Document_And_Entity_Informatio
Document And Entity Information | 3 Months Ended | |
Mar. 31, 2014 | Apr. 30, 2014 | |
Document And Entity Information | ' | ' |
Entity Registrant Name | 'CHOICEONE FINANCIAL SERVICES INC | ' |
Entity Central Index Key | '0000803164 | ' |
Document Type | '10-Q | ' |
Document Period End Date | 31-Mar-14 | ' |
Amendment Flag | 'false | ' |
Current Fiscal Year End Date | '--12-31 | ' |
Entity a Well-known Seasoned Issuer | 'No | ' |
Entity a Voluntary Filer | 'No | ' |
Entity Reporting Status Current | 'Yes | ' |
Entity Filer Category | 'Smaller Reporting Company | ' |
Entity Common Stock, Shares Outstanding | ' | 3,298,237 |
Document Fiscal Period Focus | 'Q1 | ' |
Document Fiscal Year Focus | '2014 | ' |
CONSOLIDATED_BALANCE_SHEETS_Un
CONSOLIDATED BALANCE SHEETS (Unaudited) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Assets | ' | ' |
Cash and due from banks | $14,429 | $20,479 |
Securities available for sale | 143,252 | 136,082 |
Federal Home Loan Bank stock | 2,478 | 2,478 |
Federal Reserve Bank stock | 1,272 | 1,272 |
Loans held for sale | 728 | 931 |
Loans (Note 3) | 320,477 | 315,966 |
Allowance for loan losses | -4,595 | -4,735 |
Loans, net | 315,882 | 311,231 |
Premises and equipment, net | 11,947 | 11,995 |
Other real estate owned, net | 548 | 508 |
Cash value of life insurance policies | 10,340 | 10,269 |
Intangible assets, net | 1,164 | 1,275 |
Goodwill | 13,728 | 13,728 |
Other assets | 4,581 | 4,327 |
Total assets | 520,349 | 514,575 |
Liabilities | ' | ' |
Deposits - noninterest-bearing | 107,996 | 102,243 |
Deposits - interest-bearing | 320,440 | 315,884 |
Total deposits | 428,436 | 418,127 |
Repurchase agreements | 20,306 | 26,033 |
Advances from Federal Home Loan Bank | 6,385 | 6,392 |
Other liabilities | 2,719 | 2,465 |
Total liabilities | 457,846 | 453,017 |
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: 3,297,673 at March 31, 2014 and 3,295,463 at December 31, 2013 | 46,635 | 46,595 |
Retained earnings | 15,602 | 14,815 |
Accumulated other comprehensive income, net | 266 | 148 |
Total shareholders' equity | 62,503 | 61,558 |
Total liabilities and shareholders' equity | $520,349 | $514,575 |
CONSOLIDATED_BALANCE_SHEETS_Un1
CONSOLIDATED BALANCE SHEETS (Unaudited) (Parenthetical) | Mar. 31, 2014 | Dec. 31, 2013 |
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 | 3,297,673 | 3,295,463 |
CONSOLIDATED_STATEMENTS_OF_INC
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (USD $) | 3 Months Ended | |
In Thousands, except Per Share data, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
Interest income | ' | ' |
Loans, including fees | $3,824 | $4,004 |
Securities: | ' | ' |
Taxable | 482 | 463 |
Tax exempt | 347 | 346 |
Other | 3 | 3 |
Total interest income | 4,656 | 4,816 |
Interest expense | ' | ' |
Deposits | 279 | 376 |
Advances from Federal Home Loan Bank | 11 | 4 |
Other | 13 | 9 |
Total interest expense | 303 | 389 |
Net interest income | 4,353 | 4,427 |
Provision for loan losses | 100 | 300 |
Net interest income after provision for loan losses | 4,253 | 4,127 |
Noninterest income | ' | ' |
Customer service charges | 859 | 838 |
Insurance and investment commissions | 231 | 149 |
Gains on sales of loans | 146 | 493 |
Gains on sales of securities | 65 | 23 |
Losses on sales and write-downs of other assets | -1 | -69 |
Earnings on life insurance policies | 71 | 75 |
Other | 200 | 187 |
Total noninterest income | 1,571 | 1,696 |
Noninterest expense | ' | ' |
Salaries and benefits | 2,084 | 2,016 |
Occupancy and equipment | 617 | 570 |
Data processing | 511 | 500 |
Professional fees | 197 | 158 |
Supplies and postage | 113 | 144 |
Advertising and promotional | 42 | 53 |
Intangible assets amortization | 112 | 112 |
Loan and collection expense | 26 | 111 |
FDIC insurance | 80 | 95 |
Other | 359 | 403 |
Total noninterest expense | 4,141 | 4,162 |
Income before income tax | 1,683 | 1,661 |
Income tax expense | 435 | 426 |
Net income | $1,248 | $1,235 |
Basic earnings per share | $0.38 | $0.37 |
Diluted earnings per share | $0.38 | $0.37 |
Dividends declared per share | $0.14 | $0.13 |
CONSOLIDATED_STATEMENTS_OF_COM
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
Consolidated Statements Of Comprehensive Income | ' | ' |
Net income | $1,248 | $1,235 |
Other comprehensive income: | ' | ' |
Unrealized holding gains on available for sale securities | 243 | 158 |
Less: Reclassification adjustment for gain recognized in earnings | -65 | -23 |
Net unrealized gain | 178 | 135 |
Less tax effect | -60 | -46 |
Other comprehensive income, net of tax | 118 | 89 |
Comprehensive income | $1,366 | $1,324 |
CONSOLIDATED_STATEMENTS_OF_CHA
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (Unaudited) (USD $) | Common Stock and Paid In Capital [Member] | Retained Earnings [Member] | Accumulated Other Comprehensive Income, Net [Member] | Total |
In Thousands, except Share data | ||||
Balance, beginning at Dec. 31, 2012 | $44,649 | $11,501 | $2,356 | $60,506 |
Balance, beginning, shares at Dec. 31, 2012 | 3,298,081 | ' | ' | ' |
Net income | ' | 1,235 | ' | 1,235 |
Other comprehensive income | ' | ' | 89 | 89 |
Shares issued | 30 | ' | ' | 30 |
Shares issued, shares | 2,375 | ' | ' | ' |
Change in ESOP repurchase obligation | -8 | ' | ' | -8 |
Effect of employee stock purchases | 3 | ' | ' | 3 |
Cash dividends declared | ' | -429 | ' | -429 |
Balance, ending at Mar. 31, 2013 | 46,674 | 12,307 | 2,445 | 61,426 |
Balance, ending, shares at Mar. 31, 2013 | 3,300,456 | ' | ' | ' |
Balance, beginning at Dec. 31, 2013 | 46,595 | 14,815 | 148 | 61,558 |
Balance, beginning, shares at Dec. 31, 2013 | 3,295,463 | ' | ' | 3,295,463 |
Net income | ' | 1,248 | ' | 1,248 |
Other comprehensive income | ' | ' | 118 | 118 |
Shares issued | 32 | ' | ' | 32 |
Shares issued, shares | 2,210 | ' | ' | ' |
Effect of employee stock purchases | 3 | ' | ' | 3 |
Cash dividends declared | ' | -461 | ' | -461 |
Restricted stock units issued | 5 | ' | ' | 5 |
Balance, ending at Mar. 31, 2014 | $46,635 | $15,602 | $266 | $62,503 |
Balance, ending, shares at Mar. 31, 2014 | 3,297,673 | ' | ' | 3,297,673 |
CONSOLIDATED_STATEMENTS_OF_CHA1
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (Parenthetical) (USD $) | 3 Months Ended | |
Mar. 31, 2014 | Mar. 31, 2013 | |
Statement of Stockholders' Equity [Abstract] | ' | ' |
Cash dividend declared, per share | $0.14 | $0.13 |
CONSOLIDATED_STATEMENTS_OF_CAS
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
Cash flows from operating activities: | ' | ' |
Net income | $1,248 | $1,235 |
Adjustments to reconcile net income to net cash from operating activities: | ' | ' |
Provision for loan losses | 100 | 300 |
Depreciation | 245 | 218 |
Amortization | 381 | 427 |
Compensation expense on employee stock purchases and restricted stock units | 8 | 3 |
Gains on sales of securities | -65 | -23 |
Gains on sales of loans | -146 | -493 |
Loans originated for sale | -4,107 | -14,677 |
Proceeds from loan sales | 4,444 | 13,550 |
Earnings on bank-owned life insurance | -71 | -75 |
(Gains)/losses on sales of other real estate owned | 2 | -17 |
Write-downs of other real estate owned | ' | 89 |
Proceeds from sales of other real estate owned | 204 | 235 |
Deferred federal income tax benefit | -77 | -113 |
Net changes in other assets | -148 | -217 |
Net changes in other liabilities | 134 | 364 |
Net cash from operating activities | 2,152 | 806 |
Securities available for sale: | ' | ' |
Sales | 4,769 | 1,283 |
Maturities, prepayments and calls | 2,016 | 5,597 |
Purchases | -13,940 | -6,192 |
Loan originations and payments, net | -4,996 | -2,284 |
Additions to premises and equipment | -197 | -350 |
Net cash from investing activities | -12,348 | -1,946 |
Cash flows from financing activities: | ' | ' |
Net change in deposits | 10,309 | 1,477 |
Net change in repurchase agreements | -5,727 | -1,219 |
Proceeds from Federal Home Loan Bank advances | 6,000 | 1,000 |
Payments on Federal Home Loan Bank advances | -6,007 | -1,007 |
Issuance of common stock | 32 | 30 |
Cash dividends | -461 | -429 |
Net cash from financing activities | 4,146 | -148 |
Net change in cash and cash equivalents | -6,050 | -1,288 |
Beginning cash and cash equivalents | 20,479 | 19,034 |
Ending cash and cash equivalents | 14,429 | 17,746 |
Supplemental disclosures of cash flow information: | ' | ' |
Cash paid for interest | 307 | 412 |
Loans transferred to other real estate owned | $246 | $365 |
SUMMARY_OF_SIGNIFICANT_ACCOUNT
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 3 Months Ended |
Mar. 31, 2014 | |
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 March 31, 2014 and December 31, 2013, the Consolidated Statements of Income for the three-month periods ended March 31, 2014 and March 31, 2013, the Consolidated Statements of Comprehensive Income for the three-month periods ended March 31, 2014 and March 31, 2013, the Consolidated Statements of Changes in Shareholders’ Equity for the three-month periods ended March 31, 2014 and March 31, 2013, and the Consolidated Statements of Cash Flows for the three-month periods ended March 31, 2014 and March 31, 2013. Operating results for the three months ended March 31, 2014 are not necessarily indicative of the results that may be expected for the year ending December 31, 2014. | |
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, 2013. | |
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 885 shares of common stock were issued to the Registrant’s Board of Directors for a cash price of $15,000 under the terms of the Directors’ Stock Purchase Plan in the first quarter of 2014. A total of 1,136 shares were issued to employees for a cash price of $17,000 under the Employee Stock Purchase Plan for the quarter ended March 31, 2014. A total of 189 shares were issued upon the exercise of stock options in the first quarter of 2014. | |
Stock-Based Compensation | |
Effective July 1, 2013, ChoiceOne began granting 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. |
SECURITIES
SECURITIES | 3 Months Ended | ||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||
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: | |||||||||||||||||
31-Mar-14 | |||||||||||||||||
Gross | Gross | ||||||||||||||||
(Dollars in thousands) | Amortized | Unrealized | Unrealized | Fair | |||||||||||||
Cost | Gains | Losses | Value | ||||||||||||||
U.S. Government and federal agency | $ | 43,920 | $ | 95 | $ | (417 | ) | $ | 43,598 | ||||||||
U.S. Treasury | 13,271 | 15 | (125 | ) | 13,161 | ||||||||||||
State and municipal | 64,117 | 1,624 | (786 | ) | 64,955 | ||||||||||||
Mortgage-backed | 10,438 | 60 | (130 | ) | 10,368 | ||||||||||||
Corporate | 8,181 | 50 | (39 | ) | 8,192 | ||||||||||||
Foreign debt | 1,000 | — | (13 | ) | 987 | ||||||||||||
Equity securities | 1,707 | 10 | (176 | ) | 1,541 | ||||||||||||
Asset-backed securities | 457 | — | (7 | ) | 450 | ||||||||||||
Total | $ | 143,091 | $ | 1,854 | $ | (1,693 | ) | $ | 143,252 | ||||||||
31-Dec-13 | |||||||||||||||||
Gross | Gross | ||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | ||||||||||||||
Cost | Gains | Losses | Value | ||||||||||||||
U.S. Government and federal agency | $ | 44,059 | $ | 166 | $ | (503 | ) | $ | 43,722 | ||||||||
U.S. Treasury | 7,285 | 17 | (78 | ) | 7,224 | ||||||||||||
State and municipal | 64,215 | 1,622 | (1,062 | ) | 64,775 | ||||||||||||
Mortgage-backed | 8,541 | 95 | (166 | ) | 8,470 | ||||||||||||
Corporate | 8,805 | 61 | (51 | ) | 8,815 | ||||||||||||
Foreign debt | 1,000 | — | (10 | ) | 990 | ||||||||||||
Equity securities | 1,707 | 7 | (111 | ) | 1,603 | ||||||||||||
Asset-backed securities | 486 | — | (3 | ) | 483 | ||||||||||||
Total | $ | 136,098 | $ | 1,968 | $ | (1,984 | ) | $ | 136,082 | ||||||||
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 in the first quarter of 2014. 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 | 3 Months Ended | ||||||||||||||||||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||||||||||||||||||
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) | Agricultural | Commercial and Industrial | Consumer | Commercial Real Estate | Construction Real Estate | Residential Real Estate | Unallocated | Total | |||||||||||||||||||||||||
Allowance for Loan Losses | |||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2014 | |||||||||||||||||||||||||||||||||
Beginning balance | $ | 179 | $ | 562 | $ | 191 | $ | 1,842 | $ | 12 | $ | 1,626 | $ | 323 | $ | 4,735 | |||||||||||||||||
Charge-offs | — | (1 | ) | (53 | ) | (185 | ) | — | (90 | ) | — | (329 | ) | ||||||||||||||||||||
Recoveries | 1 | 20 | 50 | 14 | — | 4 | — | 89 | |||||||||||||||||||||||||
Provision | 7 | 4 | (1 | ) | (7 | ) | (5 | ) | 24 | 78 | 100 | ||||||||||||||||||||||
Ending balance | $ | 187 | $ | 585 | $ | 187 | $ | 1,664 | $ | 7 | $ | 1,564 | $ | 401 | $ | 4,595 | |||||||||||||||||
Individually evaluated for impairment | $ | 29 | $ | 57 | $ | 2 | $ | 744 | $ | — | $ | 332 | $ | — | $ | 1,164 | |||||||||||||||||
Collectively evaluated for impairment | $ | 158 | $ | 528 | $ | 185 | $ | 920 | $ | 7 | $ | 1,232 | $ | 401 | $ | 3,431 | |||||||||||||||||
Three Months Ended March 31, 2013 | |||||||||||||||||||||||||||||||||
Beginning balance | $ | 140 | $ | 381 | $ | 250 | $ | 2,596 | $ | 15 | $ | 1,923 | $ | 547 | $ | 5,852 | |||||||||||||||||
Charge-offs | — | (21 | ) | (97 | ) | (98 | ) | — | (164 | ) | — | (380 | ) | ||||||||||||||||||||
Recoveries | 1 | 37 | 52 | 10 | — | 9 | — | 109 | |||||||||||||||||||||||||
Provision | 49 | 156 | 31 | 392 | — | (216 | ) | (112 | ) | 300 | |||||||||||||||||||||||
Ending balance | $ | 190 | $ | 553 | $ | 236 | $ | 2,900 | $ | 15 | $ | 1,552 | $ | 435 | $ | 5,881 | |||||||||||||||||
Individually evaluated for impairment | $ | 26 | $ | 193 | $ | 10 | $ | 373 | $ | — | $ | 447 | $ | — | $ | 1,049 | |||||||||||||||||
Collectively evaluated for impairment | $ | 164 | $ | 360 | $ | 226 | $ | 2,527 | $ | 15 | $ | 1,105 | $ | 435 | $ | 4,832 | |||||||||||||||||
Loans | |||||||||||||||||||||||||||||||||
31-Mar-14 | |||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 364 | $ | 444 | $ | 32 | $ | 4,602 | $ | — | $ | 2,913 | $ | 8,355 | |||||||||||||||||||
Collectively evaluated for impairment | 30,986 | 74,505 | 19,984 | 95,644 | 958 | 90,045 | 312,122 | ||||||||||||||||||||||||||
Ending balance | $ | 31,350 | $ | 74,949 | $ | 20,016 | $ | 100,246 | $ | 958 | $ | 92,958 | $ | 320,477 | |||||||||||||||||||
31-Dec-13 | |||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 452 | $ | 776 | $ | 37 | $ | 4,195 | $ | — | $ | 2,827 | $ | 8,287 | |||||||||||||||||||
Collectively evaluated for impairment | 36,596 | 67,754 | 19,894 | 92,792 | 890 | 89,753 | 307,679 | ||||||||||||||||||||||||||
Ending balance | $ | 37,048 | $ | 68,530 | $ | 19,931 | $ | 96,987 | $ | 890 | $ | 92,580 | $ | 315,966 | |||||||||||||||||||
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: | |||||||||||||||||||||||||||||||||
Corporate Credit Exposure - Credit Risk Profile By Creditworthiness Category | |||||||||||||||||||||||||||||||||
Agricultural | Commercial and Industrial | Commercial Real Estate | |||||||||||||||||||||||||||||||
(Dollars in thousands) | March 31, | December 31, | March 31, | December 31, | March 31, | December 31, | |||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||||||
Risk ratings 1 and 2 | $ | 6,002 | $ | 8,339 | $ | 9,345 | $ | 7,333 | $ | 2,801 | $ | 3,000 | |||||||||||||||||||||
Risk rating 3 | 19,806 | 23,036 | 51,954 | 46,943 | 58,038 | 53,681 | |||||||||||||||||||||||||||
Risk rating 4 | 4,379 | 4,330 | 11,810 | 12,557 | 27,589 | 27,610 | |||||||||||||||||||||||||||
Risk rating 5 | 799 | 1,193 | 1,332 | 1,025 | 6,659 | 6,813 | |||||||||||||||||||||||||||
Risk rating 6 | 364 | 150 | 448 | 608 | 4,827 | 5,818 | |||||||||||||||||||||||||||
Risk rating 7 | — | — | 60 | 64 | 332 | 65 | |||||||||||||||||||||||||||
$ | 31,350 | $ | 37,048 | $ | 74,949 | $ | 68,530 | $ | 100,246 | $ | 96,987 | ||||||||||||||||||||||
Corporate Credit Exposure - Credit Risk Profile Based On Payment Activity | |||||||||||||||||||||||||||||||||
Consumer | Construction Real Estate | Residential Real Estate | |||||||||||||||||||||||||||||||
March 31, | December 31, | March 31, | December 31, | March 31, | December 31, | ||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||||||
Performing | $ | 19,988 | $ | 19,900 | $ | 958 | $ | 890 | $ | 90,090 | $ | 89,959 | |||||||||||||||||||||
Nonperforming | 28 | 31 | — | — | 2,868 | 2,621 | |||||||||||||||||||||||||||
$ | 20,016 | $ | 19,931 | $ | 958 | $ | 890 | $ | 92,958 | $ | 92,580 | ||||||||||||||||||||||
The following schedule provides information on loans that were considered TDRs that were modified during the three months ended March 31, 2014 and March 31, 2013: | |||||||||||||||||||||||||||||||||
31-Mar-14 | 31-Mar-13 | ||||||||||||||||||||||||||||||||
Pre- | Post- | Pre- | Post- | ||||||||||||||||||||||||||||||
Modification | Modification | Modification | Modification | ||||||||||||||||||||||||||||||
Outstanding | Outstanding | Outstanding | Outstanding | ||||||||||||||||||||||||||||||
(Dollars in thousands) | Number of | Recorded | Recorded | Number of | Recorded | Recorded | |||||||||||||||||||||||||||
Loans | Investment | Investment | Loans | Investment | Investment | ||||||||||||||||||||||||||||
Commercial real estate | 3 | $ | 440 | $ | 448 | — | $ | — | $ | — | |||||||||||||||||||||||
Residential real estate | 1 | 89 | 90 | — | — | — | |||||||||||||||||||||||||||
4 | $ | 529 | $ | 538 | — | $ | — | $ | — | ||||||||||||||||||||||||
The following schedule provides information on TDRs as of March 31, 2014 and 2013 where the borrower was past due with respect to principal and/or interest for 30 days or more during the three-month periods ended March 31, 2014 and March 31, 2013 that had been modified during the year prior to the default: | |||||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||
31-Mar-14 | 31-Mar-13 | ||||||||||||||||||||||||||||||||
(Dollars in thousands) | Number | Recorded | Number | Recorded | |||||||||||||||||||||||||||||
of Loans | Investment | of Loans | Investment | ||||||||||||||||||||||||||||||
Commercial and industrial | — | $ | — | 1 | $ | 118 | |||||||||||||||||||||||||||
Commercial real estate | 3 | 680 | 1 | 65 | |||||||||||||||||||||||||||||
3 | $ | 680 | 2 | $ | 183 | ||||||||||||||||||||||||||||
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. | |||||||||||||||||||||||||||||||||
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 and interest payments or are considered a troubled debt restructuring. | |||||||||||||||||||||||||||||||||
Impaired loans by loan category follow: | |||||||||||||||||||||||||||||||||
Unpaid | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | Recorded | Principal | Related | ||||||||||||||||||||||||||||||
Investment | Balance | Allowance | |||||||||||||||||||||||||||||||
31-Mar-14 | |||||||||||||||||||||||||||||||||
With no related allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||
Commercial and industrial | 61 | 132 | — | ||||||||||||||||||||||||||||||
Consumer | — | — | — | ||||||||||||||||||||||||||||||
Commercial real estate | 432 | 503 | — | ||||||||||||||||||||||||||||||
Residential real estate | 603 | 722 | — | ||||||||||||||||||||||||||||||
Subtotal | 1,096 | 1,357 | — | ||||||||||||||||||||||||||||||
With an allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | 364 | 368 | 29 | ||||||||||||||||||||||||||||||
Commercial and industrial | 383 | 394 | 57 | ||||||||||||||||||||||||||||||
Consumer | 32 | 32 | 2 | ||||||||||||||||||||||||||||||
Commercial real estate | 4,170 | 4,922 | 744 | ||||||||||||||||||||||||||||||
Residential real estate | 2,310 | 2,312 | 332 | ||||||||||||||||||||||||||||||
Subtotal | 7,259 | 8,028 | 1,164 | ||||||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||
Agricultural | 364 | 368 | 29 | ||||||||||||||||||||||||||||||
Commercial and industrial | 444 | 526 | 57 | ||||||||||||||||||||||||||||||
Consumer | 32 | 32 | 2 | ||||||||||||||||||||||||||||||
Commercial real estate | 4,602 | 5,425 | 744 | ||||||||||||||||||||||||||||||
Residential real estate | 2,913 | 3,034 | 332 | ||||||||||||||||||||||||||||||
Total | $ | 8,355 | $ | 9,385 | $ | 1,164 | |||||||||||||||||||||||||||
31-Dec-13 | |||||||||||||||||||||||||||||||||
With no related allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | $ | 452 | $ | 455 | $ | — | |||||||||||||||||||||||||||
Commercial and industrial | 229 | 300 | — | ||||||||||||||||||||||||||||||
Consumer | 2 | 3 | — | ||||||||||||||||||||||||||||||
Commercial real estate | 782 | 843 | — | ||||||||||||||||||||||||||||||
Residential real estate | 891 | 1,128 | — | ||||||||||||||||||||||||||||||
Subtotal | 2,356 | 2,729 | — | ||||||||||||||||||||||||||||||
With an allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | — | — | — | ||||||||||||||||||||||||||||||
Commercial and industrial | 547 | 554 | 53 | ||||||||||||||||||||||||||||||
Consumer | 35 | 35 | 3 | ||||||||||||||||||||||||||||||
Commercial real estate | 3,413 | 3,997 | 699 | ||||||||||||||||||||||||||||||
Residential real estate | 1,936 | 1,936 | 308 | ||||||||||||||||||||||||||||||
Subtotal | 5,931 | 6,522 | 1,063 | ||||||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||
Agricultural | 452 | 455 | — | ||||||||||||||||||||||||||||||
Commercial and industrial | 776 | 854 | 53 | ||||||||||||||||||||||||||||||
Consumer | 37 | 38 | 3 | ||||||||||||||||||||||||||||||
Commercial real estate | 4,195 | 4,840 | 699 | ||||||||||||||||||||||||||||||
Residential real estate | 2,827 | 3,064 | 308 | ||||||||||||||||||||||||||||||
Total | $ | 8,287 | $ | 9,251 | $ | 1,063 | |||||||||||||||||||||||||||
The following schedule provides information regarding average balances of impaired loans and interest recognized on impaired loans for the three months ended March 31, 2014 and 2013: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average | Interest | |||||||||||||||||||||||||||||||
Recorded | Income | ||||||||||||||||||||||||||||||||
Investment | Recognized | ||||||||||||||||||||||||||||||||
31-Mar-14 | |||||||||||||||||||||||||||||||||
With no related allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | $ | 226 | $ | — | |||||||||||||||||||||||||||||
Commercial and industrial | 145 | — | |||||||||||||||||||||||||||||||
Consumer | 1 | — | |||||||||||||||||||||||||||||||
Commercial real estate | 607 | 5 | |||||||||||||||||||||||||||||||
Residential real estate | 747 | 5 | |||||||||||||||||||||||||||||||
Subtotal | 1,726 | 10 | |||||||||||||||||||||||||||||||
With an allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | 182 | 1 | |||||||||||||||||||||||||||||||
Commercial and industrial | 465 | 1 | |||||||||||||||||||||||||||||||
Consumer | 33 | 1 | |||||||||||||||||||||||||||||||
Commercial real estate | 3,792 | 31 | |||||||||||||||||||||||||||||||
Residential real estate | 2,123 | 23 | |||||||||||||||||||||||||||||||
Subtotal | 6,595 | 57 | |||||||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||
Agricultural | 408 | 1 | |||||||||||||||||||||||||||||||
Commercial and industrial | 610 | 1 | |||||||||||||||||||||||||||||||
Consumer | 34 | 1 | |||||||||||||||||||||||||||||||
Commercial real estate | 4,399 | 36 | |||||||||||||||||||||||||||||||
Residential real estate | 2,870 | 28 | |||||||||||||||||||||||||||||||
Total | $ | 8,321 | $ | 67 | |||||||||||||||||||||||||||||
31-Mar-13 | |||||||||||||||||||||||||||||||||
With no related allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | $ | 284 | $ | 7 | |||||||||||||||||||||||||||||
Commercial and industrial | 49 | — | |||||||||||||||||||||||||||||||
Consumer | 3 | 1 | |||||||||||||||||||||||||||||||
Commercial real estate | 612 | — | |||||||||||||||||||||||||||||||
Residential real estate | 167 | 2 | |||||||||||||||||||||||||||||||
Subtotal | 1,115 | 10 | |||||||||||||||||||||||||||||||
With an allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | 83 | 1 | |||||||||||||||||||||||||||||||
Commercial and industrial | 192 | 1 | |||||||||||||||||||||||||||||||
Consumer | 48 | 1 | |||||||||||||||||||||||||||||||
Commercial real estate | 3,435 | 52 | |||||||||||||||||||||||||||||||
Residential real estate | 2,237 | 23 | |||||||||||||||||||||||||||||||
Subtotal | 5,995 | 78 | |||||||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||
Agricultural | 367 | 8 | |||||||||||||||||||||||||||||||
Commercial and industrial | 241 | 1 | |||||||||||||||||||||||||||||||
Consumer | 51 | 2 | |||||||||||||||||||||||||||||||
Commercial real estate | 4,047 | 52 | |||||||||||||||||||||||||||||||
Residential real estate | 2,404 | 25 | |||||||||||||||||||||||||||||||
Total | $ | 7,110 | $ | 88 | |||||||||||||||||||||||||||||
An aging analysis of loans by loan category follows: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | 30 to 59 | 60 to 89 | Greater Than 90 | Loans Not | Total | 90 Days Past Due and | |||||||||||||||||||||||||||
Days | Days | Days (1) | Total | Past Due | Loans | Accruing | |||||||||||||||||||||||||||
31-Mar-14 | |||||||||||||||||||||||||||||||||
Agricultural | $ | 277 | $ | — | $ | 276 | $ | 553 | $ | 30,797 | $ | 31,350 | $ | — | |||||||||||||||||||
Commercial and industrial | 69 | 52 | 60 | 181 | 74,768 | 74,949 | — | ||||||||||||||||||||||||||
Consumer | 48 | 16 | — | 64 | 19,952 | 20,016 | — | ||||||||||||||||||||||||||
Commercial real estate | 742 | — | 384 | 1,126 | 99,120 | 100,246 | — | ||||||||||||||||||||||||||
Construction real estate | — | — | — | — | 958 | 958 | — | ||||||||||||||||||||||||||
Residential real estate | 1,019 | 131 | 572 | 1,722 | 91,236 | 92,958 | 167 | ||||||||||||||||||||||||||
$ | 2,155 | $ | 199 | $ | 1,292 | $ | 3,646 | $ | 316,831 | $ | 320,477 | $ | 167 | ||||||||||||||||||||
31-Dec-13 | |||||||||||||||||||||||||||||||||
Agricultural | $ | 9 | $ | 1 | $ | 428 | $ | 438 | $ | 36,610 | $ | 37,048 | $ | — | |||||||||||||||||||
Commercial and industrial | 93 | 352 | 73 | 518 | 68,012 | 68,530 | — | ||||||||||||||||||||||||||
Consumer | 60 | 7 | — | 67 | 19,864 | 19,931 | — | ||||||||||||||||||||||||||
Commercial real estate | 901 | 884 | 242 | 2,027 | 94,960 | 96,987 | — | ||||||||||||||||||||||||||
Construction real estate | — | — | — | — | 890 | 890 | — | ||||||||||||||||||||||||||
Residential real estate | 673 | 186 | 167 | 1,026 | 91,554 | 92,580 | 11 | ||||||||||||||||||||||||||
$ | 1,736 | $ | 1,430 | $ | 910 | $ | 4,076 | $ | 311,890 | $ | 315,966 | $ | 11 | ||||||||||||||||||||
(1) Includes nonaccrual loans. | |||||||||||||||||||||||||||||||||
Nonaccrual loans by loan category follow: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||
March 31, | December 31, | ||||||||||||||||||||||||||||||||
2014 | 2013 | ||||||||||||||||||||||||||||||||
Agricultural | $ | 300 | $ | 452 | |||||||||||||||||||||||||||||
Commercial and industrial | 431 | 372 | |||||||||||||||||||||||||||||||
Consumer | — | 2 | |||||||||||||||||||||||||||||||
Commercial real estate | 2,875 | 1,606 | |||||||||||||||||||||||||||||||
Residential real estate | 927 | 691 | |||||||||||||||||||||||||||||||
$ | 4,533 | $ | 3,123 |
EARNINGS_PER_SHARE
EARNINGS PER SHARE | 3 Months Ended | ||||||||
Mar. 31, 2014 | |||||||||
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: | |||||||||
Three Months Ended | |||||||||
(Dollars in thousands, except per share data) | March 31, | ||||||||
2014 | 2013 | ||||||||
Basic Earnings Per Share | |||||||||
Net income available to common shareholders | $ | 1,248 | $ | 1,235 | |||||
Weighted average common shares outstanding | 3,296,350 | 3,298,910 | |||||||
Basic earnings per share | $ | 0.38 | $ | 0.37 | |||||
Diluted Earnings Per Share | |||||||||
Net income available to common shareholders | $ | 1,248 | $ | 1,235 | |||||
Weighted average common shares outstanding | 3,296,350 | 3,298,910 | |||||||
Plus dilutive stock options and restricted stock units | 6,458 | 1,285 | |||||||
Weighted average common shares outstanding and potentially dilutive shares | 3,302,808 | 3,300,195 | |||||||
Diluted earnings per share | $ | 0.38 | $ | 0.37 | |||||
There were 28,625 stock options as of both March 31, 2014 and March 31, 2013 that are considered to be anti-dilutive to earnings per share for the three-month periods ended March 31, 2014 and March 31, 2013. These stock options have been excluded from the calculation above. |
FINANCIAL_INSTRUMENTS
FINANCIAL INSTRUMENTS | 3 Months Ended | ||||||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||||||
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 Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||||||||
Amount | Fair Value | (Level 1) | (Level 2) | (Level 3) | |||||||||||||||||
31-Mar-14 | |||||||||||||||||||||
Assets: | |||||||||||||||||||||
Cash and due from banks | $ | 14,429 | $ | 14,429 | $ | 14,429 | $ | — | $ | — | |||||||||||
Securities available for sale | 143,252 | 143,252 | 217 | 131,911 | 11,124 | ||||||||||||||||
Federal Home Loan Bank and Federal Reserve Bank stock | 3,750 | 3,750 | — | 3,750 | — | ||||||||||||||||
Loans held for sale | 728 | 755 | — | 755 | — | ||||||||||||||||
Loans, net | 315,882 | 317,626 | — | — | 317,626 | ||||||||||||||||
Liabilities: | |||||||||||||||||||||
Noninterest-bearing deposits | 107,996 | 107,996 | — | 107,996 | — | ||||||||||||||||
Interest-bearing deposits | 320,440 | 320,709 | — | 320,709 | — | ||||||||||||||||
Repurchase agreements | 20,306 | 20,306 | — | 20,306 | — | ||||||||||||||||
Federal Home Loan Bank advances | 6,385 | 6,385 | — | 6,385 | — | ||||||||||||||||
31-Dec-13 | |||||||||||||||||||||
Assets: | |||||||||||||||||||||
Cash and due from banks | $ | 20,479 | $ | 20,479 | $ | 20,479 | $ | — | $ | — | |||||||||||
Securities available for sale | 136,082 | 136,082 | 214 | 124,540 | 11,328 | ||||||||||||||||
Federal Home Loan Bank and Federal Reserve Bank stock | 3,750 | 3,750 | — | 3,750 | — | ||||||||||||||||
Loans held for sale | 931 | 957 | — | 957 | — | ||||||||||||||||
Loans, net | 311,231 | 313,659 | — | — | 313,659 | ||||||||||||||||
Liabilities: | |||||||||||||||||||||
Noninterest-bearing deposits | 102,243 | 102,243 | — | 102,243 | — | ||||||||||||||||
Interest-bearing deposits | 315,884 | 316,222 | — | 316,222 | — | ||||||||||||||||
Repurchase agreements | 26,033 | 26,033 | — | 26,033 | — | ||||||||||||||||
Federal Home Loan Bank advances | 6,392 | 6,428 | — | 6,428 | — | ||||||||||||||||
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 March 31, 2014 and December 31, 2013 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 March 31, 2014 and December 31, 2013 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 | 3 Months Ended | ||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||
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 March 31, 2014 or December 31, 2013. Disclosures concerning assets measured at fair value are as follows: | |||||||||||||||||
Assets Measured at Fair Value on a Recurring Basis | |||||||||||||||||
(Dollars in thousands) | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | Balance at | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Date Indicated | ||||||||||||||
Investment Securities, Available for Sale – March 31, 2014 | |||||||||||||||||
U.S. Treasury notes and bonds | $ | — | $ | 13,161 | $ | — | $ | 13,161 | |||||||||
U.S. Government and federal agency | — | 43,598 | — | 43,598 | |||||||||||||
State and municipal | — | 55,553 | 9,402 | 64,955 | |||||||||||||
Mortgage-backed | — | 10,368 | — | 10,368 | |||||||||||||
Corporate | — | 7,794 | 398 | 8,192 | |||||||||||||
Foreign debt | — | 987 | — | 987 | |||||||||||||
Equity securities | 217 | — | 1,324 | 1,541 | |||||||||||||
Asset backed securities | — | 450 | — | 450 | |||||||||||||
Total | $ | 217 | $ | 131,911 | $ | 11,124 | $ | 143,252 | |||||||||
Investment Securities, Available for Sale - December 31, 2013 | |||||||||||||||||
U.S. Treasury notes and bonds | $ | — | $ | 7,224 | $ | — | $ | 7,224 | |||||||||
U.S. Government and federal agency | — | 43,722 | — | 43,722 | |||||||||||||
State and municipal | — | 55,234 | 9,541 | 64,775 | |||||||||||||
Mortgage-backed | — | 8,470 | — | 8,470 | |||||||||||||
Corporate | — | 8,417 | 398 | 8,815 | |||||||||||||
Foreign debt | — | 990 | 990 | ||||||||||||||
Equity securities | 214 | — | 1,389 | 1,603 | |||||||||||||
Asset backed securities | — | 483 | — | 483 | |||||||||||||
Total | $ | 214 | $ | 124,540 | $ | 11,328 | $ | 136,082 | |||||||||
Changes in Level 3 Assets Measured at Fair Value on a Recurring Basis | |||||||||||||||||
(Dollars in thousands) | |||||||||||||||||
2014 | 2013 | ||||||||||||||||
Investment Securities, Available for Sale | |||||||||||||||||
Balance, January 1 | $ | 11,328 | $ | 2,599 | |||||||||||||
Total realized and unrealized gains included in income | — | — | |||||||||||||||
Total unrealized gains (losses) included in other comprehensive income | (261 | ) | 132 | ||||||||||||||
Net purchases, sales, calls, and maturities | (17 | ) | (6 | ) | |||||||||||||
Net transfers into Level 3 | 74 | — | |||||||||||||||
Balance, March 31 | $ | 11,124 | $ | 2,725 | |||||||||||||
Of the Level 3 assets that were held by the Bank at March 31, 2014, the net unrealized loss for the three months ended March 31, 2014 was $204,000, which is recognized in other comprehensive income in the consolidated balance sheet. There were no purchases or sales of level 3 securities during the first quarter of 2014 or 2013. | |||||||||||||||||
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) | Balance at Dates | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | |||||||||||||
Indicated | (Level 1) | (Level 2) | (Level 3) | ||||||||||||||
Impaired Loans | |||||||||||||||||
31-Mar-14 | $ | 8,355 | $ | — | $ | — | $ | 8,355 | |||||||||
31-Dec-13 | $ | 8,287 | $ | — | $ | — | $ | 8,287 | |||||||||
Other Real Estate | |||||||||||||||||
31-Mar-14 | $ | 548 | $ | — | $ | — | $ | 548 | |||||||||
31-Dec-13 | $ | 508 | $ | — | $ | — | $ | 508 | |||||||||
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) | 3 Months Ended |
Mar. 31, 2014 | |
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 March 31, 2014 and December 31, 2013, the Consolidated Statements of Income for the three-month periods ended March 31, 2014 and March 31, 2013, the Consolidated Statements of Comprehensive Income for the three-month periods ended March 31, 2014 and March 31, 2013, the Consolidated Statements of Changes in Shareholders’ Equity for the three-month periods ended March 31, 2014 and March 31, 2013, and the Consolidated Statements of Cash Flows for the three-month periods ended March 31, 2014 and March 31, 2013. Operating results for the three months ended March 31, 2014 are not necessarily indicative of the results that may be expected for the year ending December 31, 2014. | |
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, 2013. | |
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-Based Compensation | ' |
Stock Transactions | |
A total of 885 shares of common stock were issued to the Registrant’s Board of Directors for a cash price of $15,000 under the terms of the Directors’ Stock Purchase Plan in the first quarter of 2014. A total of 1,136 shares were issued to employees for a cash price of $17,000 under the Employee Stock Purchase Plan for the quarter ended March 31, 2014. A total of 189 shares were issued upon the exercise of stock options in the first quarter of 2014. | |
Stock-Based Compensation | |
Effective July 1, 2013, ChoiceOne began granting 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. |
SECURITIES_Tables
SECURITIES (Tables) | 3 Months Ended | ||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||
Securities Tables | ' | ||||||||||||||||
Schedule of fair value of securities available for sale and the related gross unrealized gains and losses recognized | ' | ||||||||||||||||
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: | |||||||||||||||||
31-Mar-14 | |||||||||||||||||
Gross | Gross | ||||||||||||||||
(Dollars in thousands) | Amortized | Unrealized | Unrealized | Fair | |||||||||||||
Cost | Gains | Losses | Value | ||||||||||||||
U.S. Government and federal agency | $ | 43,920 | $ | 95 | $ | (417 | ) | $ | 43,598 | ||||||||
U.S. Treasury | 13,271 | 15 | (125 | ) | 13,161 | ||||||||||||
State and municipal | 64,117 | 1,624 | (786 | ) | 64,955 | ||||||||||||
Mortgage-backed | 10,438 | 60 | (130 | ) | 10,368 | ||||||||||||
Corporate | 8,181 | 50 | (39 | ) | 8,192 | ||||||||||||
Foreign debt | 1,000 | — | (13 | ) | 987 | ||||||||||||
Equity securities | 1,707 | 10 | (176 | ) | 1,541 | ||||||||||||
Asset-backed securities | 457 | — | (7 | ) | 450 | ||||||||||||
Total | $ | 143,091 | $ | 1,854 | $ | (1,693 | ) | $ | 143,252 | ||||||||
31-Dec-13 | |||||||||||||||||
Gross | Gross | ||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | ||||||||||||||
Cost | Gains | Losses | Value | ||||||||||||||
U.S. Government and federal agency | $ | 44,059 | $ | 166 | $ | (503 | ) | $ | 43,722 | ||||||||
U.S. Treasury | 7,285 | 17 | (78 | ) | 7,224 | ||||||||||||
State and municipal | 64,215 | 1,622 | (1,062 | ) | 64,775 | ||||||||||||
Mortgage-backed | 8,541 | 95 | (166 | ) | 8,470 | ||||||||||||
Corporate | 8,805 | 61 | (51 | ) | 8,815 | ||||||||||||
Foreign debt | 1,000 | — | (10 | ) | 990 | ||||||||||||
Equity securities | 1,707 | 7 | (111 | ) | 1,603 | ||||||||||||
Asset-backed securities | 486 | — | (3 | ) | 483 | ||||||||||||
Total | $ | 136,098 | $ | 1,968 | $ | (1,984 | ) | $ | 136,082 |
LOANS_AND_ALLOWANCE_FOR_LOAN_L1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables) | 3 Months Ended | ||||||||||||||||||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||||||||||||||||||
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) | Agricultural | Commercial and Industrial | Consumer | Commercial Real Estate | Construction Real Estate | Residential Real Estate | Unallocated | Total | |||||||||||||||||||||||||
Allowance for Loan Losses | |||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2014 | |||||||||||||||||||||||||||||||||
Beginning balance | $ | 179 | $ | 562 | $ | 191 | $ | 1,842 | $ | 12 | $ | 1,626 | $ | 323 | $ | 4,735 | |||||||||||||||||
Charge-offs | — | (1 | ) | (53 | ) | (185 | ) | — | (90 | ) | — | (329 | ) | ||||||||||||||||||||
Recoveries | 1 | 20 | 50 | 14 | — | 4 | — | 89 | |||||||||||||||||||||||||
Provision | 7 | 4 | (1 | ) | (7 | ) | (5 | ) | 24 | 78 | 100 | ||||||||||||||||||||||
Ending balance | $ | 187 | $ | 585 | $ | 187 | $ | 1,664 | $ | 7 | $ | 1,564 | $ | 401 | $ | 4,595 | |||||||||||||||||
Individually evaluated for impairment | $ | 29 | $ | 57 | $ | 2 | $ | 744 | $ | — | $ | 332 | $ | — | $ | 1,164 | |||||||||||||||||
Collectively evaluated for impairment | $ | 158 | $ | 528 | $ | 185 | $ | 920 | $ | 7 | $ | 1,232 | $ | 401 | $ | 3,431 | |||||||||||||||||
Three Months Ended March 31, 2013 | |||||||||||||||||||||||||||||||||
Beginning balance | $ | 140 | $ | 381 | $ | 250 | $ | 2,596 | $ | 15 | $ | 1,923 | $ | 547 | $ | 5,852 | |||||||||||||||||
Charge-offs | — | (21 | ) | (97 | ) | (98 | ) | — | (164 | ) | — | (380 | ) | ||||||||||||||||||||
Recoveries | 1 | 37 | 52 | 10 | — | 9 | — | 109 | |||||||||||||||||||||||||
Provision | 49 | 156 | 31 | 392 | — | (216 | ) | (112 | ) | 300 | |||||||||||||||||||||||
Ending balance | $ | 190 | $ | 553 | $ | 236 | $ | 2,900 | $ | 15 | $ | 1,552 | $ | 435 | $ | 5,881 | |||||||||||||||||
Individually evaluated for impairment | $ | 26 | $ | 193 | $ | 10 | $ | 373 | $ | — | $ | 447 | $ | — | $ | 1,049 | |||||||||||||||||
Collectively evaluated for impairment | $ | 164 | $ | 360 | $ | 226 | $ | 2,527 | $ | 15 | $ | 1,105 | $ | 435 | $ | 4,832 | |||||||||||||||||
Loans | |||||||||||||||||||||||||||||||||
31-Mar-14 | |||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 364 | $ | 444 | $ | 32 | $ | 4,602 | $ | — | $ | 2,913 | $ | 8,355 | |||||||||||||||||||
Collectively evaluated for impairment | 30,986 | 74,505 | 19,984 | 95,644 | 958 | 90,045 | 312,122 | ||||||||||||||||||||||||||
Ending balance | $ | 31,350 | $ | 74,949 | $ | 20,016 | $ | 100,246 | $ | 958 | $ | 92,958 | $ | 320,477 | |||||||||||||||||||
31-Dec-13 | |||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 452 | $ | 776 | $ | 37 | $ | 4,195 | $ | — | $ | 2,827 | $ | 8,287 | |||||||||||||||||||
Collectively evaluated for impairment | 36,596 | 67,754 | 19,894 | 92,792 | 890 | 89,753 | 307,679 | ||||||||||||||||||||||||||
Ending balance | $ | 37,048 | $ | 68,530 | $ | 19,931 | $ | 96,987 | $ | 890 | $ | 92,580 | $ | 315,966 | |||||||||||||||||||
Schedule of credit exposure | ' | ||||||||||||||||||||||||||||||||
Information regarding the Bank’s credit exposure is as follows: | |||||||||||||||||||||||||||||||||
Corporate Credit Exposure - Credit Risk Profile By Creditworthiness Category | |||||||||||||||||||||||||||||||||
Agricultural | Commercial and Industrial | Commercial Real Estate | |||||||||||||||||||||||||||||||
(Dollars in thousands) | March 31, | December 31, | March 31, | December 31, | March 31, | December 31, | |||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||||||
Risk ratings 1 and 2 | $ | 6,002 | $ | 8,339 | $ | 9,345 | $ | 7,333 | $ | 2,801 | $ | 3,000 | |||||||||||||||||||||
Risk rating 3 | 19,806 | 23,036 | 51,954 | 46,943 | 58,038 | 53,681 | |||||||||||||||||||||||||||
Risk rating 4 | 4,379 | 4,330 | 11,810 | 12,557 | 27,589 | 27,610 | |||||||||||||||||||||||||||
Risk rating 5 | 799 | 1,193 | 1,332 | 1,025 | 6,659 | 6,813 | |||||||||||||||||||||||||||
Risk rating 6 | 364 | 150 | 448 | 608 | 4,827 | 5,818 | |||||||||||||||||||||||||||
Risk rating 7 | — | — | 60 | 64 | 332 | 65 | |||||||||||||||||||||||||||
$ | 31,350 | $ | 37,048 | $ | 74,949 | $ | 68,530 | $ | 100,246 | $ | 96,987 | ||||||||||||||||||||||
Corporate Credit Exposure - Credit Risk Profile Based On Payment Activity | |||||||||||||||||||||||||||||||||
Consumer | Construction Real Estate | Residential Real Estate | |||||||||||||||||||||||||||||||
March 31, | December 31, | March 31, | December 31, | March 31, | December 31, | ||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||||||
Performing | $ | 19,988 | $ | 19,900 | $ | 958 | $ | 890 | $ | 90,090 | $ | 89,959 | |||||||||||||||||||||
Nonperforming | 28 | 31 | — | — | 2,868 | 2,621 | |||||||||||||||||||||||||||
$ | 20,016 | $ | 19,931 | $ | 958 | $ | 890 | $ | 92,958 | $ | 92,580 | ||||||||||||||||||||||
Schedule of troubled debt restructurings | ' | ||||||||||||||||||||||||||||||||
The following schedule provides information on loans that were considered TDRs that were modified during the three months ended March 31, 2014 and March 31, 2013: | |||||||||||||||||||||||||||||||||
31-Mar-14 | 31-Mar-13 | ||||||||||||||||||||||||||||||||
Pre- | Post- | Pre- | Post- | ||||||||||||||||||||||||||||||
Modification | Modification | Modification | Modification | ||||||||||||||||||||||||||||||
Outstanding | Outstanding | Outstanding | Outstanding | ||||||||||||||||||||||||||||||
(Dollars in thousands) | Number of | Recorded | Recorded | Number of | Recorded | Recorded | |||||||||||||||||||||||||||
Loans | Investment | Investment | Loans | Investment | Investment | ||||||||||||||||||||||||||||
Commercial real estate | 3 | $ | 440 | $ | 448 | — | $ | — | $ | — | |||||||||||||||||||||||
Residential real estate | 1 | 89 | 90 | — | — | — | |||||||||||||||||||||||||||
4 | $ | 529 | $ | 538 | — | $ | — | $ | — | ||||||||||||||||||||||||
The following schedule provides information on TDRs as of March 31, 2014 and 2013 where the borrower was past due with respect to principal and/or interest for 30 days or more during the three-month periods ended March 31, 2014 and March 31, 2013 that had been modified during the year prior to the default: | |||||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||
31-Mar-14 | 31-Mar-13 | ||||||||||||||||||||||||||||||||
(Dollars in thousands) | Number | Recorded | Number | Recorded | |||||||||||||||||||||||||||||
of Loans | Investment | of Loans | Investment | ||||||||||||||||||||||||||||||
Commercial and industrial | — | $ | — | 1 | $ | 118 | |||||||||||||||||||||||||||
Commercial real estate | 3 | 680 | 1 | 65 | |||||||||||||||||||||||||||||
3 | $ | 680 | 2 | $ | 183 | ||||||||||||||||||||||||||||
Schedule of impaired loans | ' | ||||||||||||||||||||||||||||||||
Impaired loans by loan category follow: | |||||||||||||||||||||||||||||||||
Unpaid | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | Recorded | Principal | Related | ||||||||||||||||||||||||||||||
Investment | Balance | Allowance | |||||||||||||||||||||||||||||||
31-Mar-14 | |||||||||||||||||||||||||||||||||
With no related allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||
Commercial and industrial | 61 | 132 | — | ||||||||||||||||||||||||||||||
Consumer | — | — | — | ||||||||||||||||||||||||||||||
Commercial real estate | 432 | 503 | — | ||||||||||||||||||||||||||||||
Residential real estate | 603 | 722 | — | ||||||||||||||||||||||||||||||
Subtotal | 1,096 | 1,357 | — | ||||||||||||||||||||||||||||||
With an allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | 364 | 368 | 29 | ||||||||||||||||||||||||||||||
Commercial and industrial | 383 | 394 | 57 | ||||||||||||||||||||||||||||||
Consumer | 32 | 32 | 2 | ||||||||||||||||||||||||||||||
Commercial real estate | 4,170 | 4,922 | 744 | ||||||||||||||||||||||||||||||
Residential real estate | 2,310 | 2,312 | 332 | ||||||||||||||||||||||||||||||
Subtotal | 7,259 | 8,028 | 1,164 | ||||||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||
Agricultural | 364 | 368 | 29 | ||||||||||||||||||||||||||||||
Commercial and industrial | 444 | 526 | 57 | ||||||||||||||||||||||||||||||
Consumer | 32 | 32 | 2 | ||||||||||||||||||||||||||||||
Commercial real estate | 4,602 | 5,425 | 744 | ||||||||||||||||||||||||||||||
Residential real estate | 2,913 | 3,034 | 332 | ||||||||||||||||||||||||||||||
Total | $ | 8,355 | $ | 9,385 | $ | 1,164 | |||||||||||||||||||||||||||
31-Dec-13 | |||||||||||||||||||||||||||||||||
With no related allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | $ | 452 | $ | 455 | $ | — | |||||||||||||||||||||||||||
Commercial and industrial | 229 | 300 | — | ||||||||||||||||||||||||||||||
Consumer | 2 | 3 | — | ||||||||||||||||||||||||||||||
Commercial real estate | 782 | 843 | — | ||||||||||||||||||||||||||||||
Residential real estate | 891 | 1,128 | — | ||||||||||||||||||||||||||||||
Subtotal | 2,356 | 2,729 | — | ||||||||||||||||||||||||||||||
With an allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | — | — | — | ||||||||||||||||||||||||||||||
Commercial and industrial | 547 | 554 | 53 | ||||||||||||||||||||||||||||||
Consumer | 35 | 35 | 3 | ||||||||||||||||||||||||||||||
Commercial real estate | 3,413 | 3,997 | 699 | ||||||||||||||||||||||||||||||
Residential real estate | 1,936 | 1,936 | 308 | ||||||||||||||||||||||||||||||
Subtotal | 5,931 | 6,522 | 1,063 | ||||||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||
Agricultural | 452 | 455 | — | ||||||||||||||||||||||||||||||
Commercial and industrial | 776 | 854 | 53 | ||||||||||||||||||||||||||||||
Consumer | 37 | 38 | 3 | ||||||||||||||||||||||||||||||
Commercial real estate | 4,195 | 4,840 | 699 | ||||||||||||||||||||||||||||||
Residential real estate | 2,827 | 3,064 | 308 | ||||||||||||||||||||||||||||||
Total | $ | 8,287 | $ | 9,251 | $ | 1,063 | |||||||||||||||||||||||||||
The following schedule provides information regarding average balances of impaired loans and interest recognized on impaired loans for the three months ended March 31, 2014 and 2013: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average | Interest | |||||||||||||||||||||||||||||||
Recorded | Income | ||||||||||||||||||||||||||||||||
Investment | Recognized | ||||||||||||||||||||||||||||||||
31-Mar-14 | |||||||||||||||||||||||||||||||||
With no related allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | $ | 226 | $ | — | |||||||||||||||||||||||||||||
Commercial and industrial | 145 | — | |||||||||||||||||||||||||||||||
Consumer | 1 | — | |||||||||||||||||||||||||||||||
Commercial real estate | 607 | 5 | |||||||||||||||||||||||||||||||
Residential real estate | 747 | 5 | |||||||||||||||||||||||||||||||
Subtotal | 1,726 | 10 | |||||||||||||||||||||||||||||||
With an allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | 182 | 1 | |||||||||||||||||||||||||||||||
Commercial and industrial | 465 | 1 | |||||||||||||||||||||||||||||||
Consumer | 33 | 1 | |||||||||||||||||||||||||||||||
Commercial real estate | 3,792 | 31 | |||||||||||||||||||||||||||||||
Residential real estate | 2,123 | 23 | |||||||||||||||||||||||||||||||
Subtotal | 6,595 | 57 | |||||||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||
Agricultural | 408 | 1 | |||||||||||||||||||||||||||||||
Commercial and industrial | 610 | 1 | |||||||||||||||||||||||||||||||
Consumer | 34 | 1 | |||||||||||||||||||||||||||||||
Commercial real estate | 4,399 | 36 | |||||||||||||||||||||||||||||||
Residential real estate | 2,870 | 28 | |||||||||||||||||||||||||||||||
Total | $ | 8,321 | $ | 67 | |||||||||||||||||||||||||||||
31-Mar-13 | |||||||||||||||||||||||||||||||||
With no related allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | $ | 284 | $ | 7 | |||||||||||||||||||||||||||||
Commercial and industrial | 49 | — | |||||||||||||||||||||||||||||||
Consumer | 3 | 1 | |||||||||||||||||||||||||||||||
Commercial real estate | 612 | — | |||||||||||||||||||||||||||||||
Residential real estate | 167 | 2 | |||||||||||||||||||||||||||||||
Subtotal | 1,115 | 10 | |||||||||||||||||||||||||||||||
With an allowance recorded | |||||||||||||||||||||||||||||||||
Agricultural | 83 | 1 | |||||||||||||||||||||||||||||||
Commercial and industrial | 192 | 1 | |||||||||||||||||||||||||||||||
Consumer | 48 | 1 | |||||||||||||||||||||||||||||||
Commercial real estate | 3,435 | 52 | |||||||||||||||||||||||||||||||
Residential real estate | 2,237 | 23 | |||||||||||||||||||||||||||||||
Subtotal | 5,995 | 78 | |||||||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||
Agricultural | 367 | 8 | |||||||||||||||||||||||||||||||
Commercial and industrial | 241 | 1 | |||||||||||||||||||||||||||||||
Consumer | 51 | 2 | |||||||||||||||||||||||||||||||
Commercial real estate | 4,047 | 52 | |||||||||||||||||||||||||||||||
Residential real estate | 2,404 | 25 | |||||||||||||||||||||||||||||||
Total | $ | 7,110 | $ | 88 | |||||||||||||||||||||||||||||
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 Than 90 | Loans Not | Total | 90 Days Past Due and | |||||||||||||||||||||||||||
Days | Days | Days (1) | Total | Past Due | Loans | Accruing | |||||||||||||||||||||||||||
31-Mar-14 | |||||||||||||||||||||||||||||||||
Agricultural | $ | 277 | $ | — | $ | 276 | $ | 553 | $ | 30,797 | $ | 31,350 | $ | — | |||||||||||||||||||
Commercial and industrial | 69 | 52 | 60 | 181 | 74,768 | 74,949 | — | ||||||||||||||||||||||||||
Consumer | 48 | 16 | — | 64 | 19,952 | 20,016 | — | ||||||||||||||||||||||||||
Commercial real estate | 742 | — | 384 | 1,126 | 99,120 | 100,246 | — | ||||||||||||||||||||||||||
Construction real estate | — | — | — | — | 958 | 958 | — | ||||||||||||||||||||||||||
Residential real estate | 1,019 | 131 | 572 | 1,722 | 91,236 | 92,958 | 167 | ||||||||||||||||||||||||||
$ | 2,155 | $ | 199 | $ | 1,292 | $ | 3,646 | $ | 316,831 | $ | 320,477 | $ | 167 | ||||||||||||||||||||
31-Dec-13 | |||||||||||||||||||||||||||||||||
Agricultural | $ | 9 | $ | 1 | $ | 428 | $ | 438 | $ | 36,610 | $ | 37,048 | $ | — | |||||||||||||||||||
Commercial and industrial | 93 | 352 | 73 | 518 | 68,012 | 68,530 | — | ||||||||||||||||||||||||||
Consumer | 60 | 7 | — | 67 | 19,864 | 19,931 | — | ||||||||||||||||||||||||||
Commercial real estate | 901 | 884 | 242 | 2,027 | 94,960 | 96,987 | — | ||||||||||||||||||||||||||
Construction real estate | — | — | — | — | 890 | 890 | — | ||||||||||||||||||||||||||
Residential real estate | 673 | 186 | 167 | 1,026 | 91,554 | 92,580 | 11 | ||||||||||||||||||||||||||
$ | 1,736 | $ | 1,430 | $ | 910 | $ | 4,076 | $ | 311,890 | $ | 315,966 | $ | 11 | ||||||||||||||||||||
(1) Includes nonaccrual loans. | |||||||||||||||||||||||||||||||||
Schedule of nonaccrual loans by loan category | ' | ||||||||||||||||||||||||||||||||
Nonaccrual loans by loan category follow: | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||
March 31, | December 31, | ||||||||||||||||||||||||||||||||
2014 | 2013 | ||||||||||||||||||||||||||||||||
Agricultural | $ | 300 | $ | 452 | |||||||||||||||||||||||||||||
Commercial and industrial | 431 | 372 | |||||||||||||||||||||||||||||||
Consumer | — | 2 | |||||||||||||||||||||||||||||||
Commercial real estate | 2,875 | 1,606 | |||||||||||||||||||||||||||||||
Residential real estate | 927 | 691 | |||||||||||||||||||||||||||||||
$ | 4,533 | $ | 3,123 |
EARNINGS_PER_SHARE_Tables
EARNINGS PER SHARE (Tables) | 3 Months Ended | ||||||||
Mar. 31, 2014 | |||||||||
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: | |||||||||
Three Months Ended | |||||||||
(Dollars in thousands, except per share data) | March 31, | ||||||||
2014 | 2013 | ||||||||
Basic Earnings Per Share | |||||||||
Net income available to common shareholders | $ | 1,248 | $ | 1,235 | |||||
Weighted average common shares outstanding | 3,296,350 | 3,298,910 | |||||||
Basic earnings per share | $ | 0.38 | $ | 0.37 | |||||
Diluted Earnings Per Share | |||||||||
Net income available to common shareholders | $ | 1,248 | $ | 1,235 | |||||
Weighted average common shares outstanding | 3,296,350 | 3,298,910 | |||||||
Plus dilutive stock options and restricted stock units | 6,458 | 1,285 | |||||||
Weighted average common shares outstanding and potentially dilutive shares | 3,302,808 | 3,300,195 | |||||||
Diluted earnings per share | $ | 0.38 | $ | 0.37 |
FINANCIAL_INSTRUMENTS_Tables
FINANCIAL INSTRUMENTS (Tables) | 3 Months Ended | ||||||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||||||
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 Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||||||||
Amount | Fair Value | (Level 1) | (Level 2) | (Level 3) | |||||||||||||||||
31-Mar-14 | |||||||||||||||||||||
Assets: | |||||||||||||||||||||
Cash and due from banks | $ | 14,429 | $ | 14,429 | $ | 14,429 | $ | — | $ | — | |||||||||||
Securities available for sale | 143,252 | 143,252 | 217 | 131,911 | 11,124 | ||||||||||||||||
Federal Home Loan Bank and Federal Reserve Bank stock | 3,750 | 3,750 | — | 3,750 | — | ||||||||||||||||
Loans held for sale | 728 | 755 | — | 755 | — | ||||||||||||||||
Loans, net | 315,882 | 317,626 | — | — | 317,626 | ||||||||||||||||
Liabilities: | |||||||||||||||||||||
Noninterest-bearing deposits | 107,996 | 107,996 | — | 107,996 | — | ||||||||||||||||
Interest-bearing deposits | 320,440 | 320,709 | — | 320,709 | — | ||||||||||||||||
Repurchase agreements | 20,306 | 20,306 | — | 20,306 | — | ||||||||||||||||
Federal Home Loan Bank advances | 6,385 | 6,385 | — | 6,385 | — | ||||||||||||||||
31-Dec-13 | |||||||||||||||||||||
Assets: | |||||||||||||||||||||
Cash and due from banks | $ | 20,479 | $ | 20,479 | $ | 20,479 | $ | — | $ | — | |||||||||||
Securities available for sale | 136,082 | 136,082 | 214 | 124,540 | 11,328 | ||||||||||||||||
Federal Home Loan Bank and Federal Reserve Bank stock | 3,750 | 3,750 | — | 3,750 | — | ||||||||||||||||
Loans held for sale | 931 | 957 | — | 957 | — | ||||||||||||||||
Loans, net | 311,231 | 313,659 | — | — | 313,659 | ||||||||||||||||
Liabilities: | |||||||||||||||||||||
Noninterest-bearing deposits | 102,243 | 102,243 | — | 102,243 | — | ||||||||||||||||
Interest-bearing deposits | 315,884 | 316,222 | — | 316,222 | — | ||||||||||||||||
Repurchase agreements | 26,033 | 26,033 | — | 26,033 | — | ||||||||||||||||
Federal Home Loan Bank advances | 6,392 | 6,428 | — | 6,428 | — |
FAIR_VALUE_MEASUREMENTS_Tables
FAIR VALUE MEASUREMENTS (Tables) | 3 Months Ended | ||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||
Fair Value Measurements Tables | ' | ||||||||||||||||
Schedule of assets measured at fair value on a recurring basis | ' | ||||||||||||||||
There were no liabilities measured at fair value as of March 31, 2014 or December 31, 2013. Disclosures concerning assets measured at fair value are as follows: | |||||||||||||||||
Assets Measured at Fair Value on a Recurring Basis | |||||||||||||||||
(Dollars in thousands) | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | Balance at | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Date Indicated | ||||||||||||||
Investment Securities, Available for Sale – March 31, 2014 | |||||||||||||||||
U.S. Treasury notes and bonds | $ | — | $ | 13,161 | $ | — | $ | 13,161 | |||||||||
U.S. Government and federal agency | — | 43,598 | — | 43,598 | |||||||||||||
State and municipal | — | 55,553 | 9,402 | 64,955 | |||||||||||||
Mortgage-backed | — | 10,368 | — | 10,368 | |||||||||||||
Corporate | — | 7,794 | 398 | 8,192 | |||||||||||||
Foreign debt | — | 987 | — | 987 | |||||||||||||
Equity securities | 217 | — | 1,324 | 1,541 | |||||||||||||
Asset backed securities | — | 450 | — | 450 | |||||||||||||
Total | $ | 217 | $ | 131,911 | $ | 11,124 | $ | 143,252 | |||||||||
Investment Securities, Available for Sale - December 31, 2013 | |||||||||||||||||
U.S. Treasury notes and bonds | $ | — | $ | 7,224 | $ | — | $ | 7,224 | |||||||||
U.S. Government and federal agency | — | 43,722 | — | 43,722 | |||||||||||||
State and municipal | — | 55,234 | 9,541 | 64,775 | |||||||||||||
Mortgage-backed | — | 8,470 | — | 8,470 | |||||||||||||
Corporate | — | 8,417 | 398 | 8,815 | |||||||||||||
Foreign debt | — | 990 | 990 | ||||||||||||||
Equity securities | 214 | — | 1,389 | 1,603 | |||||||||||||
Asset backed securities | — | 483 | — | 483 | |||||||||||||
Total | $ | 214 | $ | 124,540 | $ | 11,328 | $ | 136,082 | |||||||||
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) | |||||||||||||||||
2014 | 2013 | ||||||||||||||||
Investment Securities, Available for Sale | |||||||||||||||||
Balance, January 1 | $ | 11,328 | $ | 2,599 | |||||||||||||
Total realized and unrealized gains included in income | — | — | |||||||||||||||
Total unrealized gains (losses) included in other comprehensive income | (261 | ) | 132 | ||||||||||||||
Net purchases, sales, calls, and maturities | (17 | ) | (6 | ) | |||||||||||||
Net transfers into Level 3 | 74 | — | |||||||||||||||
Balance, March 31 | $ | 11,124 | $ | 2,725 | |||||||||||||
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) | Balance at Dates | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | |||||||||||||
Indicated | (Level 1) | (Level 2) | (Level 3) | ||||||||||||||
Impaired Loans | |||||||||||||||||
31-Mar-14 | $ | 8,355 | $ | — | $ | — | $ | 8,355 | |||||||||
31-Dec-13 | $ | 8,287 | $ | — | $ | — | $ | 8,287 | |||||||||
Other Real Estate | |||||||||||||||||
31-Mar-14 | $ | 548 | $ | — | $ | — | $ | 548 | |||||||||
31-Dec-13 | $ | 508 | $ | — | $ | — | $ | 508 |
SUMMARY_OF_SIGNIFICANT_ACCOUNT2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) (USD $) | 3 Months Ended |
In Thousands, except Share data, unless otherwise specified | Mar. 31, 2014 |
Shares issued through exercise of stock options | 189 |
Directors' Stock Purchase Plan | ' |
Value of shares issued through stock purchase plan | 15,000 |
Shares issued through stock purchase plan | 885 |
Employee Stock Purchase Plan | ' |
Value of shares issued through stock purchase plan | 17,000 |
Shares issued through stock purchase plan | 1,136 |
SECURITIES_Details
SECURITIES (Details) (USD $) | 3 Months Ended | 12 Months Ended | 3 Months Ended | 12 Months Ended | 3 Months Ended | 12 Months Ended | 3 Months Ended | 12 Months Ended | 3 Months Ended | 12 Months Ended | 3 Months Ended | 12 Months Ended | 3 Months Ended | 12 Months Ended | 3 Months Ended | 12 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 |
U.S. Government and federal agency [Member] | U.S. Government and federal agency [Member] | U.S. Treasury [Member] | U.S. Treasury [Member] | State and municipal [Member] | State and municipal [Member] | Mortgage-backed [Member] | Mortgage-backed [Member] | Corporate [Member] | Corporate [Member] | Foreign Debt [Member] | Foreign Debt [Member] | Equity securities [Member] | Equity securities [Member] | Asset-backed [Member] | Asset-backed [Member] | |||
Amortized Cost | $143,091 | $136,098 | $43,920 | $44,059 | $13,271 | $7,285 | $64,117 | $64,215 | $10,438 | $8,541 | $8,181 | $8,805 | $1,000 | $1,000 | $1,707 | $1,707 | $457 | $486 |
Gross Unrealized Gains | 1,854 | 1,968 | 95 | 166 | 15 | 17 | 1,624 | 1,622 | 60 | 95 | 50 | 61 | ' | ' | 10 | 7 | ' | ' |
Gross Unrealized Losses | -1,693 | -1,984 | -417 | -503 | -125 | -78 | -786 | -1,062 | -130 | -166 | -39 | -51 | -13 | -10 | -176 | -111 | -7 | -3 |
Fair Value | $143,252 | $136,082 | $43,598 | $43,722 | $13,161 | $7,224 | $64,955 | $64,775 | $10,368 | $8,470 | $8,192 | $8,815 | $987 | $990 | $1,541 | $1,603 | $450 | $483 |
LOANS_AND_ALLOWANCE_FOR_LOAN_L2
LOANS AND ALLOWANCE FOR LOAN LOSSES (Details) (USD $) | 3 Months Ended | 3 Months Ended | 3 Months Ended | 3 Months Ended | 3 Months Ended | 3 Months Ended | 3 Months Ended | 3 Months Ended | ||||||||||||||||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 |
Agricultural [Member] | Agricultural [Member] | Agricultural [Member] | Commercial and Industrial [Member] | Commercial and Industrial [Member] | Commercial and Industrial [Member] | Consumer [Member] | Consumer [Member] | Consumer [Member] | Commercial Real Estate [Member] | Commercial Real Estate [Member] | Commercial Real Estate [Member] | Construction Real Estate [Member] | Construction Real Estate [Member] | Construction Real Estate [Member] | Construction Real Estate [Member] | Residential Real Estate [Member] | Residential Real Estate [Member] | Residential Real Estate [Member] | Unallocated [Member] | Unallocated [Member] | ||||
Allowance for Loan Losses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Beginning balance | $4,735 | $5,852 | ' | $179 | $140 | ' | $562 | $381 | ' | $191 | $250 | ' | $1,842 | $2,596 | ' | $12 | ' | $15 | $15 | $1,626 | $1,923 | ' | $323 | $547 |
Charge-offs | -329 | -380 | ' | ' | ' | ' | -1 | -21 | ' | -53 | -97 | ' | -185 | -97 | ' | ' | ' | ' | ' | -90 | -164 | ' | ' | ' |
Recoveries | 89 | 109 | ' | 1 | 1 | ' | 20 | 37 | ' | 50 | 52 | ' | 14 | 10 | ' | ' | ' | ' | ' | 4 | 9 | ' | ' | ' |
Provision | 100 | 300 | ' | 7 | 49 | ' | 4 | 156 | ' | -1 | 31 | ' | -7 | 392 | ' | -5 | ' | ' | ' | 24 | -216 | ' | 78 | -112 |
Ending balance | 4,595 | 5,881 | ' | 187 | 190 | ' | 585 | 553 | ' | 187 | 236 | ' | 1,664 | 2,900 | ' | 7 | ' | 15 | 15 | 1,564 | 1,552 | ' | 401 | 435 |
Individually evaluated for impairment | 1,164 | 1,049 | ' | 29 | 26 | ' | 57 | 193 | ' | 2 | 10 | ' | 744 | 373 | ' | ' | ' | ' | ' | 332 | 447 | ' | ' | ' |
Collectively evaluated for impairment | 3,431 | 4,832 | ' | 158 | 164 | ' | 528 | 360 | ' | 185 | 226 | ' | 920 | 2,527 | ' | 7 | ' | 15 | ' | 1,232 | 1,105 | ' | 401 | 435 |
Loans | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Individually evaluated for impairment | 8,355 | ' | 8,287 | 364 | ' | 452 | 444 | ' | 776 | 32 | ' | 37 | 4,602 | ' | 4,195 | ' | ' | ' | ' | 2,913 | ' | 2,827 | ' | ' |
Collectively evaluated for impairment | 312,122 | ' | 307,679 | 30,986 | ' | 36,596 | 74,505 | ' | 67,754 | 19,984 | ' | 19,894 | 95,644 | ' | 92,792 | 958 | 890 | ' | ' | 90,045 | ' | 89,753 | ' | ' |
Ending balance | $320,477 | ' | $315,966 | $31,350 | ' | $37,048 | $74,949 | ' | $68,530 | $20,016 | ' | $19,931 | $100,246 | ' | $96,987 | $958 | $890 | ' | ' | $92,958 | ' | $92,580 | ' | ' |
LOANS_AND_ALLOWANCE_FOR_LOAN_L3
LOANS AND ALLOWANCE FOR LOAN LOSSES (Details 1) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Risk rated loans | $320,477 | $315,966 |
Agricultural [Member] | ' | ' |
Risk rated loans | 31,350 | 37,048 |
Agricultural [Member] | Risk ratings 1 and 2 [Member] | ' | ' |
Risk rated loans | 2 | 8,339 |
Agricultural [Member] | Risk ratings 3 [Member] | ' | ' |
Risk rated loans | 19,806 | 23,036 |
Agricultural [Member] | Risk ratings 4 [Member] | ' | ' |
Risk rated loans | 4,379 | 4,330 |
Agricultural [Member] | Risk ratings 5 [Member] | ' | ' |
Risk rated loans | 799 | 1,193 |
Agricultural [Member] | Risk ratings 6 [Member] | ' | ' |
Risk rated loans | 364 | 150 |
Commercial and Industrial [Member] | ' | ' |
Risk rated loans | 74,949 | 68,530 |
Commercial and Industrial [Member] | Risk ratings 1 and 2 [Member] | ' | ' |
Risk rated loans | 9,345 | 7,333 |
Commercial and Industrial [Member] | Risk ratings 3 [Member] | ' | ' |
Risk rated loans | 51,954 | 46,943 |
Commercial and Industrial [Member] | Risk ratings 4 [Member] | ' | ' |
Risk rated loans | 11,810 | 12,557 |
Commercial and Industrial [Member] | Risk ratings 5 [Member] | ' | ' |
Risk rated loans | 1,332 | 1,025 |
Commercial and Industrial [Member] | Risk ratings 6 [Member] | ' | ' |
Risk rated loans | 448 | 608 |
Commercial and Industrial [Member] | Risk ratings 7 [Member] | ' | ' |
Risk rated loans | 60 | 64 |
Commercial Real Estate [Member] | ' | ' |
Risk rated loans | 100,246 | 96,987 |
Commercial Real Estate [Member] | Risk ratings 1 and 2 [Member] | ' | ' |
Risk rated loans | 2,801 | 3,000 |
Commercial Real Estate [Member] | Risk ratings 3 [Member] | ' | ' |
Risk rated loans | 48,038 | 53,681 |
Commercial Real Estate [Member] | Risk ratings 4 [Member] | ' | ' |
Risk rated loans | 27,589 | 27,610 |
Commercial Real Estate [Member] | Risk ratings 5 [Member] | ' | ' |
Risk rated loans | 6,659 | 6,813 |
Commercial Real Estate [Member] | Risk ratings 6 [Member] | ' | ' |
Risk rated loans | 4,827 | 5,818 |
Commercial Real Estate [Member] | Risk ratings 7 [Member] | ' | ' |
Risk rated loans | $332 | $65 |
LOANS_AND_ALLOWANCE_FOR_LOAN_L4
LOANS AND ALLOWANCE FOR LOAN LOSSES (Details 2) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Risk rated loans | $320,477 | $315,966 |
Consumer [Member] | ' | ' |
Risk rated loans | 20,016 | 19,931 |
Consumer [Member] | Performing [Member] | ' | ' |
Risk rated loans | 19,988 | 19,900 |
Consumer [Member] | Nonperforming [Member] | ' | ' |
Risk rated loans | 28 | 31 |
Construction Real Estate [Member] | ' | ' |
Risk rated loans | 958 | 890 |
Construction Real Estate [Member] | Performing [Member] | ' | ' |
Risk rated loans | 958 | 890 |
Residential Real Estate [Member] | ' | ' |
Risk rated loans | 92,958 | 92,580 |
Residential Real Estate [Member] | Performing [Member] | ' | ' |
Risk rated loans | 90,090 | 89,959 |
Residential Real Estate [Member] | Nonperforming [Member] | ' | ' |
Risk rated loans | $2,868 | $2,621 |
LOANS_AND_ALLOWANCE_FOR_LOAN_L5
LOANS AND ALLOWANCE FOR LOAN LOSSES (Details 3) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
N | N | |
Number of contracts | 4 | ' |
Pre-Modification Outstanding Recorded Investment | $529 | ' |
Post Modification Oustanding Recorded Investment | 538 | ' |
Number of Contracts | 3 | 2 |
Post Modification Oustanding Recorded Investment - past due for 30 days or more | 680 | 183 |
Commercial Real Estate [Member] | ' | ' |
Number of contracts | 3 | ' |
Pre-Modification Outstanding Recorded Investment | 440 | ' |
Post Modification Oustanding Recorded Investment | 448 | ' |
Number of Contracts | 3 | 1 |
Post Modification Oustanding Recorded Investment - past due for 30 days or more | 680 | 65 |
Residential Real Estate [Member] | ' | ' |
Number of contracts | 1 | ' |
Pre-Modification Outstanding Recorded Investment | 89 | ' |
Post Modification Oustanding Recorded Investment | 90 | ' |
Commercial and Industrial [Member] | ' | ' |
Number of Contracts | ' | 1 |
Post Modification Oustanding Recorded Investment - past due for 30 days or more | ' | $118 |
LOANS_AND_ALLOWANCE_FOR_LOAN_L6
LOANS AND ALLOWANCE FOR LOAN LOSSES (Details 4) (USD $) | 3 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 |
Loans with no related allowance recorded | ' | ' | ' |
Recorded Investment | $1,096 | ' | $2,356 |
Unpaid Principal Balance | 1,357 | ' | ' |
Average Recorded Investment | 1,726 | 1,115 | ' |
Interest Income Recognized | 10 | 10 | ' |
Loans with an allowance recorded | ' | ' | ' |
Recorded Investment | 7,259 | ' | 5,931 |
Unpaid Principal Balance | 8,028 | ' | 6,522 |
Average Recorded Investment | 6,595 | 313 | ' |
Interest Income Recognized | 57 | 78 | ' |
Total Loans | ' | ' | ' |
Recorded Investment | 8,355 | ' | 8,287 |
Unpaid Principal Balance | 9,385 | ' | ' |
Average Recorded Investment | 8,321 | 7,110 | ' |
Interest Income Recognized | 67 | 88 | ' |
Agricultural [Member] | ' | ' | ' |
Loans with no related allowance recorded | ' | ' | ' |
Recorded Investment | ' | ' | 452 |
Unpaid Principal Balance | ' | ' | 455 |
Average Recorded Investment | 226 | 284 | ' |
Interest Income Recognized | ' | 7 | ' |
Loans with an allowance recorded | ' | ' | ' |
Recorded Investment | 364 | ' | ' |
Unpaid Principal Balance | 368 | ' | ' |
Related Allowance | 29 | ' | ' |
Average Recorded Investment | 182 | 1 | ' |
Interest Income Recognized | 1 | 1 | ' |
Total Loans | ' | ' | ' |
Recorded Investment | 364 | ' | 452 |
Unpaid Principal Balance | 368 | ' | 455 |
Average Recorded Investment | 408 | 367 | ' |
Interest Income Recognized | 1 | 8 | ' |
Commercial and Industrial [Member] | ' | ' | ' |
Loans with no related allowance recorded | ' | ' | ' |
Recorded Investment | 61 | ' | 229 |
Unpaid Principal Balance | 132 | ' | 300 |
Average Recorded Investment | 145 | 49 | ' |
Loans with an allowance recorded | ' | ' | ' |
Recorded Investment | 383 | ' | 547 |
Unpaid Principal Balance | 394 | ' | 554 |
Related Allowance | 57 | ' | ' |
Average Recorded Investment | 465 | 11 | ' |
Interest Income Recognized | 1 | 1 | ' |
Total Loans | ' | ' | ' |
Recorded Investment | 444 | ' | 776 |
Unpaid Principal Balance | 526 | ' | 854 |
Average Recorded Investment | 610 | 241 | ' |
Interest Income Recognized | 1 | 1 | ' |
Consumer [Member] | ' | ' | ' |
Loans with no related allowance recorded | ' | ' | ' |
Recorded Investment | ' | ' | 2 |
Unpaid Principal Balance | ' | ' | 3 |
Average Recorded Investment | 1 | 3 | ' |
Interest Income Recognized | ' | 1 | ' |
Loans with an allowance recorded | ' | ' | ' |
Recorded Investment | 32 | ' | 35 |
Unpaid Principal Balance | 32 | ' | 35 |
Related Allowance | 2 | ' | ' |
Average Recorded Investment | 33 | 3 | ' |
Interest Income Recognized | 1 | 1 | ' |
Total Loans | ' | ' | ' |
Recorded Investment | 32 | ' | 37 |
Unpaid Principal Balance | 32 | ' | 38 |
Average Recorded Investment | 34 | 51 | ' |
Interest Income Recognized | 1 | 2 | ' |
Commercial Real Estate [Member] | ' | ' | ' |
Loans with no related allowance recorded | ' | ' | ' |
Recorded Investment | 432 | ' | 782 |
Unpaid Principal Balance | 503 | ' | 843 |
Average Recorded Investment | 607 | 612 | ' |
Interest Income Recognized | 5 | ' | ' |
Loans with an allowance recorded | ' | ' | ' |
Recorded Investment | 4,170 | ' | 3,413 |
Unpaid Principal Balance | 4,922 | ' | 3,997 |
Related Allowance | 744 | ' | ' |
Average Recorded Investment | 3,792 | 217 | ' |
Interest Income Recognized | 31 | 52 | ' |
Total Loans | ' | ' | ' |
Recorded Investment | 4,602 | ' | 4,195 |
Unpaid Principal Balance | 5,425 | ' | 4,840 |
Average Recorded Investment | 4,399 | 4,047 | ' |
Interest Income Recognized | 36 | 52 | ' |
Residential Real Estate [Member] | ' | ' | ' |
Loans with no related allowance recorded | ' | ' | ' |
Recorded Investment | 603 | ' | 891 |
Unpaid Principal Balance | 722 | ' | 1,128 |
Average Recorded Investment | 747 | 167 | ' |
Interest Income Recognized | 5 | 2 | ' |
Loans with an allowance recorded | ' | ' | ' |
Recorded Investment | 2,310 | ' | 1,936 |
Unpaid Principal Balance | 2,312 | ' | 1,936 |
Related Allowance | 332 | ' | ' |
Average Recorded Investment | 2,123 | 81 | ' |
Interest Income Recognized | 23 | 23 | ' |
Total Loans | ' | ' | ' |
Recorded Investment | 2,913 | ' | 2,827 |
Unpaid Principal Balance | 3,034 | ' | 3,064 |
Average Recorded Investment | 2,870 | 2,404 | ' |
Interest Income Recognized | $28 | $25 | ' |
LOANS_AND_ALLOWANCE_FOR_LOAN_L7
LOANS AND ALLOWANCE FOR LOAN LOSSES (Details 5) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 | ||
In Thousands, unless otherwise specified | ||||
Aging analysis of past due loans | ' | ' | ||
Past Due 30 to 59 Days | $2,155 | $1,736 | ||
Past Due 60 to 89 Days | 199 | 1,430 | ||
Past Due Greater Than 90 Days | 1,292 | [1] | 910 | [1] |
Past Due Total | 3,646 | 4,076 | ||
Loans Not Past Due | 316,831 | 311,890 | ||
Loans | 320,477 | 315,966 | ||
90 Days Past Due and Accruing | 167 | 11 | ||
Agricultural [Member] | ' | ' | ||
Aging analysis of past due loans | ' | ' | ||
Past Due 30 to 59 Days | 277 | 9 | ||
Past Due 60 to 89 Days | ' | 1 | ||
Past Due Greater Than 90 Days | 276 | [1] | 428 | [1] |
Past Due Total | 553 | 438 | ||
Loans Not Past Due | 30,797 | 36,610 | ||
Loans | 31,350 | 37,048 | ||
Commercial and Industrial [Member] | ' | ' | ||
Aging analysis of past due loans | ' | ' | ||
Past Due 30 to 59 Days | 69 | 93 | ||
Past Due 60 to 89 Days | 52 | 352 | ||
Past Due Greater Than 90 Days | 60 | [1] | 73 | [1] |
Past Due Total | 181 | 518 | ||
Loans Not Past Due | 74,768 | 68,012 | ||
Loans | 74,949 | 68,530 | ||
Consumer [Member] | ' | ' | ||
Aging analysis of past due loans | ' | ' | ||
Past Due 30 to 59 Days | 48 | 60 | ||
Past Due 60 to 89 Days | 16 | 7 | ||
Past Due Total | 64 | 67 | ||
Loans Not Past Due | 19,952 | 19,864 | ||
Loans | 20,016 | 19,931 | ||
Commercial Real Estate [Member] | ' | ' | ||
Aging analysis of past due loans | ' | ' | ||
Past Due 30 to 59 Days | 742 | 901 | ||
Past Due 60 to 89 Days | ' | 884 | ||
Past Due Greater Than 90 Days | 384 | [1] | 242 | [1] |
Past Due Total | 1,126 | 2,027 | ||
Loans Not Past Due | 99,120 | 94,960 | ||
Loans | 100,246 | 96,987 | ||
Construction Real Estate [Member] | ' | ' | ||
Aging analysis of past due loans | ' | ' | ||
Loans Not Past Due | 958 | 890 | ||
Loans | 958 | 890 | ||
Residential Real Estate [Member] | ' | ' | ||
Aging analysis of past due loans | ' | ' | ||
Past Due 30 to 59 Days | 1,019 | 673 | ||
Past Due 60 to 89 Days | 131 | 186 | ||
Past Due Greater Than 90 Days | 572 | [1] | 167 | [1] |
Past Due Total | 1,722 | 1,026 | ||
Loans Not Past Due | 91,236 | 91,554 | ||
Loans | 92,958 | 92,580 | ||
90 Days Past Due and Accruing | $167 | $11 | ||
[1] | Includes nonaccrual loans |
LOANS_AND_ALLOWANCE_FOR_LOAN_L8
LOANS AND ALLOWANCE FOR LOAN LOSSES (Details 6) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Non-accrual loans | $4,533 | $3,123 |
Agricultural [Member] | ' | ' |
Non-accrual loans | 300 | 452 |
Commercial and Industrial [Member] | ' | ' |
Non-accrual loans | 431 | 372 |
Consumer [Member] | ' | ' |
Non-accrual loans | ' | 2 |
Commercial Real Estate [Member] | ' | ' |
Non-accrual loans | 2,875 | 1,606 |
Residential Real Estate [Member] | ' | ' |
Non-accrual loans | $927 | $691 |
EARNINGS_PER_SHARE_Details_Nar
EARNINGS PER SHARE (Details Narrative) | 3 Months Ended | |
Mar. 31, 2014 | Mar. 31, 2013 | |
Earnings Per Share Details Narrative | ' | ' |
Stock options considered to be anti-dilutive to earnings per share | 28,625 | 28,625 |
EARNINGS_PER_SHARE_Details
EARNINGS PER SHARE (Details) (USD $) | 3 Months Ended | |
In Thousands, except Share data, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
Basic Earnings Per Share | ' | ' |
Net income | $1,248 | $1,235 |
Weighted average common shares outstanding | 3,296,350 | 3,298,910 |
Basic earnings per share | $0.38 | $0.37 |
Diluted Earnings Per Share | ' | ' |
Plus dilutive stock options and restricted stock units | 6,458 | 1,285 |
Weighted average common shares outstanding and potentially dilutive shares | 3,302,808 | 3,300,195 |
Diluted earnings per share | $0.38 | $0.37 |
FINANCIAL_INSTRUMENTS_Details
FINANCIAL INSTRUMENTS (Details) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Assets: | ' | ' |
Securities available for sale | $143,252 | $136,082 |
Liabilities: | ' | ' |
Noninterest-bearing deposits | 107,996 | 102,243 |
Interest-bearing deposits | 320,440 | 315,884 |
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ' | ' |
Assets: | ' | ' |
Cash and due from banks | 14,429 | 20,479 |
Securities available for sale | 217 | 214 |
Significant Other Observable Inputs (Level 2) [Member] | ' | ' |
Assets: | ' | ' |
Securities available for sale | 131,911 | 124,540 |
Federal Home Loan Bank and Federal Reserve Bank stock | 3,750 | 3,750 |
Loans held for sale | 755 | 957 |
Liabilities: | ' | ' |
Noninterest-bearing deposits | 107,996 | 102,243 |
Interest-bearing deposits | 320,709 | 315,884 |
Repurchase agreements | 20,306 | 26,034 |
Federal Home Loan Bank advances | 6,385 | 6,428 |
Significant Unobservable Inputs (Level 3) [Member] | ' | ' |
Assets: | ' | ' |
Securities available for sale | 11,124 | 11,328 |
Loans, net | 317,626 | 313,659 |
Carrying Amount [Member] | ' | ' |
Assets: | ' | ' |
Cash and due from banks | 14,429 | 20,479 |
Securities available for sale | 143,252 | 136,082 |
Federal Home Loan Bank and Federal Reserve Bank stock | 3,750 | 3,750 |
Loans held for sale | 728 | 931 |
Loans, net | 315,882 | 311,231 |
Liabilities: | ' | ' |
Noninterest-bearing deposits | 107,996 | 102,243 |
Interest-bearing deposits | 320,440 | 315,884 |
Repurchase agreements | 20,306 | 26,033 |
Federal Home Loan Bank advances | 6,385 | 6,392 |
Estimated Fair Value [Member] | ' | ' |
Assets: | ' | ' |
Cash and due from banks | 14,429 | 20,479 |
Securities available for sale | 143,252 | 136,082 |
Federal Home Loan Bank and Federal Reserve Bank stock | 3,750 | 3,750 |
Loans held for sale | 755 | 957 |
Loans, net | 317,626 | 313,659 |
Liabilities: | ' | ' |
Noninterest-bearing deposits | 107,996 | 102,243 |
Interest-bearing deposits | 320,709 | 315,884 |
Repurchase agreements | 20,306 | 26,034 |
Federal Home Loan Bank advances | $6,385 | $6,428 |
FAIR_VALUE_MEASUREMENTS_Detail
FAIR VALUE MEASUREMENTS (Details Narrative) (USD $) | 3 Months Ended |
In Thousands, unless otherwise specified | Mar. 31, 2014 |
Fair Value Measurements Details Narrative | ' |
Level 3 securities purchased | $2,540 |
FAIR_VALUE_MEASUREMENTS_Detail1
FAIR VALUE MEASUREMENTS (Details) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Securities available for sale | $143,252 | $136,082 |
U.S. Treasury [Member] | ' | ' |
Securities available for sale | 13,161 | 7,224 |
U.S. Government and federal agency [Member] | ' | ' |
Securities available for sale | 43,598 | 43,722 |
State and municipal [Member] | ' | ' |
Securities available for sale | 64,955 | 64,775 |
Mortgage-backed [Member] | ' | ' |
Securities available for sale | 10,368 | 8,470 |
Corporate [Member] | ' | ' |
Securities available for sale | 8,192 | 8,815 |
Foreign Debt [Member] | ' | ' |
Securities available for sale | 987 | 990 |
Equity securities [Member] | ' | ' |
Securities available for sale | 1,541 | 1,603 |
Asset-backed [Member] | ' | ' |
Securities available for sale | 450 | 483 |
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ' | ' |
Securities available for sale | 217 | 214 |
Significant Other Observable Inputs (Level 2) [Member] | ' | ' |
Securities available for sale | 131,911 | 124,540 |
Significant Other Observable Inputs (Level 2) [Member] | Asset-backed [Member] | Fair Value Measured on a Recurring Basis [Member] | ' | ' |
Securities available for sale | 450 | ' |
Significant Unobservable Inputs (Level 3) [Member] | ' | ' |
Securities available for sale | 11,124 | 11,328 |
Significant Unobservable Inputs (Level 3) [Member] | Asset-backed [Member] | Fair Value Measured on a Recurring Basis [Member] | ' | ' |
Securities available for sale | 11,124 | ' |
Fair Value Measured on a Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ' | ' |
Securities available for sale | 217 | 214 |
Fair Value Measured on a Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Equity securities [Member] | ' | ' |
Securities available for sale | 217 | 214 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | ' | ' |
Securities available for sale | 131,911 | 124,540 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | U.S. Treasury [Member] | ' | ' |
Securities available for sale | 13,161 | 7,224 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | U.S. Government and federal agency [Member] | ' | ' |
Securities available for sale | 43,598 | 43,722 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | State and municipal [Member] | ' | ' |
Securities available for sale | 55,553 | 55,234 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Mortgage-backed [Member] | ' | ' |
Securities available for sale | 10,368 | 8,470 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Corporate [Member] | ' | ' |
Securities available for sale | 794 | 8,417 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Foreign Debt [Member] | ' | ' |
Securities available for sale | 987 | 990 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Asset-backed [Member] | ' | ' |
Securities available for sale | ' | 483 |
Fair Value Measured on a Recurring Basis [Member] | Significant Unobservable Inputs (Level 3) [Member] | ' | ' |
Securities available for sale | ' | 11,328 |
Fair Value Measured on a Recurring Basis [Member] | Significant Unobservable Inputs (Level 3) [Member] | State and municipal [Member] | ' | ' |
Securities available for sale | 9,402 | 9,541 |
Fair Value Measured on a Recurring Basis [Member] | Significant Unobservable Inputs (Level 3) [Member] | Corporate [Member] | ' | ' |
Securities available for sale | 398 | 398 |
Fair Value Measured on a Recurring Basis [Member] | Significant Unobservable Inputs (Level 3) [Member] | Equity securities [Member] | ' | ' |
Securities available for sale | $1,324 | $1,389 |
FAIR_VALUE_MEASUREMENTS_Detail2
FAIR VALUE MEASUREMENTS (Details 1) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
Changes in Level 3 Investment Securities, Available for Sale Measured at Fair Value on a Recurring Basis | ' | ' |
Balance at the beginning of year | $11,328 | $2,599 |
Total unrealized gains (losses) included in other comprehensive income | -261 | 132 |
Net purchases, sales, calls, and maturities | -17 | -6 |
Transfers into Level 3 | 74 | ' |
Balance at the end of period | $11,124 | $2,725 |
FAIR_VALUE_MEASUREMENTS_Detail3
FAIR VALUE MEASUREMENTS (Details 2) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
Other real estate owned, net | $548 | $508 |
Fair Value measured on a Non-Recurring Basis [Member] | ' | ' |
Impaired Loans | 8,355 | 8,287 |
Other real estate owned, net | 548 | 508 |
Fair Value measured on a Non-Recurring Basis [Member] | Significant Unobservable Inputs (Level 3) [Member] | ' | ' |
Impaired Loans | 8,355 | 8,287 |
Other real estate owned, net | $548 | $508 |