Document_And_Entity_Informatio
Document And Entity Information | 9 Months Ended | |
Sep. 30, 2013 | Oct. 31, 2013 | |
Document And Entity Information | ' | ' |
Entity Registrant Name | 'CHOICEONE FINANCIAL SERVICES INC | ' |
Entity Central Index Key | '0000803164 | ' |
Document Type | '10-Q | ' |
Document Period End Date | 30-Sep-13 | ' |
Amendment Flag | 'false | ' |
Current Fiscal Year End Date | '--12-31 | ' |
Is Entity a Well-known Seasoned Issuer? | 'No | ' |
Is Entity a Voluntary Filer? | 'No | ' |
Is Entity's Reporting Status Current? | 'Yes | ' |
Entity Filer Category | 'Smaller Reporting Company | ' |
Entity Common Stock, Shares Outstanding | ' | 3,294,438 |
Document Fiscal Period Focus | 'Q3 | ' |
Document Fiscal Year Focus | '2013 | ' |
CONSOLIDATED_BALANCE_SHEETS_Un
CONSOLIDATED BALANCE SHEETS (Unaudited) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Assets | ' | ' |
Cash and cash due from banks | $13,694 | $19,034 |
Federal funds sold | ' | ' |
Cash and cash equivalents | 13,694 | 19,034 |
Securities available for sale | 127,442 | 134,492 |
Federal Home Loan Bank stock | 2,478 | 2,478 |
Federal Reserve Bank stock | 1,272 | 1,272 |
Loans held for sale | 973 | 1,874 |
Loans | 315,692 | 311,468 |
Allowance for loan losses | -5,712 | -5,852 |
Loans, net | 309,980 | 305,616 |
Premises and equipment, net | 12,142 | 12,121 |
Other real estate owned, net | 965 | 2,019 |
Cash value of life insurance policies | 10,195 | 9,970 |
Intangible assets, net | 1,388 | 1,724 |
Goodwill | 13,728 | 13,728 |
Other assets | 4,478 | 4,585 |
Total assets | 498,735 | 508,913 |
Liabilities | ' | ' |
Deposits - noninterest-bearing | 92,078 | 101,861 |
Deposits - interest-bearing | 314,276 | 322,338 |
Total deposits | 406,354 | 424,199 |
Repurchase agreements | 19,218 | 19,572 |
Advances from Federal Home Loan Bank | 9,399 | 420 |
Other liabilities | 2,963 | 4,216 |
Total liabilities | 437,934 | 448,407 |
Shareholders' Equity | ' | ' |
Preferred stock; shares authorized: 100,000; shares outstanding: none | ' | ' |
Common stock and paid in capital, no par value; shares authorized: 7,000,000; shares outstanding: 3,293,778 at September 30, 2013 and 3,298,081 at December 31, 2012 | 46,563 | 46,649 |
Retained earnings | 13,929 | 11,501 |
Accumulated other comprehensive income, net | 309 | 2,356 |
Total shareholders' equity | 60,801 | 60,506 |
Total liabilities and shareholders' equity | $498,735 | $508,913 |
CONSOLIDATED_BALANCE_SHEETS_Un1
CONSOLIDATED BALANCE SHEETS (Unaudited) (Parenthetical) | Sep. 30, 2013 | Dec. 31, 2012 |
Statement of Financial Position [Abstract] | ' | ' |
Preferred stock, authorized | 100,000 | 100,000 |
Preferred stock, outstanding | 0 | 0 |
Common stock, shares authorized | 7,000,000 | 7,000,000 |
Common stock, shares outstanding | 3,293,778 | 3,298,081 |
CONSOLIDATED_STATEMENTS_OF_INC
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, except Per Share data, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
Interest income | ' | ' | ' | ' |
Loans, including fees | $3,935 | $4,272 | $11,943 | $12,783 |
Securities: | ' | ' | ' | ' |
Taxable | 448 | 474 | 1,365 | 1,009 |
Tax exempt | 349 | 349 | 1,042 | 1,471 |
Other | 3 | 8 | 8 | 19 |
Total interest income | 4,735 | 5,103 | 14,358 | 15,282 |
Interest expense | ' | ' | ' | ' |
Deposits | 317 | 499 | 1,031 | 1,643 |
Advances from Federal Home Loan Bank | 14 | 59 | 29 | 247 |
Other | 13 | 33 | 32 | 171 |
Total interest expense | 344 | 591 | 1,092 | 2,061 |
Net interest income | 4,391 | 4,512 | 13,266 | 13,221 |
Provision for loan losses | ' | 500 | 300 | 1,975 |
Net interest income after provision for loan losses | 4,391 | 4,012 | 12,966 | 11,246 |
Noninterest income | ' | ' | ' | ' |
Customer service charges | 963 | 875 | 2,735 | 2,461 |
Insurance and investment commissions | 288 | 164 | 631 | 546 |
Gains on sales of loans | 295 | 446 | 1,269 | 1,206 |
Gains on sales of securities | 13 | 21 | 89 | 307 |
Losses on sales and write-downs and other assets | -520 | -81 | -820 | -320 |
Earnings on life insurance policies | 75 | 78 | 225 | 368 |
Other | 210 | 145 | 584 | 486 |
Total noninterest income | 1,324 | 1,648 | 4,713 | 5,054 |
Noninterest expense | ' | ' | ' | ' |
Salaries and benefits | 2,119 | 1,981 | 6,236 | 5,799 |
Occupancy and equipment | 580 | 574 | 1,742 | 1,711 |
Data processing | 472 | 503 | 1,485 | 1,379 |
Professional fees | 185 | 251 | 577 | 650 |
Supplies and postage | 100 | 118 | 344 | 369 |
Advertising and promotional | 44 | 47 | 156 | 128 |
Intangible amortization | 112 | 112 | 336 | 336 |
Loan and collection expense | 98 | 163 | 275 | 405 |
FDIC insurance | 68 | 80 | 247 | 290 |
Other | 350 | 338 | 1,234 | 1,126 |
Total noninterest expense | 4,128 | 4,167 | 12,632 | 12,193 |
Income before income tax | 1,587 | 1,493 | 5,047 | 4,107 |
Income tax expense | 386 | 371 | 1,299 | 949 |
Net income | $1,201 | $1,122 | $3,748 | $3,158 |
Basic earnings per share | $0.37 | $0.34 | $1.14 | $0.96 |
Diluted earnings per share | $0.36 | $0.34 | $1.13 | $0.96 |
Dividends declared per share | $0.14 | $0.13 | $0.40 | $0.37 |
CONSOLIDATED_STATEMENTS_OF_COM
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
Consolidated Statements Of Comprehensive Income | ' | ' | ' | ' |
Net income | $1,201 | $1,122 | $3,748 | $3,158 |
Other comprehensive income, net of tax: | ' | ' | ' | ' |
Unrealized holding loss on available for sale securities | -486 | 243 | -1,989 | 591 |
Less: Reclassification adjustment for gain recognized in earnings, net of tax | -8 | 13 | -58 | 202 |
Total other comprehensive income/(loss), net of tax | -494 | 230 | -2,047 | 389 |
Comprehensive income | $707 | $1,352 | $1,701 | $3,547 |
CONSOLIDATED_STATEMENTS_OF_CHA
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (Unaudited) (USD $) | Number of Shares | Common Stock and Paid in Capital | Retained Earnings | Accumulated Other Comprehensive Income, Net | Total |
In Thousands, except Share data | USD ($) | USD ($) | USD ($) | USD ($) | |
Balance, beginning at Dec. 31, 2011 | ' | $46,602 | $8,887 | $2,415 | $57,904 |
Balance, beginning, shares at Dec. 31, 2011 | 3,293,269 | ' | ' | ' | ' |
Net income | ' | ' | 3,158 | ' | 3,158 |
Other comprehensive income (loss) | ' | ' | ' | 389 | 389 |
Shares issued | ' | 97 | ' | ' | ' |
Shares issued, shares | 7,701 | ' | ' | ' | ' |
Effect of employee stock purchases | ' | 8 | ' | ' | ' |
Cash dividends declared | ' | ' | -1,220 | ' | ' |
Balance, ending at Sep. 30, 2012 | ' | 46,707 | 10,825 | 2,804 | ' |
Balance, ending, shares at Sep. 30, 2012 | 3,300,970 | ' | ' | ' | ' |
Balance, beginning at Dec. 31, 2012 | ' | 46,649 | 11,501 | 2,356 | 60,506 |
Balance, beginning, shares at Dec. 31, 2012 | 3,298,081 | ' | ' | ' | 3,298,081 |
Net income | ' | ' | 3,748 | ' | 3,748 |
Other comprehensive income (loss) | ' | ' | ' | -2,047 | -2,047 |
Change in ESOP repurchase obligation | ' | -13 | ' | ' | -13 |
Shared repurchased | ' | -192 | ' | ' | -192 |
Shared repurchased, shares | -11,468 | ' | ' | ' | ' |
Shares issued | ' | 104 | ' | ' | ' |
Shares issued, shares | 7,165 | ' | ' | ' | ' |
Effect of employee stock purchases | ' | 9 | ' | ' | ' |
Issuance of restricted stock units | ' | 6 | ' | ' | 6 |
Cash dividends declared | ' | ' | -1,320 | ' | ' |
Balance, ending at Sep. 30, 2013 | ' | $46,563 | $13,929 | $309 | $60,801 |
Balance, ending, shares at Sep. 30, 2013 | 3,293,778 | ' | ' | ' | 3,293,778 |
CONSOLIDATED_STATEMENTS_OF_CHA1
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (Parenthetical) (USD $) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | |
Statement of Stockholders' Equity [Abstract] | ' | ' | ' | ' |
Cash dividend declared, per share | $0.14 | $0.13 | $0.40 | $0.37 |
CONSOLIDATED_STATEMENTS_OF_CAS
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $) | 9 Months Ended | |
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 |
Cash flows from operating activities: | ' | ' |
Net income | $3,748 | $3,158 |
Adjustments to reconcile net income to net cash from operating activities: | ' | ' |
Provision for loan losses | 300 | 1,975 |
Depreciation | 686 | 679 |
Amortization | 1,240 | 1,150 |
Compensation expense on stock options and employee stock purchases | 15 | 8 |
Gains on sales of securities | -89 | -307 |
Gains on sales of loans | -1,269 | -1,206 |
Loans originated for sale | -34,442 | -33,649 |
Proceeds from loan sales | 36,437 | 35,004 |
Earnings on bank-owned life insurance | -225 | -368 |
Proceeds from life insurance | ' | 311 |
Net gains on sales of other real estate owned | -11 | -18 |
Write-downs of other real estate owned | 831 | 346 |
Proceeds from sales of other real estate owned | 701 | 763 |
Deferred federal income tax benefit | -317 | -105 |
Net changes in other assets | 150 | 395 |
Net changes in other liabilities | 104 | -178 |
Net cash from operating activities | 7,859 | 7,958 |
Securities available for sale: | ' | ' |
Sales | 4,371 | 6,799 |
Maturities, prepayments and calls | 19,978 | 27,592 |
Purchases | -21,082 | -58,409 |
Purchase of Federal Reserve Bank Stock | ' | -1 |
Loan originations and payments, net | -5,131 | 15,291 |
Additions to premises and equipment | -707 | -315 |
Net cash from investing activities | -2,571 | -9,043 |
Cash flows from financing activities: | ' | ' |
Net change in deposits | -17,845 | 16,675 |
Net change in repurchase agreements | -354 | -1,606 |
Proceeds from Federal Home Loan Bank advances | 18,000 | ' |
Payments on Federal Home Loan Bank advances | -9,021 | -3,020 |
Issuance of common stock | 104 | 97 |
Repurchase of common stock | -192 | ' |
Cash dividends | -1,320 | -1,220 |
Net cash from financing activities | -10,628 | 10,926 |
Net change in cash and cash equivalents | -5,340 | 9,841 |
Beginning cash and cash equivalents | 19,034 | 17,125 |
Ending cash and cash equivalents | 13,694 | 26,966 |
Supplemental disclosures of cash flow information: | ' | ' |
Cash paid for interest | 1,092 | 2,136 |
Cash paid for income taxes | 1,025 | 1,225 |
Loans transferred to other real estate owned | 472 | 938 |
Securities transferred to other assets | ' | 330 |
Other real estate owned transferred to premises and equipment | ' | $20 |
Summary_of_Significant_Account
Summary of Significant Accounting Policies | 9 Months Ended |
Sep. 30, 2013 | |
Summary Of Significant Accounting Policies | ' |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | ' |
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
Principles of Consolidation | |
The consolidated financial statements include ChoiceOne Financial Services, Inc. (“ChoiceOne” or the “Registrant”) and its wholly-owned subsidiary, ChoiceOne Bank (the “Bank”), and the Bank’s wholly-owned subsidiary, ChoiceOne Insurance Agencies, Inc. Intercompany transactions and balances have been eliminated in consolidation. | |
The consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information, prevailing practices within the banking industry and the instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. | |
The accompanying consolidated financial statements reflect all adjustments ordinary in nature which are, in the opinion of management, necessary for a fair presentation of the Consolidated Balance Sheets as of September 30, 2013 and December 31, 2012, the Consolidated Statements of Income for the three- and nine-month periods ended September 30, 2013 and September 30, 2012, the Consolidated Statements of Comprehensive Income for the three- and nine-month periods ended September 30, 2013 and September 30, 2012, the Consolidated Statements of Changes in Shareholders' Equity for the nine-month periods ended September 30, 2013 and September 30, 2012, and the Consolidated Statements of Cash Flows for the nine-month periods ended September 30, 2013 and September 30, 2012. Operating results for the nine months ended September 30, 2013 are not necessarily indicative of the results that may be expected for the year ending December 31, 2013. | |
The accompanying consolidated financial statements should be read in conjunction with the consolidated financial statements and footnotes thereto included in the Registrant's Annual Report on Form 10-K for the year ended December 31, 2012. | |
Allowance for Loan Losses | |
The allowance for loan losses is maintained at a level believed adequate by management to absorb probable incurred losses inherent in the consolidated loan portfolio. Management’s evaluation of the adequacy of the allowance is an estimate based on reviews of individual loans, assessments of the impact of current economic conditions on the portfolio and historical loss experience of seasoned loan portfolios. See Note 3 to the interim consolidated financial statements for additional information. | |
Management believes the accounting estimate related to the allowance for loan losses is a “critical accounting estimate” because (1) the estimate is highly susceptible to change from period to period because of assumptions concerning the changes in the types and volumes of the portfolios and economic conditions and (2) the impact of recognizing an impairment or loan loss could have a material effect on ChoiceOne’s assets reported on the balance sheet as well as its net income. | |
Stock Transactions | |
A total of 3,411 shares of common stock were issued to the Registrant’s Board of Directors for a cash price of $54,000 under the terms of the Directors’ Stock Purchase Plan in the first nine months of 2013. A total of 3,563 shares were issued to employees for a cash price of $50,000 under the Employee Stock Purchase Plan in the first three quarters of 2013. A total of 191 shares were issued upon the exercise of stock options in the first three quarters of 2013. A total of 11,468 shares of common stock were repurchased in the first three quarters of 2013. | |
Stock-Based Compensation | |
Effective July 1, 2013, ChoiceOne granted Restricted Stock Units to a select group of employees under the Stock Incentive Plan of 2012. All of the Restricted Stock Units are initially unvested and vest in three annual installments on each of the next three anniversaries of the grant date. Certain additional vesting provisions apply. Each unit, once vested, is settled by delivery of one share of ChoiceOne common stock. | |
Reclassifications | |
Certain amounts presented in prior periods have been reclassified to conform to the current presentation. | |
New Accounting Pronouncements | |
In February 2013, the Financial Accounting Standards Board issued Accounting Standards Update No. 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income (“ASU 2013-02”), to improve the reporting of reclassifications out of accumulated other comprehensive income. ASU 2013-02 requires that an entity report the effect of significant reclassifications out of accumulated other comprehensive income on the respective line items in net income if the amount being reclassified is required under U.S. generally accepted accounting principles (“GAAP”) to be reclassified in its entirety to net income. For other amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income in the same reporting period, an entity is required to cross-reference other disclosures required under U.S. GAAP that provide additional detail about these amounts. ASU 2013-02 is effective prospectively for reporting periods beginning after December 15, 2012. ChoiceOne adopted ASU 2013-02 as of January 1, 2013. | |
Securities
Securities | 9 Months Ended | ||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||
Securities | ' | ||||||||||||||||
Securities | ' | ||||||||||||||||
NOTE 2 - SECURITIES | |||||||||||||||||
The fair value of securities available for sale and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows: | |||||||||||||||||
30-Sep-13 | |||||||||||||||||
Gross | Gross | ||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | ||||||||||||||
(Dollars in thousands) | Cost | Gains | Losses | Value | |||||||||||||
U.S. Government and federal agency | $ | 36,977 | $ | 178 | $ | (429 | ) | $ | 36,726 | ||||||||
U.S. Treasury | 7,305 | 17 | (86 | ) | 7,236 | ||||||||||||
State and municipal | 65,145 | 1,634 | (1,024 | ) | 65,755 | ||||||||||||
Mortgage-backed | 8,161 | 121 | (66 | ) | 8,216 | ||||||||||||
Corporate | 6,958 | 61 | (31 | ) | 6,988 | ||||||||||||
Foreign debt | 1,000 | - | (18 | ) | 982 | ||||||||||||
Equity securities | 1,651 | 4 | (116 | ) | 1,539 | ||||||||||||
Total | $ | 127,197 | $ | 2,015 | $ | (1,770 | ) | $ | 127,442 | ||||||||
31-Dec-12 | |||||||||||||||||
Gross | Gross | ||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | ||||||||||||||
(Dollars in thousands) | Cost | Gains | Losses | Value | |||||||||||||
U.S. Government and federal agency | $ | 39,815 | $ | 455 | $ | (2 | ) | $ | 40,268 | ||||||||
U.S. Treasury | 7,362 | 45 | (9 | ) | 7,398 | ||||||||||||
State and municipal | 62,248 | 2,668 | (238 | ) | 64,678 | ||||||||||||
Mortgage-backed | 12,218 | 308 | - | 12,526 | |||||||||||||
Corporate | 6,600 | 113 | (1 | ) | 6,712 | ||||||||||||
Foreign debt | 1,000 | 1 | - | 1,001 | |||||||||||||
Equity securities | 1,902 | 12 | (5 | ) | 1,909 | ||||||||||||
Total | $ | 131,145 | $ | 3,602 | $ | (255 | ) | $ | 134,492 | ||||||||
ChoiceOne reviews its securities portfolio on a quarterly basis to determine whether unrealized losses are considered to be temporary or other-than-temporary. No other-than-temporary impairment charges were recorded during the nine months ended September 30, 2013. ChoiceOne believed that unrealized losses on securities were temporary in nature and were due to changes in interest rates and reduced market liquidity and not as a result of credit quality issues. | |||||||||||||||||
Loans_and_Allowance_for_Loan_L
Loans and Allowance for Loan Losses | 9 Months Ended | ||||||||||||||||||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||||||||||||||||||
Loans And Allowance For Loan Losses | ' | ||||||||||||||||||||||||||||||||
Loans And Allowance For Loan Losses | ' | ||||||||||||||||||||||||||||||||
NOTE 3 – LOANS AND ALLOWANCE FOR LOAN LOSSES | |||||||||||||||||||||||||||||||||
Activity in the allowance for loan losses and balances in the loan portfolio were as follows: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||||||
and | Commercial | Construction | Residential | ||||||||||||||||||||||||||||||
Agricultural | Industrial | Consumer | Real Estate | Real Estate | Real Estate | Unallocated | Total | ||||||||||||||||||||||||||
Allowance for Loan Losses | |||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||
30-Sep-13 | |||||||||||||||||||||||||||||||||
Beginning balance | $ | 140 | $ | 810 | $ | 215 | $ | 2,450 | $ | 20 | $ | 1,671 | $ | 558 | $ | 5,864 | |||||||||||||||||
Charge-offs | (88 | ) | (5 | ) | (102 | ) | — | — | (148 | ) | — | (343 | ) | ||||||||||||||||||||
Recoveries | 3 | 19 | 41 | 24 | — | 104 | — | 191 | |||||||||||||||||||||||||
Provision | 83 | (203 | ) | 51 | 74 | (7 | ) | 126 | (124 | ) | — | ||||||||||||||||||||||
Ending balance | $ | 138 | $ | 621 | $ | 205 | $ | 2,548 | $ | 13 | $ | 1,753 | $ | 434 | $ | 5,712 | |||||||||||||||||
Nine Months Ended | |||||||||||||||||||||||||||||||||
30-Sep-13 | |||||||||||||||||||||||||||||||||
Beginning balance | $ | 140 | $ | 381 | $ | 250 | $ | 2,596 | $ | 15 | $ | 1,923 | $ | 547 | $ | 5,852 | |||||||||||||||||
Charge-offs | (88 | ) | (54 | ) | (286 | ) | (166 | ) | — | (431 | ) | — | (1,025 | ) | |||||||||||||||||||
Recoveries | 5 | 258 | 145 | 55 | — | 122 | — | 585 | |||||||||||||||||||||||||
Provision | 81 | 36 | 96 | 63 | (2 | ) | 139 | (113 | ) | 300 | |||||||||||||||||||||||
Ending balance | $ | 138 | $ | 621 | $ | 205 | $ | 2,548 | $ | 13 | $ | 1,753 | $ | 434 | $ | 5,712 | |||||||||||||||||
Individually evaluated for impairment | $ | — | $ | 174 | $ | 4 | $ | 1,145 | $ | — | $ | 492 | $ | — | $ | 1,815 | |||||||||||||||||
Collectively evaluated for impairment | $ | 138 | $ | 490 | $ | 201 | $ | 1,360 | $ | 13 | $ | 1,261 | $ | 434 | $ | 3,897 | |||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||
30-Sep-12 | |||||||||||||||||||||||||||||||||
Beginning balance | $ | 121 | $ | 690 | $ | 236 | $ | 2,611 | $ | 15 | $ | 1,674 | $ | 262 | $ | 5,609 | |||||||||||||||||
Charge-offs | — | (347 | ) | (128 | ) | (84 | ) | — | (44 | ) | — | (603 | ) | ||||||||||||||||||||
Recoveries | 1 | 15 | 52 | 192 | — | 7 | — | 267 | |||||||||||||||||||||||||
Provision | 18 | 313 | 70 | (378 | ) | (3 | ) | 215 | 265 | 500 | |||||||||||||||||||||||
Ending balance | $ | 140 | $ | 671 | $ | 230 | $ | 2,341 | $ | 12 | $ | 1,852 | $ | 527 | $ | 5,773 | |||||||||||||||||
Nine Months Ended | |||||||||||||||||||||||||||||||||
30-Sep-12 | |||||||||||||||||||||||||||||||||
Beginning balance | $ | 55 | $ | 609 | $ | 197 | $ | 2,300 | $ | 34 | $ | 1,846 | $ | 172 | $ | 5,213 | |||||||||||||||||
Charge-offs | — | (377 | ) | (261 | ) | (518 | ) | — | (784 | ) | — | (1,940 | ) | ||||||||||||||||||||
Recoveries | 4 | 45 | 177 | 213 | — | 86 | — | 525 | |||||||||||||||||||||||||
Provision | 81 | 394 | 117 | 346 | (22 | ) | 704 | 355 | 1,975 | ||||||||||||||||||||||||
Ending balance | $ | 140 | $ | 671 | $ | 230 | $ | 2,341 | $ | 12 | $ | 1,852 | $ | 527 | $ | 5,773 | |||||||||||||||||
Individually evaluated for impairment | $ | — | $ | 159 | $ | — | $ | 101 | $ | — | $ | — | $ | — | $ | 260 | |||||||||||||||||
Collectively evaluated for impairment | $ | 140 | $ | 512 | $ | 230 | $ | 2,240 | $ | 12 | $ | 1,852 | $ | 527 | $ | 5,513 | |||||||||||||||||
30-Sep-13 | |||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 307 | $ | 585 | $ | 42 | $ | 5,811 | $ | — | $ | 2,759 | $ | — | $ | 9,504 | |||||||||||||||||
Collectively evaluated for impairment | 34,227 | 69,039 | 20,012 | 90,159 | 959 | 91,792 | — | 306,188 | |||||||||||||||||||||||||
Ending balance | $ | 34,534 | $ | 69,624 | $ | 20,054 | $ | 95,970 | $ | 959 | $ | 94,551 | $ | — | $ | 315,692 | |||||||||||||||||
31-Dec-12 | |||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 166 | $ | 198 | $ | 32 | $ | 3,723 | $ | — | $ | 1,820 | $ | — | $ | 5,939 | |||||||||||||||||
Collectively evaluated for impairment | 31,624 | 67,167 | 19,335 | 89,589 | 1,056 | 96,758 | — | 305,529 | |||||||||||||||||||||||||
Ending balance | $ | 31,790 | $ | 67,365 | $ | 19,367 | $ | 93,312 | $ | 1,056 | $ | 98,578 | $ | — | $ | 311,468 | |||||||||||||||||
The process to monitor the credit quality of ChoiceOne’s loan portfolio includes tracking (1) the risk ratings of business loans, (2) the level of classified business loans, and (3) delinquent and nonperforming consumer loans. Business loans are risk rated on a scale of 1 to 8. A description of the characteristics of the ratings follows: | |||||||||||||||||||||||||||||||||
Risk ratings 1 and 2: These loans are considered pass credits. They exhibit good to exceptional credit risk and demonstrate the ability to repay the loan from normal business operations. | |||||||||||||||||||||||||||||||||
Risk rating 3: These loans are considered pass credits. They exhibit acceptable credit risk and demonstrate the ability to repay the loan from normal business operations. | |||||||||||||||||||||||||||||||||
Risk rating 4: These loans are considered pass credits. However, they have potential developing weaknesses that, if not corrected, may cause deterioration in the ability of the borrower to repay the loan. While a loss is possible for a loan with this rating, it is not anticipated. | |||||||||||||||||||||||||||||||||
Risk rating 5: These loans are considered special mention credits. Loans in this risk rating are considered to be inadequately protected by the net worth and debt service coverage of the borrower or of any pledged collateral. These loans have well defined weaknesses that may jeopardize the borrower’s ability to repay the loan. If the weaknesses are not corrected, loss of principal and interest could be probable. | |||||||||||||||||||||||||||||||||
Risk rating 6: These loans are considered substandard credits. These loans have well defined weaknesses, the severity of which makes collection of principal and interest in full, questionable. Loans in this category may be placed on nonaccrual status. | |||||||||||||||||||||||||||||||||
Risk rating 7: These loans are considered doubtful credits. Some loss of principal and interest has been determined to be probable. The estimate of the amount of loss could be affected by factors such as the borrower’s ability to provide additional capital or collateral. Loans in this category are on nonaccrual status. | |||||||||||||||||||||||||||||||||
Risk rating 8: These loans are considered loss credits. They are considered uncollectible and will be charged off against the allowance for loan losses. | |||||||||||||||||||||||||||||||||
Information regarding the Bank’s credit exposure is as follows: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||
Corporate Credit Exposure - Credit Risk Profile By Creditworthiness Category | |||||||||||||||||||||||||||||||||
Agricultural | Commercial and Industrial | Commercial Real Estate | |||||||||||||||||||||||||||||||
September 30, | December 31, | September 30, | December 31, | September 30, | December 31, | ||||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||||||
Risk ratings 1 and 2 | $ | 10,795 | $ | 8,615 | $ | 10,046 | $ | 9,040 | $ | 3,100 | $ | 2,711 | |||||||||||||||||||||
Risk rating 3 | 17,019 | 16,173 | 45,230 | 43,549 | 47,888 | 45,295 | |||||||||||||||||||||||||||
Risk rating 4 | 5,543 | 5,040 | 12,879 | 13,417 | 30,132 | 30,223 | |||||||||||||||||||||||||||
Risk rating 5 | 1,177 | 1,939 | 963 | 855 | 7,284 | 7,847 | |||||||||||||||||||||||||||
Risk rating 6 | — | 19 | 418 | 361 | 7,140 | 6,960 | |||||||||||||||||||||||||||
Risk rating 7 | — | 4 | 88 | 143 | 426 | 276 | |||||||||||||||||||||||||||
$ | 34,534 | $ | 31,790 | $ | 69,624 | $ | 67,365 | $ | 95,970 | $ | 93,312 | ||||||||||||||||||||||
Corporate Credit Exposure - Credit Risk Profile Based On Payment Activity | |||||||||||||||||||||||||||||||||
Consumer | Construction Real Estate | Residential Real Estate | |||||||||||||||||||||||||||||||
September 30, | December 31, | September 30, | December 31, | September 30, | December 31, | ||||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||||||
Performing | $ | 20,043 | $ | 19,334 | $ | 959 | $ | 1,056 | $ | 94,467 | $ | 98,018 | |||||||||||||||||||||
Nonperforming | 11 | 33 | — | — | 84 | 560 | |||||||||||||||||||||||||||
$ | 20,054 | $ | 19,367 | $ | 959 | $ | 1,056 | $ | 94,551 | $ | 98,578 | ||||||||||||||||||||||
The following schedule provides information on loans that were TDRs as of September 30, 2013 that were modified during the third quarter and nine months ended September 30, 2013: | |||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||
30-Sep-13 | 30-Sep-13 | ||||||||||||||||||||||||||||||||
Pre- | Post- | Pre- | Post- | ||||||||||||||||||||||||||||||
Modification | Modification | Modification | Modification | ||||||||||||||||||||||||||||||
Outstanding | Outstanding | Outstanding | Outstanding | ||||||||||||||||||||||||||||||
Number of | Recorded | Recorded | Number of | Recorded | Recorded | ||||||||||||||||||||||||||||
(Dollars in thousands) | Loans | Investment | Investment | Loans | Investment | Investment | |||||||||||||||||||||||||||
Commercial real estate | 1 | $ | 214 | $ | 214 | 1 | $ | 214 | $ | 214 | |||||||||||||||||||||||
There were no loans that were considered TDRs as of September 30, 2012 that were modified during the three months ended September 30, 2012. The following schedule provides information on loans that were TDRs as of September 30, 2012 that were modified during the nine months ended September 30, 2012: | |||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2012 | |||||||||||||||||||||||||||||||||
Pre- | Post- | ||||||||||||||||||||||||||||||||
Modification | Modification | ||||||||||||||||||||||||||||||||
Outstanding | Outstanding | ||||||||||||||||||||||||||||||||
Number of | Recorded | Recorded | |||||||||||||||||||||||||||||||
(Dollars in thousands) | Loans | Investment | Investment | ||||||||||||||||||||||||||||||
Agricultural | 1 | $ | 73 | $ | 73 | ||||||||||||||||||||||||||||
Commercial and industrial | 2 | 158 | 149 | ||||||||||||||||||||||||||||||
Consumer | 1 | 33 | 33 | ||||||||||||||||||||||||||||||
Commercial real estate | 2 | 145 | 145 | ||||||||||||||||||||||||||||||
Residential real estate | 3 | 355 | 355 | ||||||||||||||||||||||||||||||
9 | $ | 764 | $ | 755 | |||||||||||||||||||||||||||||
The pre-modification and post-modification outstanding recorded investment represents amounts as of the date of loan modification. If a difference exists between the pre-modification and post-modification outstanding recorded investment, it represents impairment recognized through the provision for loan losses computed based on a loan’s post-modification present value of expected future cash flows discounted at the loan’s original effective interest rate. If no difference exists, a loss is not expected to be incurred based on an assessment of the borrower’s expected cash flows. | |||||||||||||||||||||||||||||||||
The following schedule provides information on TDRs as of September 30, 2013 where the borrower was past due with respect to principal and/or interest for 30 days or more during the three months and nine months ended September 30, 2013 that had been modified during the year prior to the default: | |||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||
30-Sep-13 | 30-Sep-13 | ||||||||||||||||||||||||||||||||
Number | Recorded | Number | Recorded | ||||||||||||||||||||||||||||||
(Dollars in thousands) | of Loans | Investment | of Loans | Investment | |||||||||||||||||||||||||||||
Commercial and industrial | — | $ | — | 1 | $ | 88 | |||||||||||||||||||||||||||
Commercial real estate | 1 | 246 | 2 | 368 | |||||||||||||||||||||||||||||
Consumer | — | — | 1 | 29 | |||||||||||||||||||||||||||||
1 | $ | 246 | 4 | $ | 485 | ||||||||||||||||||||||||||||
The following schedule provides information on TDRs as of September 30, 2012 where the borrower was past due with respect to principal and/or interest for 30 days or more during the three months and nine months ended September 30, 2012 that had been modified during the year prior to the default: | |||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||
30-Sep-12 | 30-Sep-12 | ||||||||||||||||||||||||||||||||
Number | Recorded | Number | Recorded | ||||||||||||||||||||||||||||||
(Dollars in thousands) | of Loans | Investment | of Loans | Investment | |||||||||||||||||||||||||||||
Commercial and industrial | 3 | $ | 198 | 3 | $ | 198 | |||||||||||||||||||||||||||
Commercial real estate | 3 | 757 | 5 | 1,341 | |||||||||||||||||||||||||||||
Consumer | 1 | 32 | 1 | 32 | |||||||||||||||||||||||||||||
Residential real estate | — | — | 5 | 642 | |||||||||||||||||||||||||||||
7 | $ | 987 | 14 | $ | 2,213 | ||||||||||||||||||||||||||||
Loans are classified as performing when they are current as to principal and interest payments or are past due on payments less than 90 days. Loans are classified as nonperforming when they are past due 90 days or more as to principal or interest payments or are considered a troubled debt restructuring. | |||||||||||||||||||||||||||||||||
Impaired loans by loan category follow: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||
Unpaid | Average | Interest | |||||||||||||||||||||||||||||||
Recorded | Principal | Related | Recorded | Income | |||||||||||||||||||||||||||||
Investment | Balance | Allowance | Investment | Recognized | |||||||||||||||||||||||||||||
30-Sep-13 | |||||||||||||||||||||||||||||||||
With no related allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | $ | —— | $ | — | $ | — | $ | 142 | $ | 7 | |||||||||||||||||||||||
Commercial and industrial | 11 | 14 | — | 49 | — | ||||||||||||||||||||||||||||
Consumer | 2 | 2 | — | 3 | — | ||||||||||||||||||||||||||||
Commercial real estate | 750 | 1,162 | — | 670 | (1 | ) | |||||||||||||||||||||||||||
Residential real estate | 483 | 689 | — | 348 | 3 | ||||||||||||||||||||||||||||
Subtotal | 1,246 | 1,867 | — | 1,212 | 9 | ||||||||||||||||||||||||||||
With an allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | 307 | 307 | — | 140 | 1 | ||||||||||||||||||||||||||||
Commercial and industrial | 574 | 621 | 174 | 334 | 7 | ||||||||||||||||||||||||||||
Consumer | 40 | 40 | 4 | 45 | 3 | ||||||||||||||||||||||||||||
Commercial real estate | 5,061 | 4,883 | 1,145 | 4,305 | 200 | ||||||||||||||||||||||||||||
Residential real estate | 2,276 | 2,282 | 492 | 2,275 | 61 | ||||||||||||||||||||||||||||
Subtotal | 8,258 | 8,133 | 1,815 | 7,099 | 272 | ||||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||
Agricultural | 307 | 307 | — | 282 | 8 | ||||||||||||||||||||||||||||
Commercial and industrial | 585 | 635 | 174 | 383 | 7 | ||||||||||||||||||||||||||||
Consumer | 42 | 42 | 4 | 48 | 3 | ||||||||||||||||||||||||||||
Commercial real estate | 5,811 | 6,045 | 1,145 | 4,975 | 199 | ||||||||||||||||||||||||||||
Residential real estate | 2,759 | 2,971 | 492 | 2,623 | 64 | ||||||||||||||||||||||||||||
Total | $ | 9,504 | $ | 10,000 | $ | 1,815 | $ | 8,311 | $ | 281 | |||||||||||||||||||||||
31-Dec-12 | |||||||||||||||||||||||||||||||||
With no related allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | $ | 94 | $ | 441 | $ | — | $ | 19 | $ | — | |||||||||||||||||||||||
Commercial and industrial | 49 | 49 | — | 223 | 6 | ||||||||||||||||||||||||||||
Consumer | — | — | — | — | — | ||||||||||||||||||||||||||||
Commercial real estate | 577 | 848 | — | 1,586 | — | ||||||||||||||||||||||||||||
Residential real estate | — | — | — | 1,366 | 48 | ||||||||||||||||||||||||||||
Subtotal | 720 | 1,338 | — | 3,194 | 54 | ||||||||||||||||||||||||||||
With an allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | 72 | 72 | 1 | 14 | 1 | ||||||||||||||||||||||||||||
Commercial and industrial | 149 | 169 | 112 | 112 | — | ||||||||||||||||||||||||||||
Consumer | 32 | 32 | — | 6 | — | ||||||||||||||||||||||||||||
Commercial real estate | 3,146 | 3,193 | 449 | 1,576 | 24 | ||||||||||||||||||||||||||||
Residential real estate | 1,820 | 1,820 | 138 | 364 | 20 | ||||||||||||||||||||||||||||
Subtotal | 5,219 | 5,286 | 700 | 2,072 | 45 | ||||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||
Agricultural | 166 | 513 | 1 | 33 | 1 | ||||||||||||||||||||||||||||
Commercial and industrial | 198 | 218 | 112 | 335 | 6 | ||||||||||||||||||||||||||||
Consumer | 32 | 32 | — | 6 | — | ||||||||||||||||||||||||||||
Commercial real estate | 3,723 | 4,041 | 449 | 3,162 | 24 | ||||||||||||||||||||||||||||
Residential real estate | 1,820 | 1,820 | 138 | 1,730 | 68 | ||||||||||||||||||||||||||||
Total | $ | 5,939 | $ | 6,624 | $ | 700 | $ | 5,266 | $ | 99 | |||||||||||||||||||||||
An aging analysis of loans by loan category follows: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||
30 to 59 | 60 to 89 | Greater | Loans Not | 90 Days Past | |||||||||||||||||||||||||||||
Than 90 | Due and | ||||||||||||||||||||||||||||||||
Days | Days | Days (1) | Total | Past Due | Total Loans | Accruing | |||||||||||||||||||||||||||
30-Sep-13 | |||||||||||||||||||||||||||||||||
Agricultural | $ | 5 | $ | 150 | $ | 307 | $ | 462 | $ | 34,072 | $ | 34,534 | $ | — | |||||||||||||||||||
Commercial and industrial | 280 | 5 | 88 | 373 | 69,251 | 69,624 | — | ||||||||||||||||||||||||||
Consumer | 41 | 11 | 13 | 65 | 19,989 | 20,054 | 11 | ||||||||||||||||||||||||||
Commercial real estate | 1,961 | 206 | 630 | 2,797 | 93,173 | 95,970 | — | ||||||||||||||||||||||||||
Construction real estate | — | — | — | — | 959 | 959 | — | ||||||||||||||||||||||||||
Residential real estate | 1,230 | 249 | 354 | 1,833 | 92,718 | 94,551 | 84 | ||||||||||||||||||||||||||
$ | 3,517 | $ | 621 | $ | 1,392 | $ | 5,530 | $ | 310,162 | $ | 315,692 | $ | 95 | ||||||||||||||||||||
31-Dec-12 | |||||||||||||||||||||||||||||||||
Agricultural | $ | 262 | $ | — | $ | — | $ | 262 | $ | 31,528 | $ | 31,790 | $ | — | |||||||||||||||||||
Commercial and industrial | 102 | 4 | 198 | 304 | 67,061 | 67,365 | — | ||||||||||||||||||||||||||
Consumer | 173 | 28 | 33 | 234 | 19,133 | 19,367 | 1 | ||||||||||||||||||||||||||
Commercial real estate | 64 | 68 | 339 | 471 | 92,841 | 93,312 | — | ||||||||||||||||||||||||||
Construction real estate | — | — | — | — | 1,056 | 1,056 | — | ||||||||||||||||||||||||||
Residential real estate | 1,438 | 691 | 559 | 2,688 | 95,890 | 98,578 | 29 | ||||||||||||||||||||||||||
$ | 2,039 | $ | 791 | $ | 1,129 | $ | 3,959 | $ | 307,509 | $ | 311,468 | $ | 30 | ||||||||||||||||||||
-1 | Includes nonaccrual loans. | ||||||||||||||||||||||||||||||||
Nonaccrual loans by loan category follow: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||
September 30, | December 31, | ||||||||||||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||||||||||||
Agricultural | $ | 307 | $ | 94 | |||||||||||||||||||||||||||||
Commercial and industrial | 530 | 220 | |||||||||||||||||||||||||||||||
Consumer | 4 | 33 | |||||||||||||||||||||||||||||||
Commercial real estate | 1,090 | 1,230 | |||||||||||||||||||||||||||||||
Construction real estate | — | — | |||||||||||||||||||||||||||||||
Residential real estate | 1,041 | 754 | |||||||||||||||||||||||||||||||
$ | 2,972 | $ | 2,331 |
Earnings_Per_Share
Earnings Per Share | 9 Months Ended | ||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||
Earnings Per Share [Abstract] | ' | ||||||||||||||||
Earnings Per Share | ' | ||||||||||||||||
NOTE 4 - EARNINGS PER SHARE | |||||||||||||||||
Earnings per share are based on the weighted average number of shares outstanding during the period. A computation of basic earnings per share and diluted earnings per share follows: | |||||||||||||||||
(Dollars in thousands, except per share data) | Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | ||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||
Basic Earnings Per Share | |||||||||||||||||
Net income available to common shareholders | $ | 1,201 | $ | 1,122 | $ | 3,748 | $ | 3,158 | |||||||||
Weighted average common shares outstanding | 3,294,480 | 3,299,424 | 3,298,607 | 3,296,462 | |||||||||||||
Basic earnings per share | $ | 0.37 | $ | 0.34 | $ | 1.14 | $ | 0.96 | |||||||||
Diluted Earnings Per Share | |||||||||||||||||
Net income available to common shareholders | $ | 1,201 | $ | 1,122 | $ | 3,748 | $ | 3,158 | |||||||||
Weighted average common shares outstanding | 3,294,480 | 3,299,424 | 3,298,607 | 3,296,462 | |||||||||||||
Plus dilutive stock options and restricted stock units | 6,135 | 1,100 | 5,850 | 436 | |||||||||||||
Weighted average common shares outstanding and potentially dilutive shares | 3,300,615 | 3,300,524 | 3,304,457 | 3,296,898 | |||||||||||||
Diluted earnings per share | $ | 0.36 | $ | 0.34 | $ | 1.13 | $ | 0.96 | |||||||||
There were 24,800 stock options as of September 30, 2013 and 28,625 as of September 30, 2012, that are considered to be anti-dilutive to earnings per share for the three-month and nine-month periods ended September 30, 2013 and 2012. These stock options have been excluded from the calculation above. | |||||||||||||||||
Financial_Instruments
Financial Instruments | 9 Months Ended | ||||||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||||||
Financial Instruments | ' | ||||||||||||||||||||
Financial Instruments | ' | ||||||||||||||||||||
NOTE 5 – FINANCIAL INSTRUMENTS | |||||||||||||||||||||
Financial instruments as of the dates indicated were as follows (dollars in thousands): | |||||||||||||||||||||
Carrying | Estimated | Quoted Prices in | Significant Other | Significant | |||||||||||||||||
Active Markets for | Observable | Unobservable | |||||||||||||||||||
Identical Assets | Inputs | Inputs | |||||||||||||||||||
Amount | Fair Value | (Level 1) | (Level 2) | (Level 3) | |||||||||||||||||
30-Sep-13 | |||||||||||||||||||||
Assets: | |||||||||||||||||||||
Cash and due from banks | $ | 13,694 | $ | 13,694 | $ | 13,694 | $ | — | $ | — | |||||||||||
Securities available for sale | 127,442 | 127,442 | 155 | 123,129 | 4,158 | ||||||||||||||||
Federal Home Loan Bank and Federal | |||||||||||||||||||||
Reserve Bank stock | 3,750 | 3,750 | — | 3,750 | — | ||||||||||||||||
Loans held for sale | 973 | 999 | — | 999 | — | ||||||||||||||||
Loans, net | 309,980 | 312,825 | — | — | 312,825 | ||||||||||||||||
Liabilities: | |||||||||||||||||||||
Noninterest-bearing deposits | 92,078 | 92,078 | — | 92,078 | — | ||||||||||||||||
Interest-bearing deposits | 314,276 | 314,276 | — | 314,276 | — | ||||||||||||||||
Repurchase agreements | 19,218 | 19,218 | — | 19,218 | — | ||||||||||||||||
Federal Home Loan Bank advances | 9,399 | 9,444 | — | 9,444 | — | ||||||||||||||||
31-Dec-12 | |||||||||||||||||||||
Assets: | |||||||||||||||||||||
Cash and due from banks | $ | 19,034 | $ | 19,034 | $ | 19,034 | $ | — | $ | — | |||||||||||
Securities available for sale | 134,492 | 134,492 | — | 131,893 | 2,599 | ||||||||||||||||
Federal Home Loan Bank and Federal | |||||||||||||||||||||
Reserve Bank stock | 3,750 | 3,750 | — | 3,750 | — | ||||||||||||||||
Loans held for sale | 1,874 | 1,933 | — | 1,933 | — | ||||||||||||||||
Loans, net | 305,616 | 310,175 | — | — | 310,175 | ||||||||||||||||
Liabilities: | |||||||||||||||||||||
Noninterest-bearing deposits | 101,861 | 101,861 | — | 101,861 | — | ||||||||||||||||
Interest-bearing deposits | 322,338 | 323,457 | — | 323,457 | — | ||||||||||||||||
Repurchase agreements | 19,572 | 19,572 | — | 19,572 | — | ||||||||||||||||
Federal Home Loan Bank advances | 420 | 485 | — | 485 | — | ||||||||||||||||
The estimated fair values approximate the carrying amounts for all assets and liabilities except those described later in this paragraph. The methodology for determining the estimated fair value for securities available for sale is described in Note 6. The estimated fair value for loans is based on the rates charged at September 30, 2013 and December 31, 2012 for new loans with similar maturities, applied until the loan is assumed to reprice or be paid. The allowance for loan losses is considered to be a reasonable estimate of discount for credit quality concerns. The estimated fair values for time deposits and Federal Home Loan Bank (“FHLB”) advances are based on the rates paid at September 30, 2013 and December 31, 2012 for new deposits or FHLB advances, applied until maturity. The estimated fair values for other financial instruments and off-balance sheet loan commitments are considered nominal. |
Fair_Value_Measurements
Fair Value Measurements | 9 Months Ended | ||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||
Fair Value Measurements | ' | ||||||||||||||||
Fair Value Measurements | ' | ||||||||||||||||
NOTE 6 – FAIR VALUE MEASUREMENTS | |||||||||||||||||
The following tables present information about the Bank’s assets and liabilities measured at fair value on a recurring basis and the valuation techniques used by the Bank to determine those fair values. | |||||||||||||||||
In general, fair values determined by Level 1 inputs use quoted prices in active markets for identical assets or liabilities that the Bank has the ability to access. | |||||||||||||||||
Fair values determined by Level 2 inputs use other inputs that are observable, either directly or indirectly. These Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and other inputs such as interest rates and yield curves that are observable at commonly quoted intervals. | |||||||||||||||||
Level 3 inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related asset or liability. | |||||||||||||||||
In instances where inputs used to measure fair value fall into different levels in the above fair value hierarchy, fair value measurements in their entirety are categorized based on the lowest level input that is significant to the valuation. The Bank’s assessment of the significance of particular inputs to these fair value measurements requires judgment and considers factors specific to each asset or liability. | |||||||||||||||||
There were no liabilities measured at fair value as of September 30, 2013 or December 31, 2012. Disclosures concerning assets measured at fair value are as follows: | |||||||||||||||||
Assets Measured at Fair Value on a Recurring Basis | |||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
Quoted Prices | Significant | ||||||||||||||||
in Active | Other | Significant | |||||||||||||||
Markets for | Observable | Unobservable | |||||||||||||||
Identical | Inputs | Inputs | Balance at | ||||||||||||||
Assets (Level 1) | (Level 2) | (Level 3) | Date Indicated | ||||||||||||||
Investment Securities, Available for | |||||||||||||||||
Sale – September 30, 2013 | |||||||||||||||||
U.S. Treasury | $ | — | $ | 7,236 | $ | — | $ | 7,236 | |||||||||
U.S. Government and federal agency | — | 36,726 | — | 36,726 | |||||||||||||
State and municipal | — | 62,097 | 3,658 | 65,755 | |||||||||||||
Mortgage-backed | — | 8,216 | — | 8,216 | |||||||||||||
Corporate | — | 6,988 | — | 6,988 | |||||||||||||
Foreign debt | — | 982 | — | 982 | |||||||||||||
Equity securities | 155 | 884 | 500 | 1,539 | |||||||||||||
Total | $ | 155 | $ | 123,129 | $ | 4,158 | $ | 127,442 | |||||||||
Investment Securities, Available for | |||||||||||||||||
Sale - December 31, 2012 | |||||||||||||||||
U.S. Treasury | $ | — | $ | 7,398 | $ | — | $ | 7,398 | |||||||||
U.S. Government and federal agency | — | 40,268 | — | 40,268 | |||||||||||||
State and municipal | — | 62,579 | 2,099 | 64,678 | |||||||||||||
Mortgage-backed | — | 12,526 | — | 12,526 | |||||||||||||
Corporate | — | 6,712 | — | 6,712 | |||||||||||||
Foreign debt | — | 1,001 | — | 1,001 | |||||||||||||
Equity securities | — | 1,409 | 500 | 1,909 | |||||||||||||
Total | $ | — | $ | 131,893 | $ | 2,599 | $ | 134,492 | |||||||||
Changes in Level 3 Assets Measured at Fair Value on a Recurring Basis | |||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
2013 | 2012 | ||||||||||||||||
Investment Securities, Available for Sale | |||||||||||||||||
Balance, January 1 | $ | 2,599 | $ | 2,771 | |||||||||||||
Total realized and unrealized gains included in income | — | — | |||||||||||||||
Total unrealized gains included in other comprehensive income | 8 | 6 | |||||||||||||||
Purchases of securities | 2,540 | 563 | |||||||||||||||
Calls, maturities, and payments | (989 | ) | (244 | ) | |||||||||||||
Transfers into Level 3 | — | 291 | |||||||||||||||
Transfers out of Level 3 | — | (311 | ) | ||||||||||||||
Balance, September 30 | $ | 4,158 | $ | 3,076 | |||||||||||||
Of the Level 3 assets that were held by the Bank at September 30, 2013, the net unrealized gain for the nine months ended September 30, 2013 was $8,000, which is recognized in other comprehensive income in the consolidated balance sheet. Purchases of level 3 securities during the first three quarters of 2013 and 2012 consisted of local municipal issues. There were no sales of Level 3 securities in the first nine months of 2013. One municipal security was reclassified to other assets in the first quarter of 2012. The issuer of the security defaulted upon its maturity of September 1, 2009. Settlement was reached with the security’s issuer in December 2011 and the bond’s carrying value was reclassified upon termination of the bond’s contractual agreement. | |||||||||||||||||
Both observable and unobservable inputs may be used to determine the fair value of positions classified as Level 3 investment securities and liabilities. As a result, the unrealized gains and losses for these assets and liabilities presented in the tables above may include changes in fair value that were attributable to both observable and unobservable inputs. | |||||||||||||||||
Available for sale investment securities categorized as Level 3 assets primarily consist of bonds issued by local municipalities. The Bank estimates the fair value of these bonds based on the present value of expected future cash flows using management’s best estimate of key assumptions, including forecasted interest yield and payment rates, credit quality and a discount rate commensurate with the current market and other risks involved. | |||||||||||||||||
The Bank also has assets that under certain conditions are subject to measurement at fair value on a non-recurring basis. These assets are not normally measured at fair value, but can be subject to fair value adjustments in certain circumstances, such as impairment. Disclosures concerning assets measured at fair value on a non-recurring basis are as follows: | |||||||||||||||||
Assets Measured at Fair Value on a Non-recurring Basis | |||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
Quoted Prices | Significant | ||||||||||||||||
in Active | Other | Significant | |||||||||||||||
Markets for | Observable | Unobservable | |||||||||||||||
Balance at | Identical | Inputs | Inputs | ||||||||||||||
Dates Indicated | Assets (Level 1) | (Level 2) | (Level 3) | ||||||||||||||
Impaired Loans | |||||||||||||||||
30-Sep-13 | $ | 9,504 | $ | — | $ | — | $ | 9,504 | |||||||||
31-Dec-12 | $ | 5,939 | $ | — | $ | — | $ | 5,939 | |||||||||
Other Real Estate | |||||||||||||||||
30-Sep-13 | $ | 965 | $ | — | $ | — | $ | 965 | |||||||||
31-Dec-12 | $ | 2,019 | $ | — | $ | — | $ | 2,019 | |||||||||
Impaired loans categorized as Level 3 assets consist of non-homogeneous loans that are considered impaired. The Bank estimates the fair value of the loans based on the present value of expected future cash flows using management’s best estimate of key assumptions. These assumptions include future payment ability, timing of payment streams, and estimated realizable values of available collateral (typically based on outside appraisals). The changes in fair value consisted of charge-downs of impaired loans that were posted to the allowance for loan losses and write-downs of other real estate that were posted to a valuation account. |
Summary_of_Significant_Account1
Summary of Significant Accounting Policies (Policies) | 9 Months Ended |
Sep. 30, 2013 | |
Summary Of Significant Accounting Policies Policies | ' |
Principles of Consolidation | ' |
Principles of Consolidation | |
The consolidated financial statements include ChoiceOne Financial Services, Inc. (“ChoiceOne” or the “Registrant”) and its wholly-owned subsidiary, ChoiceOne Bank (the “Bank”), and the Bank’s wholly-owned subsidiary, ChoiceOne Insurance Agencies, Inc. Intercompany transactions and balances have been eliminated in consolidation. | |
The consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information, prevailing practices within the banking industry and the instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. | |
The accompanying consolidated financial statements reflect all adjustments ordinary in nature which are, in the opinion of management, necessary for a fair presentation of the Consolidated Balance Sheets as of September 30, 2013 and December 31, 2012, the Consolidated Statements of Income for the three- and nine-month periods ended September 30, 2013 and September 30, 2012, the Consolidated Statements of Comprehensive Income for the three- and nine-month periods ended September 30, 2013 and September 30, 2012, the Consolidated Statements of Changes in Shareholders' Equity for the nine-month periods ended September 30, 2013 and September 30, 2012, and the Consolidated Statements of Cash Flows for the nine-month periods ended September 30, 2013 and September 30, 2012. Operating results for the nine months ended September 30, 2013 are not necessarily indicative of the results that may be expected for the year ending December 31, 2013. | |
The accompanying consolidated financial statements should be read in conjunction with the consolidated financial statements and footnotes thereto included in the Registrant's Annual Report on Form 10-K for the year ended December 31, 2012. | |
Allowance for Loan Losses | ' |
Allowance for Loan Losses | |
The allowance for loan losses is maintained at a level believed adequate by management to absorb probable incurred losses inherent in the consolidated loan portfolio. Management’s evaluation of the adequacy of the allowance is an estimate based on reviews of individual loans, assessments of the impact of current economic conditions on the portfolio and historical loss experience of seasoned loan portfolios. See Note 3 to the interim consolidated financial statements for additional information. | |
Management believes the accounting estimate related to the allowance for loan losses is a “critical accounting estimate” because (1) the estimate is highly susceptible to change from period to period because of assumptions concerning the changes in the types and volumes of the portfolios and economic conditions and (2) the impact of recognizing an impairment or loan loss could have a material effect on ChoiceOne’s assets reported on the balance sheet as well as its net income. | |
Stock Transactions and Stock Based Compensation | ' |
Stock Transactions | |
A total of 3,411 shares of common stock were issued to the Registrant’s Board of Directors for a cash price of $54,000 under the terms of the Directors’ Stock Purchase Plan in the first nine months of 2013. A total of 3,563 shares were issued to employees for a cash price of $50,000 under the Employee Stock Purchase Plan in the first three quarters of 2013. A total of 191 shares were issued upon the exercise of stock options in the first three quarters of 2013. A total of 11,468 shares of common stock were repurchased in the first three quarters of 2013. | |
Stock-Based Compensation | |
Effective July 1, 2013, ChoiceOne granted Restricted Stock Units to a select group of employees under the Stock Incentive Plan of 2012. All of the Restricted Stock Units are initially unvested and vest in three annual installments on each of the next three anniversaries of the grant date. Certain additional vesting provisions apply. Each unit, once vested, is settled by delivery of one share of ChoiceOne common stock. | |
Reclassifications | ' |
Reclassifications | |
Certain amounts presented in prior periods have been reclassified to conform to the current presentation. | |
New Accounting Pronouncements | ' |
New Accounting Pronouncements | |
In February 2013, the Financial Accounting Standards Board issued Accounting Standards Update No. 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income (“ASU 2013-02”), to improve the reporting of reclassifications out of accumulated other comprehensive income. ASU 2013-02 requires that an entity report the effect of significant reclassifications out of accumulated other comprehensive income on the respective line items in net income if the amount being reclassified is required under U.S. generally accepted accounting principles (“GAAP”) to be reclassified in its entirety to net income. For other amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income in the same reporting period, an entity is required to cross-reference other disclosures required under U.S. GAAP that provide additional detail about these amounts. ASU 2013-02 is effective prospectively for reporting periods beginning after December 15, 2012. ChoiceOne adopted ASU 2013-02 as of January 1, 2013. | |
Securities_Tables
Securities (Tables) | 9 Months Ended | ||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||
Securities Tables | ' | ||||||||||||||||
Schedule of fair value of securities available for sale and the related gross unrealized gains and losses | ' | ||||||||||||||||
The fair value of securities available for sale and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows: | |||||||||||||||||
30-Sep-13 | |||||||||||||||||
Gross | Gross | ||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | ||||||||||||||
(Dollars in thousands) | Cost | Gains | Losses | Value | |||||||||||||
U.S. Government and federal agency | $ | 36,977 | $ | 178 | $ | (429 | ) | $ | 36,726 | ||||||||
U.S. Treasury | 7,305 | 17 | (86 | ) | 7,236 | ||||||||||||
State and municipal | 65,145 | 1,634 | (1,024 | ) | 65,755 | ||||||||||||
Mortgage-backed | 8,161 | 121 | (66 | ) | 8,216 | ||||||||||||
Corporate | 6,958 | 61 | (31 | ) | 6,988 | ||||||||||||
Foreign debt | 1,000 | - | (18 | ) | 982 | ||||||||||||
Equity securities | 1,651 | 4 | (116 | ) | 1,539 | ||||||||||||
Total | $ | 127,197 | $ | 2,015 | $ | (1,770 | ) | $ | 127,442 | ||||||||
31-Dec-12 | |||||||||||||||||
Gross | Gross | ||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | ||||||||||||||
(Dollars in thousands) | Cost | Gains | Losses | Value | |||||||||||||
U.S. Government and federal agency | $ | 39,815 | $ | 455 | $ | (2 | ) | $ | 40,268 | ||||||||
U.S. Treasury | 7,362 | 45 | (9 | ) | 7,398 | ||||||||||||
State and municipal | 62,248 | 2,668 | (238 | ) | 64,678 | ||||||||||||
Mortgage-backed | 12,218 | 308 | - | 12,526 | |||||||||||||
Corporate | 6,600 | 113 | (1 | ) | 6,712 | ||||||||||||
Foreign debt | 1,000 | 1 | - | 1,001 | |||||||||||||
Equity securities | 1,902 | 12 | (5 | ) | 1,909 | ||||||||||||
Total | $ | 131,145 | $ | 3,602 | $ | (255 | ) | $ | 134,492 |
Loans_and_Allowance_for_Loan_L1
Loans and Allowance for Loan Losses (Tables) | 9 Months Ended | ||||||||||||||||||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||||||||||||||||||
Loans And Allowance For Loan Losses Tables | ' | ||||||||||||||||||||||||||||||||
Schedule of activity in the allowance for loan losses and balances in the loan portfolio | ' | ||||||||||||||||||||||||||||||||
Activity in the allowance for loan losses and balances in the loan portfolio were as follows: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||||||
and | Commercial | Construction | Residential | ||||||||||||||||||||||||||||||
Agricultural | Industrial | Consumer | Real Estate | Real Estate | Real Estate | Unallocated | Total | ||||||||||||||||||||||||||
Allowance for Loan Losses | |||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||
30-Sep-13 | |||||||||||||||||||||||||||||||||
Beginning balance | $ | 140 | $ | 810 | $ | 215 | $ | 2,450 | $ | 20 | $ | 1,671 | $ | 558 | $ | 5,864 | |||||||||||||||||
Charge-offs | (88 | ) | (5 | ) | (102 | ) | — | — | (148 | ) | — | (343 | ) | ||||||||||||||||||||
Recoveries | 3 | 19 | 41 | 24 | — | 104 | — | 191 | |||||||||||||||||||||||||
Provision | 83 | (203 | ) | 51 | 74 | (7 | ) | 126 | (124 | ) | — | ||||||||||||||||||||||
Ending balance | $ | 138 | $ | 621 | $ | 205 | $ | 2,548 | $ | 13 | $ | 1,753 | $ | 434 | $ | 5,712 | |||||||||||||||||
Nine Months Ended | |||||||||||||||||||||||||||||||||
30-Sep-13 | |||||||||||||||||||||||||||||||||
Beginning balance | $ | 140 | $ | 381 | $ | 250 | $ | 2,596 | $ | 15 | $ | 1,923 | $ | 547 | $ | 5,852 | |||||||||||||||||
Charge-offs | (88 | ) | (54 | ) | (286 | ) | (166 | ) | — | (431 | ) | — | (1,025 | ) | |||||||||||||||||||
Recoveries | 5 | 258 | 145 | 55 | — | 122 | — | 585 | |||||||||||||||||||||||||
Provision | 81 | 36 | 96 | 63 | (2 | ) | 139 | (113 | ) | 300 | |||||||||||||||||||||||
Ending balance | $ | 138 | $ | 621 | $ | 205 | $ | 2,548 | $ | 13 | $ | 1,753 | $ | 434 | $ | 5,712 | |||||||||||||||||
Individually evaluated for impairment | $ | — | $ | 174 | $ | 4 | $ | 1,145 | $ | — | $ | 492 | $ | — | $ | 1,815 | |||||||||||||||||
Collectively evaluated for impairment | $ | 138 | $ | 490 | $ | 201 | $ | 1,360 | $ | 13 | $ | 1,261 | $ | 434 | $ | 3,897 | |||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||
30-Sep-12 | |||||||||||||||||||||||||||||||||
Beginning balance | $ | 121 | $ | 690 | $ | 236 | $ | 2,611 | $ | 15 | $ | 1,674 | $ | 262 | $ | 5,609 | |||||||||||||||||
Charge-offs | — | (347 | ) | (128 | ) | (84 | ) | — | (44 | ) | — | (603 | ) | ||||||||||||||||||||
Recoveries | 1 | 15 | 52 | 192 | — | 7 | — | 267 | |||||||||||||||||||||||||
Provision | 18 | 313 | 70 | (378 | ) | (3 | ) | 215 | 265 | 500 | |||||||||||||||||||||||
Ending balance | $ | 140 | $ | 671 | $ | 230 | $ | 2,341 | $ | 12 | $ | 1,852 | $ | 527 | $ | 5,773 | |||||||||||||||||
Nine Months Ended | |||||||||||||||||||||||||||||||||
30-Sep-12 | |||||||||||||||||||||||||||||||||
Beginning balance | $ | 55 | $ | 609 | $ | 197 | $ | 2,300 | $ | 34 | $ | 1,846 | $ | 172 | $ | 5,213 | |||||||||||||||||
Charge-offs | — | (377 | ) | (261 | ) | (518 | ) | — | (784 | ) | — | (1,940 | ) | ||||||||||||||||||||
Recoveries | 4 | 45 | 177 | 213 | — | 86 | — | 525 | |||||||||||||||||||||||||
Provision | 81 | 394 | 117 | 346 | (22 | ) | 704 | 355 | 1,975 | ||||||||||||||||||||||||
Ending balance | $ | 140 | $ | 671 | $ | 230 | $ | 2,341 | $ | 12 | $ | 1,852 | $ | 527 | $ | 5,773 | |||||||||||||||||
Individually evaluated for impairment | $ | — | $ | 159 | $ | — | $ | 101 | $ | — | $ | — | $ | — | $ | 260 | |||||||||||||||||
Collectively evaluated for impairment | $ | 140 | $ | 512 | $ | 230 | $ | 2,240 | $ | 12 | $ | 1,852 | $ | 527 | $ | 5,513 | |||||||||||||||||
30-Sep-13 | |||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 307 | $ | 585 | $ | 42 | $ | 5,811 | $ | — | $ | 2,759 | $ | — | $ | 9,504 | |||||||||||||||||
Collectively evaluated for impairment | 34,227 | 69,039 | 20,012 | 90,159 | 959 | 91,792 | — | 306,188 | |||||||||||||||||||||||||
Ending balance | $ | 34,534 | $ | 69,624 | $ | 20,054 | $ | 95,970 | $ | 959 | $ | 94,551 | $ | — | $ | 315,692 | |||||||||||||||||
31-Dec-12 | |||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 166 | $ | 198 | $ | 32 | $ | 3,723 | $ | — | $ | 1,820 | $ | — | $ | 5,939 | |||||||||||||||||
Collectively evaluated for impairment | 31,624 | 67,167 | 19,335 | 89,589 | 1,056 | 96,758 | — | 305,529 | |||||||||||||||||||||||||
Ending balance | $ | 31,790 | $ | 67,365 | $ | 19,367 | $ | 93,312 | $ | 1,056 | $ | 98,578 | $ | — | $ | 311,468 | |||||||||||||||||
Schedule of the Bank's credit exposure | ' | ||||||||||||||||||||||||||||||||
Information regarding the Bank’s credit exposure is as follows: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||
Corporate Credit Exposure - Credit Risk Profile By Creditworthiness Category | |||||||||||||||||||||||||||||||||
Agricultural | Commercial and Industrial | Commercial Real Estate | |||||||||||||||||||||||||||||||
September 30, | December 31, | September 30, | December 31, | September 30, | December 31, | ||||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||||||
Risk ratings 1 and 2 | $ | 10,795 | $ | 8,615 | $ | 10,046 | $ | 9,040 | $ | 3,100 | $ | 2,711 | |||||||||||||||||||||
Risk rating 3 | 17,019 | 16,173 | 45,230 | 43,549 | 47,888 | 45,295 | |||||||||||||||||||||||||||
Risk rating 4 | 5,543 | 5,040 | 12,879 | 13,417 | 30,132 | 30,223 | |||||||||||||||||||||||||||
Risk rating 5 | 1,177 | 1,939 | 963 | 855 | 7,284 | 7,847 | |||||||||||||||||||||||||||
Risk rating 6 | — | 19 | 418 | 361 | 7,140 | 6,960 | |||||||||||||||||||||||||||
Risk rating 7 | — | 4 | 88 | 143 | 426 | 276 | |||||||||||||||||||||||||||
$ | 34,534 | $ | 31,790 | $ | 69,624 | $ | 67,365 | $ | 95,970 | $ | 93,312 | ||||||||||||||||||||||
Corporate Credit Exposure - Credit Risk Profile Based On Payment Activity | |||||||||||||||||||||||||||||||||
Consumer | Construction Real Estate | Residential Real Estate | |||||||||||||||||||||||||||||||
September 30, | December 31, | September 30, | December 31, | September 30, | December 31, | ||||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||||||
Performing | $ | 20,043 | $ | 19,334 | $ | 959 | $ | 1,056 | $ | 94,467 | $ | 98,018 | |||||||||||||||||||||
Nonperforming | 11 | 33 | — | — | 84 | 560 | |||||||||||||||||||||||||||
$ | 20,054 | $ | 19,367 | $ | 959 | $ | 1,056 | $ | 94,551 | $ | 98,578 | ||||||||||||||||||||||
Schedule of troubled debt restructurings | ' | ||||||||||||||||||||||||||||||||
The following schedule provides information on loans that were TDRs as of September 30, 2013 that were modified during the third quarter and nine months ended September 30, 2013: | |||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||
30-Sep-13 | 30-Sep-13 | ||||||||||||||||||||||||||||||||
Pre- | Post- | Pre- | Post- | ||||||||||||||||||||||||||||||
Modification | Modification | Modification | Modification | ||||||||||||||||||||||||||||||
Outstanding | Outstanding | Outstanding | Outstanding | ||||||||||||||||||||||||||||||
Number of | Recorded | Recorded | Number of | Recorded | Recorded | ||||||||||||||||||||||||||||
(Dollars in thousands) | Loans | Investment | Investment | Loans | Investment | Investment | |||||||||||||||||||||||||||
Commercial real estate | 1 | $ | 214 | $ | 214 | 1 | $ | 214 | $ | 214 | |||||||||||||||||||||||
There were no loans that were considered TDRs as of September 30, 2012 that were modified during the three months ended September 30, 2012. The following schedule provides information on loans that were TDRs as of September 30, 2012 that were modified during the nine months ended September 30, 2012: | |||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2012 | |||||||||||||||||||||||||||||||||
Pre- | Post- | ||||||||||||||||||||||||||||||||
Modification | Modification | ||||||||||||||||||||||||||||||||
Outstanding | Outstanding | ||||||||||||||||||||||||||||||||
Number of | Recorded | Recorded | |||||||||||||||||||||||||||||||
(Dollars in thousands) | Loans | Investment | Investment | ||||||||||||||||||||||||||||||
Agricultural | 1 | $ | 73 | $ | 73 | ||||||||||||||||||||||||||||
Commercial and industrial | 2 | 158 | 149 | ||||||||||||||||||||||||||||||
Consumer | 1 | 33 | 33 | ||||||||||||||||||||||||||||||
Commercial real estate | 2 | 145 | 145 | ||||||||||||||||||||||||||||||
Residential real estate | 3 | 355 | 355 | ||||||||||||||||||||||||||||||
9 | $ | 764 | $ | 755 | |||||||||||||||||||||||||||||
The following schedule provides information on TDRs as of September 30, 2013 where the borrower was past due with respect to principal and/or interest for 30 days or more during the three months and nine months ended September 30, 2013 that had been modified during the year prior to the default: | |||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||
30-Sep-13 | 30-Sep-13 | ||||||||||||||||||||||||||||||||
Number | Recorded | Number | Recorded | ||||||||||||||||||||||||||||||
(Dollars in thousands) | of Loans | Investment | of Loans | Investment | |||||||||||||||||||||||||||||
Commercial and industrial | — | $ | — | 1 | $ | 88 | |||||||||||||||||||||||||||
Commercial real estate | 1 | 246 | 2 | 368 | |||||||||||||||||||||||||||||
Consumer | — | — | 1 | 29 | |||||||||||||||||||||||||||||
1 | $ | 246 | 4 | $ | 485 | ||||||||||||||||||||||||||||
The following schedule provides information on TDRs as of September 30, 2012 where the borrower was past due with respect to principal and/or interest for 30 days or more during the three months and nine months ended September 30, 2012 that had been modified during the year prior to the default: | |||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||
30-Sep-12 | 30-Sep-12 | ||||||||||||||||||||||||||||||||
Number | Recorded | Number | Recorded | ||||||||||||||||||||||||||||||
(Dollars in thousands) | of Loans | Investment | of Loans | Investment | |||||||||||||||||||||||||||||
Commercial and industrial | 3 | $ | 198 | 3 | $ | 198 | |||||||||||||||||||||||||||
Commercial real estate | 3 | 757 | 5 | 1,341 | |||||||||||||||||||||||||||||
Consumer | 1 | 32 | 1 | 32 | |||||||||||||||||||||||||||||
Residential real estate | — | — | 5 | 642 | |||||||||||||||||||||||||||||
7 | $ | 987 | 14 | $ | 2,213 | ||||||||||||||||||||||||||||
Schedule of loans individually evaluated and considered impaired | ' | ||||||||||||||||||||||||||||||||
Impaired loans by loan category follow: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||
Unpaid | Average | Interest | |||||||||||||||||||||||||||||||
Recorded | Principal | Related | Recorded | Income | |||||||||||||||||||||||||||||
Investment | Balance | Allowance | Investment | Recognized | |||||||||||||||||||||||||||||
30-Sep-13 | |||||||||||||||||||||||||||||||||
With no related allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | $ | —— | $ | — | $ | — | $ | 142 | $ | 7 | |||||||||||||||||||||||
Commercial and industrial | 11 | 14 | — | 49 | — | ||||||||||||||||||||||||||||
Consumer | 2 | 2 | — | 3 | — | ||||||||||||||||||||||||||||
Commercial real estate | 750 | 1,162 | — | 670 | (1 | ) | |||||||||||||||||||||||||||
Residential real estate | 483 | 689 | — | 348 | 3 | ||||||||||||||||||||||||||||
Subtotal | 1,246 | 1,867 | — | 1,212 | 9 | ||||||||||||||||||||||||||||
With an allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | 307 | 307 | — | 140 | 1 | ||||||||||||||||||||||||||||
Commercial and industrial | 574 | 621 | 174 | 334 | 7 | ||||||||||||||||||||||||||||
Consumer | 40 | 40 | 4 | 45 | 3 | ||||||||||||||||||||||||||||
Commercial real estate | 5,061 | 4,883 | 1,145 | 4,305 | 200 | ||||||||||||||||||||||||||||
Residential real estate | 2,276 | 2,282 | 492 | 2,275 | 61 | ||||||||||||||||||||||||||||
Subtotal | 8,258 | 8,133 | 1,815 | 7,099 | 272 | ||||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||
Agricultural | 307 | 307 | — | 282 | 8 | ||||||||||||||||||||||||||||
Commercial and industrial | 585 | 635 | 174 | 383 | 7 | ||||||||||||||||||||||||||||
Consumer | 42 | 42 | 4 | 48 | 3 | ||||||||||||||||||||||||||||
Commercial real estate | 5,811 | 6,045 | 1,145 | 4,975 | 199 | ||||||||||||||||||||||||||||
Residential real estate | 2,759 | 2,971 | 492 | 2,623 | 64 | ||||||||||||||||||||||||||||
Total | $ | 9,504 | $ | 10,000 | $ | 1,815 | $ | 8,311 | $ | 281 | |||||||||||||||||||||||
31-Dec-12 | |||||||||||||||||||||||||||||||||
With no related allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | $ | 94 | $ | 441 | $ | — | $ | 19 | $ | — | |||||||||||||||||||||||
Commercial and industrial | 49 | 49 | — | 223 | 6 | ||||||||||||||||||||||||||||
Consumer | — | — | — | — | — | ||||||||||||||||||||||||||||
Commercial real estate | 577 | 848 | — | 1,586 | — | ||||||||||||||||||||||||||||
Residential real estate | — | — | — | 1,366 | 48 | ||||||||||||||||||||||||||||
Subtotal | 720 | 1,338 | — | 3,194 | 54 | ||||||||||||||||||||||||||||
With an allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | 72 | 72 | 1 | 14 | 1 | ||||||||||||||||||||||||||||
Commercial and industrial | 149 | 169 | 112 | 112 | — | ||||||||||||||||||||||||||||
Consumer | 32 | 32 | — | 6 | — | ||||||||||||||||||||||||||||
Commercial real estate | 3,146 | 3,193 | 449 | 1,576 | 24 | ||||||||||||||||||||||||||||
Residential real estate | 1,820 | 1,820 | 138 | 364 | 20 | ||||||||||||||||||||||||||||
Subtotal | 5,219 | 5,286 | 700 | 2,072 | 45 | ||||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||
Agricultural | 166 | 513 | 1 | 33 | 1 | ||||||||||||||||||||||||||||
Commercial and industrial | 198 | 218 | 112 | 335 | 6 | ||||||||||||||||||||||||||||
Consumer | 32 | 32 | — | 6 | — | ||||||||||||||||||||||||||||
Commercial real estate | 3,723 | 4,041 | 449 | 3,162 | 24 | ||||||||||||||||||||||||||||
Residential real estate | 1,820 | 1,820 | 138 | 1,730 | 68 | ||||||||||||||||||||||||||||
Total | $ | 5,939 | $ | 6,624 | $ | 700 | $ | 5,266 | $ | 99 | |||||||||||||||||||||||
Schedule of aging analysis of loans by loan category | ' | ||||||||||||||||||||||||||||||||
An aging analysis of loans by loan category follows: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||
30 to 59 | 60 to 89 | Greater | Loans Not | 90 Days Past | |||||||||||||||||||||||||||||
Than 90 | Due and | ||||||||||||||||||||||||||||||||
Days | Days | Days (1) | Total | Past Due | Total Loans | Accruing | |||||||||||||||||||||||||||
30-Sep-13 | |||||||||||||||||||||||||||||||||
Agricultural | $ | 5 | $ | 150 | $ | 307 | $ | 462 | $ | 34,072 | $ | 34,534 | $ | — | |||||||||||||||||||
Commercial and industrial | 280 | 5 | 88 | 373 | 69,251 | 69,624 | — | ||||||||||||||||||||||||||
Consumer | 41 | 11 | 13 | 65 | 19,989 | 20,054 | 11 | ||||||||||||||||||||||||||
Commercial real estate | 1,961 | 206 | 630 | 2,797 | 93,173 | 95,970 | — | ||||||||||||||||||||||||||
Construction real estate | — | — | — | — | 959 | 959 | — | ||||||||||||||||||||||||||
Residential real estate | 1,230 | 249 | 354 | 1,833 | 92,718 | 94,551 | 84 | ||||||||||||||||||||||||||
$ | 3,517 | $ | 621 | $ | 1,392 | $ | 5,530 | $ | 310,162 | $ | 315,692 | $ | 95 | ||||||||||||||||||||
31-Dec-12 | |||||||||||||||||||||||||||||||||
Agricultural | $ | 262 | $ | — | $ | — | $ | 262 | $ | 31,528 | $ | 31,790 | $ | — | |||||||||||||||||||
Commercial and industrial | 102 | 4 | 198 | 304 | 67,061 | 67,365 | — | ||||||||||||||||||||||||||
Consumer | 173 | 28 | 33 | 234 | 19,133 | 19,367 | 1 | ||||||||||||||||||||||||||
Commercial real estate | 64 | 68 | 339 | 471 | 92,841 | 93,312 | — | ||||||||||||||||||||||||||
Construction real estate | — | — | — | — | 1,056 | 1,056 | — | ||||||||||||||||||||||||||
Residential real estate | 1,438 | 691 | 559 | 2,688 | 95,890 | 98,578 | 29 | ||||||||||||||||||||||||||
$ | 2,039 | $ | 791 | $ | 1,129 | $ | 3,959 | $ | 307,509 | $ | 311,468 | $ | 30 | ||||||||||||||||||||
-1 | Includes nonaccrual loans. | ||||||||||||||||||||||||||||||||
Schedule of nonaccrual loans by loan category | ' | ||||||||||||||||||||||||||||||||
Nonaccrual loans by loan category follow: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||
September 30, | December 31, | ||||||||||||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||||||||||||
Agricultural | $ | 307 | $ | 94 | |||||||||||||||||||||||||||||
Commercial and industrial | 530 | 220 | |||||||||||||||||||||||||||||||
Consumer | 4 | 33 | |||||||||||||||||||||||||||||||
Commercial real estate | 1,090 | 1,230 | |||||||||||||||||||||||||||||||
Construction real estate | — | — | |||||||||||||||||||||||||||||||
Residential real estate | 1,041 | 754 | |||||||||||||||||||||||||||||||
$ | 2,972 | $ | 2,331 |
Earnings_Per_Share_Tables
Earnings Per Share (Tables) | 9 Months Ended | ||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||
Earnings Per Share Tables | ' | ||||||||||||||||
Schedule of basic earnings per share and diluted earnings per share | ' | ||||||||||||||||
A computation of basic earnings per share and diluted earnings per share follows: | |||||||||||||||||
(Dollars in thousands, except per share data) | Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | ||||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||||
Basic Earnings Per Share | |||||||||||||||||
Net income available to common shareholders | $ | 1,201 | $ | 1,122 | $ | 3,748 | $ | 3,158 | |||||||||
Weighted average common shares outstanding | 3,294,480 | 3,299,424 | 3,298,607 | 3,296,462 | |||||||||||||
Basic earnings per share | $ | 0.37 | $ | 0.34 | $ | 1.14 | $ | 0.96 | |||||||||
Diluted Earnings Per Share | |||||||||||||||||
Net income available to common shareholders | $ | 1,201 | $ | 1,122 | $ | 3,748 | $ | 3,158 | |||||||||
Weighted average common shares outstanding | 3,294,480 | 3,299,424 | 3,298,607 | 3,296,462 | |||||||||||||
Plus dilutive stock options and restricted stock units | 6,135 | 1,100 | 5,850 | 436 | |||||||||||||
Weighted average common shares outstanding and potentially dilutive shares | 3,300,615 | 3,300,524 | 3,304,457 | 3,296,898 | |||||||||||||
Diluted earnings per share | $ | 0.36 | $ | 0.34 | $ | 1.13 | $ | 0.96 |
Financial_Instruments_Tables
Financial Instruments (Tables) | 9 Months Ended | ||||||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||||||
Financial Instruments Tables | ' | ||||||||||||||||||||
Schedule of carrying value and fair value of financial assets and liabilities | ' | ||||||||||||||||||||
Financial instruments as of the dates indicated were as follows (dollars in thousands): | |||||||||||||||||||||
Carrying | Estimated | Quoted Prices in | Significant Other | Significant | |||||||||||||||||
Active Markets for | Observable | Unobservable | |||||||||||||||||||
Identical Assets | Inputs | Inputs | |||||||||||||||||||
Amount | Fair Value | (Level 1) | (Level 2) | (Level 3) | |||||||||||||||||
30-Sep-13 | |||||||||||||||||||||
Assets: | |||||||||||||||||||||
Cash and due from banks | $ | 13,694 | $ | 13,694 | $ | 13,694 | $ | — | $ | — | |||||||||||
Securities available for sale | 127,442 | 127,442 | 155 | 123,129 | 4,158 | ||||||||||||||||
Federal Home Loan Bank and Federal | |||||||||||||||||||||
Reserve Bank stock | 3,750 | 3,750 | — | 3,750 | — | ||||||||||||||||
Loans held for sale | 973 | 999 | — | 999 | — | ||||||||||||||||
Loans, net | 309,980 | 312,825 | — | — | 312,825 | ||||||||||||||||
Liabilities: | |||||||||||||||||||||
Noninterest-bearing deposits | 92,078 | 92,078 | — | 92,078 | — | ||||||||||||||||
Interest-bearing deposits | 314,276 | 314,276 | — | 314,276 | — | ||||||||||||||||
Repurchase agreements | 19,218 | 19,218 | — | 19,218 | — | ||||||||||||||||
Federal Home Loan Bank advances | 9,399 | 9,444 | — | 9,444 | — | ||||||||||||||||
31-Dec-12 | |||||||||||||||||||||
Assets: | |||||||||||||||||||||
Cash and due from banks | $ | 19,034 | $ | 19,034 | $ | 19,034 | $ | — | $ | — | |||||||||||
Securities available for sale | 134,492 | 134,492 | — | 131,893 | 2,599 | ||||||||||||||||
Federal Home Loan Bank and Federal | |||||||||||||||||||||
Reserve Bank stock | 3,750 | 3,750 | — | 3,750 | — | ||||||||||||||||
Loans held for sale | 1,874 | 1,933 | — | 1,933 | — | ||||||||||||||||
Loans, net | 305,616 | 310,175 | — | — | 310,175 | ||||||||||||||||
Liabilities: | |||||||||||||||||||||
Noninterest-bearing deposits | 101,861 | 101,861 | — | 101,861 | — | ||||||||||||||||
Interest-bearing deposits | 322,338 | 323,457 | — | 323,457 | — | ||||||||||||||||
Repurchase agreements | 19,572 | 19,572 | — | 19,572 | — | ||||||||||||||||
Federal Home Loan Bank advances | 420 | 485 | — | 485 | — |
Fair_Value_Measurements_Tables
Fair Value Measurements (Tables) | 9 Months Ended | ||||||||||||||||
Sep. 30, 2013 | |||||||||||||||||
Fair Value Measurements Tables | ' | ||||||||||||||||
Schedule of Assets Measured at Fair Value on a Recurring Basis | ' | ||||||||||||||||
Disclosures concerning assets measured at fair value are as follows: | |||||||||||||||||
Assets Measured at Fair Value on a Recurring Basis | |||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
Quoted Prices | Significant | ||||||||||||||||
in Active | Other | Significant | |||||||||||||||
Markets for | Observable | Unobservable | |||||||||||||||
Identical | Inputs | Inputs | Balance at | ||||||||||||||
Assets (Level 1) | (Level 2) | (Level 3) | Date Indicated | ||||||||||||||
Investment Securities, Available for | |||||||||||||||||
Sale – September 30, 2013 | |||||||||||||||||
U.S. Treasury | $ | — | $ | 7,236 | $ | — | $ | 7,236 | |||||||||
U.S. Government and federal agency | — | 36,726 | — | 36,726 | |||||||||||||
State and municipal | — | 62,097 | 3,658 | 65,755 | |||||||||||||
Mortgage-backed | — | 8,216 | — | 8,216 | |||||||||||||
Corporate | — | 6,988 | — | 6,988 | |||||||||||||
Foreign debt | — | 982 | — | 982 | |||||||||||||
Equity securities | 155 | 884 | 500 | 1,539 | |||||||||||||
Total | $ | 155 | $ | 123,129 | $ | 4,158 | $ | 127,442 | |||||||||
Investment Securities, Available for | |||||||||||||||||
Sale - December 31, 2012 | |||||||||||||||||
U.S. Treasury | $ | — | $ | 7,398 | $ | — | $ | 7,398 | |||||||||
U.S. Government and federal agency | — | 40,268 | — | 40,268 | |||||||||||||
State and municipal | — | 62,579 | 2,099 | 64,678 | |||||||||||||
Mortgage-backed | — | 12,526 | — | 12,526 | |||||||||||||
Corporate | — | 6,712 | — | 6,712 | |||||||||||||
Foreign debt | — | 1,001 | — | 1,001 | |||||||||||||
Equity securities | — | 1,409 | 500 | 1,909 | |||||||||||||
Total | $ | — | $ | 131,893 | $ | 2,599 | $ | 134,492 | |||||||||
Schedule of Changes in Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis | ' | ||||||||||||||||
Changes in Level 3 Assets Measured at Fair Value on a Recurring Basis | |||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
2013 | 2012 | ||||||||||||||||
Investment Securities, Available for Sale | |||||||||||||||||
Balance, January 1 | $ | 2,599 | $ | 2,771 | |||||||||||||
Total realized and unrealized gains included in income | - | - | |||||||||||||||
Total unrealized gains included in other comprehensive income | 8 | 6 | |||||||||||||||
Purchases of securities | 2,540 | 563 | |||||||||||||||
Calls, maturities, and payments | (989 | ) | (244 | ) | |||||||||||||
Transfers into Level 3 | - | 291 | |||||||||||||||
Transfers out of Level 3 | - | (311 | ) | ||||||||||||||
Balance, September 30 | $ | 4,158 | $ | 3,076 | |||||||||||||
Schedule of Assets Measured at Fair Value on a Nonrecurring Basis | ' | ||||||||||||||||
Disclosures concerning assets measured at fair value on a non-recurring basis are as follows: | |||||||||||||||||
Assets Measured at Fair Value on a Non-recurring Basis | |||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||
Quoted Prices | Significant | ||||||||||||||||
in Active | Other | Significant | |||||||||||||||
Markets for | Observable | Unobservable | |||||||||||||||
Balance at | Identical | Inputs | Inputs | ||||||||||||||
Dates Indicated | Assets (Level 1) | (Level 2) | (Level 3) | ||||||||||||||
Impaired Loans | |||||||||||||||||
30-Sep-13 | $ | 9,504 | $ | - | $ | - | $ | 9,504 | |||||||||
31-Dec-12 | $ | 5,939 | $ | - | $ | - | $ | 5,939 | |||||||||
Other Real Estate | |||||||||||||||||
30-Sep-13 | $ | 965 | $ | - | $ | - | $ | 965 | |||||||||
31-Dec-12 | $ | 2,019 | $ | - | $ | - | $ | 2,019 |
Summary_of_Significant_Account2
Summary of Significant Accounting Policies (Details Narrative) (USD $) | 9 Months Ended |
In Thousands, except Share data, unless otherwise specified | Sep. 30, 2013 |
Shares issued, stock options | 191 |
Directors' Stock Purchase Plan | ' |
Shares issued, stock purchase plan | 54,000 |
Shares issued, stock purchase plan, shares | 3,411 |
Shared repurchased, shares | 11,468 |
Employee Stock Purchase Plan | ' |
Shares issued, stock purchase plan | 50,000 |
Shares issued, stock purchase plan, shares | 3,563 |
Securities_Details
Securities (Details) (USD $) | 9 Months Ended | 12 Months Ended | |
In Thousands, unless otherwise specified | Sep. 30, 2013 | Dec. 31, 2012 | Dec. 31, 2013 |
Amortized Cost | $127,197 | $131,145 | ' |
Gross Unrealized Gains | 2,015 | 3,602 | ' |
Gross Unrealized Losses | -1,770 | -255 | ' |
Fair Value | 127,442 | 134,492 | ' |
U.S. Government and federal agency | ' | ' | ' |
Amortized Cost | 6,977 | 39,815 | ' |
Gross Unrealized Gains | 178 | 455 | ' |
Gross Unrealized Losses | -429 | -2 | ' |
Fair Value | 36,726 | 40,268 | ' |
U.S. Treasury notes and bonds | ' | ' | ' |
Amortized Cost | 7,305 | 7,362 | ' |
Gross Unrealized Gains | 17 | 45 | ' |
Gross Unrealized Losses | -86 | -9 | ' |
Fair Value | 7,236 | 7,398 | ' |
State and municipal | ' | ' | ' |
Amortized Cost | 65,145 | 62,248 | ' |
Gross Unrealized Gains | 1,634 | 2,668 | ' |
Gross Unrealized Losses | -1,024 | -238 | ' |
Fair Value | 65,755 | 64,678 | ' |
Mortgage-backed | ' | ' | ' |
Amortized Cost | 8,161 | 12,218 | ' |
Gross Unrealized Gains | 121 | 308 | ' |
Gross Unrealized Losses | -66 | ' | ' |
Fair Value | 8,216 | 12,526 | ' |
Corporate | ' | ' | ' |
Amortized Cost | 6,958 | 6,600 | ' |
Gross Unrealized Gains | 61 | 113 | ' |
Gross Unrealized Losses | -31 | -1 | ' |
Fair Value | 6,988 | 6,712 | ' |
Foreign Debt | ' | ' | ' |
Amortized Cost | 1,000 | ' | 1,000 |
Gross Unrealized Gains | ' | 1 | ' |
Gross Unrealized Losses | -18 | ' | ' |
Fair Value | 982 | ' | 1,001 |
Equity securities | ' | ' | ' |
Amortized Cost | 1,651 | 1,902 | ' |
Gross Unrealized Gains | 4 | 12 | ' |
Gross Unrealized Losses | -116 | -5 | ' |
Fair Value | $1,539 | $1,909 | ' |
Loans_and_Allowance_for_Loan_L2
Loans and Allowance for Loan Losses (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||||
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | Dec. 31, 2012 | Jun. 30, 2012 |
Beginning balance | $5,864 | $5,773 | $5,852 | $5,213 | ' | ' |
Charge-offs | -343 | -603 | -1,025 | -1,940 | ' | ' |
Recoveries | 191 | 267 | 585 | 525 | ' | ' |
Provision | ' | 500 | 300 | 1,975 | ' | ' |
Ending balance | 5,712 | 5,773 | 5,712 | 5,773 | ' | ' |
Individually evaluated for impairment | 1,815 | 260 | 1,815 | 260 | ' | 173 |
Collectively evaluated for impairment | 3,897 | 5,513 | 3,897 | 5,513 | ' | 5,436 |
Individually evaluated for impairment | 9,504 | ' | 9,504 | ' | 5,939 | ' |
Collectively evaluated for impairment | 306,188 | ' | 306,188 | ' | 305,529 | ' |
Ending balance | 315,692 | ' | 315,692 | ' | 311,468 | ' |
Agricultural | ' | ' | ' | ' | ' | ' |
Beginning balance | 140 | 121 | 140 | 55 | ' | ' |
Charge-offs | -88 | ' | -88 | ' | ' | ' |
Recoveries | 3 | 1 | 5 | 4 | ' | ' |
Provision | 83 | 18 | 81 | 81 | ' | ' |
Ending balance | 138 | 140 | 138 | 140 | ' | ' |
Individually evaluated for impairment | ' | ' | ' | ' | ' | ' |
Collectively evaluated for impairment | 138 | 140 | 138 | 140 | ' | ' |
Individually evaluated for impairment | 307 | ' | 307 | ' | 166 | ' |
Collectively evaluated for impairment | 34,227 | ' | 34,227 | ' | 31,624 | ' |
Ending balance | 34,534 | ' | 34,534 | ' | 31,790 | ' |
Commercial and Industrial | ' | ' | ' | ' | ' | ' |
Beginning balance | 810 | 690 | 381 | 609 | ' | ' |
Charge-offs | -5 | -347 | -54 | -377 | ' | ' |
Recoveries | 19 | 15 | 258 | 45 | ' | ' |
Provision | -203 | 131 | 36 | 394 | ' | ' |
Ending balance | 621 | 671 | 621 | 671 | ' | ' |
Individually evaluated for impairment | 174 | 159 | 174 | 159 | ' | ' |
Collectively evaluated for impairment | 490 | 512 | 490 | 512 | ' | ' |
Individually evaluated for impairment | 585 | ' | 585 | ' | 198 | ' |
Collectively evaluated for impairment | 69,039 | ' | 69,039 | ' | 67,167 | ' |
Ending balance | 69,624 | ' | 69,624 | ' | 67,365 | ' |
Consumer | ' | ' | ' | ' | ' | ' |
Beginning balance | 215 | 236 | 250 | 197 | ' | ' |
Charge-offs | -102 | -128 | -286 | -261 | ' | ' |
Recoveries | 41 | 52 | 145 | 177 | ' | ' |
Provision | 51 | 70 | 96 | 117 | ' | ' |
Ending balance | 205 | 230 | 205 | 230 | ' | ' |
Individually evaluated for impairment | 4 | ' | 4 | ' | ' | ' |
Collectively evaluated for impairment | 201 | 230 | 201 | 230 | ' | ' |
Individually evaluated for impairment | 42 | ' | 42 | ' | 32 | ' |
Collectively evaluated for impairment | 20,012 | ' | 20,012 | ' | 19,335 | ' |
Ending balance | 20,054 | ' | 20,054 | ' | 19,367 | ' |
Commercial Real Estate | ' | ' | ' | ' | ' | ' |
Beginning balance | 2,450 | 2,611 | 2,596 | 2,300 | ' | ' |
Charge-offs | ' | -84 | -166 | -518 | ' | ' |
Recoveries | 24 | 192 | 55 | 213 | ' | ' |
Provision | 74 | -378 | 63 | 346 | ' | ' |
Ending balance | 2,548 | 2,341 | 2,548 | 2,341 | ' | ' |
Individually evaluated for impairment | 1,145 | 101 | 1,145 | 101 | ' | ' |
Collectively evaluated for impairment | 1,360 | 2,240 | 1,360 | 2,240 | ' | ' |
Individually evaluated for impairment | 5,811 | ' | 5,811 | ' | 3,723 | ' |
Collectively evaluated for impairment | 90,159 | ' | 90,159 | ' | 89,589 | ' |
Ending balance | 95,970 | ' | 95,970 | ' | 93,312 | ' |
Construction Real Estate | ' | ' | ' | ' | ' | ' |
Beginning balance | 20 | 15 | 15 | 34 | ' | ' |
Charge-offs | ' | ' | ' | ' | ' | ' |
Recoveries | ' | ' | ' | ' | ' | ' |
Provision | -7 | -3 | -2 | -22 | ' | ' |
Ending balance | 13 | 12 | 13 | 12 | ' | ' |
Individually evaluated for impairment | ' | ' | ' | ' | ' | ' |
Collectively evaluated for impairment | 13 | 12 | 13 | 12 | ' | ' |
Individually evaluated for impairment | ' | ' | ' | ' | ' | ' |
Collectively evaluated for impairment | 959 | ' | 959 | ' | 1,056 | ' |
Ending balance | 959 | ' | 959 | ' | 1,056 | ' |
Residential Real Estate | ' | ' | ' | ' | ' | ' |
Beginning balance | 1,671 | 1,674 | 1,923 | 1,846 | ' | ' |
Charge-offs | -148 | -44 | -431 | -784 | ' | ' |
Recoveries | 104 | 7 | 122 | 86 | ' | ' |
Provision | 126 | 215 | 139 | 704 | ' | ' |
Ending balance | 1,753 | 1,852 | 1,753 | 1,852 | ' | ' |
Individually evaluated for impairment | 492 | ' | 492 | ' | ' | ' |
Collectively evaluated for impairment | 1,261 | 1,852 | 1,261 | 1,852 | ' | ' |
Individually evaluated for impairment | 2,759 | ' | 2,759 | ' | 1,820 | ' |
Collectively evaluated for impairment | 91,792 | ' | 91,792 | ' | 96,758 | ' |
Ending balance | 94,551 | ' | 94,551 | ' | 98,578 | ' |
Unallocated | ' | ' | ' | ' | ' | ' |
Beginning balance | 558 | 262 | 547 | 172 | ' | ' |
Charge-offs | ' | ' | ' | ' | ' | ' |
Recoveries | ' | ' | ' | ' | ' | ' |
Provision | -124 | 265 | -113 | 355 | ' | ' |
Ending balance | 434 | 527 | 434 | 527 | ' | ' |
Individually evaluated for impairment | ' | ' | ' | ' | ' | ' |
Collectively evaluated for impairment | 434 | 527 | 434 | 527 | ' | ' |
Individually evaluated for impairment | ' | ' | ' | ' | ' | ' |
Collectively evaluated for impairment | ' | ' | ' | ' | ' | ' |
Ending balance | ' | ' | ' | ' | ' | ' |
Loans_and_Allowance_for_Loan_L3
Loans and Allowance for Loan Losses (Details 1) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Risk rated loans | $315,692 | $311,468 |
Agricultural | ' | ' |
Risk rated loans | 34,534 | 31,790 |
Agricultural | Risk ratings 1 and 2 | ' | ' |
Risk rated loans | 10,795 | 8,615 |
Agricultural | Risk ratings 3 | ' | ' |
Risk rated loans | 17,019 | 16,173 |
Agricultural | Risk ratings 4 | ' | ' |
Risk rated loans | 5,543 | 5,040 |
Agricultural | Risk ratings 5 | ' | ' |
Risk rated loans | 1,177 | 1,939 |
Agricultural | Risk ratings 6 | ' | ' |
Risk rated loans | ' | 19 |
Agricultural | Risk ratings 7 | ' | ' |
Risk rated loans | ' | 4 |
Commercial and Industrial | ' | ' |
Risk rated loans | 69,624 | 67,365 |
Commercial and Industrial | Risk ratings 1 and 2 | ' | ' |
Risk rated loans | 10,046 | 9,040 |
Commercial and Industrial | Risk ratings 3 | ' | ' |
Risk rated loans | 45,230 | 43,549 |
Commercial and Industrial | Risk ratings 4 | ' | ' |
Risk rated loans | 12,879 | 13,417 |
Commercial and Industrial | Risk ratings 5 | ' | ' |
Risk rated loans | 963 | 855 |
Commercial and Industrial | Risk ratings 6 | ' | ' |
Risk rated loans | 418 | 361 |
Commercial and Industrial | Risk ratings 7 | ' | ' |
Risk rated loans | 88 | 143 |
Commercial Real Estate | ' | ' |
Risk rated loans | 95,970 | 93,312 |
Commercial Real Estate | Risk ratings 1 and 2 | ' | ' |
Risk rated loans | 3,100 | 2,711 |
Commercial Real Estate | Risk ratings 3 | ' | ' |
Risk rated loans | 47,888 | 45,295 |
Commercial Real Estate | Risk ratings 4 | ' | ' |
Risk rated loans | 30,132 | 30,223 |
Commercial Real Estate | Risk ratings 5 | ' | ' |
Risk rated loans | 7,284 | 7,847 |
Commercial Real Estate | Risk ratings 6 | ' | ' |
Risk rated loans | 7,140 | 6,960 |
Commercial Real Estate | Risk ratings 7 | ' | ' |
Risk rated loans | $426 | $276 |
Loans_and_Allowance_for_Loan_L4
Loans and Allowance for Loan Losses (Details 2) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Risk rated loans | $315,692 | $311,468 |
Consumer | ' | ' |
Risk rated loans | 20,054 | 19,367 |
Consumer | Performing | ' | ' |
Risk rated loans | 20,043 | 19,334 |
Consumer | Nonperforming | ' | ' |
Risk rated loans | 11 | 33 |
Construction Real Estate | ' | ' |
Risk rated loans | 959 | 1,056 |
Construction Real Estate | Performing | ' | ' |
Risk rated loans | 959 | 1,056 |
Construction Real Estate | Nonperforming | ' | ' |
Risk rated loans | ' | ' |
Residential Real Estate | ' | ' |
Risk rated loans | 94,551 | 98,578 |
Residential Real Estate | Performing | ' | ' |
Risk rated loans | 94,467 | 98,018 |
Residential Real Estate | Nonperforming | ' | ' |
Risk rated loans | $84 | $560 |
Loans_and_Allowance_for_Loan_L5
Loans and Allowance for Loan Losses (Details 3) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
N | N | N | N | |
Number of contracts | ' | ' | ' | 9 |
Pre-Modification Outstanding Recorded Investment | ' | ' | ' | $764 |
Post Modification Oustanding Recorded Investment | ' | ' | ' | 755 |
Number of Contracts | 1 | 7 | 4 | 14 |
Post Modification Oustanding Recorded Investment - past due for 30 days or more | 246 | 987 | 485 | 2,213 |
Agricultural | ' | ' | ' | ' |
Number of contracts | ' | ' | ' | 1 |
Pre-Modification Outstanding Recorded Investment | ' | ' | ' | 73 |
Post Modification Oustanding Recorded Investment | ' | ' | ' | 73 |
Commercial and Industrial | ' | ' | ' | ' |
Number of contracts | ' | ' | ' | 2 |
Pre-Modification Outstanding Recorded Investment | ' | ' | ' | 158 |
Post Modification Oustanding Recorded Investment | ' | ' | ' | 149 |
Number of Contracts | ' | 3 | 1 | 3 |
Post Modification Oustanding Recorded Investment - past due for 30 days or more | ' | 198 | 88 | 198 |
Commercial Real Estate | ' | ' | ' | ' |
Number of contracts | 1 | ' | 1 | 2 |
Pre-Modification Outstanding Recorded Investment | 214 | ' | 214 | 145 |
Post Modification Oustanding Recorded Investment | 214 | ' | 214 | 145 |
Number of Contracts | 1 | 3 | 2 | 5 |
Post Modification Oustanding Recorded Investment - past due for 30 days or more | 246 | 757 | 368 | 1,341 |
Consumer | ' | ' | ' | ' |
Number of contracts | ' | ' | ' | 1 |
Pre-Modification Outstanding Recorded Investment | ' | ' | ' | 33 |
Post Modification Oustanding Recorded Investment | ' | ' | ' | 33 |
Number of Contracts | ' | 1 | 1 | 1 |
Post Modification Oustanding Recorded Investment - past due for 30 days or more | ' | 32 | 29 | 32 |
Residential Real Estate | ' | ' | ' | ' |
Number of contracts | ' | ' | ' | 3 |
Pre-Modification Outstanding Recorded Investment | ' | ' | ' | 355 |
Post Modification Oustanding Recorded Investment | ' | ' | ' | 355 |
Number of Contracts | ' | ' | ' | 5 |
Post Modification Oustanding Recorded Investment - past due for 30 days or more | ' | ' | ' | $642 |
Loans_and_Allowance_for_Loan_L6
Loans and Allowance for Loan Losses (Details 4) (USD $) | 9 Months Ended | 12 Months Ended |
In Thousands, unless otherwise specified | Sep. 30, 2013 | Dec. 31, 2012 |
Impaired and Restructured Loans with or with no related allowance recorded | ' | ' |
Recorded Investment With no related allowance recorded | $1,246 | $720 |
Unpaid Principal Balance With no related allowance recorded | 1,867 | 1,338 |
Average Recorded Investment With no related allowance recorded | 1,212 | 3,194 |
Interest Income Recognized With no related allowance recorded | 9 | 54 |
Recorded Investment With an allowance recorded | 8,258 | 5,219 |
Unpaid Principal Balance With an allowance recorded | 8,133 | 5,286 |
Related Allowance | 1,815 | 700 |
Average Recorded Investment With an allowance recorded | 7,099 | 2,072 |
Interest Income Recognized With an allowance recorded | 272 | 45 |
Recorded Investment | 9,504 | 5,939 |
Unpaid Principal Balance | 10,000 | 6,624 |
Average Recorded Investment | 8,311 | 5,266 |
Interest Income Recognized | 281 | 99 |
Agricultural | ' | ' |
Impaired and Restructured Loans with or with no related allowance recorded | ' | ' |
Recorded Investment With no related allowance recorded | ' | 94 |
Unpaid Principal Balance With no related allowance recorded | ' | 441 |
Average Recorded Investment With no related allowance recorded | 142 | 19 |
Interest Income Recognized With no related allowance recorded | 7 | ' |
Recorded Investment With an allowance recorded | 307 | 72 |
Unpaid Principal Balance With an allowance recorded | 307 | 72 |
Related Allowance | ' | 1 |
Average Recorded Investment With an allowance recorded | 140 | 14 |
Interest Income Recognized With an allowance recorded | 1 | 1 |
Recorded Investment | 307 | 166 |
Unpaid Principal Balance | 307 | 513 |
Average Recorded Investment | 282 | 33 |
Interest Income Recognized | 8 | 1 |
Commercial and Industrial | ' | ' |
Impaired and Restructured Loans with or with no related allowance recorded | ' | ' |
Recorded Investment With no related allowance recorded | 11 | 49 |
Unpaid Principal Balance With no related allowance recorded | 14 | 49 |
Average Recorded Investment With no related allowance recorded | 49 | 223 |
Interest Income Recognized With no related allowance recorded | ' | 6 |
Recorded Investment With an allowance recorded | 574 | 149 |
Unpaid Principal Balance With an allowance recorded | 621 | 169 |
Related Allowance | 174 | 112 |
Average Recorded Investment With an allowance recorded | 334 | 112 |
Interest Income Recognized With an allowance recorded | 7 | ' |
Recorded Investment | 585 | 198 |
Unpaid Principal Balance | 635 | 218 |
Average Recorded Investment | 383 | 335 |
Interest Income Recognized | 7 | 6 |
Consumer | ' | ' |
Impaired and Restructured Loans with or with no related allowance recorded | ' | ' |
Recorded Investment With no related allowance recorded | 2 | ' |
Unpaid Principal Balance With no related allowance recorded | 2 | ' |
Average Recorded Investment With no related allowance recorded | 3 | ' |
Interest Income Recognized With no related allowance recorded | ' | ' |
Recorded Investment With an allowance recorded | 40 | 32 |
Unpaid Principal Balance With an allowance recorded | 40 | 32 |
Related Allowance | 4 | ' |
Average Recorded Investment With an allowance recorded | 45 | 6 |
Interest Income Recognized With an allowance recorded | 3 | ' |
Recorded Investment | 42 | 32 |
Unpaid Principal Balance | 42 | 32 |
Average Recorded Investment | 48 | 6 |
Interest Income Recognized | 3 | ' |
Commercial Real Estate | ' | ' |
Impaired and Restructured Loans with or with no related allowance recorded | ' | ' |
Recorded Investment With no related allowance recorded | 750 | 577 |
Unpaid Principal Balance With no related allowance recorded | 1,162 | 848 |
Average Recorded Investment With no related allowance recorded | 670 | 1,586 |
Interest Income Recognized With no related allowance recorded | -1 | ' |
Recorded Investment With an allowance recorded | 5,061 | 3,146 |
Unpaid Principal Balance With an allowance recorded | 4,883 | 3,193 |
Related Allowance | 1,145 | 449 |
Average Recorded Investment With an allowance recorded | 4,305 | 1,576 |
Interest Income Recognized With an allowance recorded | 200 | 24 |
Recorded Investment | 5,811 | 3,723 |
Unpaid Principal Balance | 6,045 | 4,041 |
Average Recorded Investment | 4,975 | 3,162 |
Interest Income Recognized | 199 | 24 |
Residential Real Estate | ' | ' |
Impaired and Restructured Loans with or with no related allowance recorded | ' | ' |
Recorded Investment With no related allowance recorded | 483 | ' |
Unpaid Principal Balance With no related allowance recorded | 689 | ' |
Average Recorded Investment With no related allowance recorded | 348 | 1,366 |
Interest Income Recognized With no related allowance recorded | 3 | 48 |
Recorded Investment With an allowance recorded | 2,276 | 1,820 |
Unpaid Principal Balance With an allowance recorded | 2,282 | 1,820 |
Related Allowance | 492 | 138 |
Average Recorded Investment With an allowance recorded | 2,275 | 364 |
Interest Income Recognized With an allowance recorded | 61 | 20 |
Recorded Investment | 2,759 | 1,820 |
Unpaid Principal Balance | 2,971 | 1,820 |
Average Recorded Investment | 2,623 | 1,730 |
Interest Income Recognized | $64 | $68 |
Loans_and_Allowance_for_Loan_L7
Loans and Allowance for Loan Losses (Details 5) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 | |
In Thousands, unless otherwise specified | |||
Aging analysis of past due loans | ' | ' | |
Past Due 30 to 59 Days | $3,517 | $2,039 | |
Past Due 60 to 89 Days | 621 | 791 | |
Past Due Greater Than 90 Days | 1,392 | 1,129 | [1] |
Past Due Total | 5,530 | 3,959 | |
Loans Not Past Due | 310,162 | 307,509 | |
Loans | 315,692 | 311,468 | |
90 Days Past Due and Accruing | 95 | 30 | |
Agricultural | ' | ' | |
Aging analysis of past due loans | ' | ' | |
Past Due 30 to 59 Days | 5 | 262 | |
Past Due 60 to 89 Days | 150 | ' | |
Past Due Greater Than 90 Days | 307 | ' | [1] |
Past Due Total | 462 | 262 | |
Loans Not Past Due | 34,072 | 31,528 | |
Loans | 34,534 | 31,790 | |
90 Days Past Due and Accruing | ' | ' | |
Commercial and Industrial | ' | ' | |
Aging analysis of past due loans | ' | ' | |
Past Due 30 to 59 Days | 280 | 102 | |
Past Due 60 to 89 Days | 5 | 4 | |
Past Due Greater Than 90 Days | 88 | 198 | [1] |
Past Due Total | 373 | 304 | |
Loans Not Past Due | 69,251 | 67,061 | |
Loans | 69,624 | 67,365 | |
90 Days Past Due and Accruing | ' | ' | |
Consumer | ' | ' | |
Aging analysis of past due loans | ' | ' | |
Past Due 30 to 59 Days | 41 | 173 | |
Past Due 60 to 89 Days | 11 | 28 | |
Past Due Greater Than 90 Days | 13 | 33 | [1] |
Past Due Total | 65 | 234 | |
Loans Not Past Due | 19,989 | 19,133 | |
Loans | 20,054 | 19,367 | |
90 Days Past Due and Accruing | 11 | 1 | |
Commercial Real Estate | ' | ' | |
Aging analysis of past due loans | ' | ' | |
Past Due 30 to 59 Days | 1,961 | 64 | |
Past Due 60 to 89 Days | 206 | 68 | |
Past Due Greater Than 90 Days | 630 | 339 | [1] |
Past Due Total | 2,797 | 471 | |
Loans Not Past Due | 93,173 | 92,841 | |
Loans | 95,970 | 93,312 | |
90 Days Past Due and Accruing | ' | ' | |
Construction Real Estate | ' | ' | |
Aging analysis of past due loans | ' | ' | |
Past Due 30 to 59 Days | ' | ' | |
Past Due 60 to 89 Days | ' | ' | |
Past Due Greater Than 90 Days | ' | ' | [1] |
Past Due Total | ' | ' | |
Loans Not Past Due | 959 | 1,056 | |
Loans | 959 | 1,056 | |
90 Days Past Due and Accruing | ' | ' | |
Residential Real Estate | ' | ' | |
Aging analysis of past due loans | ' | ' | |
Past Due 30 to 59 Days | 1,230 | 1,438 | |
Past Due 60 to 89 Days | 249 | 691 | |
Past Due Greater Than 90 Days | 354 | 559 | [1] |
Past Due Total | 1,833 | 2,688 | |
Loans Not Past Due | 92,718 | 95,890 | |
Loans | 94,551 | 98,578 | |
90 Days Past Due and Accruing | $84 | $29 | |
[1] | Includes nonaccrual loans. |
Loans_and_Allowance_for_Loan_L8
Loans and Allowance for Loan Losses (Details 6) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Nonaccrual past due loans | $2,972 | $2,331 |
Agricultural | ' | ' |
Nonaccrual past due loans | 307 | 94 |
Commercial and Industrial | ' | ' |
Nonaccrual past due loans | 530 | 220 |
Consumer | ' | ' |
Nonaccrual past due loans | 4 | 33 |
Commercial Real Estate | ' | ' |
Nonaccrual past due loans | 1,090 | 1,230 |
Construction Real Estate | ' | ' |
Nonaccrual past due loans | ' | ' |
Residential Real Estate | ' | ' |
Nonaccrual past due loans | $1,041 | $754 |
Earnings_Per_Share_Details_Nar
Earnings Per Share (Details Narrative) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 | |
Earnings Per Share Details Narrative | ' | ' | ' | ' |
Stock options considered to be anti-dilutive to earnings per share | 24,800 | 28,625 | 24,800 | 28,625 |
Earnings_Per_Share_Details
Earnings Per Share (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, except Share data, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 | Sep. 30, 2012 |
Earnings Per Share Details Narrative | ' | ' | ' | ' |
Net income | $1,201 | $1,122 | $3,748 | $3,158 |
Weighted average common shares outstanding | 3,294,480 | 3,299,424 | 3,298,607 | 3,296,462 |
Basic earnings per share | $0.37 | $0.34 | $1.14 | $0.96 |
Plus dilutive stock options and restricted stock units | 6,135 | 1,100 | 5,850 | 436 |
Weighted average common shares outstanding and potentially dilutive shares | 3,300,615 | 3,300,524 | 3,304,457 | 3,296,898 |
Diluted earnings per share | $0.36 | $0.34 | $1.13 | $0.96 |
Financial_Instruments_Details
Financial Instruments (Details) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Assets: | ' | ' |
Securities available for sale | $127,442 | $134,492 |
Liabilities: | ' | ' |
Noninterest-bearing deposits | 92,078 | 101,861 |
Interest-bearing deposits | 314,276 | 322,338 |
Quoted Prices in Active Markets for Identical Assets (Level 1) | ' | ' |
Assets: | ' | ' |
Cash and due from banks | 13,694 | 19,034 |
Securities available for sale | 155 | ' |
Significant Other Observable Inputs (Level 2) | ' | ' |
Assets: | ' | ' |
Securities available for sale | 123,129 | 131,893 |
Federal Home Loan Bank and Federal Reserve Bank stock | 3,750 | 3,750 |
Loans held for sale | 999 | 1,933 |
Liabilities: | ' | ' |
Noninterest-bearing deposits | 92,078 | 101,861 |
Interest-bearing deposits | 314,276 | 323,457 |
Repurchase agreements | 19,218 | 19,572 |
Federal Home Loan Bank advances | 9,444 | 485 |
Significant Unobservable Inputs (Level 3) | ' | ' |
Assets: | ' | ' |
Securities available for sale | 4,158 | 2,599 |
Loans, net | 312,825 | 310,175 |
Carrying Amount | ' | ' |
Assets: | ' | ' |
Cash and due from banks | 13,694 | 19,034 |
Securities available for sale | 127,442 | 134,492 |
Federal Home Loan Bank and Federal Reserve Bank stock | 3,750 | 3,750 |
Loans held for sale | 973 | 1,874 |
Loans, net | 309,980 | 305,616 |
Liabilities: | ' | ' |
Noninterest-bearing deposits | 92,078 | 101,861 |
Interest-bearing deposits | 314,276 | 322,338 |
Repurchase agreements | 19,218 | 19,572 |
Federal Home Loan Bank advances | 9,399 | 420 |
Estimated Fair Value | ' | ' |
Assets: | ' | ' |
Cash and due from banks | 13,694 | 19,034 |
Securities available for sale | 127,442 | 134,492 |
Federal Home Loan Bank and Federal Reserve Bank stock | 3,750 | 3,750 |
Loans held for sale | 999 | 1,933 |
Loans, net | 312,825 | 310,175 |
Liabilities: | ' | ' |
Noninterest-bearing deposits | 92,078 | 101,861 |
Interest-bearing deposits | 314,276 | 323,457 |
Repurchase agreements | 19,218 | 19,572 |
Federal Home Loan Bank advances | $9,444 | $485 |
Fair_Value_Measurements_Detail
Fair Value Measurements (Details Narrative) (USD $) | 9 Months Ended | |
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 |
Fair Value Measurements Details Narrative | ' | ' |
Total unrealized gains included in other comprehensive income | $8 | $6 |
Fair_Value_Measurements_Detail1
Fair Value Measurements (Details) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | U.S. Treasury notes and bonds | U.S. Treasury notes and bonds | U.S. Government and federal agency | U.S. Government and federal agency | State and municipal | State and municipal | Mortgage-backed | Mortgage-backed | Corporate | Corporate | Foreign Debt | Foreign Debt | Equity securities | Equity securities | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Significant Unobservable Inputs (Level 3) | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | Fair Value Measured on a Recurring Basis | ||
Quoted Prices in Active Markets for Identical Assets (Level 1) | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Significant Unobservable Inputs (Level 3) | Significant Unobservable Inputs (Level 3) | Significant Unobservable Inputs (Level 3) | Significant Unobservable Inputs (Level 3) | Significant Unobservable Inputs (Level 3) | ||||||||||||||||||||||
Equity securities | U.S. Treasury notes and bonds | U.S. Treasury notes and bonds | U.S. Government and federal agency | U.S. Government and federal agency | State and municipal | State and municipal | Mortgage-backed | Mortgage-backed | Corporate | Corporate | Foreign Debt | Foreign Debt | Equity securities | Equity securities | State and municipal | State and municipal | Equity securities | Equity securities | |||||||||||||||||||||||||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Securities available for sale | $127,442 | $134,492 | $7,236 | $7,398 | $36,726 | $40,268 | $65,755 | $64,678 | $8,216 | $12,526 | $6,988 | $6,712 | $1,001 | $982 | $1,539 | $1,909 | $155 | $123,129 | $131,893 | $4,158 | $2,599 | $155 | $155 | $123,129 | $131,893 | $7,236 | $7,398 | $36,726 | $40,268 | $62,097 | $62,579 | $8,216 | $12,526 | $6,988 | $6,712 | $982 | $1,001 | $884 | $1,409 | $4,158 | $2,599 | $3,685 | $2,099 | $500 | $500 |
Fair_Value_Measurements_Detail2
Fair Value Measurements (Details 1) (USD $) | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2013 | Sep. 30, 2012 | Jun. 30, 2012 |
Fair Value Measurements Details 1 | ' | ' | ' |
Balance at the beginning of year | $2,599 | $2,771 | $3,076 |
Total unrealized gains included in other comprehensive income | 8 | 6 | ' |
Purchases of securities | 2,540 | 563 | ' |
Calls, maturities, and payments | -989 | -244 | ' |
Transfers into Level 3 | ' | 291 | ' |
Transfers out of level 3 | ' | -311 | ' |
Balance at the end of period | $4,158 | ' | $3,076 |
Fair_Value_Measurements_Detail3
Fair Value Measurements (Details 2) (USD $) | Sep. 30, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ' | ' |
Other real estate owned, net | $965 | $2,019 |
Fair Value measured on a Non-Recurring Basis | ' | ' |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ' | ' |
Impaired Loans | 9,504 | 5,939 |
Other real estate owned, net | 965 | 2,019 |
Fair Value measured on a Non-Recurring Basis | Significant Unobservable Inputs (Level 3) | ' | ' |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ' | ' |
Impaired Loans | 9,504 | 5,939 |
Other real estate owned, net | $965 | $2,019 |