Exhibit 99.1
For immediate release:
Bank of Commerce Holdings™ announces First Quarter 2008 Operating Results
REDDING, California, April 30, 2008/ PR Newswire—Patrick J. Moty,President & CEOof Bank of Commerce Holdings (NASDAQ:BOCH), a $651 million financial services holding company, and parent company of Redding Bank of Commerce™, Roseville Bank of Commerce™, Sutter Bank of Commerce™ and Bank of Commerce Mortgage™ today announced first quarter 2008 operating results. Bank of Commerce Holdings’ net income was $1,229,000 for the first quarter 2008 compared with $1,487,000 for the first quarter of 2007 down $258,000 or 17%.
Diluted earnings per common share was $0.14 for the first quarter 2008 compared to $0.17 for the first quarter of 2007. Return on average assets and return on average common equity were 0.79% and 10.54%, respectively, compared with 1.05% and 13.37%, respectively, for the first quarter 2007. The Company’s results for the first quarter of 2008 declined due to compression in the margin and higher provisioning for loan losses.
“During the first quarter 2008, as part of management’s ongoing credit practices, a thorough review of the loan portfolio, with special emphasis on construction and development projects was completed. The recent slowdown in residential development and construction markets has led to an increase in nonperforming loans which has made it prudent to strengthen our reserve position at this time. Management has taken prudent steps to ensure the proper funding of loan reserves”, saidPatrick J. Moty,President and CEO of the Company. “Credit quality, expense control and the bottom line remain top focus.”
Total revenues increased to $10.5 million compared to $10.3 million during the same period in 2007, an increase of 2.2%. Noninterest income growth of 13.5% was driven by an increase in FHLB dividends and Goldman Sachs fee income. Sales of available-for-sale investments provided a gain of $242,000 for the period, partially offset by a loss of $225,000 to unwind a SWAP transaction.
Total noninterest expense in the first quarter of 2008 was $3.6 million compared to $3.5 million, relatively flat for the period.
On March 20, 2008, the Company announced a $0.08 quarterly cash dividend payable to shareholders of record as of March 31, 2008 and paid on April 11, 2008.
The Company’s allowance for loan losses was 1.14% of total loans at March 31, 2008 and 1.18% at March 31, 2007. Provisions for loan losses for the quarter ended March 2008 were $600,000 compared to $6,000 for the same period in 2007. Management has taken aggressive action by placing two real estate development related loans into nonaccrual status, even though loan payments are current. In addition, an impairment review of one Sacramento development loan has resulted in a $2.9 million write-down. Reserves were previously allocated in anticipation of this impairment review.
Non-performing loans and leases were 3.12% of total loans as of March 31, 2008 compared to 2.55% at December 31, 2007 and 0% one year ago. Interest reversed from income during the period due to nonaccrual loans was $84,525.
The Company’s OREO remained at $0 through the first quarter of 2008 and 2007.
Average loans for the first quarter 2008 were $96.3 million higher than the first quarter of 2007, a 23.6% increase. Average deposits and borrowings were $54.7 million higher for the first quarter 2008 compared with the first quarter of 2007, a 10.5% increase. Net interest income was $5.4 million during the first quarter 2008 compared with $5.3 million during the first quarter 2007, up $93,000 or 1.7%. Net interest margin declined by 31 basis points to 3.70% from 4.01% a year ago.
At March 31, 2008, Bank of Commerce Holdings’ total assets were $651.2 million, an increase of 12.6% or $73.1 million from March 31, 2007.
Provision for income taxes for the first quarter of 2008 resulted in an effective tax rate of 32.5% compared with an effective tax rate of 36.2% in the first quarter of 2007.
The reduction in the effective tax rate from the same quarter of the prior year reflects increased investments in tax-exempt municipal securities, bank-owned life insurance and investments in California Affordable Housing projects which afford federal and state tax credits.
The capital ratios of Redding Bank of Commerce continue to be above the well-capitalized guidelines established by bank regulatory agencies.
Bank of Commerce Holdings, with administrative offices in Redding, California is a financial service holding company that owns Redding Bank of Commerce™, Roseville Bank of Commerce™, Sutter Bank of Commerce™ and Bank of Commerce Mortgage™. The Company is a federally insured California banking corporation and opened on October 22, 1982.
BOCH is a NASDAQ National Market listed stock. Please contact your local investment advisor for purchases and sales. Investment firms making a market in BOCH stock are:
Howe Barnes Hoefer & Arnett Investment Inc. /
John T. Cavender
555 Market Street
San Francisco, CA (800) 346-5544
Raymond James Financial/ Geoff Ball
1805 Hilltop Drive, Suite 106
Redding, CA (800) 926-5040
Morgan Stanley/Rick Hill
310 Hemsted Drive, Suite 100
Redding, CA (800) 733-6126
2
Wachovia Securities/ Ken Myers, Rick Hansen
10466 Brunswick Road
Grass Valley, CA (888) 383-3112
This quarterly press release includes forward-looking information, which is subject to the “safe harbor” created by the Securities Act of 1933, and Securities Act of 1934. These forward-looking statements (which involve the Company’s plans, beliefs and goals, refer to estimates or use similar terms) involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such risks and uncertainties include, but are not limited to, the following factors:
• | | Competitive pressure in the banking industry and changes in the regulatory environment. |
• | | Changes in the interest rate environment and volatility of rate sensitive assets and liabilities. |
• | | The health of the economy declines nationally or regionally which could reduce the demand for loans or the value of real estate collateral securing most of the Company’s loans. |
• | | Credit quality deteriorates which could cause an increase in the provision for loan losses. |
• | | Losses in the Company’s merchant credit card processing business. |
• | | Asset/Liability matching risks and liquidity risks. |
• | | Changes in the securities markets. |
For additional information concerning risks and uncertainties related to the Company and its operations please refer to the Company’s Annual Report on Form 10-K for the year ended December 31, 2007 and under the heading:
“Risk factors that may affect results” and subsequent reports on Form 10-Q and current reports on Form 8-K. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. The Company undertakes no obligation to revise or publicly release the results of any revision to these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.
3
BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Condensed Consolidated Balance Sheets
(Unaudited)
| | | | | | | | | | | | |
| | March 31, 2008 | | | Dec. 31, 2007 | | | March 31, 2007 | |
Dollars in thousands | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | |
Cash and due from banks | | $ | 12,737 | | | $ | 13,839 | | | $ | 12,597 | |
Federal funds sold and securities purchased under agreements to resell | | | 25,995 | | | | 8,395 | | | | 21,195 | |
| | | | | | | | | |
Cash and cash equivalents | | | 38,732 | | | | 22,234 | | | | 33,792 | |
Securities available-for-sale (including pledged collateral of $57,274 at March 31, 2008, $61,329 at December 31, 2007 and $68,261 at March 31, 2007) | | | 62,090 | | | | 67,906 | | | | 93,769 | |
Securities held-to-maturity, at cost (estimated fair value of $10,646 at March 31, 2008, $10,632 at December 31, 2007 and $10,693 at March 31, 2007) | | | 10,421 | | | | 10,559 | | | | 10,673 | |
Loans, net of the allowance for loan losses of $5,815 at March 31, 2008, $8,233 at December 31, 2007 and $4,933 at March 31, 2007 | | | 506,374 | | | | 486,283 | | | | 411,357 | |
Bank premises and equipment, net | | | 11,370 | | | | 10,964 | | | | 9,992 | |
Other assets | | | 22,248 | | | | 20,381 | | | | 18,513 | |
| | | | | | | | | |
| | | | | | | | | | | | |
TOTAL ASSETS | | $ | 651,235 | | | $ | 618,327 | | | $ | 578,096 | |
| | | | | | | | | |
| | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | |
| | | | | | | | | | | | |
Demand — noninterest bearing | | $ | 71,722 | | | $ | 75,718 | | | $ | 70,035 | |
Demand — interest bearing | | | 140,624 | | | | 142,821 | | | | 112,550 | |
Savings accounts | | | 42,946 | | | | 41,376 | | | | 41,537 | |
Certificates of deposit | | | 229,006 | | | | 213,716 | | | | 211,422 | |
| | | | | | | | | |
Total deposits | | | 484,298 | | | | 473,631 | | | | 435,544 | |
| | | | | | | | | | | | |
Securities sold under agreements to repurchase | | | 12,455 | | | | 15,513 | | | | 35,053 | |
Federal Home Loan Bank borrowings | | | 85,000 | | | | 60,000 | | | | 40,000 | |
Other liabilities | | | 7,633 | | | | 7,554 | | | | 6,646 | |
Junior subordinated debt payable to unconsolidated subsidiary grantor trust | | | 15,465 | | | | 15,465 | | | | 15,465 | |
| | | | | | | | | |
Total Liabilities | | | 604,851 | | | | 572,163 | | | | 532,708 | |
Commitments and contingencies | | | | | | | | | | | | |
Stockholders’ Equity: | | | | | | | | | | | | |
Preferred stock, no par value, 2,000,000 authorized no shares issued and outstanding in 2008 and 2007 | | | — | | | | — | | | | — | |
Common stock , no par value, 50,000,000 shares authorized; 8,707,745 shares issued and outstanding at March 31, 2008, 8,757,445 at December 31, 2007 and 8,907,680 at March 31, 2007 | | | 9,550 | | | | 9,996 | | | | 11,940 | |
Retained earnings | | | 37,135 | | | | 36,605 | | | | 34,110 | |
Accumulated other comprehensive (loss), net of tax | | | (301 | ) | | | (437 | ) | | | (662 | ) |
| | | | | | | | | |
Total stockholders’ equity | | | 46,384 | | | | 46,164 | | | | 45,388 | |
| | | | | | | | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | $ | 651,235 | | | $ | 618,327 | | | $ | 578,096 | |
| | | | | | | | | |
4
BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Condensed Consolidated Statements of Income (Unaudited)
Three months ended March 31, 2008 and 2007
| | | | | | | | |
| | Three Months Ended | |
| | March 31, 2008 | | | March 31, 2007 | |
Dollars in thousands, except for per share data | | | | | | | | |
Interest income: | | | | | | | | |
Interest and fees on loans | | $ | 9,131 | | | $ | 8,464 | |
Interest on tax-exempt securities | | | 274 | | | | 278 | |
Interest on U.S. government securities | | | 481 | | | | 832 | |
Interest on federal funds sold and securities purchased under agreements to resell | | | 58 | | | | 200 | |
Interest on other securities | | | 22 | | | | 36 | |
| | | | | | |
Total interest income | | | 9,966 | | | | 9,810 | |
| | | | | | |
Interest expense: | | | | | | | | |
Interest on demand deposits | | | 750 | | | | 557 | |
Interest on savings deposits | | | 290 | | | | 171 | |
Interest on certificates of deposit | | | 2,376 | | | | 2,605 | |
Securities sold under repurchase agreements | | | 84 | | | | 342 | |
Interest on FHLB and other borrowings | | | 731 | | | | 539 | |
Interest on junior subordinated debt payable to unconsolidated subsidiary grantor trust | | | 315 | | | | 269 | |
| | | | | | |
Total interest expense | | | 4,546 | | | | 4,483 | |
| | | | | | |
Net interest income | | | 5,420 | | | | 5,327 | |
Provision for loan and lease losses | | | 600 | | | | 6 | |
| | | | | | |
Net interest income after provision for loan and lease losses | | | 4,820 | | | | 5,321 | |
| | | | | | |
Noninterest income: | | | | | | | | |
Service charges on deposit accounts | | | 62 | | | | 69 | |
Payroll and benefit processing fees | | | 129 | | | | 108 | |
Earnings on cash surrender value - Bank owned life insurance | | | 83 | | | | 95 | |
Net gain (loss) on sale of securities available-for-sale | | | 242 | | | | 46 | |
Net (loss) on derivative | | | (225 | ) | | | 0 | |
Merchant credit card service income, net | | | 83 | | | | 92 | |
Mortgage brokerage fee income | | | 10 | | | | 6 | |
Other income | | | 181 | | | | 82 | |
| | | | | | |
Total noninterest income | | | 565 | | | | 498 | |
| | | | | | |
Noninterest expense: | | | | | | | | |
Salaries and related benefits | | | 1,949 | | | | 2,097 | |
Occupancy and equipment expense | | | 644 | | | | 458 | |
FDIC insurance premium | | | 58 | | | | 13 | |
Data processing fees | | | 78 | | | | 55 | |
Professional service fees | | | 118 | | | | 195 | |
Payroll processing fees | | | 33 | | | | 31 | |
Deferred compensation expense | | | 111 | | | | 97 | |
Stationery and supplies | | | 62 | | | | 61 | |
Postage | | | 34 | | | | 33 | |
Directors’ expense | | | 48 | | | | 45 | |
Other expenses | | | 430 | | | | 403 | |
| | | | | | |
Total noninterest expense | | | 3,565 | | | | 3,488 | |
| | | | | | |
Income before provision for income taxes | | | 1,820 | | | | 2,331 | |
Provision for income taxes | | | 591 | | | | 844 | |
| | | | | | |
Net income | | $ | 1,229 | | | $ | 1,487 | |
| | | | | | |
Basic earnings per share | | $ | 0.14 | | | $ | 0.17 | |
Weighted average shares — basic | | | 8,719 | | | | 8,864 | |
Diluted earnings per share | | $ | 0.14 | | | $ | 0.17 | |
Weighted average shares — diluted | | | 8,748 | | | | 8,976 | |
Cash dividends per share | | $ | 0.08 | | | $ | 0.08 | |
5
Average Balances, Interest Income/Expense and Yields/Rates Paid
(Unaudited, Dollars in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Three Months Ended | |
| | March 31, 2008 | | | March 31, 2007 | |
| | Average | | | | | | | Yield/ | | | Average | | | | | | | Yield/ | |
| | Balance | | | Interest | | | Rate | | | Balance | | | Interest | | | Rate | |
Earning Assets | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Loans | | $ | 504,091 | | | $ | 9,131 | | | | 7.25 | % | | $ | 407,758 | | | $ | 8,464 | | | | 8.30 | % |
Tax-exempt Securities | | | 27,901 | | | | 274 | | | | 3.93 | % | | | 29,712 | | | | 278 | | | | 3.74 | % |
US Government Securities | | | 15,272 | | | | 142 | | | | 3.72 | % | | | 33,722 | | | | 356 | | | | 4.22 | % |
Mortgage backed Securities | | | 29,055 | | | | 339 | | | | 4.67 | % | | | 41,919 | | | | 476 | | | | 4.54 | % |
Federal Funds Sold | | | 8,014 | | | | 58 | | | | 2.89 | % | | | 15,540 | | | | 200 | | | | 5.15 | % |
Other Securities | | | 2,000 | | | | 22 | | | | 4.40 | % | | | 2,302 | | | | 36 | | | | 6.26 | % |
| | | | | | | | | | | | | | | | | | |
Average Earning Assets | | $ | 586,333 | | | $ | 9,966 | | | | 6.80 | % | | $ | 530,953 | | | $ | 9,810 | | | | 7.39 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Cash & Due From Banks | | $ | 12,708 | | | | | | | | | | | $ | 12,939 | | | | | | | | | |
Bank Premises | | | 11,303 | | | | | | | | | | | | 9,288 | | | | | | | | | |
Allowance for Loan Losses | | | ( 8,441 | ) | | | | | | | | | | | ( 4,892 | ) | | | | | | | | |
Other Assets | | | 20,116 | | | | | | | | | | | | 17,226 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Average Total Assets | | $ | 622,019 | | | | | | | | | | | $ | 565,514 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Interest Bearing Liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
Demand Interest Bearing | | $ | 141,709 | | | $ | 750 | | | | 2.12 | % | | $ | 112,910 | | | $ | 557 | | | | 1.97 | % |
Savings Deposits | | | 41,195 | | | | 290 | | | | 2.82 | % | | | 28,864 | | | | 171 | | | | 2.37 | % |
Certificates of Deposit | | | 216,051 | | | | 2,376 | | | | 4.40 | % | | | 214,094 | | | | 2,605 | | | | 4.87 | % |
Repurchase Agreements | | | 13,052 | | | | 84 | | | | 2.57 | % | | | 34,860 | | | | 342 | | | | 3.92 | % |
FHLB Borrowings | | | 80,569 | | | | 731 | | | | 3.63 | % | | | 40,000 | | | | 539 | | | | 5.39 | % |
Trust Preferred Borrowings | | | 15,000 | | | | 315 | | | | 8.40 | % | | | 15,000 | | | | 269 | | | | 7.17 | % |
| | | | | | | | | | | | | | | | | | |
| | | 507,576 | | | $ | 4,546 | | | | 3.58 | % | | | 445,728 | | | $ | 4,483 | | | | 4.02 | % |
| | | | | | | | | | | | | | | | | | | | | |
Noninterest bearing demand | | | 66,825 | | | | | | | | | | | | 73,977 | | | | | | | | | |
Other Liabilities | | | 995 | | | | | | | | | | | | 1,333 | | | | | | | | | |
Stockholders’ Equity | | | 46,623 | | | | | | | | | | | | 44,476 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Average Liabilities and Stockholders’ | | $ | 622,019 | | | | | | | | | | | $ | 565,514 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | |
Net Interest Income and Net Interest Margin | | | | | | $ | 5,420 | | | | 3.70 | % | | | | | | $ | 5,327 | | | | 4.01 | % |
| | | | | | | | | | | | | | | | | | | | | |
Net interest income was $5.4 million for the first three-months of 2008 compared with $5.3 million for the same period in 2007, a 1.7% increase. The increase in net interest income is primarily attributed to the increase in earning assets during the period. Average earning assets for the first three-months of 2008 were $586.3 million compared with $530.9 million for the same period in 2007, an increase of $55.4 million or 10.4%. The single largest component of increased earning assets was in the loan portfolio. Average loans increased $96.3 million or 23.6% over the same three-month period in 2007. Coupled with the asset growth, yields on earning assets decreased to 6.80% compared with 7.39% over the same three-month period in 2007, a loss of 59 basis points.
Average interest bearing liabilities also increased by $61.9 million or 13.9% for the first three-months of 2008 to $507.6 million in 2008 compared with $445.7 million for the same period in 2007. The cost of interest bearing liabilities or funding decreased to 3.58% in 2008 compared to 4.02% in 2007, a decrease in interest expense of $62,000 or 1.4%. The increase in interest expense is primarily due to increased volume in core deposit relationships.
As a result of these changes, the interest spread (the difference between the yield on earning assets and the cost of interest bearing liabilities) decreased 31 basis points to 3.70% for the three-months ended March 31, 2008 compared with 4.01% for the same three-month period in the prior year.
6
BANK OF COMMERCE HOLDINGS & SUBSIDIARIES
Quarterly Financial Condition Data
(Unaudited)
For the Quarter Ended
| | | | | | | | | | | | | | | | | | | | | | | | |
| | March 31, | | | Dec. 31, | | | Sept 30, | | | June 30, | | | March 31, | | | Dec. 31, | |
| | 2008 | | | 2007 | | | 2007 | | | 2007 | | | 2007 | | | 2006 | |
Cash and due from banks | | $ | 12,737 | | | $ | 13,839 | | | $ | 12,366 | | | $ | 18,206 | | | $ | 12,597 | | | $ | 14,661 | |
Federal funds sold and securities purchased under agreements to resell | | | 25,995 | | | | 8,395 | | | | 7,980 | | | | 14,115 | | | | 21,195 | | | | 24,605 | |
| | | | | | | | | | | | | | | | | | |
Total Cash & Equivalents | | | 38,732 | | | | 22,234 | | | | 20,346 | | | | 32,321 | | | | 33,792 | | | | 39,266 | |
Securities available-for-sale | | | 62,090 | | | | 67,906 | | | | 93,423 | | | | 94,029 | | | | 93,769 | | | | 95,601 | |
Securities held to maturity, at cost | | | 10,421 | | | | 10,559 | | | | 10,592 | | | | 10,637 | | | | 10,673 | | | | 10,810 | |
Loans, net of allowance for loan losses | | | 506,374 | | | | 486,283 | | | | 461,171 | | | | 437,821 | | | | 411,357 | | | | 408,990 | |
Bank premises and equipment, net | | | 11,370 | | | | 10,964 | | | | 10,464 | | | | 10,329 | | | | 9,992 | | | | 8,595 | |
Other assets | | | 22,248 | | | | 20,381 | | | | 19,979 | | | | 20,440 | | | | 18,513 | | | | 20,180 | |
| | | | | | | | | | | | | | | | | | |
TOTAL ASSETS | | $ | 651,235 | | | $ | 618,327 | | | $ | 615,975 | | | $ | 605,577 | | | $ | 578,096 | | | $ | 583,442 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Demand — noninterest bearing | | $ | 71,722 | | | $ | 75,718 | | | $ | 70,809 | | | $ | 69,842 | | | $ | 70,035 | | | $ | 84,779 | |
Demand — interest bearing | | | 140,624 | | | | 142,821 | | | | 136,219 | | | | 114,530 | | | | 112,550 | | | | 119,437 | |
Savings | | | 42,946 | | | | 41,376 | | | | 44,406 | | | | 45,082 | | | | 41,537 | | | | 22,749 | |
Certificates of deposit | | | 229,006 | | | | 213,716 | | | | 220,803 | | | | 211,794 | | | | 211,422 | | | | 212,442 | |
| | | | | | | | | | | | | | | | | | |
Total deposits | | | 484,298 | | | | 473,631 | | | | 472,237 | | | | 441,248 | | | | 435,544 | | | | 439,407 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Securities sold under agreements to repurchase | | | 12,455 | | | | 15,513 | | | | 26,755 | | | | 46,655 | | | | 35,053 | | | | 37,117 | |
Federal Home Loan Bank borrowings | | | 85,000 | | | | 60,000 | | | | 50,000 | | | | 50,000 | | | | 40,000 | | | | 40,000 | |
Other liabilities | | | 7,633 | | | | 7,554 | | | | 6,734 | | | | 7,114 | | | | 6,646 | | | | 7,537 | |
Junior subordinated debt payable to subsidiary grantor trust | | | 15,465 | | | | 15,465 | | | | 15,465 | | | | 15,465 | | | | 15,465 | | | | 15,465 | |
| | | | | | | | | | | | | | | | | | |
Total liabilities | | | 604,851 | | | | 572,163 | | | | 571,191 | | | | 560,482 | | | | 532,708 | | | | 539,526 | |
| | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock | | | 9,550 | | | | 9,996 | | | | 10,252 | | | | 11,966 | | | | 11,940 | | | | 11,517 | |
Retained earnings | | | 37,135 | | | | 36,605 | | | | 35,617 | | | | 34,997 | | | | 34,110 | | | | 33,336 | |
Accumulated other comprehensive (loss), net | | | (301 | ) | | | (437 | ) | | | (1,085 | ) | | | (1,868 | ) | | | (662 | ) | | | (937 | ) |
| | | | | | | | | | | | | | | | | | |
Total stockholders’ equity | | | 46,384 | | | | 46,164 | | | | 44,784 | | | | 45,095 | | | | 45,388 | | | | 43,916 | |
| | | | | | | | | | | | | | | | | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | $ | 651,235 | | | $ | 618,327 | | | $ | 615,975 | | | $ | 605,577 | | | $ | 578,096 | | | $ | 583,442 | |
| | | | | | | | | | | | | | | | | | |
Interest Income: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net interest income | | | 5,420 | | | | 5,585 | | | | 5,641 | | | | 5,461 | | | $ | 5,327 | | | $ | 5,418 | |
Provision for loan losses | | | 600 | | | | 3,170 | | | | 115 | | | | 0 | | | | 6 | | | | 0 | |
| | | | | | | | | | | | | | | | | | |
Net interest income after provision for loan losses | | | 4,820 | | | | 2,415 | | | | 5,526 | | | | 5,461 | | | | 5,321 | | | | 5,418 | |
| | | | | | | | | | | | | | | | | | |
Noninterest Income: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service charges | | | 62 | | | | 63 | | | | 70 | | | | 76 | | | | 69 | | | | 91 | |
Merchant credit card service income, net | | | 83 | | | | 91 | | | | 109 | | | | 89 | | | | 92 | | | | 100 | |
Net gain on sale of securities available-for-sale | | | 242 | | | | 0 | | | | 0 | | | | 0 | | | | 46 | | | | 0 | |
Net (loss) on sale of derivatives | | | (225 | ) | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | |
Mortgage brokerage fee income | | | 10 | | | | (6 | ) | | | 21 | | | | 29 | | | | 6 | | | | (13 | ) |
Other income | | | 393 | | | | 2,745 | | | | 326 | | | | 424 | | | | 285 | | | | 363 | |
| | | | | | | | | | | | | | | | | | |
Total noninterest income | | | 565 | | | | 2,893 | | | | 526 | | | | 618 | | | | 498 | | | | 541 | |
Noninterest Expense: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and related benefits | | | 1,949 | | | | 2,208 | | | | 2,402 | | | | 1,959 | | | | 2,097 | | | | 2,150 | |
Net Occupancy and equipment expense | | | 644 | | | | 737 | | | | 635 | | | | 543 | | | | 458 | | | | 496 | |
Professional service fees | | | 118 | | | | 365 | | | | 216 | | | | 252 | | | | 195 | | | | 181 | |
Other expenses | | | 854 | | | | 1,218 | | | | 775 | | | | 947 | | | | 738 | | | | 659 | |
| | | | | | | | | | | | | | | | | | |
Total noninterest expense | | | 3,565 | | | | 4,528 | | | | 4,028 | | | | 3,701 | | | | 3,488 | | | | 3,486 | |
Income before income taxes | | | 1,820 | | | | 780 | | | | 2,024 | | | | 2,378 | | | | 2,331 | | | | 2,473 | |
Provision for income taxes | | | 591 | | | | (910 | ) | | | 693 | | | | 778 | | | | 844 | | | | 858 | |
| | | | | | | | | | | | | | | | | | |
Net Income | | $ | 1,229 | | | $ | 1,690 | | | $ | 1,331 | | | $ | 1,600 | | | $ | 1,487 | | | $ | 1,615 | |
| | | | | | | | | | | | | | | | | | |
7