|
þ
|
|
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
|
Wisconsin
|
|
39-1576570
|
|
|
|
(State or jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
401 Charmany Drive Madison, WI
|
|
53719
|
|
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
Large accelerated filer
¨
|
|
Accelerated filer
¨
|
|
Non-accelerated filer
¨
|
|
Smaller reporting company
þ
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
Item 4.
Mine Safety Disclosures
|
|
Exhibit 10.1
|
|
Exhibit 31.1
|
|
Exhibit 31.2
|
|
Exhibit 32
|
|
EX-101 INSTANCE DOCUMENT
|
|
EX-101 SCHEMA DOCUMENT
|
|
EX-101 CALCULATION LINKBASE DOCUMENT
|
|
EX-101 LABELS LINKBASE DOCUMENT
|
|
EX-101 PRESENTATION LINKBASE DOCUMENT
|
|
EX-101 DEFINITION LINKBASE DOCUMENT
|
|
|
|
(unaudited)
|
|
|
||||
|
|
June 30,
2012 |
|
December 31,
2011 |
||||
|
(In Thousands, Except Share Data)
|
|||||||
Assets
|
|
|
|
|
||||
Cash and due from banks
|
|
$
|
13,954
|
|
|
$
|
16,707
|
|
Short-term investments
|
|
64,415
|
|
|
113,386
|
|
||
Cash and cash equivalents
|
|
78,369
|
|
|
130,093
|
|
||
Securities available-for-sale, at fair value
|
|
195,904
|
|
|
170,386
|
|
||
Loans and leases receivable, net of allowance for loan and lease losses of $14,818 and $14,155, respectively
|
|
847,711
|
|
|
836,687
|
|
||
Leasehold improvements and equipment, net
|
|
1,030
|
|
|
999
|
|
||
Foreclosed properties
|
|
1,937
|
|
|
2,236
|
|
||
Cash surrender value of bank-owned life insurance
|
|
18,006
|
|
|
17,660
|
|
||
Investment in Federal Home Loan Bank stock, at cost
|
|
1,519
|
|
|
2,367
|
|
||
Accrued interest receivable and other assets
|
|
15,550
|
|
|
16,737
|
|
||
Total assets
|
|
$
|
1,160,026
|
|
|
$
|
1,177,165
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
||||
Deposits
|
|
$
|
1,029,230
|
|
|
$
|
1,051,312
|
|
Federal Home Loan Bank and other borrowings
|
|
42,396
|
|
|
40,292
|
|
||
Junior subordinated notes
|
|
10,315
|
|
|
10,315
|
|
||
Accrued interest payable and other liabilities
|
|
10,319
|
|
|
11,032
|
|
||
Total liabilities
|
|
1,092,260
|
|
|
1,112,951
|
|
||
Commitments and contingencies
|
|
|
|
|
||||
Stockholders’ equity:
|
|
|
|
|
||||
Preferred stock, $0.01 par value, 2,500,000 shares authorized, none issued or outstanding
|
|
—
|
|
|
—
|
|
||
Common stock, $0.01 par value, 25,000,000 shares authorized, 2,714,985 shares issued, 2,629,352 and 2,625,569 shares outstanding at 2012 and 2011, respectively
|
|
27
|
|
|
27
|
|
||
Additional paid-in capital
|
|
26,036
|
|
|
25,843
|
|
||
Retained earnings
|
|
40,908
|
|
|
37,501
|
|
||
Accumulated other comprehensive income
|
|
2,373
|
|
|
2,491
|
|
||
Treasury stock (85,633 and 89,416 shares at 2012 and 2011, respectively), at cost
|
|
(1,578
|
)
|
|
(1,648
|
)
|
||
Total stockholders’ equity
|
|
67,766
|
|
|
64,214
|
|
||
Total liabilities and stockholders’ equity
|
|
$
|
1,160,026
|
|
|
$
|
1,177,165
|
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
(In Thousands, Except Share Data)
|
||||||||||||||
Interest income:
|
|
|
|
|
|
|
|
|
||||||||
Loans and leases
|
|
$
|
13,038
|
|
|
$
|
13,049
|
|
|
$
|
25,764
|
|
|
$
|
25,969
|
|
Securities income
|
|
854
|
|
|
1,106
|
|
|
1,685
|
|
|
2,224
|
|
||||
Short-term investments
|
|
51
|
|
|
19
|
|
|
127
|
|
|
52
|
|
||||
Total interest income
|
|
13,943
|
|
|
14,174
|
|
|
27,576
|
|
|
28,245
|
|
||||
Interest expense:
|
|
|
|
|
|
|
|
|
||||||||
Deposits
|
|
3,332
|
|
|
4,350
|
|
|
7,076
|
|
|
9,000
|
|
||||
Notes payable and other borrowings
|
|
724
|
|
|
578
|
|
|
1,410
|
|
|
1,240
|
|
||||
Junior subordinated notes
|
|
278
|
|
|
277
|
|
|
555
|
|
|
552
|
|
||||
Total interest expense
|
|
4,334
|
|
|
5,205
|
|
|
9,041
|
|
|
10,792
|
|
||||
Net interest income
|
|
9,609
|
|
|
8,969
|
|
|
18,535
|
|
|
17,453
|
|
||||
Provision for loan and lease losses
|
|
2,045
|
|
|
1,474
|
|
|
2,549
|
|
|
2,878
|
|
||||
Net interest income after provision for loan and lease losses
|
|
7,564
|
|
|
7,495
|
|
|
15,986
|
|
|
14,575
|
|
||||
Non-interest income:
|
|
|
|
|
|
|
|
|
||||||||
Trust and investment services fee income
|
|
755
|
|
|
655
|
|
|
1,442
|
|
|
1,296
|
|
||||
Service charges on deposits
|
|
493
|
|
|
417
|
|
|
972
|
|
|
790
|
|
||||
Loan fees
|
|
345
|
|
|
368
|
|
|
743
|
|
|
699
|
|
||||
Increase in cash surrender value of bank-owned life insurance
|
|
176
|
|
|
168
|
|
|
346
|
|
|
335
|
|
||||
Credit, merchant and debit card fees
|
|
64
|
|
|
58
|
|
|
119
|
|
|
111
|
|
||||
Other
|
|
71
|
|
|
78
|
|
|
132
|
|
|
187
|
|
||||
Total non-interest income
|
|
1,904
|
|
|
1,744
|
|
|
3,754
|
|
|
3,418
|
|
||||
Non-interest expense:
|
|
|
|
|
|
|
|
|
||||||||
Compensation
|
|
4,226
|
|
|
3,836
|
|
|
8,231
|
|
|
7,573
|
|
||||
Occupancy
|
|
332
|
|
|
358
|
|
|
664
|
|
|
699
|
|
||||
Professional fees
|
|
447
|
|
|
345
|
|
|
879
|
|
|
772
|
|
||||
Data processing
|
|
350
|
|
|
324
|
|
|
667
|
|
|
634
|
|
||||
Marketing
|
|
279
|
|
|
248
|
|
|
545
|
|
|
527
|
|
||||
Equipment
|
|
122
|
|
|
105
|
|
|
234
|
|
|
219
|
|
||||
FDIC insurance
|
|
533
|
|
|
571
|
|
|
1,120
|
|
|
1,330
|
|
||||
Collateral liquidation costs
|
|
79
|
|
|
177
|
|
|
187
|
|
|
419
|
|
||||
Net loss on foreclosed properties
|
|
67
|
|
|
79
|
|
|
242
|
|
|
130
|
|
||||
Other
|
|
697
|
|
|
595
|
|
|
1,195
|
|
|
1,096
|
|
||||
Total non-interest expense
|
|
7,132
|
|
|
6,638
|
|
|
13,964
|
|
|
13,399
|
|
||||
Income before income tax expense
|
|
2,336
|
|
|
2,601
|
|
|
5,776
|
|
|
4,594
|
|
||||
Income tax expense
|
|
771
|
|
|
88
|
|
|
2,001
|
|
|
732
|
|
||||
Net income
|
|
$
|
1,565
|
|
|
$
|
2,513
|
|
|
$
|
3,775
|
|
|
$
|
3,862
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.60
|
|
|
$
|
0.97
|
|
|
$
|
1.44
|
|
|
$
|
1.49
|
|
Diluted
|
|
0.60
|
|
|
0.97
|
|
|
1.44
|
|
|
1.49
|
|
||||
Dividends declared per share
|
|
0.07
|
|
|
0.07
|
|
|
0.14
|
|
|
0.14
|
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
(In Thousands)
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
|
$
|
1,565
|
|
|
$
|
2,513
|
|
|
$
|
3,775
|
|
|
$
|
3,862
|
|
Other comprehensive income, before tax
|
|
|
|
|
|
|
|
|
||||||||
Unrealized securities (losses) gains arising during the period
|
|
(295
|
)
|
|
1,710
|
|
|
(192
|
)
|
|
1,173
|
|
||||
Income tax benefit (expense)
|
|
113
|
|
|
(658
|
)
|
|
74
|
|
|
(458
|
)
|
||||
Comprehensive income
|
|
$
|
1,383
|
|
|
$
|
3,565
|
|
|
$
|
3,657
|
|
|
$
|
4,577
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock
|
|
Additional
paid-in
capital
|
|
Retained
earnings
|
|
Accumulated
other
comprehensive
income
|
|
Treasury
stock
|
|
Total
|
||||||||||||
|
|
(In Thousands, Except Share Data)
|
||||||||||||||||||||||
Balance at December 31, 2010
|
|
$
|
27
|
|
|
$
|
25,253
|
|
|
$
|
29,808
|
|
|
$
|
1,792
|
|
|
$
|
(1,545
|
)
|
|
$
|
55,335
|
|
Net income
|
|
—
|
|
|
—
|
|
|
3,862
|
|
|
—
|
|
|
—
|
|
|
3,862
|
|
||||||
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
715
|
|
|
—
|
|
|
715
|
|
||||||
Share-based compensation - restricted shares
|
|
—
|
|
|
307
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
307
|
|
||||||
Share-based compensation - tax benefits
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Cash dividends ($0.14 per share)
|
|
—
|
|
|
—
|
|
|
(364
|
)
|
|
—
|
|
|
—
|
|
|
(364
|
)
|
||||||
Treasury stock purchased (630 shares)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
(8
|
)
|
||||||
Balance at June 30, 2011
|
|
$
|
27
|
|
|
$
|
25,560
|
|
|
$
|
33,306
|
|
|
$
|
2,507
|
|
|
$
|
(1,553
|
)
|
|
$
|
59,847
|
|
|
|
Common
stock
|
|
Additional
paid-in
capital
|
|
Retained
earnings
|
|
Accumulated
other
comprehensive
income
|
|
Treasury
stock
|
|
Total
|
||||||||||||
|
|
(In Thousands, Except Share Data)
|
||||||||||||||||||||||
Balance at December 31, 2011
|
|
$
|
27
|
|
|
$
|
25,843
|
|
|
$
|
37,501
|
|
|
$
|
2,491
|
|
|
$
|
(1,648
|
)
|
|
$
|
64,214
|
|
Net income
|
|
—
|
|
|
—
|
|
|
3,775
|
|
|
—
|
|
|
—
|
|
|
3,775
|
|
||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(118
|
)
|
|
—
|
|
|
(118
|
)
|
||||||
Share-based compensation - restricted shares
|
|
—
|
|
|
268
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
268
|
|
||||||
Share-based compensation - tax benefits
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
||||||
Cash dividends ($0.14 per share)
|
|
—
|
|
|
—
|
|
|
(368
|
)
|
|
—
|
|
|
—
|
|
|
(368
|
)
|
||||||
Treasury stock purchased (375 shares)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
(7
|
)
|
||||||
Treasury stock re-issued (4,158 shares)
|
|
—
|
|
|
(77
|
)
|
|
—
|
|
|
—
|
|
|
77
|
|
|
—
|
|
||||||
Balance at June 30, 2012
|
|
$
|
27
|
|
|
$
|
26,036
|
|
|
$
|
40,908
|
|
|
$
|
2,373
|
|
|
$
|
(1,578
|
)
|
|
$
|
67,766
|
|
|
|
For the Six Months Ended June 30,
|
||||||
|
|
2012
|
|
2011
|
||||
|
|
(In Thousands)
|
||||||
Operating activities
|
|
|
|
|
||||
Net income
|
|
$
|
3,775
|
|
|
$
|
3,862
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
Deferred income taxes, net
|
|
637
|
|
|
1,051
|
|
||
Provision for loan and lease losses
|
|
2,549
|
|
|
2,878
|
|
||
Depreciation, amortization and accretion, net
|
|
1,551
|
|
|
1,017
|
|
||
Share-based compensation
|
|
268
|
|
|
307
|
|
||
Increase in cash surrender value of bank-owned life insurance
|
|
(346
|
)
|
|
(335
|
)
|
||
Origination of loans for sale
|
|
(580
|
)
|
|
(988
|
)
|
||
Sale of loans originated for sale
|
|
583
|
|
|
993
|
|
||
Gain on sale of loans originated for sale
|
|
(3
|
)
|
|
(5
|
)
|
||
Net loss on foreclosed properties
|
|
242
|
|
|
130
|
|
||
Excess tax benefit from share-based compensation
|
|
(2
|
)
|
|
—
|
|
||
Decrease in accrued interest receivable and other assets
|
|
544
|
|
|
259
|
|
||
Decrease in accrued interest payable and other liabilities
|
|
(712
|
)
|
|
(2,376
|
)
|
||
Net cash provided by operating activities
|
|
8,506
|
|
|
6,793
|
|
||
Investing activities
|
|
|
|
|
||||
Proceeds from maturities of available-for-sale securities
|
|
27,571
|
|
|
20,572
|
|
||
Purchases of available-for-sale securities
|
|
(54,657
|
)
|
|
(35,181
|
)
|
||
Proceeds from sale of foreclosed properties
|
|
1,315
|
|
|
1,327
|
|
||
Net (increase) decrease in loans and leases
|
|
(14,831
|
)
|
|
12,193
|
|
||
Investment in Aldine Capital Fund, L.P.
|
|
170
|
|
|
(210
|
)
|
||
Proceeds from sale of FHLB Stock
|
|
848
|
|
|
—
|
|
||
Purchases of leasehold improvements and equipment, net
|
|
(295
|
)
|
|
(242
|
)
|
||
Premium payment on bank owned life insurance policies
|
|
—
|
|
|
(8
|
)
|
||
Net cash used in investing activities
|
|
(39,879
|
)
|
|
(1,549
|
)
|
||
Financing activities
|
|
|
|
|
||||
Net decrease in deposits
|
|
(22,082
|
)
|
|
(10,810
|
)
|
||
Repayment of FHLB advances
|
|
(7
|
)
|
|
(2,006
|
)
|
||
Net increase in short-term borrowed funds
|
|
2,111
|
|
|
—
|
|
||
Proceeds from issuance of subordinated notes payable
|
|
6,215
|
|
|
—
|
|
||
Repayment of subordinated notes payable
|
|
(6,215
|
)
|
|
—
|
|
||
Excess tax benefit from share-based compensation
|
|
2
|
|
|
—
|
|
||
Cash dividends paid
|
|
(368
|
)
|
|
(364
|
)
|
||
Purchase of treasury stock
|
|
(7
|
)
|
|
(8
|
)
|
||
Net cash used in financing activities
|
|
(20,351
|
)
|
|
(13,188
|
)
|
||
Net decrease in cash and cash equivalents
|
|
(51,724
|
)
|
|
(7,944
|
)
|
||
Cash and cash equivalents at the beginning of the period
|
|
130,093
|
|
|
50,819
|
|
||
Cash and cash equivalents at the end of the period
|
|
$
|
78,369
|
|
|
$
|
42,875
|
|
Supplementary cash flow information
|
|
|
|
|
||||
Interest paid on deposits and borrowings
|
|
$
|
9,288
|
|
|
$
|
11,203
|
|
Income taxes paid
|
|
1,818
|
|
|
2,751
|
|
||
Transfer to foreclosed properties
|
|
1,258
|
|
|
1,107
|
|
||
Reissuance of treasury stock
|
|
77
|
|
|
—
|
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
(Dollars in Thousands, Except Share Data)
|
||||||||||||||
Basic earnings per common share
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
|
$
|
1,565
|
|
|
$
|
2,513
|
|
|
$
|
3,775
|
|
|
$
|
3,862
|
|
Less: earnings allocated to participating securities
|
|
58
|
|
|
95
|
|
|
138
|
|
|
147
|
|
||||
Basic earnings allocated to common shareholders
|
|
$
|
1,507
|
|
|
$
|
2,418
|
|
|
$
|
3,637
|
|
|
$
|
3,715
|
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average common shares outstanding, excluding participating securities
|
|
2,530,651
|
|
|
2,499,136
|
|
|
2,530,368
|
|
|
2,498,530
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per common share
|
|
$
|
0.60
|
|
|
$
|
0.97
|
|
|
$
|
1.44
|
|
|
$
|
1.49
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per common share
|
|
|
|
|
|
|
|
|
||||||||
Earnings allocated to common shareholders
|
|
$
|
1,507
|
|
|
$
|
2,418
|
|
|
$
|
3,637
|
|
|
$
|
3,715
|
|
Reallocation of undistributed earnings
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Diluted earnings allocated to common shareholders
|
|
$
|
1,507
|
|
|
$
|
2,418
|
|
|
$
|
3,637
|
|
|
$
|
3,715
|
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares outstanding, excluding participating securities
|
|
2,530,651
|
|
|
2,499,136
|
|
|
2,530,368
|
|
|
2,498,530
|
|
||||
Dilutive effect of share-based awards
|
|
1,940
|
|
|
—
|
|
|
1,479
|
|
|
—
|
|
||||
Weighted-average diluted common shares outstanding, excluding participating securities
|
|
2,532,591
|
|
|
2,499,136
|
|
|
2,531,847
|
|
|
2,498,530
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per common share
|
|
$
|
0.60
|
|
|
$
|
0.97
|
|
|
$
|
1.44
|
|
|
$
|
1.49
|
|
|
|
Options
|
|
Weighted
Average
Exercise Price
|
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
|||
Outstanding at December 31, 2010
|
|
138,766
|
|
|
$
|
22.09
|
|
|
2.75
|
Granted
|
|
—
|
|
|
—
|
|
|
|
|
Exercised
|
|
—
|
|
|
—
|
|
|
|
|
Expired
|
|
(13,732
|
)
|
|
19.00
|
|
|
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
|
|
Outstanding at December 31, 2011
|
|
125,034
|
|
|
$
|
22.43
|
|
|
1.75
|
Exercisable at December 31, 2011
|
|
125,034
|
|
|
22.43
|
|
|
1.75
|
|
|
|
|
|
|
|
|
|||
Outstanding as of December 31, 2011
|
|
125,034
|
|
|
$
|
22.43
|
|
|
1.75
|
Granted
|
|
—
|
|
|
—
|
|
|
|
|
Exercised
|
|
—
|
|
|
—
|
|
|
|
|
Expired
|
|
—
|
|
|
—
|
|
|
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
|
|
Outstanding at June 30, 2012
|
|
125,034
|
|
|
$
|
22.43
|
|
|
1.25
|
Exercisable at June 30, 2012
|
|
125,034
|
|
|
$
|
22.43
|
|
|
1.25
|
|
|
Number of
Restricted Shares
|
|
Weighted Average
Grant-Date
Fair Value
|
|||
Nonvested balance as of December 31, 2010
|
|
101,182
|
|
|
$
|
14.93
|
|
Granted
|
|
34,625
|
|
|
17.05
|
|
|
Vested
|
|
(39,939
|
)
|
|
16.24
|
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
Nonvested balance as of December 31, 2011
|
|
95,868
|
|
|
15.15
|
|
|
Granted
|
|
4,158
|
|
|
21.65
|
|
|
Vested
|
|
(1,375
|
)
|
|
14.62
|
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
Nonvested balance as of June 30, 2012
|
|
98,651
|
|
|
15.43
|
|
|
|
As of June 30, 2012
|
||||||||||||||
|
|
Amortized cost
|
|
Gross
unrealized
holding gains
|
|
Gross
unrealized
holding losses
|
|
Estimated
fair value
|
||||||||
|
|
(In Thousands)
|
||||||||||||||
U.S. Government agency obligations - government-sponsored enterprises
|
|
$
|
12,668
|
|
|
$
|
8
|
|
|
$
|
(13
|
)
|
|
$
|
12,663
|
|
Municipal obligations
|
|
7,670
|
|
|
110
|
|
|
(28
|
)
|
|
7,752
|
|
||||
Collateralized mortgage obligations — government issued
|
|
159,176
|
|
|
3,936
|
|
|
(178
|
)
|
|
162,934
|
|
||||
Collateralized mortgage obligations — government-sponsored enterprises
|
|
12,544
|
|
|
32
|
|
|
(21
|
)
|
|
12,555
|
|
||||
|
|
$
|
192,058
|
|
|
$
|
4,086
|
|
|
$
|
(240
|
)
|
|
$
|
195,904
|
|
|
|
As of December 31, 2011
|
||||||||||||||
|
|
Amortized cost
|
|
Gross
unrealized
holding gains
|
|
Gross
unrealized
holding losses
|
|
Estimated
fair value
|
||||||||
|
|
(In Thousands)
|
||||||||||||||
Municipal obligations
|
|
$
|
2,736
|
|
|
$
|
95
|
|
|
$
|
—
|
|
|
$
|
2,831
|
|
Collateralized mortgage obligations — government issued
|
|
161,443
|
|
|
4,022
|
|
|
(64
|
)
|
|
165,401
|
|
||||
Collateralized mortgage obligations — government-sponsored enterprises
|
|
2,169
|
|
|
—
|
|
|
(15
|
)
|
|
2,154
|
|
||||
|
|
$
|
166,348
|
|
|
$
|
4,117
|
|
|
$
|
(79
|
)
|
|
$
|
170,386
|
|
|
|
Amortized Cost
|
|
Estimated
Fair Value
|
||||
|
|
(In Thousands)
|
||||||
Due in one year or less
|
|
$
|
159
|
|
|
$
|
161
|
|
Due in one year through five years
|
|
10,633
|
|
|
10,633
|
|
||
Due in five through ten years
|
|
13,621
|
|
|
13,759
|
|
||
Due in over ten years
|
|
167,645
|
|
|
171,351
|
|
||
|
|
$
|
192,058
|
|
|
$
|
195,904
|
|
|
|
As of June 30, 2012
|
||||||||||||||||||||||
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
|
|
Fair value
|
|
Unrealized
losses
|
|
Fair value
|
|
Unrealized
losses
|
|
Fair value
|
|
Unrealized
losses
|
||||||||||||
|
|
(In Thousands)
|
||||||||||||||||||||||
US Government agency obligations - government-sponsored enterprises
|
|
$
|
9,030
|
|
|
$
|
13
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,030
|
|
|
$
|
13
|
|
Municipal obligations
|
|
$
|
2,525
|
|
|
$
|
28
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,525
|
|
|
$
|
28
|
|
Collateralized mortgage obligations - government issued
|
|
16,787
|
|
|
178
|
|
|
—
|
|
|
—
|
|
|
16,787
|
|
|
178
|
|
||||||
Collateralized mortgage obligations - government-sponsored enterprises
|
|
6,370
|
|
|
21
|
|
|
—
|
|
|
—
|
|
|
6,370
|
|
|
21
|
|
||||||
|
|
$
|
34,712
|
|
|
$
|
240
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
34,712
|
|
|
$
|
240
|
|
|
|
As of December 31, 2011
|
||||||||||||||||||||||
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
|
|
Fair value
|
|
Unrealized
losses
|
|
Fair value
|
|
Unrealized
losses
|
|
Fair value
|
|
Unrealized
losses
|
||||||||||||
|
|
(In Thousands)
|
||||||||||||||||||||||
Collateralized mortgage obligations - government issued
|
|
$
|
16,336
|
|
|
$
|
64
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
16,336
|
|
|
$
|
64
|
|
Collateralized mortgage obligations - government-sponsored enterprises
|
|
2,076
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
2,076
|
|
|
15
|
|
||||||
|
|
$
|
18,412
|
|
|
$
|
79
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,412
|
|
|
$
|
79
|
|
|
|
June 30,
2012 |
|
December 31,
2011 |
||||
|
|
(In Thousands)
|
||||||
Commercial real estate
|
|
|
|
|
||||
Commercial real estate — owner occupied
|
|
$
|
154,191
|
|
|
$
|
150,528
|
|
Commercial real estate — non-owner occupied
|
|
298,890
|
|
|
304,597
|
|
||
Construction and land development
|
|
43,126
|
|
|
38,124
|
|
||
Multi-family
|
|
58,254
|
|
|
43,905
|
|
||
1-4 family
|
|
34,453
|
|
|
43,513
|
|
||
Total commercial real estate
|
|
588,914
|
|
|
580,667
|
|
||
Commercial and industrial
|
|
241,130
|
|
|
237,099
|
|
||
Direct financing leases, net
|
|
16,012
|
|
|
17,128
|
|
||
Consumer and other
|
|
|
|
|
||||
Home equity and second mortgages
|
|
4,839
|
|
|
4,970
|
|
||
Other
|
|
12,280
|
|
|
11,682
|
|
||
Total consumer and other loans
|
|
17,119
|
|
|
16,652
|
|
||
Total gross loans and leases receivable
|
|
863,175
|
|
|
851,546
|
|
||
Less:
|
|
|
|
|
||||
Allowance for loan and lease losses
|
|
14,818
|
|
|
14,155
|
|
||
Deferred loan fees
|
|
646
|
|
|
704
|
|
||
Loans and leases receivable, net
|
|
$
|
847,711
|
|
|
$
|
836,687
|
|
|
|
Category
|
|
|
||||||||||||||||
As of June 30, 2012
|
|
I
|
|
II
|
|
III
|
|
IV
|
|
Total
|
||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate — owner occupied
|
|
$
|
126,046
|
|
|
$
|
14,877
|
|
|
$
|
12,299
|
|
|
$
|
969
|
|
|
$
|
154,191
|
|
Commercial real estate — non-owner occupied
|
|
223,080
|
|
|
46,316
|
|
|
28,483
|
|
|
1,011
|
|
|
298,890
|
|
|||||
Construction and land development
|
|
26,157
|
|
|
5,570
|
|
|
5,455
|
|
|
5,944
|
|
|
43,126
|
|
|||||
Multi-family
|
|
50,525
|
|
|
6,881
|
|
|
797
|
|
|
51
|
|
|
58,254
|
|
|||||
1-4 family
|
|
18,655
|
|
|
4,629
|
|
|
8,431
|
|
|
2,738
|
|
|
34,453
|
|
|||||
Total commercial real estate
|
|
444,463
|
|
|
78,273
|
|
|
55,465
|
|
|
10,713
|
|
|
588,914
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial
|
|
206,766
|
|
|
14,670
|
|
|
16,467
|
|
|
3,227
|
|
|
241,130
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Direct financing leases, net
|
|
10,559
|
|
|
3,607
|
|
|
1,846
|
|
|
—
|
|
|
16,012
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Home equity and second mortgages
|
|
3,585
|
|
|
173
|
|
|
183
|
|
|
898
|
|
|
4,839
|
|
|||||
Other
|
|
11,131
|
|
|
—
|
|
|
—
|
|
|
1,149
|
|
|
12,280
|
|
|||||
Total consumer and other
|
|
14,716
|
|
|
173
|
|
|
183
|
|
|
2,047
|
|
|
17,119
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total gross loans and leases receivable
|
|
$
|
676,504
|
|
|
$
|
96,723
|
|
|
$
|
73,961
|
|
|
$
|
15,987
|
|
|
$
|
863,175
|
|
Rating as a % of total portfolio
|
|
78.37
|
%
|
|
11.21
|
%
|
|
8.57
|
%
|
|
1.85
|
%
|
|
100.00
|
%
|
|
|
Category
|
|
|
||||||||||||||||
As of December 31, 2011
|
|
I
|
|
II
|
|
III
|
|
IV
|
|
Total
|
||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate — owner occupied
|
|
$
|
117,065
|
|
|
$
|
16,488
|
|
|
$
|
14,004
|
|
|
$
|
2,971
|
|
|
$
|
150,528
|
|
Commercial real estate — non-owner occupied
|
|
236,868
|
|
|
34,823
|
|
|
30,657
|
|
|
2,249
|
|
|
304,597
|
|
|||||
Construction and land development
|
|
20,660
|
|
|
5,367
|
|
|
4,867
|
|
|
7,230
|
|
|
38,124
|
|
|||||
Multi-family
|
|
34,162
|
|
|
6,930
|
|
|
804
|
|
|
2,009
|
|
|
43,905
|
|
|||||
1-4 family
|
|
23,266
|
|
|
11,637
|
|
|
4,993
|
|
|
3,617
|
|
|
43,513
|
|
|||||
Total commercial real estate
|
|
432,021
|
|
|
75,245
|
|
|
55,325
|
|
|
18,076
|
|
|
580,667
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial
|
|
198,018
|
|
|
25,070
|
|
|
12,453
|
|
|
1,558
|
|
|
237,099
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Direct financing leases, net
|
|
11,398
|
|
|
5,026
|
|
|
686
|
|
|
18
|
|
|
17,128
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Home equity and second mortgages
|
|
3,524
|
|
|
188
|
|
|
256
|
|
|
1,002
|
|
|
4,970
|
|
|||||
Other
|
|
10,459
|
|
|
—
|
|
|
—
|
|
|
1,223
|
|
|
11,682
|
|
|||||
Total consumer and other
|
|
13,983
|
|
|
188
|
|
|
256
|
|
|
2,225
|
|
|
16,652
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total gross loans and leases receivable
|
|
$
|
655,420
|
|
|
$
|
105,529
|
|
|
$
|
68,720
|
|
|
$
|
21,877
|
|
|
$
|
851,546
|
|
Rating as a % of total portfolio
|
|
76.97
|
%
|
|
12.39
|
%
|
|
8.07
|
%
|
|
2.57
|
%
|
|
100.00
|
%
|
As of June 30, 2012
|
|
30-59
days past due |
|
60-89
days past due |
|
Greater
than 90 days past due |
|
Total past due
|
|
Current
|
|
Total loans
|
||||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||||||
Accruing loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Owner occupied
|
|
$
|
507
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
507
|
|
|
$
|
152,715
|
|
|
$
|
153,222
|
|
Non-owner occupied
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
297,879
|
|
|
297,879
|
|
||||||
Construction and land development
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37,718
|
|
|
37,718
|
|
||||||
Multi-family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58,203
|
|
|
58,203
|
|
||||||
1-4 family
|
|
314
|
|
|
—
|
|
|
—
|
|
|
314
|
|
|
31,401
|
|
|
31,715
|
|
||||||
Commercial & industrial
|
|
268
|
|
|
—
|
|
|
—
|
|
|
268
|
|
|
237,635
|
|
|
237,903
|
|
||||||
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,012
|
|
|
16,012
|
|
||||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Home equity and second mortgages
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,941
|
|
|
3,941
|
|
||||||
Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,131
|
|
|
11,131
|
|
||||||
Total
|
|
1,089
|
|
|
—
|
|
|
—
|
|
|
1,089
|
|
|
846,635
|
|
|
847,724
|
|
||||||
Non-accruing loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Owner occupied
|
|
$
|
102
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
102
|
|
|
$
|
867
|
|
|
$
|
969
|
|
Non-owner occupied
|
|
—
|
|
|
—
|
|
|
585
|
|
|
585
|
|
|
426
|
|
|
1,011
|
|
||||||
Construction and land development
|
|
110
|
|
|
106
|
|
|
550
|
|
|
766
|
|
|
4,642
|
|
|
5,408
|
|
||||||
Multi-family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51
|
|
|
51
|
|
||||||
1-4 family
|
|
—
|
|
|
247
|
|
|
152
|
|
|
399
|
|
|
2,339
|
|
|
2,738
|
|
||||||
Commercial & industrial
|
|
—
|
|
|
—
|
|
|
269
|
|
|
269
|
|
|
2,958
|
|
|
3,227
|
|
||||||
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Home equity and second mortgages
|
|
—
|
|
|
—
|
|
|
200
|
|
|
200
|
|
|
698
|
|
|
898
|
|
||||||
Other
|
|
—
|
|
|
—
|
|
|
1,147
|
|
|
1,147
|
|
|
2
|
|
|
1,149
|
|
||||||
Total
|
|
212
|
|
|
353
|
|
|
2,903
|
|
|
3,468
|
|
|
11,983
|
|
|
15,451
|
|
||||||
Total loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Owner occupied
|
|
$
|
609
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
609
|
|
|
$
|
153,582
|
|
|
$
|
154,191
|
|
Non-owner occupied
|
|
—
|
|
|
—
|
|
|
585
|
|
|
585
|
|
|
298,305
|
|
|
298,890
|
|
||||||
Construction and land development
|
|
110
|
|
|
106
|
|
|
550
|
|
|
766
|
|
|
42,360
|
|
|
43,126
|
|
||||||
Multi-family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58,254
|
|
|
58,254
|
|
||||||
1-4 family
|
|
314
|
|
|
247
|
|
|
152
|
|
|
713
|
|
|
33,740
|
|
|
34,453
|
|
||||||
Commercial & industrial
|
|
268
|
|
|
—
|
|
|
269
|
|
|
537
|
|
|
240,593
|
|
|
241,130
|
|
||||||
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,012
|
|
|
16,012
|
|
||||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Home equity and second mortgages
|
|
—
|
|
|
—
|
|
|
200
|
|
|
200
|
|
|
4,639
|
|
|
4,839
|
|
||||||
Other
|
|
—
|
|
|
—
|
|
|
1,147
|
|
|
1,147
|
|
|
11,133
|
|
|
12,280
|
|
||||||
Total
|
|
$
|
1,301
|
|
|
$
|
353
|
|
|
$
|
2,903
|
|
|
$
|
4,557
|
|
|
$
|
858,618
|
|
|
$
|
863,175
|
|
Percent of portfolio
|
|
0.15
|
%
|
|
0.04
|
%
|
|
0.34
|
%
|
|
0.53
|
%
|
|
99.47
|
%
|
|
100.00
|
%
|
As of December 31, 2011
|
|
30-59
days past due |
|
60-89
days past due |
|
Greater
than 90 days past due |
|
Total past due
|
|
Current
|
|
Total loans
|
||||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||||||
Accruing loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Owner occupied
|
|
$
|
106
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
106
|
|
|
$
|
147,450
|
|
|
$
|
147,556
|
|
Non-owner occupied
|
|
—
|
|
|
131
|
|
|
—
|
|
|
131
|
|
|
302,217
|
|
|
302,348
|
|
||||||
Construction and land development
|
|
3,942
|
|
|
—
|
|
|
—
|
|
|
3,942
|
|
|
26,953
|
|
|
30,895
|
|
||||||
Multi-family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,896
|
|
|
41,896
|
|
||||||
1-4 family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40,007
|
|
|
40,007
|
|
||||||
Commercial & industrial
|
|
25
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
235,516
|
|
|
235,541
|
|
||||||
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,110
|
|
|
17,110
|
|
||||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Home equity and second mortgages
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,968
|
|
|
3,968
|
|
||||||
Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,459
|
|
|
10,459
|
|
||||||
Total
|
|
4,073
|
|
|
131
|
|
|
—
|
|
|
4,204
|
|
|
825,576
|
|
|
829,780
|
|
||||||
Non-accruing loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Owner occupied
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,011
|
|
|
$
|
2,011
|
|
|
$
|
961
|
|
|
$
|
2,972
|
|
Non-owner occupied
|
|
—
|
|
|
155
|
|
|
1,625
|
|
|
1,780
|
|
|
469
|
|
|
2,249
|
|
||||||
Construction and land development
|
|
114
|
|
|
515
|
|
|
704
|
|
|
1,333
|
|
|
5,896
|
|
|
7,229
|
|
||||||
Multi-family
|
|
—
|
|
|
—
|
|
|
2,009
|
|
|
2,009
|
|
|
—
|
|
|
2,009
|
|
||||||
1-4 family
|
|
404
|
|
|
224
|
|
|
495
|
|
|
1,123
|
|
|
2,383
|
|
|
3,506
|
|
||||||
Commercial & industrial
|
|
21
|
|
|
—
|
|
|
298
|
|
|
319
|
|
|
1,239
|
|
|
1,558
|
|
||||||
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
18
|
|
||||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Home equity and second mortgages
|
|
—
|
|
|
40
|
|
|
315
|
|
|
355
|
|
|
647
|
|
|
1,002
|
|
||||||
Other
|
|
—
|
|
|
—
|
|
|
1,222
|
|
|
1,222
|
|
|
1
|
|
|
1,223
|
|
||||||
Total
|
|
539
|
|
|
934
|
|
|
8,679
|
|
|
10,152
|
|
|
11,614
|
|
|
21,766
|
|
||||||
Total loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Owner occupied
|
|
$
|
106
|
|
|
$
|
—
|
|
|
$
|
2,011
|
|
|
$
|
2,117
|
|
|
$
|
148,411
|
|
|
$
|
150,528
|
|
Non-owner occupied
|
|
—
|
|
|
286
|
|
|
1,625
|
|
|
1,911
|
|
|
302,686
|
|
|
304,597
|
|
||||||
Construction and land development
|
|
4,056
|
|
|
515
|
|
|
704
|
|
|
5,275
|
|
|
32,849
|
|
|
38,124
|
|
||||||
Multi-family
|
|
—
|
|
|
—
|
|
|
2,009
|
|
|
2,009
|
|
|
41,896
|
|
|
43,905
|
|
||||||
1-4 family
|
|
404
|
|
|
224
|
|
|
495
|
|
|
1,123
|
|
|
42,390
|
|
|
43,513
|
|
||||||
Commercial & industrial
|
|
46
|
|
|
—
|
|
|
298
|
|
|
344
|
|
|
236,755
|
|
|
237,099
|
|
||||||
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,128
|
|
|
17,128
|
|
||||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Home equity and second mortgages
|
|
—
|
|
|
40
|
|
|
315
|
|
|
355
|
|
|
4,615
|
|
|
4,970
|
|
||||||
Other
|
|
—
|
|
|
—
|
|
|
1,222
|
|
|
1,222
|
|
|
10,460
|
|
|
11,682
|
|
||||||
Total
|
|
$
|
4,612
|
|
|
$
|
1,065
|
|
|
$
|
8,679
|
|
|
$
|
14,356
|
|
|
$
|
837,190
|
|
|
$
|
851,546
|
|
Percent of portfolio
|
|
0.54
|
%
|
|
0.12
|
%
|
|
1.02
|
%
|
|
1.68
|
%
|
|
98.32
|
%
|
|
100.00
|
%
|
|
|
June 30,
2012 |
|
December 31,
2011 |
||||
|
|
(Dollars in Thousands)
|
||||||
Non-accrual loans and leases
|
|
|
|
|
||||
Commercial real estate:
|
|
|
|
|
||||
Commercial real estate — owner occupied
|
|
$
|
969
|
|
|
$
|
2,972
|
|
Commercial real estate — non-owner occupied
|
|
1,011
|
|
|
2,249
|
|
||
Construction and land development
|
|
5,408
|
|
|
7,229
|
|
||
Multi-family
|
|
51
|
|
|
2,009
|
|
||
1-4 family
|
|
2,738
|
|
|
3,506
|
|
||
Total non-accrual commercial real estate
|
|
10,177
|
|
|
17,965
|
|
||
Commercial and industrial
|
|
3,227
|
|
|
1,558
|
|
||
Direct financing leases, net
|
|
—
|
|
|
18
|
|
||
Consumer and other:
|
|
|
|
|
||||
Home equity and second mortgage
|
|
898
|
|
|
1,002
|
|
||
Other
|
|
1,149
|
|
|
1,223
|
|
||
Total non-accrual consumer and other loans
|
|
2,047
|
|
|
2,225
|
|
||
Total non-accrual loans and leases
|
|
15,451
|
|
|
21,766
|
|
||
Foreclosed properties, net
|
|
1,937
|
|
|
2,236
|
|
||
Total non-performing assets
|
|
$
|
17,388
|
|
|
$
|
24,002
|
|
Performing troubled debt restructurings
|
|
$
|
536
|
|
|
$
|
111
|
|
|
|
June 30,
2012 |
|
December 31,
2011 |
||
Total non-accrual loans and leases to gross loans and leases
|
|
1.79
|
%
|
|
2.56
|
%
|
Total non-performing assets to total assets
|
|
1.50
|
|
|
2.04
|
|
Allowance for loan and lease losses to gross loans and leases
|
|
1.72
|
|
|
1.66
|
|
Allowance for loan and lease losses to non-accrual loans and leases
|
|
95.90
|
|
|
65.03
|
|
|
|
As of June 30, 2012
|
|
As of December 31, 2011
|
||||||||||||||||||
|
|
Number
of
Loans
|
|
Pre-Modification
Recorded
Investment
|
|
Post-Modification
Recorded
Investment
|
|
Number
of
Loans
|
|
Pre-Modification
Recorded
Investment
|
|
Post-Modification
Recorded
Investment
|
||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||||
Troubled debt restructurings:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate — owner occupied
|
|
4
|
|
|
$
|
338
|
|
|
$
|
289
|
|
|
5
|
|
|
$
|
380
|
|
|
$
|
352
|
|
Commercial real estate — non-owner occupied
|
|
6
|
|
|
972
|
|
|
844
|
|
|
6
|
|
|
971
|
|
|
902
|
|
||||
Construction and land development
|
|
3
|
|
|
8,044
|
|
|
5,057
|
|
|
4
|
|
|
8,457
|
|
|
5,692
|
|
||||
Multi-family
|
|
1
|
|
|
184
|
|
|
51
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
1-4 family
|
|
14
|
|
|
2,951
|
|
|
2,664
|
|
|
15
|
|
|
3,152
|
|
|
3,031
|
|
||||
Commercial and industrial
|
|
7
|
|
|
2,250
|
|
|
1,132
|
|
|
9
|
|
|
2,394
|
|
|
1,393
|
|
||||
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
32
|
|
|
18
|
|
||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Home equity and second mortgage
|
|
8
|
|
|
865
|
|
|
785
|
|
|
8
|
|
|
865
|
|
|
813
|
|
||||
Other
|
|
1
|
|
|
2,076
|
|
|
1,139
|
|
|
1
|
|
|
2,076
|
|
|
1,222
|
|
||||
Total
|
|
44
|
|
|
$
|
17,680
|
|
|
$
|
11,961
|
|
|
49
|
|
|
$
|
18,327
|
|
|
$
|
13,423
|
|
|
|
As of June 30, 2012
|
|
As of December 31, 2011
|
||||||||||
|
|
Number
of
Loans
|
|
Recorded Investment
|
|
Number
of
Loans
|
|
Recorded Investment
|
||||||
|
|
(Dollars in Thousands)
|
||||||||||||
Commercial real estate
|
|
|
|
|
|
|
|
|
||||||
Extension of term
|
|
2
|
|
|
$
|
129
|
|
|
2
|
|
|
$
|
127
|
|
Combination of extension and interest rate concession
|
|
26
|
|
|
8,776
|
|
|
28
|
|
|
9,850
|
|
||
Commercial and industrial
|
|
|
|
|
|
|
|
|
||||||
Extension of term
|
|
4
|
|
|
353
|
|
|
5
|
|
|
406
|
|
||
Combination of extension and interest rate concession
|
|
3
|
|
|
779
|
|
|
4
|
|
|
987
|
|
||
Consumer and other
|
|
|
|
|
|
|
|
|
||||||
Extension of term
|
|
2
|
|
|
1,226
|
|
|
5
|
|
|
1,603
|
|
||
Combination of extension and interest rate concession
|
|
7
|
|
|
698
|
|
|
4
|
|
|
432
|
|
||
Direct financing leases, net
|
|
|
|
|
|
|
|
|
||||||
Extension of term
|
|
—
|
|
|
—
|
|
|
1
|
|
|
18
|
|
||
Total
|
|
44
|
|
|
$
|
11,961
|
|
|
49
|
|
|
$
|
13,423
|
|
|
|
Six months ended June 30, 2012
|
||||
|
|
Number
of
Loans
|
|
Recorded Investment
|
||
|
|
(Dollars in Thousands)
|
||||
Commercial real estate
|
|
|
|
|
||
Construction and land development
|
|
1
|
|
$
|
110
|
|
Total
|
|
1
|
|
$
|
110
|
|
|
|
Impaired Loans and Leases
|
||||||||||||||||||||||||||
|
|
As of and for the Six Months Ended June 30, 2012
|
||||||||||||||||||||||||||
|
|
Recorded
investment
|
|
Unpaid
principal
balance
|
|
Impairment
reserve
|
|
Average
recorded
investment
(1)
|
|
Foregone
interest
income
|
|
Interest
income
recognized
|
|
Net
foregone
interest
income
|
||||||||||||||
|
|
(In Thousands)
|
||||||||||||||||||||||||||
With no impairment reserve recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Owner occupied
|
|
$
|
573
|
|
|
$
|
573
|
|
|
$
|
—
|
|
|
$
|
2,198
|
|
|
$
|
88
|
|
|
$
|
—
|
|
|
$
|
88
|
|
Non-owner occupied
|
|
856
|
|
|
2,688
|
|
|
—
|
|
|
1,304
|
|
|
124
|
|
|
154
|
|
|
(30
|
)
|
|||||||
Construction and land development
|
|
5,408
|
|
|
8,985
|
|
|
—
|
|
|
5,922
|
|
|
130
|
|
|
24
|
|
|
106
|
|
|||||||
Multi-family
|
|
51
|
|
|
418
|
|
|
—
|
|
|
582
|
|
|
46
|
|
|
60
|
|
|
(14
|
)
|
|||||||
1-4 family
|
|
1,908
|
|
|
1,990
|
|
|
—
|
|
|
2,203
|
|
|
80
|
|
|
—
|
|
|
80
|
|
|||||||
Commercial and industrial
|
|
901
|
|
|
1,105
|
|
|
—
|
|
|
1,372
|
|
|
166
|
|
|
25
|
|
|
141
|
|
|||||||
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|||||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Home equity loans and second mortgages
|
|
675
|
|
|
710
|
|
|
—
|
|
|
738
|
|
|
27
|
|
|
1
|
|
|
26
|
|
|||||||
Other
|
|
1,140
|
|
|
1,627
|
|
|
—
|
|
|
1,169
|
|
|
57
|
|
|
1
|
|
|
56
|
|
|||||||
Total
|
|
11,512
|
|
|
18,096
|
|
|
—
|
|
|
15,496
|
|
|
718
|
|
|
266
|
|
|
452
|
|
|||||||
With impairment reserve recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Owner occupied
|
|
$
|
396
|
|
|
$
|
396
|
|
|
$
|
13
|
|
|
$
|
404
|
|
|
$
|
17
|
|
|
$
|
—
|
|
|
$
|
17
|
|
Non-owner occupied
|
|
155
|
|
|
155
|
|
|
155
|
|
|
155
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|||||||
Construction and land development
|
|
536
|
|
|
536
|
|
|
200
|
|
|
546
|
|
|
14
|
|
|
—
|
|
|
14
|
|
|||||||
Multi-family
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
1-4 family
|
|
830
|
|
|
830
|
|
|
296
|
|
|
840
|
|
|
23
|
|
|
—
|
|
|
23
|
|
|||||||
Commercial and industrial
|
|
2,326
|
|
|
3,826
|
|
|
459
|
|
|
2,101
|
|
|
14
|
|
|
—
|
|
|
14
|
|
|||||||
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Home equity loans and second mortgages
|
|
223
|
|
|
223
|
|
|
112
|
|
|
232
|
|
|
9
|
|
|
—
|
|
|
9
|
|
|||||||
Other
|
|
9
|
|
|
9
|
|
|
9
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Total
|
|
4,475
|
|
|
5,975
|
|
|
1,244
|
|
|
4,287
|
|
|
79
|
|
|
—
|
|
|
79
|
|
|||||||
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Owner occupied
|
|
$
|
969
|
|
|
$
|
969
|
|
|
$
|
13
|
|
|
$
|
2,602
|
|
|
$
|
105
|
|
|
$
|
—
|
|
|
$
|
105
|
|
Non-owner occupied
|
|
1,011
|
|
|
2,843
|
|
|
155
|
|
|
1,459
|
|
|
126
|
|
|
154
|
|
|
(28
|
)
|
|||||||
Construction and land development
|
|
5,944
|
|
|
9,521
|
|
|
200
|
|
|
6,468
|
|
|
144
|
|
|
24
|
|
|
120
|
|
|||||||
Multi-family
|
|
51
|
|
|
418
|
|
|
—
|
|
|
582
|
|
|
46
|
|
|
60
|
|
|
(14
|
)
|
|||||||
1-4 family
|
|
2,738
|
|
|
2,820
|
|
|
296
|
|
|
3,043
|
|
|
103
|
|
|
—
|
|
|
103
|
|
|||||||
Commercial and industrial
|
|
3,227
|
|
|
4,931
|
|
|
459
|
|
|
3,473
|
|
|
180
|
|
|
25
|
|
|
155
|
|
|||||||
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|||||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Home equity loans and second mortgages
|
|
898
|
|
|
933
|
|
|
112
|
|
|
970
|
|
|
36
|
|
|
1
|
|
|
35
|
|
|||||||
Other
|
|
1,149
|
|
|
1,636
|
|
|
9
|
|
|
1,178
|
|
|
57
|
|
|
1
|
|
|
56
|
|
|||||||
Grand total
|
|
$
|
15,987
|
|
|
$
|
24,071
|
|
|
$
|
1,244
|
|
|
$
|
19,783
|
|
|
$
|
797
|
|
|
$
|
266
|
|
|
$
|
531
|
|
(1)
|
Average recorded investment is calculated primarily using daily average balances.
|
|
|
Impaired Loans and Leases
|
||||||||||||||||||||||||||
|
|
As of and for the Year Ended December 31, 2011
|
||||||||||||||||||||||||||
|
|
Recorded
investment |
|
Unpaid
principal balance |
|
Impairment
reserve |
|
Average
recorded investment(1) |
|
Foregone
interest income |
|
Interest
income recognized |
|
Net
Foregone Interest Income |
||||||||||||||
|
|
(In Thousands)
|
||||||||||||||||||||||||||
With no impairment reserve recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Owner occupied
|
|
$
|
2,455
|
|
|
$
|
3,669
|
|
|
$
|
—
|
|
|
$
|
5,177
|
|
|
$
|
450
|
|
|
$
|
200
|
|
|
$
|
250
|
|
Non-owner occupied
|
|
2,249
|
|
|
4,081
|
|
|
—
|
|
|
5,261
|
|
|
424
|
|
|
—
|
|
|
424
|
|
|||||||
Construction and land development
|
|
6,383
|
|
|
9,927
|
|
|
—
|
|
|
7,974
|
|
|
350
|
|
|
48
|
|
|
302
|
|
|||||||
Multi-family
|
|
2,009
|
|
|
2,246
|
|
|
—
|
|
|
3,075
|
|
|
362
|
|
|
—
|
|
|
362
|
|
|||||||
1-4 family
|
|
2,628
|
|
|
3,016
|
|
|
—
|
|
|
3,160
|
|
|
277
|
|
|
108
|
|
|
169
|
|
|||||||
Commercial and industrial
|
|
1,139
|
|
|
1,320
|
|
|
—
|
|
|
3,820
|
|
|
384
|
|
|
424
|
|
|
(40
|
)
|
|||||||
Direct financing leases, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Home equity loans and second mortgages
|
|
803
|
|
|
827
|
|
|
—
|
|
|
884
|
|
|
62
|
|
|
1
|
|
|
61
|
|
|||||||
Other
|
|
1,222
|
|
|
1,682
|
|
|
—
|
|
|
1,691
|
|
|
138
|
|
|
6
|
|
|
132
|
|
|||||||
Total
|
|
18,888
|
|
|
26,768
|
|
|
—
|
|
|
31,042
|
|
|
2,447
|
|
|
787
|
|
|
1,660
|
|
|||||||
With impairment reserve recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Owner occupied
|
|
$
|
517
|
|
|
$
|
517
|
|
|
$
|
13
|
|
|
$
|
358
|
|
|
$
|
81
|
|
|
$
|
—
|
|
|
$
|
81
|
|
Non-owner occupied
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Construction and land development
|
|
846
|
|
|
846
|
|
|
130
|
|
|
483
|
|
|
48
|
|
|
—
|
|
|
48
|
|
|||||||
Multi-family
|
|
—
|
|
|
—
|
|
|
34
|
|
|
287
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
1-4 family
|
|
989
|
|
|
989
|
|
|
337
|
|
|
1,017
|
|
|
61
|
|
|
—
|
|
|
61
|
|
|||||||
Commercial and industrial
|
|
419
|
|
|
419
|
|
|
276
|
|
|
384
|
|
|
24
|
|
|
—
|
|
|
24
|
|
|||||||
Direct financing leases, net
|
|
18
|
|
|
18
|
|
|
18
|
|
|
13
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Home equity loans and second mortgages
|
|
199
|
|
|
199
|
|
|
79
|
|
|
208
|
|
|
20
|
|
|
—
|
|
|
20
|
|
|||||||
Other
|
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Total
|
|
2,989
|
|
|
2,989
|
|
|
888
|
|
|
2,751
|
|
|
235
|
|
|
—
|
|
|
235
|
|
|||||||
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Owner occupied
|
|
$
|
2,972
|
|
|
$
|
4,186
|
|
|
$
|
13
|
|
|
$
|
5,535
|
|
|
$
|
531
|
|
|
$
|
200
|
|
|
$
|
331
|
|
Non-owner occupied
|
|
2,249
|
|
|
4,081
|
|
|
—
|
|
|
5,261
|
|
|
424
|
|
|
—
|
|
|
424
|
|
|||||||
Construction and land development
|
|
7,229
|
|
|
10,773
|
|
|
130
|
|
|
8,457
|
|
|
398
|
|
|
48
|
|
|
350
|
|
|||||||
Multi-family
|
|
2,009
|
|
|
2,246
|
|
|
34
|
|
|
3,362
|
|
|
362
|
|
|
—
|
|
|
362
|
|
|||||||
1-4 family
|
|
3,617
|
|
|
4,005
|
|
|
337
|
|
|
4,177
|
|
|
338
|
|
|
108
|
|
|
230
|
|
|||||||
Commercial and industrial
|
|
1,558
|
|
|
1,739
|
|
|
276
|
|
|
4,204
|
|
|
408
|
|
|
424
|
|
|
(16
|
)
|
|||||||
Direct financing leases, net
|
|
18
|
|
|
18
|
|
|
18
|
|
|
13
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||||
Consumer and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Home equity loans and second mortgages
|
|
1,002
|
|
|
1,026
|
|
|
79
|
|
|
1,092
|
|
|
82
|
|
|
1
|
|
|
81
|
|
|||||||
Other
|
|
1,223
|
|
|
1,683
|
|
|
1
|
|
|
1,692
|
|
|
138
|
|
|
6
|
|
|
132
|
|
|||||||
Grand total
|
|
$
|
21,877
|
|
|
$
|
29,757
|
|
|
$
|
888
|
|
|
$
|
33,793
|
|
|
$
|
2,682
|
|
|
$
|
787
|
|
|
$
|
1,895
|
|
(1)
|
Average recorded investment is calculated primarily using daily average balances.
|
|
|
As of and for the Six Months Ended June 30, 2012
|
||||||||||||||||||
|
|
Commercial
real estate
|
|
Commercial
and
industrial
|
|
Consumer
and other
|
|
Direct
financing
leases, net
|
|
Total
|
||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||
Allowance for credit losses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Beginning balance
|
|
$
|
9,554
|
|
|
$
|
3,977
|
|
|
$
|
384
|
|
|
$
|
240
|
|
|
$
|
14,155
|
|
Charge-offs
|
|
(447
|
)
|
|
(1,529
|
)
|
|
(94
|
)
|
|
—
|
|
|
(2,070
|
)
|
|||||
Recoveries
|
|
106
|
|
|
64
|
|
|
14
|
|
|
—
|
|
|
184
|
|
|||||
Provision
|
|
784
|
|
|
1,675
|
|
|
121
|
|
|
(31
|
)
|
|
2,549
|
|
|||||
Ending balance
|
|
$
|
9,997
|
|
|
$
|
4,187
|
|
|
$
|
425
|
|
|
$
|
209
|
|
|
$
|
14,818
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
677
|
|
|
$
|
459
|
|
|
$
|
108
|
|
|
$
|
—
|
|
|
$
|
1,244
|
|
Ending balance: collectively evaluated for impairment
|
|
$
|
9,320
|
|
|
$
|
3,728
|
|
|
$
|
317
|
|
|
$
|
209
|
|
|
$
|
13,574
|
|
Ending balance: loans acquired with deteriorated credit quality
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loans and lease receivables:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ending balance, gross
|
|
$
|
588,914
|
|
|
$
|
241,130
|
|
|
$
|
17,119
|
|
|
$
|
16,012
|
|
|
$
|
863,175
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
10,713
|
|
|
$
|
3,227
|
|
|
$
|
2,047
|
|
|
$
|
—
|
|
|
$
|
15,987
|
|
Ending balance: collectively evaluated for impairment
|
|
$
|
578,201
|
|
|
$
|
237,903
|
|
|
$
|
15,072
|
|
|
$
|
16,012
|
|
|
$
|
847,188
|
|
Ending balance: loans acquired with deteriorated credit quality
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Allowance as % of gross loans
|
|
1.70
|
%
|
|
1.74
|
%
|
|
2.48
|
%
|
|
1.31
|
%
|
|
1.72
|
%
|
|
|
As of and for the Six Months Ended June 30, 2011
|
||||||||||||||||||
|
|
Commercial
real estate
|
|
Commercial
and
industrial
|
|
Consumer
and other
|
|
Direct
financing
leases, net
|
|
Total
|
||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||
Allowance for credit losses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Beginning balance
|
|
$
|
11,267
|
|
|
$
|
4,277
|
|
|
$
|
482
|
|
|
$
|
245
|
|
|
$
|
16,271
|
|
Charge-offs
|
|
(3,538
|
)
|
|
(198
|
)
|
|
(148
|
)
|
|
—
|
|
|
(3,884
|
)
|
|||||
Recoveries
|
|
216
|
|
|
376
|
|
|
61
|
|
|
19
|
|
|
672
|
|
|||||
Provision
|
|
3,111
|
|
|
(274
|
)
|
|
63
|
|
|
(22
|
)
|
|
2,878
|
|
|||||
Ending balance
|
|
$
|
11,056
|
|
|
$
|
4,181
|
|
|
$
|
458
|
|
|
$
|
242
|
|
|
$
|
15,937
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
2,099
|
|
|
$
|
757
|
|
|
$
|
121
|
|
|
$
|
32
|
|
|
$
|
3,009
|
|
Ending balance: collectively evaluated for impairment
|
|
$
|
8,957
|
|
|
$
|
3,424
|
|
|
$
|
337
|
|
|
$
|
210
|
|
|
$
|
12,928
|
|
Ending balance: loans acquired with deteriorated credit quality
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loans and lease receivables:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ending balance, gross
|
|
$
|
614,670
|
|
|
$
|
212,326
|
|
|
$
|
18,425
|
|
|
$
|
15,958
|
|
|
$
|
861,379
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
27,310
|
|
|
$
|
4,483
|
|
|
$
|
2,799
|
|
|
$
|
32
|
|
|
$
|
34,624
|
|
Ending balance: collectively evaluated for impairment
|
|
$
|
587,360
|
|
|
$
|
207,843
|
|
|
$
|
15,626
|
|
|
$
|
15,926
|
|
|
$
|
826,755
|
|
Ending balance: loans acquired with deteriorated credit quality
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Allowance as % of gross loans
|
|
1.80
|
%
|
|
1.97
|
%
|
|
2.49
|
%
|
|
1.52
|
%
|
|
1.85
|
%
|
|
|
June 30, 2012
|
|
December 31, 2011
|
||||||||||||||||||
|
|
Balance
|
|
Weighted
average
balance
|
|
Weighted
average rate
|
|
Balance
|
|
Weighted
average
balance
|
|
Weighted
average rate
|
||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||||
Non-interest bearing transaction accounts
|
|
$
|
137,529
|
|
|
$
|
130,893
|
|
|
—
|
%
|
|
$
|
132,230
|
|
|
$
|
112,899
|
|
|
—
|
%
|
Interest bearing transaction accounts
|
|
37,914
|
|
|
31,544
|
|
|
0.24
|
|
|
23,004
|
|
|
25,389
|
|
|
0.28
|
|
||||
Money market accounts
|
|
368,301
|
|
|
380,624
|
|
|
0.87
|
|
|
364,082
|
|
|
300,652
|
|
|
0.99
|
|
||||
Certificates of deposit
|
|
88,955
|
|
|
84,388
|
|
|
1.22
|
|
|
85,331
|
|
|
80,323
|
|
|
1.38
|
|
||||
Brokered certificates of deposit
|
|
396,531
|
|
|
415,010
|
|
|
2.34
|
|
|
446,665
|
|
|
486,594
|
|
|
2.66
|
|
||||
Total deposits
|
|
$
|
1,029,230
|
|
|
$
|
1,042,459
|
|
|
1.36
|
|
|
$
|
1,051,312
|
|
|
$
|
1,005,857
|
|
|
1.70
|
|
|
|
June 30, 2012
|
|
December 31, 2011
|
||||||||||||||||||
|
|
Balance
|
|
Weighted
average
balance
|
|
Weighted
average
rate
|
|
Balance
|
|
Weighted
average
balance
|
|
Weighted
average
rate
|
||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||||
Federal funds purchased
|
|
$
|
—
|
|
|
$
|
102
|
|
|
0.76
|
%
|
|
$
|
—
|
|
|
$
|
252
|
|
|
0.90
|
%
|
FHLB advances
|
|
475
|
|
|
478
|
|
|
6.12
|
|
|
482
|
|
|
656
|
|
|
5.83
|
|
||||
Line of credit
|
|
2,921
|
|
|
1,933
|
|
|
4.01
|
|
|
810
|
|
|
2,236
|
|
|
4.06
|
|
||||
Subordinated notes payable
|
|
39,000
|
|
|
39,000
|
|
|
6.93
|
|
|
39,000
|
|
|
39,000
|
|
|
6.12
|
|
||||
Junior subordinated notes
|
|
10,315
|
|
|
10,315
|
|
|
10.76
|
|
|
10,315
|
|
|
10,315
|
|
|
10.78
|
|
||||
|
|
$
|
52,711
|
|
|
$
|
51,828
|
|
|
7.58
|
|
|
$
|
50,607
|
|
|
$
|
52,459
|
|
|
6.94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Short-term borrowings
|
|
$
|
3,396
|
|
|
|
|
|
|
$
|
810
|
|
|
|
|
|
||||||
Long-term borrowings
|
|
49,315
|
|
|
|
|
|
|
49,797
|
|
|
|
|
|
||||||||
|
|
$
|
52,711
|
|
|
|
|
|
|
$
|
50,607
|
|
|
|
|
|
|
|
Fair Value Measurements Using
|
|
|
||||||||||||
June 30, 2012
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(In Thousands)
|
||||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
||||||||
Municipal obligations
|
|
$
|
—
|
|
|
$
|
7,752
|
|
|
$
|
—
|
|
|
$
|
7,752
|
|
U.S. government obligations - government sponsored agencies
|
|
—
|
|
|
12,663
|
|
|
—
|
|
|
12,663
|
|
||||
Collateralized mortgage obligations — government agencies
|
|
—
|
|
|
162,934
|
|
|
—
|
|
|
162,934
|
|
||||
Collateralized mortgage obligations — government sponsored enterprises
|
|
—
|
|
|
12,555
|
|
|
—
|
|
|
12,555
|
|
||||
Interest rate swaps
|
|
—
|
|
|
3,128
|
|
|
—
|
|
|
3,128
|
|
||||
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps
|
|
$
|
—
|
|
|
$
|
3,128
|
|
|
$
|
—
|
|
|
$
|
3,128
|
|
|
|
Fair Value Measurements Using
|
|
|
||||||||||||
December 31, 2011
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(In Thousands)
|
||||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
||||||||
Municipal obligations
|
|
$
|
—
|
|
|
$
|
2,831
|
|
|
$
|
—
|
|
|
$
|
2,831
|
|
U.S. government obligations - government sponsored agencies
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Collateralized mortgage obligations — government agencies
|
|
—
|
|
|
165,401
|
|
|
—
|
|
|
165,401
|
|
||||
Collateralized mortgage obligations — government sponsored enterprises
|
|
—
|
|
|
2,154
|
|
|
—
|
|
|
2,154
|
|
||||
Interest rate swaps
|
|
—
|
|
|
3,434
|
|
|
—
|
|
|
3,434
|
|
||||
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps
|
|
$
|
—
|
|
|
$
|
3,434
|
|
|
$
|
—
|
|
|
$
|
3,434
|
|
|
|
|
|
As of and for the Six Months Ended June 30, 2012
|
||||||||||||||||
|
|
Balance at
|
|
Fair Value Measurements Using
|
|
Total
Gains
(Losses)
|
||||||||||||||
|
|
June 30,
2012 |
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|||||||||||
|
|
(In Thousands)
|
||||||||||||||||||
Impaired loans
|
|
$
|
9,754
|
|
|
$
|
—
|
|
|
$
|
7,250
|
|
|
$
|
2,504
|
|
|
$
|
—
|
|
Foreclosed properties
|
|
1,937
|
|
|
—
|
|
|
1,937
|
|
|
—
|
|
|
(119
|
)
|
|
|
|
|
As of and for the Year Ended December 31, 2011
|
||||||||||||||||
|
|
Balance at
|
|
Fair Value Measurements Using
|
|
Total
Gains
(Losses)
|
||||||||||||||
|
|
December 31,
2011 |
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|||||||||||
|
|
(In Thousands)
|
||||||||||||||||||
Impaired loans
|
|
$
|
12,787
|
|
|
$
|
—
|
|
|
$
|
12,787
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Foreclosed properties
|
|
2,236
|
|
|
138
|
|
|
1,989
|
|
|
109
|
|
|
(621
|
)
|
|
As of and for the Six Months Ended June 30, 2012
|
|
As of and for the Year Ended December 31, 2011
|
||||
|
(In Thousands)
|
||||||
Foreclosed properties at the beginning of the period
|
$
|
2,236
|
|
|
$
|
1,750
|
|
Loans transferred to foreclosed properties, at lower of cost or fair value
|
1,258
|
|
|
3,119
|
|
||
Proceeds from sale of foreclosed properties
|
(1,315
|
)
|
|
(2,213
|
)
|
||
Net (loss) gain on sale of foreclosed properties
|
(123
|
)
|
|
201
|
|
||
Impairment valuation
|
(119
|
)
|
|
(621
|
)
|
||
Foreclosed properties at the end of the period
|
$
|
1,937
|
|
|
$
|
2,236
|
|
|
|
June 30, 2012
|
|
December 31, 2011
|
||||||||||||||||||||||||
|
|
Carrying
Amount
|
|
Fair Value
|
|
Carrying
Amount
|
|
Fair Value
|
||||||||||||||||||||
|
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
|
|
||||||||||||||
|
|
(In Thousands)
|
||||||||||||||||||||||||||
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Cash and cash equivalents
|
|
$
|
78,369
|
|
|
$
|
78,369
|
|
|
$
|
74,369
|
|
|
$
|
—
|
|
|
$
|
4,000
|
|
|
$
|
130,093
|
|
|
$
|
130,093
|
|
Securities available-for-sale
|
|
195,904
|
|
|
195,904
|
|
|
—
|
|
|
195,904
|
|
|
—
|
|
|
170,386
|
|
|
170,386
|
|
|||||||
Loans and lease receivables, net
|
|
847,711
|
|
|
856,902
|
|
|
—
|
|
|
7,250
|
|
|
849,652
|
|
|
836,687
|
|
|
840,552
|
|
|||||||
Federal Home Loan Bank stock
|
|
1,519
|
|
|
1,519
|
|
|
—
|
|
|
—
|
|
|
1,519
|
|
|
2,367
|
|
|
2,367
|
|
|||||||
Cash surrender value of life insurance
|
|
18,006
|
|
|
18,006
|
|
|
18,006
|
|
|
—
|
|
|
—
|
|
|
17,660
|
|
|
17,660
|
|
|||||||
Accrued interest receivable
|
|
3,462
|
|
|
3,403
|
|
|
3,403
|
|
|
—
|
|
|
—
|
|
|
3,525
|
|
|
3,525
|
|
|||||||
Interest rate swaps
|
|
3,128
|
|
|
3,128
|
|
|
—
|
|
|
3,128
|
|
|
—
|
|
|
3,434
|
|
|
3,434
|
|
|||||||
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Deposits
|
|
$
|
1,029,230
|
|
|
$
|
1,029,230
|
|
|
$
|
524,736
|
|
|
$
|
504,494
|
|
|
$
|
—
|
|
|
$
|
1,051,312
|
|
|
$
|
1,068,845
|
|
Federal Home Loan Bank and other borrowings
|
|
42,396
|
|
|
42,723
|
|
|
—
|
|
|
42,723
|
|
|
—
|
|
|
40,292
|
|
|
40,899
|
|
|||||||
Junior subordinated notes
|
|
10,315
|
|
|
6,961
|
|
|
—
|
|
|
—
|
|
|
6,961
|
|
|
10,315
|
|
|
6,917
|
|
|||||||
Interest rate swaps
|
|
3,128
|
|
|
3,128
|
|
|
—
|
|
|
3,128
|
|
|
—
|
|
|
3,434
|
|
|
3,434
|
|
|||||||
Accrued interest payable
|
|
2,378
|
|
|
2,378
|
|
|
2,378
|
|
|
—
|
|
|
—
|
|
|
2,625
|
|
|
2,625
|
|
|||||||
Off balance sheet items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Standby letters of credit
|
|
63
|
|
|
63
|
|
|
—
|
|
|
—
|
|
|
63
|
|
|
81
|
|
|
81
|
|
|||||||
Commitments to extend credit
|
|
—
|
|
|
*
|
|
|
*
|
|
|
*
|
|
|
*
|
|
|
—
|
|
|
*
|
|
|
|
Interest Rate Swap Contracts
|
||||||||||
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
|
Balance Sheet Location
|
|
Fair Value
|
|
Balance Sheet Location
|
|
Fair Value
|
||||
|
|
(In Thousands)
|
||||||||||
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
June 30, 2012
|
|
Other assets
|
|
$
|
3,128
|
|
|
Other liabilities
|
|
$
|
3,128
|
|
December 31, 2011
|
|
Other assets
|
|
$
|
3,434
|
|
|
Other liabilities
|
|
$
|
3,434
|
|
|
|
Actual
|
|
Minimum Required for Capital Adequacy Purposes
|
|
Minimum Required to be Well
Capitalized Under Prompt Corrective Action Requirements |
|||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
As of June 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
(to risk-weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Consolidated
|
|
$
|
124,856
|
|
|
13.31
|
%
|
|
$
|
75,083
|
|
|
8.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
First Business Bank
|
|
114,287
|
|
|
13.65
|
|
|
66,983
|
|
|
8.00
|
|
|
$
|
83,872
|
|
|
10.00
|
%
|
||
First Business Bank — Milwaukee
|
|
15,315
|
|
|
15.19
|
|
|
8,065
|
|
|
8.00
|
|
|
10,082
|
|
|
10.00
|
|
|||
Tier 1 capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
(to risk-weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Consolidated
|
|
$
|
75,393
|
|
|
8.04
|
%
|
|
$
|
37,541
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
First Business Bank
|
|
103,790
|
|
|
12.40
|
|
|
33,492
|
|
|
4.00
|
|
|
$
|
50,323
|
|
|
6.00
|
%
|
||
First Business Bank — Milwaukee
|
|
14,051
|
|
|
13.94
|
|
|
4,033
|
|
|
4.00
|
|
|
6,049
|
|
|
6.00
|
|
|||
Tier 1 capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
(to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Consolidated
|
|
$
|
75,393
|
|
|
6.55
|
%
|
|
$
|
46,074
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
First Business Bank
|
|
103,790
|
|
|
10.90
|
|
|
38,084
|
|
|
4.00
|
|
|
$
|
47,605
|
|
|
5.00
|
%
|
||
First Business Bank — Milwaukee
|
|
14,051
|
|
|
6.75
|
|
|
8,325
|
|
|
4.00
|
|
|
10,406
|
|
|
5.00
|
|
|
|
Actual
|
|
Minimum Required for Capital Adequacy Purposes
|
|
Minimum Required to be Well
Capitalized Under Prompt Corrective Action Requirements |
|||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
As of December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
(to risk-weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Consolidated
|
|
$
|
118,895
|
|
|
13.11
|
%
|
|
$
|
72,559
|
|
|
8.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
First Business Bank
|
|
108,860
|
|
|
13.39
|
|
|
65,058
|
|
|
8.00
|
|
|
$
|
81,322
|
|
|
10.00
|
%
|
||
First Business Bank — Milwaukee
|
|
15,074
|
|
|
16.11
|
|
|
7,484
|
|
|
8.00
|
|
|
9,355
|
|
|
10.00
|
|
|||
Tier 1 capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
(to risk-weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Consolidated
|
|
$
|
71,723
|
|
|
7.91
|
|
|
$
|
36,279
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
First Business Bank
|
|
98,666
|
|
|
12.13
|
|
|
32,529
|
|
|
4.00
|
|
|
$
|
48,793
|
|
|
6.00
|
%
|
||
First Business Bank — Milwaukee
|
|
13,898
|
|
|
14.86
|
|
|
3,742
|
|
|
4.00
|
|
|
5,613
|
|
|
6.00
|
|
|||
Tier 1 capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
(to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Consolidated
|
|
$
|
71,723
|
|
|
6.22
|
|
|
$
|
46,152
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
First Business Bank
|
|
98,666
|
|
|
9.98
|
|
|
39,556
|
|
|
4.00
|
|
|
$
|
49,445
|
|
|
5.00
|
%
|
||
First Business Bank — Milwaukee
|
|
13,898
|
|
|
7.95
|
|
|
6,993
|
|
|
4.00
|
|
|
8,741
|
|
|
5.00
|
|
•
|
Total assets were
$1.160 billion
as of
June 30, 2012
compared to
$1.177 billion
as of
December 31, 2011
.
|
•
|
Net income for the three months ended
June 30, 2012
was
$1.6 million
compared to net income of
$2.5 million
for the three months ended
June 30, 2011
. Net income for the
six
months ended
June 30, 2012
was
$3.8 million
compared to net income of
$3.9 million
for the
six
months ended
June 30, 2011
.
|
•
|
Diluted earnings per common share for the three months ended
June 30, 2012
were
$0.60
compared to diluted earnings per common share of
$0.97
for the three months ended
June 30, 2011
. Diluted earnings per common share for the
six
months ended
June 30, 2012
were
$1.44
compared to diluted earnings per common share of
$1.49
for the
six
months ended
June 30, 2011
.
|
•
|
Net interest margin increased by
10
basis points to
3.49%
for the three months ended
June 30, 2012
compared to
3.39%
for the three months ended
June 30, 2011
. Net interest margin increased by
5
basis points to
3.32%
for the
six
months ended
June 30, 2012
compared to
3.27%
for the
six
months ended
June 30, 2011
.
|
•
|
Top line revenue, the sum of net interest income and non-interest income, increased
7.5%
to
$11.5 million
for the three months ended
June 30, 2012
compared to
$10.7 million
for the three months ended
June 30, 2011
. Top line revenue, increased
6.8%
to
$22.3 million
for the
six
months ended
June 30, 2012
compared to
$20.9 million
for the
six
months ended
June 30, 2011
.
|
•
|
Provision for loan and lease losses was
$2.0 million
for the three months ended
June 30, 2012
compared to
$1.5 million
for same time period in the prior year. Provision for loan and lease losses was
$2.5 million
for the
six
months ended June 30, 2012 compared to
$2.9 million
for the comparable period of
2011
. Allowance for loan and lease losses as a percentage of gross loans and leases was
1.72%
at
June 30, 2012
and
1.66%
at
December 31, 2011
.
|
•
|
The effective tax rate was
34.6%
for the
six
months ended
June 30, 2012
compared to an effective tax rate of
15.9%
for the
six
months ended
June 30, 2011
.
|
•
|
Non-performing assets as a percentage of total assets were
1.50%
at
June 30, 2012
compared to
2.04%
at
December 31, 2011
.
|
•
|
Non-accrual loans declined by
$6.3 million
, or
29.0%
, to
$15.5 million
at
June 30, 2012
from
$21.8 million
at
December 31, 2011
.
|
•
|
Annualized return on average equity and annualized return on average assets were
9.16%
and
0.54%
, respectively, for the three month period ended
June 30, 2012
, compared to
17.21%
and
0.91%
, respectively, for the same time period in
2011
. Annualized return on average equity and annualized return on average assets were
11.26%
and
0.64%
, respectively for the
six
month period ended
June 30, 2012
, compared to
13.49%
and
0.71%
, respectively for the
six
month period ended
June 30, 2011
.
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||||||||
|
|
2012
|
|
2011
|
|
Change
|
|
2012
|
|
2011
|
|
Change
|
||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||||
Net interest income
|
|
$
|
9,609
|
|
|
$
|
8,969
|
|
|
7.1
|
%
|
|
$
|
18,535
|
|
|
$
|
17,453
|
|
|
6.2
|
%
|
Non-interest income
|
|
1,904
|
|
|
1,744
|
|
|
9.2
|
|
|
3,754
|
|
|
3,418
|
|
|
9.8
|
|
||||
Total top line revenue
|
|
$
|
11,513
|
|
|
$
|
10,713
|
|
|
7.5
|
|
|
$
|
22,289
|
|
|
$
|
20,871
|
|
|
6.8
|
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||||||||
|
|
2012
|
|
2011
|
|
Change
|
|
2012
|
|
2011
|
|
Change
|
||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||||
Income before income tax expense
|
|
$
|
2,336
|
|
|
$
|
2,601
|
|
|
(10.2
|
%)
|
|
$
|
5,776
|
|
|
$
|
4,594
|
|
|
25.7
|
%
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Provision for loan and lease losses
|
|
2,045
|
|
|
1,474
|
|
|
38.7
|
|
|
2,549
|
|
|
2,878
|
|
|
(11.4
|
)
|
||||
Net loss on foreclosed properties
|
|
67
|
|
|
79
|
|
|
(15.2
|
)
|
|
242
|
|
|
130
|
|
|
86.2
|
|
||||
Core earnings
|
|
$
|
4,448
|
|
|
$
|
4,154
|
|
|
7.1
|
|
|
$
|
8,567
|
|
|
$
|
7,602
|
|
|
12.7
|
|
|
|
Increase (Decrease) for the Three Months Ended June 30,
|
|
Increase (Decrease) for the Six Months Ended June 30,
|
||||||||||||||||||||||||||||
|
|
2012 Compared to 2011
|
|
2012 Compared to 2011
|
||||||||||||||||||||||||||||
|
|
Rate
|
|
Volume
|
|
Rate/
Volume
|
|
Net
|
|
Rate
|
|
Volume
|
|
Rate/
Volume
|
|
Net
|
||||||||||||||||
|
|
(In Thousands)
|
||||||||||||||||||||||||||||||
Interest-earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Commercial real estate and other mortgage loans
|
|
$
|
74
|
|
|
$
|
(631
|
)
|
|
$
|
(6
|
)
|
|
$
|
(563
|
)
|
|
$
|
412
|
|
|
$
|
(1,203
|
)
|
|
$
|
(29
|
)
|
|
$
|
(820
|
)
|
Commercial and industrial loans
|
|
(28
|
)
|
|
633
|
|
|
(4
|
)
|
|
601
|
|
|
(196
|
)
|
|
927
|
|
|
(21
|
)
|
|
710
|
|
||||||||
Direct financing leases
|
|
(18
|
)
|
|
(10
|
)
|
|
1
|
|
|
(27
|
)
|
|
(24
|
)
|
|
(41
|
)
|
|
2
|
|
|
(63
|
)
|
||||||||
Consumer and other loans
|
|
(5
|
)
|
|
(18
|
)
|
|
1
|
|
|
(22
|
)
|
|
2
|
|
|
(33
|
)
|
|
(1
|
)
|
|
(32
|
)
|
||||||||
Total loans and leases receivable
|
|
23
|
|
|
(26
|
)
|
|
(8
|
)
|
|
(11
|
)
|
|
194
|
|
|
(350
|
)
|
|
(49
|
)
|
|
(205
|
)
|
||||||||
Mortgage-related securities
|
|
(340
|
)
|
|
58
|
|
|
(17
|
)
|
|
(299
|
)
|
|
(707
|
)
|
|
149
|
|
|
(47
|
)
|
|
(605
|
)
|
||||||||
Other investment securities
|
|
—
|
|
|
46
|
|
|
—
|
|
|
46
|
|
|
—
|
|
|
64
|
|
|
—
|
|
|
64
|
|
||||||||
FHLB Stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
||||||||
Short-term investments
|
|
5
|
|
|
23
|
|
|
5
|
|
|
33
|
|
|
6
|
|
|
62
|
|
|
8
|
|
|
76
|
|
||||||||
Total net change in income on interest-earning assets
|
|
(312
|
)
|
|
101
|
|
|
(20
|
)
|
|
(231
|
)
|
|
(505
|
)
|
|
(75
|
)
|
|
(89
|
)
|
|
(669
|
)
|
||||||||
Interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Transaction accounts
|
|
1
|
|
|
7
|
|
|
—
|
|
|
8
|
|
|
2
|
|
|
4
|
|
|
1
|
|
|
7
|
|
||||||||
Money market
|
|
(135
|
)
|
|
218
|
|
|
(43
|
)
|
|
40
|
|
|
(157
|
)
|
|
457
|
|
|
(51
|
)
|
|
249
|
|
||||||||
Certificates of deposit
|
|
(22
|
)
|
|
12
|
|
|
(1
|
)
|
|
(11
|
)
|
|
(82
|
)
|
|
17
|
|
|
(2
|
)
|
|
(67
|
)
|
||||||||
Brokered certificates of deposit
|
|
(515
|
)
|
|
(637
|
)
|
|
97
|
|
|
(1,055
|
)
|
|
(1,193
|
)
|
|
(1,110
|
)
|
|
190
|
|
|
(2,113
|
)
|
||||||||
Total deposits
|
|
(671
|
)
|
|
(400
|
)
|
|
53
|
|
|
(1,018
|
)
|
|
(1,430
|
)
|
|
(632
|
)
|
|
138
|
|
|
(1,924
|
)
|
||||||||
FHLB advances
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
(10
|
)
|
|
(1
|
)
|
|
(8
|
)
|
||||||||
Other borrowings
|
|
96
|
|
|
43
|
|
|
7
|
|
|
146
|
|
|
268
|
|
|
(73
|
)
|
|
(17
|
)
|
|
178
|
|
||||||||
Junior subordinated debentures
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||||||
Total net change in expense on interest-bearing liabilities
|
|
(574
|
)
|
|
(357
|
)
|
|
60
|
|
|
(871
|
)
|
|
(1,156
|
)
|
|
(715
|
)
|
|
120
|
|
|
(1,751
|
)
|
||||||||
Net change in net interest income
|
|
$
|
262
|
|
|
$
|
458
|
|
|
$
|
(80
|
)
|
|
$
|
640
|
|
|
$
|
651
|
|
|
$
|
640
|
|
|
$
|
(209
|
)
|
|
$
|
1,082
|
|
|
|
For the Three Months Ended June 30,
|
||||||||||||||||||||
|
|
2012
|
|
2011
|
||||||||||||||||||
|
|
Average
balance
|
|
Interest
|
|
Average
yield/cost
|
|
Average
balance
|
|
Interest
|
|
Average
yield/cost
|
||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||||
Interest-earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate and other mortgage loans
(1)
|
|
$
|
572,568
|
|
|
$
|
7,872
|
|
|
5.50
|
%
|
|
$
|
618,877
|
|
|
$
|
8,435
|
|
|
5.45
|
%
|
Commercial and industrial loans
(1)
|
|
236,864
|
|
|
4,769
|
|
|
8.05
|
|
|
205,622
|
|
|
4,168
|
|
|
8.11
|
|
||||
Direct financing leases
(1)
|
|
16,163
|
|
|
230
|
|
|
5.69
|
|
|
16,784
|
|
|
257
|
|
|
6.12
|
|
||||
Consumer and other loans
|
|
17,557
|
|
|
167
|
|
|
3.80
|
|
|
19,354
|
|
|
189
|
|
|
3.91
|
|
||||
Total loans and leases receivable
(1)
|
|
843,152
|
|
|
13,038
|
|
|
6.19
|
|
|
860,637
|
|
|
13,049
|
|
|
6.06
|
|
||||
Mortgage-related securities
(2)
|
|
171,051
|
|
|
807
|
|
|
1.89
|
|
|
162,460
|
|
|
1,106
|
|
|
2.72
|
|
||||
Other investment securities
(3)
|
|
13,178
|
|
|
46
|
|
|
1.40
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Federal Home Loan Bank stock
|
|
1,630
|
|
|
1
|
|
|
0.25
|
|
|
2,367
|
|
|
1
|
|
|
0.10
|
|
||||
Short-term investments
|
|
71,597
|
|
|
51
|
|
|
0.28
|
|
|
31,624
|
|
|
18
|
|
|
0.24
|
|
||||
Total interest-earning assets
|
|
1,100,608
|
|
|
13,943
|
|
|
5.07
|
|
|
1,057,088
|
|
|
14,174
|
|
|
5.36
|
|
||||
Non-interest-earning assets
|
|
55,617
|
|
|
|
|
|
|
47,909
|
|
|
|
|
|
||||||||
Total assets
|
|
$
|
1,156,225
|
|
|
|
|
|
|
$
|
1,104,997
|
|
|
|
|
|
||||||
Interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Transaction accounts
|
|
$
|
35,727
|
|
|
26
|
|
|
0.29
|
|
|
$
|
25,892
|
|
|
18
|
|
|
0.28
|
|
||
Money market
|
|
369,690
|
|
|
719
|
|
|
0.78
|
|
|
279,692
|
|
|
679
|
|
|
0.97
|
|
||||
Certificates of deposits
|
|
85,565
|
|
|
253
|
|
|
1.18
|
|
|
81,742
|
|
|
264
|
|
|
1.29
|
|
||||
Brokered certificates of deposit
|
|
399,628
|
|
|
2,334
|
|
|
2.34
|
|
|
492,041
|
|
|
3,389
|
|
|
2.76
|
|
||||
Total interest-bearing deposits
|
|
890,610
|
|
|
3,332
|
|
|
1.50
|
|
|
879,367
|
|
|
4,350
|
|
|
1.98
|
|
||||
FHLB advances
|
|
477
|
|
|
7
|
|
|
5.87
|
|
|
489
|
|
|
7
|
|
|
5.73
|
|
||||
Other borrowings
|
|
41,959
|
|
|
717
|
|
|
6.84
|
|
|
39,009
|
|
|
571
|
|
|
5.86
|
|
||||
Junior subordinated notes
|
|
10,315
|
|
|
278
|
|
|
10.78
|
|
|
10,315
|
|
|
277
|
|
|
10.74
|
|
||||
Total interest-bearing liabilities
|
|
943,361
|
|
|
4,334
|
|
|
1.84
|
|
|
929,180
|
|
|
5,205
|
|
|
2.24
|
|
||||
Non-interest-bearing demand deposit accounts
|
|
133,144
|
|
|
|
|
|
|
107,107
|
|
|
|
|
|
||||||||
Other non-interest-bearing liabilities
|
|
11,413
|
|
|
|
|
|
|
10,287
|
|
|
|
|
|
||||||||
Total liabilities
|
|
1,087,918
|
|
|
|
|
|
|
1,046,574
|
|
|
|
|
|
||||||||
Stockholders’ equity
|
|
68,307
|
|
|
|
|
|
|
58,423
|
|
|
|
|
|
||||||||
Total liabilities and stockholders’ equity
|
|
$
|
1,156,225
|
|
|
|
|
|
|
$
|
1,104,997
|
|
|
|
|
|
||||||
Net interest income
|
|
|
|
$
|
9,609
|
|
|
|
|
|
|
$
|
8,969
|
|
|
|
||||||
Interest rate spread
|
|
|
|
|
|
3.23
|
%
|
|
|
|
|
|
3.12
|
%
|
||||||||
Net interest-earning assets
|
|
$
|
157,247
|
|
|
|
|
|
|
$
|
127,908
|
|
|
|
|
|
||||||
Net interest margin
|
|
|
|
|
|
3.49
|
%
|
|
|
|
|
|
3.39
|
%
|
||||||||
Average interest-earning assets to average interest-bearing liabilities
|
|
116.67
|
%
|
|
|
|
|
|
113.77
|
%
|
|
|
|
|
||||||||
Return on average assets
|
|
0.54
|
|
|
|
|
|
|
0.91
|
|
|
|
|
|
||||||||
Return on average equity
|
|
9.16
|
|
|
|
|
|
|
17.21
|
|
|
|
|
|
||||||||
Average equity to average assets
|
|
5.91
|
|
|
|
|
|
|
5.29
|
|
|
|
|
|
||||||||
Non-interest expense to average assets
|
|
2.47
|
|
|
|
|
|
|
2.40
|
|
|
|
|
|
(1)
|
The average balances of loans and leases include non-performing loans and leases. Interest income related to non-performing loans and leases is recognized when collected.
|
(2)
|
Includes amortized cost basis of assets available for sale.
|
(3)
|
Yields on tax-exempt municipal obligations are not presented on a tax equivalent basis in this table.
|
|
|
For the Six Months Ended June 30,
|
||||||||||||||||||||
|
|
2012
|
|
2011
|
||||||||||||||||||
|
|
Average
balance
|
|
Interest
|
|
Average
yield/cost
|
|
Average
balance
|
|
Interest
|
|
Average
yield/cost
|
||||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||||||||
Interest-earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate and other mortgage loans
(1)
|
|
$
|
572,737
|
|
|
$
|
15,907
|
|
|
5.55
|
%
|
|
$
|
617,112
|
|
|
$
|
16,727
|
|
|
5.42
|
%
|
Commercial and industrial loans
(1)
|
|
234,995
|
|
|
9,044
|
|
|
7.70
|
|
|
211,466
|
|
|
8,334
|
|
|
7.88
|
|
||||
Direct financing leases
(1)
|
|
16,279
|
|
|
474
|
|
|
5.82
|
|
|
17,607
|
|
|
537
|
|
|
6.10
|
|
||||
Consumer and other loans
|
|
17,478
|
|
|
339
|
|
|
3.88
|
|
|
19,209
|
|
|
371
|
|
|
3.86
|
|
||||
Total loans and leases receivable
(1)
|
|
841,489
|
|
|
25,764
|
|
|
6.12
|
|
|
865,394
|
|
|
25,969
|
|
|
6.00
|
|
||||
Mortgage-related securities
(2)
|
|
168,249
|
|
|
1,619
|
|
|
1.92
|
|
|
157,668
|
|
|
2,224
|
|
|
2.82
|
|
||||
Other investment securities
(3)
|
|
8,163
|
|
|
64
|
|
|
1.57
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Federal Home Loan Bank stock
|
|
1,842
|
|
|
2
|
|
|
0.20
|
|
|
2,367
|
|
|
1
|
|
|
0.10
|
|
||||
Short-term investments
|
|
96,443
|
|
|
127
|
|
|
0.26
|
|
|
43,342
|
|
|
51
|
|
|
0.24
|
|
||||
Total interest-earning assets
|
|
1,116,186
|
|
|
27,576
|
|
|
4.94
|
|
|
1,068,771
|
|
|
28,245
|
|
|
5.29
|
|
||||
Non-interest-earning assets
|
|
56,436
|
|
|
|
|
|
|
49,132
|
|
|
|
|
|
||||||||
Total assets
|
|
$
|
1,172,622
|
|
|
|
|
|
|
$
|
1,117,903
|
|
|
|
|
|
||||||
Interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Transaction accounts
|
|
$
|
31,544
|
|
|
45
|
|
|
0.29
|
|
|
$
|
28,225
|
|
|
38
|
|
|
0.27
|
|
||
Money market
|
|
380,624
|
|
|
1,650
|
|
|
0.87
|
|
|
287,022
|
|
|
1,401
|
|
|
0.98
|
|
||||
Certificates of deposits
|
|
84,388
|
|
|
516
|
|
|
1.22
|
|
|
81,958
|
|
|
583
|
|
|
1.42
|
|
||||
Brokered certificates of deposit
|
|
415,010
|
|
|
4,865
|
|
|
2.34
|
|
|
493,526
|
|
|
6,978
|
|
|
2.83
|
|
||||
Total interest-bearing deposits
|
|
911,566
|
|
|
7,076
|
|
|
1.55
|
|
|
890,731
|
|
|
9,000
|
|
|
2.02
|
|
||||
FHLB advances
|
|
478
|
|
|
15
|
|
|
6.28
|
|
|
822
|
|
|
23
|
|
|
5.65
|
|
||||
Other borrowings
|
|
41,035
|
|
|
1,395
|
|
|
6.80
|
|
|
43,669
|
|
|
1,217
|
|
|
5.57
|
|
||||
Junior subordinated notes
|
|
10,315
|
|
|
555
|
|
|
10.76
|
|
|
10,315
|
|
|
552
|
|
|
10.70
|
|
||||
Total interest-bearing liabilities
|
|
963,394
|
|
|
9,041
|
|
|
1.88
|
|
|
945,537
|
|
|
10,792
|
|
|
2.28
|
|
||||
Non-interest-bearing demand deposit accounts
|
|
130,893
|
|
|
|
|
|
|
104,718
|
|
|
|
|
|
||||||||
Other non-interest-bearing liabilities
|
|
11,264
|
|
|
|
|
|
|
10,395
|
|
|
|
|
|
||||||||
Total liabilities
|
|
1,105,551
|
|
|
|
|
|
|
1,060,650
|
|
|
|
|
|
||||||||
Stockholders’ equity
|
|
67,071
|
|
|
|
|
|
|
57,253
|
|
|
|
|
|
||||||||
Total liabilities and stockholders’ equity
|
|
$
|
1,172,622
|
|
|
|
|
|
|
$
|
1,117,903
|
|
|
|
|
|
||||||
Net interest income
|
|
|
|
$
|
18,535
|
|
|
|
|
|
|
$
|
17,453
|
|
|
|
||||||
Interest rate spread
|
|
|
|
|
|
3.06
|
%
|
|
|
|
|
|
3.01
|
%
|
||||||||
Net interest-earning assets
|
|
$
|
152,792
|
|
|
|
|
|
|
$
|
123,234
|
|
|
|
|
|
||||||
Net interest margin
|
|
|
|
|
|
3.32
|
%
|
|
|
|
|
|
3.27
|
%
|
||||||||
Average interest-earning assets to average interest-bearing liabilities
|
|
115.86
|
%
|
|
|
|
|
|
113.03
|
%
|
|
|
|
|
||||||||
Return on average assets
|
|
0.64
|
|
|
|
|
|
|
0.71
|
|
|
|
|
|
||||||||
Return on average equity
|
|
11.26
|
|
|
|
|
|
|
13.49
|
|
|
|
|
|
||||||||
Average equity to average assets
|
|
5.72
|
|
|
|
|
|
|
5.12
|
|
|
|
|
|
||||||||
Non-interest expense to average assets
|
|
2.38
|
|
|
|
|
|
|
2.40
|
|
|
|
|
|
(1)
|
The average balances of loans and leases include non-performing loans and leases. Interest income related to non-performing loans and leases is recognized when collected.
|
(2)
|
Includes amortized cost basis of assets available for sale.
|
(3)
|
Yields on tax-exempt municipal obligations are not presented on a tax equivalent basis in this table.
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
(In Thousands)
|
||||||||||||||
Changes in the provision for loan and lease losses associated with:
|
|
|
|
|
|
|
|
|
||||||||
Establishment/modification of specific reserves on impaired loans, net
|
|
$
|
557
|
|
|
$
|
404
|
|
|
$
|
1,235
|
|
|
$
|
809
|
|
Increase in allowance for loan and lease loss reserve due to subjective factor changes
|
|
—
|
|
|
8
|
|
|
—
|
|
|
61
|
|
||||
Charge-offs in excess of specific reserves
|
|
1,056
|
|
|
1,809
|
|
|
1,190
|
|
|
2,625
|
|
||||
Recoveries
|
|
(128
|
)
|
|
(644
|
)
|
|
(184
|
)
|
|
(672
|
)
|
||||
Change in inherent risk of the loan and lease portfolio
|
|
560
|
|
|
(103
|
)
|
|
308
|
|
|
55
|
|
||||
Total provision for loan and lease losses
|
|
$
|
2,045
|
|
|
$
|
1,474
|
|
|
$
|
2,549
|
|
|
$
|
2,878
|
|
|
|
For the Six Months Ended June 30,
|
||||
|
|
2012
|
|
2011
|
||
Statutory federal tax rate
|
|
34.0
|
%
|
|
34.0
|
%
|
State taxes, net of federal benefit
|
|
4.8
|
|
|
14.8
|
|
FIN 48 expense, net of federal benefit
|
|
0.6
|
|
|
—
|
|
Bank owned life insurance
|
|
(2.0
|
)
|
|
(2.5
|
)
|
Tax-exempt security and loan income, net of TEFRA adjustments
|
|
(3.3
|
)
|
|
(3.1
|
)
|
Release of valuation allowance
|
|
—
|
|
|
(27.3
|
)
|
Other
|
|
0.5
|
|
|
—
|
|
|
|
34.6
|
%
|
|
15.9
|
%
|
|
|
June 30,
2012 |
|
December 31,
2011 |
||||
|
|
(Dollars in Thousands)
|
||||||
Non-accrual loans and leases
|
|
|
|
|
||||
Commercial real estate:
|
|
|
|
|
||||
Commercial real estate — owner occupied
|
|
$
|
969
|
|
|
$
|
2,972
|
|
Commercial real estate — non-owner occupied
|
|
1,011
|
|
|
2,249
|
|
||
Construction and land development
|
|
5,408
|
|
|
7,229
|
|
||
Multi-family
|
|
51
|
|
|
2,009
|
|
||
1-4 family
|
|
2,738
|
|
|
3,506
|
|
||
Total non-accrual commercial real estate
|
|
10,177
|
|
|
17,965
|
|
||
Commercial and industrial
|
|
3,227
|
|
|
1,558
|
|
||
Direct financing leases, net
|
|
—
|
|
|
18
|
|
||
Consumer and other:
|
|
|
|
|
||||
Home equity and second mortgages
|
|
898
|
|
|
1,002
|
|
||
Other
|
|
1,149
|
|
|
1,223
|
|
||
Total non-accrual consumer and other loans
|
|
2,047
|
|
|
2,225
|
|
||
Total non-accrual loans and leases
|
|
15,451
|
|
|
21,766
|
|
||
Foreclosed properties, net
|
|
1,937
|
|
|
2,236
|
|
||
Total non-performing assets
|
|
$
|
17,388
|
|
|
$
|
24,002
|
|
Performing troubled debt restructurings
|
|
$
|
536
|
|
|
$
|
111
|
|
Total non-accrual loans and leases to gross loans and leases
|
|
1.79
|
%
|
|
2.56
|
%
|
||
Total non-performing assets to total assets
|
|
1.50
|
|
|
2.04
|
|
||
Allowance for loan and lease losses to gross loans and leases
|
|
1.72
|
|
|
1.66
|
|
||
Allowance for loan and lease losses to non-accrual loans and leases
|
|
95.90
|
|
|
65.03
|
|
|
|
||
|
|
||
Non-accrual loans and leases as of the beginning of the period
|
$
|
21,766
|
|
Loans and leases transferred to non-accrual status
|
4,288
|
|
|
Non-accrual loans and leases returned to accrual status
|
(902
|
)
|
|
Non-accrual loans and leases transferred to foreclosed properties
|
(1,258
|
)
|
|
Non-accrual loans and leases partially or fully charged-off
|
(1,992
|
)
|
|
Cash received and applied to principal of non-accrual loans and leases
|
(6,451
|
)
|
|
Non-accrual loans and leases as of the end of the period
|
$
|
15,451
|
|
|
|
For the Six Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
|
As of and for the
Year Ended December 31,
|
||||||
|
|
2012
|
|
2011
|
|
2011
|
||||||
|
|
(In Thousands)
|
||||||||||
Impaired loans and leases with no impairment reserves required
|
|
$
|
11,512
|
|
|
$
|
18,706
|
|
|
$
|
18,888
|
|
Impaired loans and leases with impairment reserves required
|
|
4,475
|
|
|
15,918
|
|
|
2,989
|
|
|||
Total impaired loans and leases
|
|
15,987
|
|
|
34,624
|
|
|
21,877
|
|
|||
Less:
|
|
|
|
|
|
|
||||||
Impairment reserve (included in allowance for loan and lease losses)
|
|
1,244
|
|
|
3,009
|
|
|
888
|
|
|||
Net impaired loans and leases
|
|
$
|
14,743
|
|
|
$
|
31,615
|
|
|
$
|
20,989
|
|
Average impaired loans and leases
|
|
$
|
19,783
|
|
|
$
|
38,093
|
|
|
$
|
33,793
|
|
Foregone interest income attributable to impaired loans and leases
|
|
$
|
797
|
|
|
$
|
1,535
|
|
|
$
|
2,682
|
|
Interest income recognized on impaired loans and leases
|
|
(266
|
)
|
|
(528
|
)
|
|
(787
|
)
|
|||
Net foregone interest income on impaired loans and leases
|
|
$
|
531
|
|
|
$
|
1,007
|
|
|
$
|
1,895
|
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
|
(Dollars in Thousands)
|
||||||||||||||
Allowance at beginning of period
|
|
$
|
14,451
|
|
|
$
|
16,802
|
|
|
$
|
14,155
|
|
|
$
|
16,271
|
|
Charge-offs:
|
|
|
|
|
|
|
|
|
||||||||
Commercial real estate
|
|
|
|
|
|
|
|
|
||||||||
Commercial real estate — owner occupied
|
|
(113
|
)
|
|
(829
|
)
|
|
(113
|
)
|
|
(1,016
|
)
|
||||
Commercial real estate — non owner occupied
|
|
—
|
|
|
(688
|
)
|
|
—
|
|
|
(688
|
)
|
||||
Construction and land development
|
|
—
|
|
|
(1,112
|
)
|
|
(34
|
)
|
|
(1,570
|
)
|
||||
Multi-family
|
|
(31
|
)
|
|
—
|
|
|
(130
|
)
|
|
(3
|
)
|
||||
1-4 family
|
|
(80
|
)
|
|
(108
|
)
|
|
(170
|
)
|
|
(261
|
)
|
||||
Commercial and industrial
|
|
(1,523
|
)
|
|
(197
|
)
|
|
(1,529
|
)
|
|
(198
|
)
|
||||
Direct financing leases
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Consumer and other
|
|
|
|
|
|
|
|
|
||||||||
Home equity and second mortgages
|
|
(59
|
)
|
|
(23
|
)
|
|
(67
|
)
|
|
(113
|
)
|
||||
Other
|
|
—
|
|
|
(26
|
)
|
|
(27
|
)
|
|
(35
|
)
|
||||
Total charge-offs
|
|
(1,806
|
)
|
|
(2,983
|
)
|
|
(2,070
|
)
|
|
(3,884
|
)
|
||||
Recoveries:
|
|
|
|
|
|
|
|
|
||||||||
Commercial real estate
|
|
|
|
|
|
|
|
|
||||||||
Commercial real estate — owner occupied
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
Commercial real estate — non owner occupied
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||
Construction and land development
|
|
99
|
|
|
13
|
|
|
99
|
|
|
13
|
|
||||
Multi-family
|
|
—
|
|
|
202
|
|
|
—
|
|
|
202
|
|
||||
1-4 family
|
|
1
|
|
|
—
|
|
|
6
|
|
|
—
|
|
||||
Commercial and industrial
|
|
22
|
|
|
367
|
|
|
64
|
|
|
376
|
|
||||
Direct financing leases
|
|
—
|
|
|
11
|
|
|
—
|
|
|
19
|
|
||||
Consumer and other
|
|
|
|
|
|
|
|
|
||||||||
Home equity and second mortgages
|
|
5
|
|
|
50
|
|
|
6
|
|
|
61
|
|
||||
Other
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
||||
Total recoveries
|
|
128
|
|
|
644
|
|
|
184
|
|
|
672
|
|
||||
Net charge-offs
|
|
(1,678
|
)
|
|
(2,339
|
)
|
|
(1,886
|
)
|
|
(3,212
|
)
|
||||
Provision for loan and lease losses
|
|
2,045
|
|
|
1,474
|
|
|
2,549
|
|
|
2,878
|
|
||||
Allowance at end of period
|
|
$
|
14,818
|
|
|
$
|
15,937
|
|
|
$
|
14,818
|
|
|
$
|
15,937
|
|
Annualized net charge-offs as a % of average gross loans and leases
|
|
0.80
|
%
|
|
1.09
|
%
|
|
0.45
|
%
|
|
0.74
|
%
|
Foreclosed properties as of December 31, 2011
|
$
|
2,236
|
|
Loans transferred to foreclosed properties
|
1,258
|
|
|
Proceeds from sale of foreclosed properties
|
(1,315
|
)
|
|
Net loss on sale of foreclosed properties
|
(123
|
)
|
|
Impairment valuation
|
(119
|
)
|
|
Foreclosed properties as of June 30, 2012
|
$
|
1,937
|
|
(a)
|
None.
|
(b)
|
None.
|
(c)
|
Issuer Purchases of Equity Securities
|
Period
|
|
Total
Number of Shares Purchased (1) |
|
Average
Price Paid Per Share |
|
Total Number of
Shares Purchased as Part of Publicly Announced Plans or Programs |
|
Approximate
Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (2) |
||||||
April 1, 2012 - April 30, 2012
|
|
94
|
|
|
$
|
22.73
|
|
|
—
|
|
|
$
|
177,150
|
|
May 1, 2012 - May 31, 2012
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
177,150
|
|
|
June 1, 2012 - June 30, 2012
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
177,150
|
|
(1)
|
The shares in this column represent the
94
shares that were surrendered to us to satisfy income tax withholding obligations in connection with the vesting of restricted shares during the three months ended
June 30, 2012
.
|
(2)
|
On November 20, 2007, the Corporation publicly announced a stock repurchase program whereby the Corporation may repurchase up to $1,000,000 of the Corporation’s outstanding stock. As of
June 30, 2012
, approximately $177,150 remains available to repurchase the Corporation’s outstanding stock. There currently is no expiration date to this stock repurchase program.
|
10.1
|
|
|
2012 Equity Incentive Plan
|
|
|
|
|
31.1
|
|
|
Certification of the Chief Executive Officer
|
|
|
|
|
31.2
|
|
|
Certification of the Chief Financial Officer
|
|
|
|
|
32
|
|
|
Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. paragraph 1350
|
|
|
|
|
101
|
|
|
The following financial information from First Business Financial Services, Inc.'s Quarterly Report on Form 10-Q for the quarter ended June 30, 2012, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets as of June 30, 2012 and December 31, 2011, (ii) Consolidated Statements of Income for the three and six months ended June 30, 2012 and 2011, (iii) Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2012 and 2011, (iv) Consolidated Statements of Changes in Stockholders' Equity for the six months ended June 30, 2012 and 2011, (v) Consolidated Statements of Cash Flows for the six months ended June 30, 2012 and 2011, and (vi) the Notes to Unaudited Consolidated Financial Statements*+
|
*
|
|
Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Exchange Act of 1934 and otherwise are not subject to liability.
|
|
|
|
+
|
|
Submitted electronically with this Quarterly Report.
|
|
FIRST BUSINESS FINANCIAL SERVICES, INC.
|
July 27, 2012
|
/s/ Corey A. Chambas
|
|
Corey A. Chambas
|
|
Chief Executive Officer
|
|
|
July 27, 2012
|
/s/ James F. Ropella
|
|
James F. Ropella
|
|
Chief Financial Officer
|
10.1
|
|
2012 Equity Incentive Plan
|
|
|
|
31.1
|
|
Certification of the Chief Executive Officer
|
|
|
|
31.2
|
|
Certification of the Chief Financial Officer
|
|
|
|
32
|
|
Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. paragraph 1350
|
|
|
|
101
|
|
The following financial information from First Business Financial Services, Inc.'s Quarterly Report on Form 10-Q for the quarter ended June 30, 2012, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets as of June 30, 2012 and December 31, 2011, (ii) Consolidated Statements of Income for the three and six months ended June 30, 2012 and 2011, (iii) Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2012 and 2011, (iv) Consolidated Statements of Changes in Stockholders' Equity for the six months ended June 30, 2012 and 2011, (v) Consolidated Statements of Cash Flows for the six months ended June 30, 2012 and 2011, and (vi) the Notes to Unaudited Consolidated Financial Statements*+
|
*
|
|
Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Exchange Act of 1934 and otherwise are not subject to liability.
|
|
|
|
+
|
|
Submitted electronically with this Quarterly Report.
|
1.
|
Purpose and Effective Date.
|
(i)
|
A change in the ownership of the Company, which shall occur on the first date that any one person (as such term is defined in Section 3(a)(9) of the Exchange Act and used in Sections 13(d) and 14(d) thereof), or more than one person acting as a group (as defined below) becomes a Beneficial Ownership of Stock that, together with the Stock then held by such person or group, constitutes more than fifty percent (50%) of the total Fair Market Value or total voting power of the Stock. However, if any one person or more than one person acting as a group is considered to own more than fifty (50%) of the total Fair Market Value or total voting power of the Stock, the acquisition of additional Stock by the same person or persons is not considered to cause a Change in Control. The term “persons acting as a group” shall not include any persons acting as a group solely because they purchase or own Stock at the same time, or as a result of the same public offering. However, persons will be considered to be acting as a group if they are owners of an entity that enters into a merger, consolidation, purchase or acquisition of stock, or similar business transaction with the Company.
|
(ii)
|
A change in the effective control of the Company, which shall occur on the date that a majority of the members of the Board is replaced during any twelve (12) month period by Directors whose appointment or election is not endorsed by a majority of the members of the Board prior to the date of the appointment or election.
|
(iii)
|
Any one person, or more than one person acting as a group (as defined below), acquires (or has acquired during the twelve month period ending on the date of the most recent acquisition by such person or persons) assets from the Company that have a total gross fair market value equal to more than 50% of the total gross fair market value of all the assets of the Company immediately prior to such acquisition or acquisitions, other than an excluded transaction (as defined below). For purposes of this paragraph:
|
(A)
|
“Gross fair market value” means the value of the assets of the Company, or the value of the assets being disposed of, as applicable, determined without regard to any liabilities associates with such assets.
|
(B)
|
Persons will not be considered to be acting “as a group” solely because they purchase assets of the Company at the same time, or as a result of the same public offering. However, persons will be considered to be acting as a group if they are owners of an entity that enters into a merger, consolidation, purchase or acquisition of assets, or similar business transaction with the Company.
|
(C)
|
The term “excluded transaction” means any transaction in which assets are transferred to: (1) a shareholder of the Company (determined immediately before the asset transfer) in exchange for or with respect to Stock; (2) an entity, fifty percent (50%) or more of the total value or voting power of which is owned, directly or indirectly, by the Company (determined after the asset transfer); (3) a person, or more than one person acting as a group (as defined herein), that owns, directly or indirectly, fifty percent (50%) or more of the total value or voting power of all the outstanding Stock (determined after the asset transfer); or (4) an entity at least fifty percent (50%) of the total value or voting power of which is owned, directly or indirectly, by a person described in clause (3) (determined after the asset transfer).
|
(aa)
|
“Share” means a share of Stock.
|
(ab)
|
“Stock” means the Common Stock of the Company, $0.01 par value per share.
|
3.
|
Administration.
|
6.
|
Shares Reserved under this Plan.
|
11.
|
Transferability
.
|
(i)
|
the Board must approve any amendment of this Plan to the extent the Company determines such approval is required by: (A) prior action of the Board, (B) applicable corporate law, or (C) any other applicable law;
|
(ii)
|
shareholders must approve any amendment of this Plan to the extent the Company determines such approval is required by: (A) Section 16 of the Exchange Act, (B) the Code, (C) the listing requirements of any principal securities exchange or market on which the Shares are then traded, or (D) any other applicable law; and
|
(iii)
|
shareholders must approve any of the following Plan amendments: (A) an amendment to materially increase any number of Shares specified in Section 6(a) or 6(b) (except as permitted by Section 14), (B) an amendment to materially expand the group of individuals that may become Participants, or (C) an amendment that would diminish the protections afforded by Section 12(e).
|
(i)
|
Subject to the requirements of the Plan, including the limitations of Section 12(e), the Administrator may modify, amend or cancel any Award or waive any restrictions or conditions applicable to any Award or the exercise of the Award, provided
that any modification or amendment that materially diminishes the rights of the Participant, or the cancellation of the Award, shall be effective only if agreed to by the Participant or any other person(s) as may then have an interest in the Award, but the Administrator need not obtain Participant (or other interested party) consent for the modification, amendment or cancellation of an Award pursuant to the provisions of subsection (ii) or Section 14 or as follows: (A) to the extent the Administrator deems such action necessary to comply with any applicable law or the listing requirements of any principal securities exchange or market on which the Shares are then traded; (B) to the extent the Administrator deems necessary to preserve favorable accounting or tax treatment of any Award for the Company; or (C) to the extent the Administrator determines that such action does not materially and adversely affect the value of an Award or that such action is in the best interest of the affected Participant or any other person(s) as may then have an interest in the Award. Notwithstanding the foregoing, unless determined otherwise by the Administrator, any such amendment shall be made in a manner that will enable an Award intended to be exempt from Code Section 409A to continue to be so exempt, or to enable an Award intended to comply with Code Section 409A to continue to so comply.
|
(ii)
|
Any Awards granted pursuant to this Plan, and any Stock issued or cash paid pursuant to an Award, shall be subject to (A) any recoupment, clawback, equity holding, stock ownership or similar policies adopted by the Company from time to time and (B) any recoupment, clawback, equity holding, stock ownership or similar requirements made applicable by law, regulation or listing standards to the Company from time to time.
|
(iii)
|
Unless the Award agreement specifies otherwise, the Administrator may cancel any Award at any time if the Participant is not in compliance with all applicable provisions of the Award agreement and the Plan.
|
13.
|
Taxes
.
|
14.
|
Adjustment Provisions; Change of Control.
|
(i)
|
If the purchaser, successor or surviving corporation (or parent thereof) in the Change of Control transaction (the “Survivor”) so agrees, some or all outstanding Awards shall be assumed, or replaced with the same type of award with similar terms and conditions (subject to clause (iii)), by the Survivor. If applicable, each Award which is assumed by the Survivor shall be appropriately adjusted, immediately after such Change of Control, to apply to the number and class of securities which would have been issuable to the Participant upon the consummation of such Change of Control had the Award been exercised, vested or earned immediately prior to such Change of Control, and other appropriate adjustments in the terms and conditions of the Award shall be made.
|
(ii)
|
To the extent the Survivor does not assume the Awards or issue replacement awards as provided in clause (i), then the Administrator may, in its discretion and without the consent of any Participant (or other person with rights in an Award) affected thereby, determine that, upon or immediately prior to the Change of Control, any or all outstanding Awards shall become vested and any or all outstanding Awards, whether or not then vested, shall be cancelled as of the date of the Change of Control in exchange for a payment in cash and/or Shares (which may include shares or other securities of the Survivor) to be made within thirty (30) days of the Change of Control equal to:
|
(A)
|
In the case of an Option or Stock Appreciation Right, the excess of the Fair Market Value of the Shares on the date of the Change of Control covered by the vested portion of the Option or Stock Appreciation Right that has not been exercised over the exercise or grant price of such Shares under the Award (provided that, if no such excess exists, then the Option or Stock Appreciation Right shall be cancelled without payment therefor);
|
(B)
|
In the case of Restricted Stock or Restricted Stock Units, the Fair Market Value of a Share on the date of the Change of Control multiplied by the number of vested Shares or equivalents, as applicable, subject to such Award; and
|
(C)
|
In the case of other Awards, an amount equal to the value of the Award.
|
(iii)
|
In the event that the Survivor terminates the Participant’s employment or service without cause (as defined in the agreement relating to the Award or, if not defined therein, as defined by the Administrator) within twenty-four (24) months following a Change of Control, then the following provisions shall apply to any assumed Awards or replacement awards described in paragraph (i) and any Awards not cancelled in connection with the Change of Control pursuant to paragraph (ii):
|
(A)
|
Effective upon the date of the Participant’s termination of employment or service, all outstanding Awards or replacement awards automatically shall vest; and
|
(B)
|
With respect to Options or Stock Appreciation Rights, at the election of the Participant, such Awards or replacement awards shall be cancelled as of the date of such termination in exchange for a payment in cash and/or Shares (which may include shares or other securities of the Survivor) equal to the excess of the Fair Market Value of the Shares on the date of such termination covered by the portion of the Option or Stock Appreciation Right that has not been exercised over the exercise or grant price of such Shares under the Award; and
|
(C)
|
With respect to Restricted Stock or Restricted Stock Units, at the election of the Participant, such Awards or replacement awards shall be cancelled as of the date of such termination in exchange for a payment in cash and/or Shares (which may include shares or other securities of the Survivor) equal to the Fair Market Value of a Share on the date of such termination; and
|
(D)
|
With respect to other Awards, such Awards or replacement awards shall be cancelled as of the date of such termination in exchange for a payment in cash in an amount equal to the value of the Award.
|
15.
|
Miscellaneous.
|
(i)
|
a Participant who transfers employment between the Company and its Affiliates, or between Affiliates, will not be considered to have terminated employment;
|
(ii)
|
a Participant who ceases to be a Non-Employee Director because he or she becomes an employee of the Company or an Affiliate shall not be considered to have ceased service as a Director with respect to any Award until such Participant’s termination of employment with the Company and its Affiliates; and
|
(iii)
|
a Participant employed by an Affiliate will be considered to have terminated employment when such entity ceases to be an Affiliate, except as provided in clause (i) above.
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of First Business Financial Services, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors:
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ Corey A. Chambas
|
|
Corey A. Chambas
|
|
July 27, 2012
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of First Business Financial Services, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors:
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
/s/ James F. Ropella
|
|
James F. Ropella
|
|
July 27, 2012
|
|
/s/ Corey A. Chambas
|
|
Corey A. Chambas
|
|
July 27, 2012
|
|
|
|
/s/ James F. Ropella
|
|
James F. Ropella
|
|
July 27, 2012
|