||||
Proceeds
from Sales and Calls
|
$ | — | $ | — | ||||
Gross
Gains on Sales and Calls
|
— | — | ||||||
Income
Taxes on Gross Gains
|
— | — |
Three Months
|
Nine Months
|
|||||||
Ended
|
Ended
|
|||||||
September 30, 2009
|
September 30, 2009
|
|||||||
Proceeds
from Sales and Calls
|
$ | — | $ | 379 | ||||
Gross
Gains on Sales and Calls
|
— | — | ||||||
Income
Taxes on Gross Gains
|
— | — |
September 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
Commercial
and Industrial Loans
|
$ | 222,437 | $ | 188,962 | ||||
Commercial
Real Estate Loans
|
342,716 | 334,255 | ||||||
Agricultural
Loans
|
151,517 | 156,845 | ||||||
Consumer
Loans
|
117,686 | 114,736 | ||||||
Residential
Mortgage Loans
|
80,854 | 84,677 | ||||||
Total
Loans
|
$ | 915,210 | $ | 879,475 | ||||
Less:
Unearned Income
|
(1,587 | ) | (1,653 | ) | ||||
Allowance
for Loan Losses
|
(11,700 | ) | (11,016 | ) | ||||
Loans, Net
|
$ | 901,923 | $ | 866,806 |
Impaired
Loans with No Allowance for Loan Losses Allocated
|
$ | 4,245 | $ | 1,213 | ||||
Impaired
Loans with Allowance for Loan Losses Allocated
|
6,425 | 6,932 | ||||||
Amount
of Allowance Allocated to Impaired Loans
|
1,905 | 3,024 |
September 30,
|
September 30,
|
|||||||
2010
|
2009
|
|||||||
Balance
as of January 1
|
$ | 11,016 | $ | 9,522 | ||||
Provision
for Loan Losses
|
3,875 | 3,000 | ||||||
Recoveries
of Prior Loan Losses
|
572 | 703 | ||||||
Loan
Losses Charged to the Allowance
|
(3,763 | ) | (2,437 | ) | ||||
Balance
as of September 30
|
$ | 11,700 | $ | 10,788 |
Trust and
|
||||||||||||||||||||
Investment
|
||||||||||||||||||||
Core
|
Advisory
|
Consolidated
|
||||||||||||||||||
Banking
|
Services
|
Insurance
|
Other
|
Totals
|
||||||||||||||||
Net
Interest Income
|
$ | 12,927 | $ | 2 | $ | 6 | $ | (458 | ) | $ | 12,477 | |||||||||
Net
Gains on Sales of Loans
|
802 | — | — | — | 802 | |||||||||||||||
Net
Gain (Loss) on Securities
|
— | — | — | — | — | |||||||||||||||
Trust
and Investment Product Fees
|
— | 349 | — | (1 | ) | 348 | ||||||||||||||
Insurance
Revenues
|
17 | 14 | 1,296 | (4 | ) | 1,323 | ||||||||||||||
Noncash
Items:
|
||||||||||||||||||||
Provision
for Loan Losses
|
1,375 | — | — | — | 1,375 | |||||||||||||||
Depreciation
and Amortization
|
726 | 7 | 223 | — | 956 | |||||||||||||||
Income
Tax Expense
|
1,931 | (63 | ) | (39 | ) | (329 | ) | 1,500 | ||||||||||||
Segment
Profit (Loss)
|
4,001 | (92 | ) | (50 | ) | (265 | ) | 3,594 | ||||||||||||
Segment
Assets
|
1,349,960 | 2,133 | 8,058 | (4,167 | ) | 1,355,984 |
Trust and
|
||||||||||||||||||||
Investment
|
||||||||||||||||||||
Core
|
Advisory
|
Consolidated
|
||||||||||||||||||
Banking
|
Services
|
Insurance
|
Other
|
Totals
|
||||||||||||||||
Net
Interest Income
|
$ | 11,917 | $ | 4 | $ | 20 | $ | (460 | ) | $ | 11,481 | |||||||||
Net
Gains on Sales of Loans
|
411 | — | — | — | 411 | |||||||||||||||
Net
Gain (Loss) on Securities
|
— | — | — | — | — | |||||||||||||||
Trust
and Investment Product Fees
|
1 | 465 | — | (1 | ) | 465 | ||||||||||||||
Insurance
Revenues
|
16 | 14 | 1,234 | (10 | ) | 1,254 | ||||||||||||||
Noncash
Items:
|
||||||||||||||||||||
Provision
for Loan Losses
|
1,250 | — | — | — | 1,250 | |||||||||||||||
Depreciation
and Amortization
|
700 | 8 | 243 | — | 951 | |||||||||||||||
Income
Tax Expense
|
1,460 | 71 | (21 | ) | (333 | ) | 1,177 | |||||||||||||
Segment
Profit (Loss)
|
3,495 | 105 | (35 | ) | (374 | ) | 3,191 | |||||||||||||
Segment
Assets
|
1,226,495 | 2,304 | 8,418 | (3,402 | ) | 1,233,815 |
Trust and
|
||||||||||||||||||||
Investment
|
||||||||||||||||||||
Core
|
Advisory
|
Consolidated
|
||||||||||||||||||
Banking
|
Services
|
Insurance
|
Other
|
Totals
|
||||||||||||||||
Net
Interest Income
|
$ | 37,369 | $ | 6 | $ | 23 | $ | (1,357 | ) | $ | 36,041 | |||||||||
Net
Gains on Sales of Loans
|
1,619 | — | — | — | 1,619 | |||||||||||||||
Net
Gain (Loss) on Securities
|
— | — | — | — | — | |||||||||||||||
Trust
and Investment Product Fees
|
2 | 1,135 | — | (3 | ) | 1,134 | ||||||||||||||
Insurance
Revenues
|
47 | 21 | 4,042 | (18 | ) | 4,092 | ||||||||||||||
Noncash
Items:
|
||||||||||||||||||||
Provision
for Loan Losses
|
3,875 | — | — | — | 3,875 | |||||||||||||||
Depreciation
and Amortization
|
2,061 | 20 | 687 | — | 2,768 | |||||||||||||||
Income
Tax Expense
|
5,252 | (167 | ) | (31 | ) | (947 | ) | 4,107 | ||||||||||||
Segment
Profit (Loss)
|
11,242 | (249 | ) | (60 | ) | (680 | ) | 10,253 | ||||||||||||
Segment
Assets
|
1,349,960 | 2,133 | 8,058 | (4,167 | ) | 1,355,984 |
Trust and
|
||||||||||||||||||||
Investment
|
||||||||||||||||||||
Core
|
Advisory
|
Consolidated
|
||||||||||||||||||
Banking
|
Services
|
Insurance
|
Other
|
Totals
|
||||||||||||||||
Net
Interest Income
|
$ | 34,116 | $ | 9 | $ | 48 | $ | (934 | ) | $ | 33,239 | |||||||||
Net
Gains on Sales of Loans
|
1,437 | — | — | — | 1,437 | |||||||||||||||
Net
Gain (Loss) on Securities
|
— | — | — | (34 | ) | (34 | ) | |||||||||||||
Trust
and Investment Product Fees
|
3 | 1,312 | — | (3 | ) | 1,312 | ||||||||||||||
Insurance
Revenues
|
66 | 18 | 3,984 | (37 | ) | 4,031 | ||||||||||||||
Noncash
Items:
|
||||||||||||||||||||
Provision
for Loan Losses
|
3,000 | — | — | — | 3,000 | |||||||||||||||
Depreciation
and Amortization
|
2,031 | 22 | 695 | — | 2,748 | |||||||||||||||
Income
Tax Expense
|
4,013 | 27 | 26 | (835 | ) | 3,231 | ||||||||||||||
Segment
Profit (Loss)
|
9,319 | 39 | 41 | (502 | ) | 8,897 | ||||||||||||||
Segment
Assets
|
1,226,495 | 2,304 | 8,418 | (3,402 | ) | 1,233,815 |
Three Months Ended
|
||||||||
September 30,
|
||||||||
2010
|
2009
|
|||||||
Service
Cost
|
$ | — | $ | — | ||||
Interest
Cost
|
8 | 9 | ||||||
Expected
Return on Assets
|
(1 | ) | (1 | ) | ||||
Amortization
of Transition Amount
|
— | — | ||||||
Amortization
of Prior Service Cost
|
— | (1 | ) | |||||
Recognition
of Net (Gain) Loss
|
6 | 4 | ||||||
Net
Periodic Benefit Cost
|
$ | 13 | $ | 11 | ||||
Loss
on Settlements and Curtailments
|
None
|
None
|
Nine Months Ended
|
||||||||
September 30,
|
||||||||
2010
|
2009
|
|||||||
Service
Cost
|
$ | — | $ | — | ||||
Interest
Cost
|
25 | 27 | ||||||
Expected
Return on Assets
|
(2 | ) | (5 | ) | ||||
Amortization
of Transition Amount
|
— | — | ||||||
Amortization
of Prior Service Cost
|
(2 | ) | (2 | ) | ||||
Recognition
of Net (Gain) Loss
|
19 | 12 | ||||||
Net
Periodic Benefit Cost
|
$ | 40 | $ | 32 | ||||
Loss
on Settlements and Curtailments
|
None
|
None
|
Fair Value Measurements at September 30, 2010 Using
|
||||||||||||||||
Quoted Prices in
|
||||||||||||||||
Active Markets for
|
Significant Other
|
Significant
|
||||||||||||||
Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
||||||||||||||
Carrying Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
U.S.
Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | ||||||||
Obligations
of State and Political Subdivisions
|
22,164 | — | 22,164 | — | ||||||||||||
Mortgage-backed
Securities-Residential
|
276,376 | — | 276,376 | — | ||||||||||||
Equity
Securities
|
2,530 | 2,177 | — | 353 | ||||||||||||
Loans
Held-for-Sale
|
13,627 | — | 13,627 | — |
Fair Value Measurements at December 31, 2009 Using
|
||||||||||||||||
Quoted Prices in
|
||||||||||||||||
Active Markets for
|
Significant Other
|
Significant
|
||||||||||||||
Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
||||||||||||||
Carrying Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
U.S.
Treasury and Agency Securities
|
$ | 4,970 | $ | — | $ | 4,970 | $ | — | ||||||||
Obligations
of State and Political Subdivisions
|
22,378 | — | 22,378 | — | ||||||||||||
Mortgage-backed
Securities-Residential
|
221,252 | — | 221,252 | — | ||||||||||||
Equity
Securities
|
2,340 | 1,987 | — | 353 | ||||||||||||
Loans
Held-for-Sale
|
5,706 | — | 5,706 | — |
Fair Value Measurements
|
||||
Using Significant
|
||||
Unobservable Inputs
|
||||
(Level 3)
|
||||
Available-for-Sale
|
||||
Securities
|
||||
Three
Months Ended September 30, 2010:
|
||||
Balance
of Recurring Level 3 Assets at July 1, 2010
|
$ | 353 | ||
Sale
of Securities
|
— | |||
Other-than-temporary
Impairment Charges Recognized through Net Income
|
— | |||
Ending
Balance, September 30, 2010
|
$ | 353 |
Fair Value Measurements
|
||||
Using Significant
|
||||
Unobservable Inputs
|
||||
(Level 3)
|
||||
Available-for-Sale
|
||||
Securities
|
||||
Nine
Months Ended September 30, 2010:
|
||||
Balance
of Recurring Level 3 Assets at January 1, 2010
|
$ | 353 | ||
Sale
of Securities
|
— | |||
Other-than-temporary
Impairment Charges Recognized through Net Income
|
— | |||
Ending
Balance, September 30, 2010
|
$ | 353 |
Fair Value Measurements at September 30, 2010 Using
|
||||||||||||||||
Quoted Prices in
|
||||||||||||||||
Active Markets for
|
Significant Other
|
Significant
|
||||||||||||||
Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
||||||||||||||
Carrying Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
Impaired
Loans with Specific
|
||||||||||||||||
Allocations
|
$ | 4,520 | $ | — | $ | — | $ | 4,520 | ||||||||
Other
Real Estate
|
400 | — | — | 400 |
Fair Value Measurements at December 31, 2009 Using
|
||||||||||||||||
Quoted Prices in
|
||||||||||||||||
Active Markets for
|
Significant Other
|
Significant
|
||||||||||||||
Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
||||||||||||||
Carrying Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
Impaired
Loans with Specific
|
||||||||||||||||
Allocations
|
$ | 3,908 | $ | — | $ | — | $ | 3,908 | ||||||||
Other
Real Estate
|
507 | — | — | 507 |
September 30, 2010
|
December 31, 2009
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Value
|
Value
|
Value
|
Value
|
|||||||||||||
Financial
Assets:
|
||||||||||||||||
Cash
and Short-term Investments
|
$ | 45,315 | $ | 45,315 | $ | 28,054 | $ | 28,054 | ||||||||
Securities
Held-to-Maturity
|
1,603 | 1,630 | 2,774 | 2,801 | ||||||||||||
FHLB
Stock and Other Restricted Stock
|
10,621 | N/A | 10,621 | N/A | ||||||||||||
Loans,
Net
|
897,403 | 895,310 | 862,898 | 870,463 | ||||||||||||
Accrued
Interest Receivable
|
7,053 | 7,053 | 6,605 | 6,605 | ||||||||||||
Financial
Liabilities:
|
||||||||||||||||
Demand,
Savings, and Money Market Deposits
|
(720,240 | ) | (720,240 | ) | (639,967 | ) | (639,967 | ) | ||||||||
Other
Time Deposits
|
(362,608 | ) | (361,042 | ) | (329,676 | ) | (330,628 | ) | ||||||||
Short-term
Borrowings
|
(44,652 | ) | (44,652 | ) | (34,801 | ) | (34,801 | ) | ||||||||
Long-term
Debt
|
(92,521 | ) | (97,212 | ) | (113,320 | ) | (114,742 | ) | ||||||||
Accrued
Interest Payable
|
(2,059 | ) | (2,059 | ) | (2,292 | ) | (2,292 | ) | ||||||||
Unrecognized
Financial Instruments:
|
||||||||||||||||
Commitments
to Extend Credit
|
— | — | — | — | ||||||||||||
Standby
Letters of Credit
|
— | — | — | — | ||||||||||||
Commitments
to Sell Loans
|
— | — | — | — |
Average Balance Sheet
|
||||||||||||||||||||||||
(Tax-equivalent basis / dollars in thousands)
|
||||||||||||||||||||||||
Three Months Ended
|
Three Months Ended
|
|||||||||||||||||||||||
September 30, 2010
|
September 30, 2009
|
|||||||||||||||||||||||
Principal
|
Income /
|
Yield /
|
Principal
|
Income /
|
Yield /
|
|||||||||||||||||||
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
|||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Federal
Funds Sold and Other
|
||||||||||||||||||||||||
Short-term
Investments
|
$ | 25,241 | $ | 12 | 0.19 | % | $ | 36,627 | $ | 25 | 0.27 | % | ||||||||||||
Securities:
|
||||||||||||||||||||||||
Taxable
|
289,097 | 2,426 | 3.36 | % | 191,750 | 2,156 | 4.50 | % | ||||||||||||||||
Non-taxable
|
25,608 | 378 | 5.91 | % | 24,263 | 414 | 6.81 | % | ||||||||||||||||
Total Loans and
Leases (2)
|
921,687 | 13,737 | 5.92 | % | 903,917 | 13,773 | 6.05 | % | ||||||||||||||||
Total
Interest Earning Assets
|
1,261,633 | 16,553 | 5.22 | % | 1,156,557 | 16,368 | 5.63 | % | ||||||||||||||||
Other
Assets
|
103,059 | 92,448 | ||||||||||||||||||||||
Less:
Allowance for Loan Losses
|
(11,233 | ) | (10,619 | ) | ||||||||||||||||||||
Total
Assets
|
$ | 1,353,459 | $ | 1,238,386 | ||||||||||||||||||||
Liabilities
and Shareholders’ Equity
|
||||||||||||||||||||||||
Interest-bearing
Demand, Savings and Money Market Deposits
|
$ | 523,265 | $ | 402 | 0.30 | % | $ | 481,052 | $ | 822 | 0.68 | % | ||||||||||||
Time
Deposits
|
359,466 | 2,240 | 2.47 | % | 336,251 | 2,307 | 2.72 | % | ||||||||||||||||
FHLB
Advances and Other Borrowings
|
154,011 | 1,236 | 3.18 | % | 149,602 | 1,549 | 4.11 | % | ||||||||||||||||
Total
Interest-bearing Liabilities
|
1,036,742 | 3,878 | 1.48 | % | 966,905 | 4,678 | 1.92 | % | ||||||||||||||||
Demand
Deposit Accounts
|
180,147 | 147,437 | ||||||||||||||||||||||
Other
Liabilities
|
14,590 | 13,893 | ||||||||||||||||||||||
Total
Liabilities
|
1,231,479 | 1,128,235 | ||||||||||||||||||||||
Shareholders’
Equity
|
121,980 | 110,151 | ||||||||||||||||||||||
Total
Liabilities and Shareholders’ Equity
|
$ | 1,353,459 | $ | 1,238,386 | ||||||||||||||||||||
Cost
of Funds
|
1.22 | % | 1.61 | % | ||||||||||||||||||||
Net
Interest Income
|
$ | 12,675 | $ | 11,690 | ||||||||||||||||||||
Net
Interest Margin
|
4.00 | % | 4.02 | % |
(1)
|
Effective
tax rates were determined as though interest earned on the Company’s
investments in municipal bonds and loans was fully
taxable.
|
(2)
|
Loans
held-for-sale and non-accruing loans have been included in average
loans.
|
Average Balance Sheet
|
||||||||||||||||||||||||
(Tax-equivalent basis / dollars in thousands)
|
||||||||||||||||||||||||
Nine Months Ended
|
Nine Months Ended
|
|||||||||||||||||||||||
September 30, 2010
|
September 30, 2009
|
|||||||||||||||||||||||
Principal
|
Income /
|
Yield /
|
Principal
|
Income /
|
Yield /
|
|||||||||||||||||||
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
|||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Federal
Funds Sold and Other
|
||||||||||||||||||||||||
Short-term
Investments
|
$ | 34,168 | $ | 48 | 0.19 | % | $ | 29,840 | $ | 64 | 0.29 | % | ||||||||||||
Securities:
|
||||||||||||||||||||||||
Taxable
|
258,919 | 7,353 | 3.79 | % | 187,037 | 6,497 | 4.63 | % | ||||||||||||||||
Non-taxable
|
26,089 | 1,178 | 6.02 | % | 24,096 | 1,220 | 6.75 | % | ||||||||||||||||
Total Loans and
Leases (2)
|
900,552 | 39,907 | 5.92 | % | 891,519 | 40,752 | 6.11 | % | ||||||||||||||||
Total
Interest Earning Assets
|
1,219,728 | 48,486 | 5.31 | % | 1,132,492 | 48,533 | 5.73 | % | ||||||||||||||||
Other
Assets
|
98,965 | 91,979 | ||||||||||||||||||||||
Less:
Allowance for Loan Losses
|
(11,257 | ) | (10,254 | ) | ||||||||||||||||||||
Total
Assets
|
$ | 1,307,436 | $ | 1,214,217 | ||||||||||||||||||||
Liabilities
and Shareholders’ Equity
|
||||||||||||||||||||||||
Interest-bearing
Demand, Savings and Money Market Deposits
|
$ | 504,236 | $ | 1,289 | 0.34 | % | $ | 461,787 | $ | 2,505 | 0.73 | % | ||||||||||||
Time
Deposits
|
351,906 | 6,651 | 2.53 | % | 342,304 | 7,964 | 3.11 | % | ||||||||||||||||
FHLB
Advances and Other Borrowings
|
153,414 | 3,898 | 3.40 | % | 140,544 | 4,231 | 4.02 | % | ||||||||||||||||
Total
Interest-bearing Liabilities
|
1,009,556 | 11,838 | 1.57 | % | 944,635 | 14,700 | 2.08 | % | ||||||||||||||||
Demand
Deposit Accounts
|
165,959 | 147,324 | ||||||||||||||||||||||
Other
Liabilities
|
13,558 | 13,635 | ||||||||||||||||||||||
Total
Liabilities
|
1,189,073 | 1,105,594 | ||||||||||||||||||||||
Shareholders’
Equity
|
118,363 | 108,623 | ||||||||||||||||||||||
Total
Liabilities and Shareholders’ Equity
|
$ | 1,307,436 | $ | 1,214,217 | ||||||||||||||||||||
Cost
of Funds
|
1.30 | % | 1.74 | % | ||||||||||||||||||||
Net
Interest Income
|
$ | 36,648 | $ | 33,833 | ||||||||||||||||||||
Net
Interest Margin
|
4.01 | % | 3.99 | % |
(1)
|
Effective
tax rates were determined as though interest earned on the Company’s
investments in municipal bonds and loans was fully
taxable.
|
(2)
|
Loans
held-for-sale and non-accruing loans have been included in average
loans.
|
Change from
|
||||||||||||||||
Non-interest Income
|
Three Months
|
Prior Period
|
||||||||||||||
($ in thousands)
|
Ended September 30,
|
Amount
|
Percent
|
|||||||||||||
2010
|
2009
|
Change
|
Change
|
|||||||||||||
Trust
and Investment Product Fees
|
$ | 348 | $ | 465 | $ | (117 | ) | -25 | % | |||||||
Service
Charges on Deposit Accounts
|
1,053 | 1,131 | (78 | ) | -7 | % | ||||||||||
Insurance
Revenues
|
1,323 | 1,254 | 69 | 6 | % | |||||||||||
Company
Owned Life Insurance
|
197 | 200 | (3 | ) | -2 | % | ||||||||||
Other
Operating Income
|
710 | 595 | 115 | 19 | % | |||||||||||
Subtotal
|
3,631 | 3,645 | (14 | ) | n/m | |||||||||||
Net
Gains on Sales of Loans
|
802 | 411 | 391 | 95 | % | |||||||||||
Net
Gain (Loss) on Securities
|
— | — | — | n/m | ||||||||||||
Total
Non-interest Income
|
$ | 4,433 | $ | 4,056 | $ | 377 | 9 | % |
Change from
|
||||||||||||||||
Non-interest Income
|
Nine Months
|
Prior Period
|
||||||||||||||
($ in thousands)
|
Ended September 30,
|
Amount
|
Percent
|
|||||||||||||
2010
|
2009
|
Change
|
Change
|
|||||||||||||
Trust
and Investment Product Fees
|
$ | 1,134 | $ | 1,312 | $ | (178 | ) | -14 | % | |||||||
Service
Charges on Deposit Accounts
|
3,074 | 3,271 | (197 | ) | -6 | % | ||||||||||
Insurance
Revenues
|
4,092 | 4,031 | 61 | 2 | % | |||||||||||
Company
Owned Life Insurance
|
585 | 638 | (53 | ) | -8 | % | ||||||||||
Other
Operating Income
|
2,299 | 1,467 | 832 | 57 | % | |||||||||||
Subtotal
|
11,184 | 10,719 | 465 | 4 | % | |||||||||||
Net
Gains on Sales of Loans
|
1,619 | 1,437 | 182 | 13 | % | |||||||||||
Net
Gain (Loss) on Securities
|
— | (34 | ) | 34 | 100 | % | ||||||||||
Total
Non-interest Income
|
$ | 12,803 | $ | 12,122 | $ | 681 | 6 | % |
Change from
|
||||||||||||||||
Non-interest Expense
|
Three Months
|
Prior Period
|
||||||||||||||
($ in thousands)
|
Ended September 30,
|
Amount
|
Percent
|
|||||||||||||
2010
|
2009
|
Change
|
Change
|
|||||||||||||
Salaries
and Employee Benefits
|
$ | 5,470 | $ | 5,427 | $ | 43 | 1 | % | ||||||||
Occupancy,
Furniture and Equipment Expense
|
1,537 | 1,532 | 5 | n/m | ||||||||||||
FDIC
Premiums
|
355 | 330 | 25 | 8 | % | |||||||||||
Data
Processing Fees
|
330 | 321 | 9 | 3 | % | |||||||||||
Professional
Fees
|
698 | 285 | 413 | 145 | % | |||||||||||
Advertising
and Promotion
|
350 | 266 | 84 | 32 | % | |||||||||||
Intangible
Amortization
|
262 | 235 | 27 | 11 | % | |||||||||||
Other
Operating Expenses
|
1,439 | 1,523 | (84 | ) | -6 | % | ||||||||||
Total
Non-interest Expense
|
$ | 10,441 | $ | 9,919 | $ | 522 | 5 | % |
Change from
|
||||||||||||||||
Non-interest Expense
|
Nine Months
|
Prior Period
|
||||||||||||||
($ in thousands)
|
Ended September 30,
|
Amount
|
Percent
|
|||||||||||||
2010
|
2009
|
Change
|
Change
|
|||||||||||||
Salaries
and Employee Benefits
|
$ | 16,307 | $ | 16,556 | $ | (249 | ) | -2 | % | |||||||
Occupancy,
Furniture and Equipment Expense
|
4,511 | 4,531 | (20 | ) | n/m | |||||||||||
FDIC
Premiums
|
1,043 | 1,550 | (507 | ) | -33 | % | ||||||||||
Data
Processing Fees
|
1,054 | 1,022 | 32 | 3 | % | |||||||||||
Professional
Fees
|
1,743 | 1,297 | 446 | 34 | % | |||||||||||
Advertising
and Promotion
|
892 | 753 | 139 | 18 | % | |||||||||||
Intangible
Amortization
|
727 | 677 | 50 | 7 | % | |||||||||||
Other
Operating Expenses
|
4,332 | 3,847 | 485 | 13 | % | |||||||||||
Total
Non-interest Expense
|
$ | 30,609 | $ | 30,233 | $ | 376 | 1 | % |
End of Period Loan Balances:
|
Current
|
Annualized
|
||||||||||||||
($ in thousands)
|
September 30,
|
December 31,
|
Period
|
Percent
|
||||||||||||
2010
|
2009
|
Change
|
Change
|
|||||||||||||
Commercial
and Industrial Loans
|
$ | 222,437 | $ | 188,962 | $ | 33,475 | 24 | % | ||||||||
Commercial
Real Estate Loans
|
342,716 | 334,255 | 8,461 | 3 | % | |||||||||||
Agricultural
Loans
|
151,517 | 156,845 | (5,328 | ) | -5 | % | ||||||||||
Consumer
Loans
|
117,686 | 114,736 | 2,950 | 3 | % | |||||||||||
Residential
Mortgage Loans
|
80,854 | 84,677 | (3,823 | ) | -6 | % | ||||||||||
Total
Loans
|
$ | 915,210 | $ | 879,475 | $ | 35,735 | 5 | % |
End of Period Deposit Balances:
|
Current
|
Annualized
|
||||||||||||||
($ in thousands)
|
September 30,
|
December 31,
|
Period
|
Percent
|
||||||||||||
2010
|
2009
|
Change
|
Change
|
|||||||||||||
Non-interest-bearing
Demand Deposits
|
$ | 187,363 | $ | 155,268 | $ | 32,095 | 28 | % | ||||||||
Interest-bearing
Demand, Savings, & Money Market Accounts
|
532,877 | 484,699 | 48,178 | 13 | % | |||||||||||
Time
Deposits < $100,000
|
277,194 | 256,401 | 20,793 | 11 | % | |||||||||||
Time
Deposits of $100,000 or more & Brokered Deposits
|
85,414 | 73,275 | 12,139 | 22 | % | |||||||||||
Total
Deposits
|
$ | 1,082,848 | $ | 969,643 | $ | 113,205 | 16 | % |
September
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Non-accrual
Loans
|
$ | 10,721 | $ | 8,374 | ||||
Past
Due Loans (90 days or more)
|
587 | 113 | ||||||
Restructured
Loans
|
404 | 306 | ||||||
Total
Non-performing Loans
|
11,712 | 8,793 | ||||||
Other
Real Estate
|
2,397 | 2,363 | ||||||
Total
Non-performing Assets
|
$ | 14,109 | $ | 11,156 | ||||
Non-performing
Loans to Total Loans
|
1.28 | % | 1.00 | % | ||||
Allowance
for Loan Loss to Non-performing Loans
|
99.90 | % | 125.28 | % |
Minimum
Required
|
||||||||||||||||||||||||
To
Be Well-
|
||||||||||||||||||||||||
Minimum
Required
|
Capitalized
Under
|
|||||||||||||||||||||||
For
Capital
|
Prompt
Corrective
|
|||||||||||||||||||||||
Actual
|
Adequacy
Purposes:
|
Action
Regulations:
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
Total
Capital
|
||||||||||||||||||||||||
(to
Risk Weighted Assets)
|
||||||||||||||||||||||||
Consolidated
|
$ | 139,444 | 14.04 | % | $ | 79,436 | 8.00 | % | N/A | N/A | ||||||||||||||
Bank
|
132,094 | 13.38 | 78,986 | 8.00 | $ | 98,733 | 10.00 | % | ||||||||||||||||
Tier
1 Capital
|
||||||||||||||||||||||||
(to
Risk Weighted Assets)
|
||||||||||||||||||||||||
Consolidated
|
$ | 102,494 | 10.32 | % | $ | 39,718 | 4.00 | % | N/A | N/A | ||||||||||||||
Bank
|
120,394 | 12.19 | 39,493 | 4.00 | $ | 59,240 | 6.00 | % | ||||||||||||||||
Tier
1 Capital
|
||||||||||||||||||||||||
(to
Average Assets)
|
||||||||||||||||||||||||
Consolidated
|
$ | 102,494 | 7.71 | % | $ | 53,176 | 4.00 | % | N/A | N/A | ||||||||||||||
Bank
|
120,394 | 9.12 | 52,825 | 4.00 | $ | 66,031 | 5.00 | % |
Minimum
Required
|
||||||||||||||||||||||||
To
Be Well-
|
||||||||||||||||||||||||
Minimum
Required
|
Capitalized
Under
|
|||||||||||||||||||||||
For
Capital
|
Prompt
Corrective
|
|||||||||||||||||||||||
Actual
|
Adequacy
Purposes:
|
Action
Regulations:
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
Total
Capital
|
||||||||||||||||||||||||
(to
Risk Weighted Assets)
|
||||||||||||||||||||||||
Consolidated
|
$ | 135,153 | 14.09 | % | $ | 76,738 | 8.00 | % | N/A | N/A | ||||||||||||||
Bank
|
129,874 | 13.62 | 76,266 | 8.00 | $ | 95,333 | 10.00 | % | ||||||||||||||||
Tier
1 Capital
|
||||||||||||||||||||||||
(to
Risk Weighted Assets)
|
||||||||||||||||||||||||
Consolidated
|
$ | 96,887 | 10.10 | % | $ | 38,369 | 4.00 | % | N/A | N/A | ||||||||||||||
Bank
|
118,858 | 12.47 | 38,133 | 4.00 | $ | 57,200 | 6.00 | % | ||||||||||||||||
Tier
1 Capital
|
||||||||||||||||||||||||
(to
Average Assets)
|
||||||||||||||||||||||||
Consolidated
|
$ | 96,887 | 7.64 | % | $ | 50,730 | 4.00 | % | N/A | N/A | ||||||||||||||
Bank
|
118,858 | 9.50 | 50,048 | 4.00 | $ | 62,560 | 5.00 | % |
|
·
|
cash
consideration to the shareholders of American Community (if such cash
consideration has not previously been paid by American Community to its
shareholders in the form of a special pre-closing cash dividend that
American Community intends to contingently declare and pay to its
shareholders on December 30, 2010, subject to regulatory approvals and
other contingencies); and
|
|
·
|
cash
payments in consideration of the cancellation of in-the-money options and
warrants of American Community pursuant to the terms of the
merger agreement.
|
Interest Rate Sensitivity as of September 30, 2010
|
|||||||||||||||||
Net Portfolio Value
|
|||||||||||||||||
Net Portfolio
|
as a % of Present Value
|
||||||||||||||||
Value
|
of Assets
|
||||||||||||||||
Changes
|
|||||||||||||||||
in rates
|
$ Amount
|
% Change
|
NPV Ratio
|
Change
|
|||||||||||||
+2 | % | 122,900 | (10.99 | )% | 9.41 | % |
(77
|
)b.p. | |||||||||
Base
|
138,081 | — | 10.18 | % | — | ||||||||||||
-2 | % | 107,887 | (21.87 | )% | 7.88 | % |
(230
|
)b.p. |
|
·
|
German
American might not succeed in obtaining the required regulatory approvals
(or burdensome conditions might be imposed on German American by the
regulatory agencies as a condition of such approvals), or American
Community’s shareholders might not approve the merger, or other conditions
specified by the merger agreement might not approve the merger, or other
conditions specified by the merger agreement might not be satisfied, any
of which would result in the transaction not being
completed;
|
|
·
|
American
Community’s operations may not be integrated successfully into German
American’s operations or such integration may be more difficult,
time-consuming or costly than expected, including possible disruption of
employee or customer relationships that could result in decreased revenues
if such disruption results in loss of
customers;
|
|
·
|
cost
savings that are expected by management of German American to result from
the transaction may not be fully realized or realized within the expected
timeframe;
|
|
·
|
market
factors could dictate that German American delay or alter planned
deposit-pricing strategies for the acquired banking operations that might
(if and when implemented) increase the net interest income derived from
those operations following the
merger;
|
|
·
|
the
relative proportions of the consideration actually paid by German American
in the merger transaction (that is, the amount of cash paid as compared to
the amount of German American stock issued) may vary from the relative
proportions anticipated by management, due to the potential for exercises
of dilutive options or warrants to purchase American Community shares
prior to the completion of the merger and the potential for shareholders
of American Community to exercise statutory dissenters rights, resulting
in possible material changes (including possible material adverse changes)
in German American’s actual future results of operations compared to those
presently anticipated by it; and
|
|
·
|
the
final valuations for accounting purposes under the acquisition methods of
accounting (as discussed in the Registration Statement) may differ
materially from the preliminary valuations assumed by management and
reflected by the unaudited pro forma combined condensed financial
statements included in the Registration Statement, and such valuation
differences may result in material changes (including possible material
adverse changes) in German American’s actual future results of operations
compared to those anticipated by management, due to differences in
valuations of items such as (but not limited
to):
|
|
·
|
the
shares of German American to be issued in the merger (since the market
value of German American’s shares based on NASDAQ market data may vary at
the time of completion of the merger from historical levels of market
values of German American’s shares),
and/or
|
|
·
|
American
Community’s loans, core deposit customer relationships, and other
identifiable assets acquired by (or of American Community’s liabilities
assumed by) German American in the merger, all of which may vary on
account of multiple factors at the time of closing compared to the
preliminary valuation estimates of German American’s
management.
|
Total
|
Maximum
Number
|
|||||||||||||||
Number
|
Total
Number of Shares
|
(or
Approximate Dollar
|
||||||||||||||
Of
Shares
|
Average
Price
|
(or
Units) Purchased as Part
|
Value)
of Shares (or Units)
|
|||||||||||||
(or
Units)
|
Paid
Per Share
|
of
Publicly Announced Plans
|
that
May Yet Be Purchased
|
|||||||||||||
Period
|
Purchased
|
(or Unit)
|
or Programs
|
Under the Plans or Programs(1)
|
||||||||||||
7/1/10
– 7/31/10
|
— | — | — | 272,789 | ||||||||||||
8/1/10
– 8/31/10
|
— | — | — | 272,789 | ||||||||||||
9/1/10
– 9/30/10
|
— | — | — | 272,789 | ||||||||||||
— | — | — |
GERMAN
AMERICAN BANCORP, INC.
|
||
Date:
November 8,
2010
|
By/s/Mark A. Schroeder
|
|
Mark
A. Schroeder
|
||
Chairman
of the Board and Chief Executive Officer
|
||
Date:
November 8,
2010
|
By/s/Bradley M. Rust
|
|
Bradley
M. Rust
|
||
Executive
Vice President and Chief Financial
Officer
|
Exhibit No.
|
Description
|
|
2.1
|
Branch
Purchase Agreement between German American Bancorp, as Buyer, Farmers
State Bank of Alto Pass, Ill., as Seller, and Farmers State Holding Corp.,
as the Seller Affiliate, dated February 17, 2010. Schedules
identified in the list of Schedules to this Agreement are not filed as
part of this Exhibit, but the Registrant agrees to furnish to the
Commission supplementally any omitted schedule upon
request. The copy of this exhibit filed as Exhibit 2 to
Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31,
2010 is incorporated herein by reference.
|
|
2.2
|
Bill
of Sale and Assignment between German American Bancorp, as Buyer, and
Farmers State Bank of Alto Pass, Ill., as Seller, dated May 7,
2010. The copy of this exhibit filed as Exhibit 2.2 to
Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30,
2010 is incorporated herein by reference.
|
|
2.3
|
Assignment
and Assumption Agreement between German American Bancorp, as Assignee, and
Farmers State Bank of Alto Pass, Ill., as Assignor, dated May 7,
2010. The copy of this exhibit filed as Exhibit 2.3 to
Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30,
2010 is incorporated herein by reference.
|
|
2.4
|
Limited
Warranty Deed granted by Farmers State Bank of Alto Pass, Ill., to German
American Bancorp, dated May 7, 2010. The copy of this exhibit
filed as Exhibit 2.4 to Registrant’s Quarterly Report on Form 10-Q for the
quarter ended June 30, 2010 is incorporated herein by
reference.
|
|
2.5
|
Agreement
and Plan of Reorganization among German American Bancorp, Inc., American
Community Bancorp, Inc., German American Bancorp, and Bank of Evansville,
dated October 4, 2010. The copy of this exhibit filed as
Exhibit 99.1 to Registrant’s Current Report on Form 8-K filed October 5,
2010 is incorporated herein by reference.
|
|
31.1
|
Sarbanes-Oxley
Act of 2002, Section 302 Certification for Chairman of the Board and Chief
Executive Officer.
|
|
31.2
|
Sarbanes-Oxley
Act of 2002, Section 302 Certification for Executive Vice President and
Chief Financial Officer.
|
|
32.1
|
Sarbanes-Oxley
Act of 2002, Section 906 Certification for Chairman of the Board and Chief
Executive Officer.
|
|
32.2
|
Sarbanes-Oxley
Act of 2002, Section 906 Certification for Executive Vice President and
Chief Financial Officer.
|