Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Sep. 30, 2015 | Oct. 31, 2015 | |
Document And Entity Information | ||
Entity Registrant Name | CHOICEONE FINANCIAL SERVICES INC | |
Entity Central Index Key | 803,164 | |
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2015 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity a Well-known Seasoned Issuer | No | |
Entity a Voluntary Filer | No | |
Entity's Reporting Status Current | Yes | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 3,292,716 | |
Document Fiscal Period Focus | Q3 | |
Document Fiscal Year Focus | 2,015 |
CONSOLIDATED BALANCE SHEETS (Un
CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($) $ in Thousands | Sep. 30, 2015 | Dec. 31, 2014 |
Assets | ||
Cash and due from banks | $ 12,387 | $ 16,650 |
Securities available for sale (Note 2) | 154,329 | 142,521 |
Federal Home Loan Bank stock | 1,614 | 1,913 |
Federal Reserve Bank stock | 1,573 | 1,272 |
Loans held for sale | 2,559 | 2,170 |
Loans (Note 3) | 343,046 | 346,113 |
Allowance for loan losses (Note 3) | (4,317) | (4,173) |
Loans, net | 338,729 | 341,940 |
Premises and equipment, net | 11,885 | 11,795 |
Cash value of life insurance policies | 12,172 | 12,071 |
Intangible assets, net | 491 | 827 |
Goodwill | 13,728 | 13,728 |
Other assets | 5,324 | 4,753 |
Total assets | 554,791 | 549,640 |
Liabilities | ||
Deposits - noninterest-bearing | 114,805 | 113,006 |
Deposits - interest-bearing | 352,291 | 321,822 |
Total deposits | 467,096 | 434,828 |
Federal funds purchased | 1,171 | |
Repurchase agreements | 7,038 | 26,743 |
Advances from Federal Home Loan Bank | 6,840 | 18,363 |
Other liabilities | 3,145 | 3,516 |
Total liabilities | 485,290 | 483,450 |
Shareholders' Equity | ||
Common stock and paid-in capital, no par value; shares authorized: 7,000,000; shares outstanding: 3,291,928 at September 30, 2015 and 3,295,834 at December 31, 2014 | 46,399 | 46,552 |
Retained earnings | 21,478 | 18,565 |
Accumulated other comprehensive income, net | 1,624 | 1,073 |
Total shareholders' equity | 69,501 | 66,190 |
Total liabilities and shareholders' equity | $ 554,791 | $ 549,640 |
CONSOLIDATED BALANCE SHEETS (U3
CONSOLIDATED BALANCE SHEETS (Unaudited) (Parenthetical) - shares | Sep. 30, 2015 | Dec. 31, 2014 |
Statement of Financial Position [Abstract] | ||
Common stock, shares authorized | 7,000,000 | 7,000,000 |
Common stock, shares outstanding | 3,291,928 | 3,295,834 |
CONSOLIDATED STATEMENTS OF INCO
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Sep. 30, 2014 | |
Interest income | ||||
Loans, including fees | $ 4,015 | $ 4,008 | $ 11,945 | $ 11,772 |
Securities: | ||||
Taxable | 489 | 458 | 1,427 | 1,394 |
Tax exempt | 361 | 349 | 1,067 | 1,039 |
Other | 6 | 2 | 10 | 6 |
Total interest income | 4,871 | 4,817 | 14,449 | 14,211 |
Interest expense | ||||
Deposits | 222 | 258 | 663 | 800 |
Advances from Federal Home Loan Bank | 17 | 15 | 64 | 41 |
Other | 7 | 9 | 28 | 33 |
Total interest expense | 246 | 282 | 755 | 874 |
Net interest income | 4,625 | 4,535 | 13,694 | 13,337 |
Provision for loan losses | 100 | 100 | ||
Net interest income after provision for loan losses | 4,625 | 4,535 | 13,594 | 13,237 |
Noninterest income | ||||
Customer service charges | 1,092 | 1,056 | 3,137 | 2,878 |
Insurance and investment commissions | 219 | 242 | 852 | 678 |
Gains on sales of loans | 308 | 276 | 1,120 | 726 |
Gains on sales of securities | 155 | 89 | 208 | 182 |
Losses on sales and write-downs of other assets | (21) | (32) | (97) | (142) |
Earnings on life insurance policies | 87 | 75 | 562 | 219 |
Other | 120 | 130 | 322 | 362 |
Total noninterest income | 1,960 | 1,836 | 6,104 | 4,903 |
Noninterest expense | ||||
Salaries and benefits | 2,323 | 2,127 | 6,835 | 6,288 |
Occupancy and equipment | 598 | 599 | 1,786 | 1,812 |
Data processing | 558 | 473 | 1,689 | 1,360 |
Professional fees | 263 | 250 | 776 | 683 |
Supplies and postage | 100 | 100 | 278 | 317 |
Advertising and promotional | 54 | 57 | 179 | 191 |
Intangible amortization | 112 | 112 | 336 | 336 |
Loan and collection expense | 53 | 37 | 104 | 103 |
FDIC insurance | 72 | 86 | 222 | 257 |
Other | 469 | 388 | 1,441 | 1,151 |
Total noninterest expense | 4,602 | 4,229 | 13,646 | 12,498 |
Income before income tax | 1,983 | 2,142 | 6,052 | 5,642 |
Income tax expense | 533 | 588 | 1,529 | 1,503 |
Net income | $ 1,450 | $ 1,554 | $ 4,523 | $ 4,139 |
Basic earnings per share (Note 4) | $ 0.44 | $ 0.47 | $ 1.37 | $ 1.25 |
Diluted earnings per share (Note 4) | 0.44 | 0.47 | 1.37 | 1.25 |
Dividends declared per share | $ 0.17 | $ 0.15 | $ 0.49 | $ 0.44 |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Sep. 30, 2014 | |
Schedule of Other Real Estate Owned | ||||
Net income | $ 1,450 | $ 1,554 | $ 4,523 | $ 4,139 |
Other comprehensive income: | ||||
Unrealized holding gains on available for sale securities | 852 | 230 | 1,043 | 1,420 |
Less Reclassification adjustments for gain recognized in net income | (155) | (89) | (208) | (182) |
Net unrealized gain | 697 | 141 | 835 | 1,238 |
Less tax effect | (237) | (48) | (284) | (420) |
Other comprehensive income, net of tax | 460 | 93 | 551 | 818 |
Comprehensive income | $ 1,910 | $ 1,647 | $ 5,074 | $ 4,957 |
CONSOLIDATED STATEMENTS OF CHAN
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (Unaudited) - USD ($) $ in Thousands | Common Stock and Paid In Capital [Member] | Retained Earnings [Member] | Accumulated Other Comprehensive Income, Net [Member] | Total |
Balance, beginning at Dec. 31, 2013 | $ 46,595 | $ 14,815 | $ 148 | $ 61,558 |
Balance, beginning, shares at Dec. 31, 2013 | 3,295,463 | |||
Net income | 4,139 | 4,139 | ||
Other comprehensive income | 818 | 818 | ||
Shares repurchased | $ (69) | (69) | ||
Shares repurchased, shares | (3,437) | |||
Shares issued | $ 101 | 101 | ||
Shares issued, shares | 7,137 | |||
Change in ESOP repurchase obligation | $ (18) | (18) | ||
Effect of employee stock purchases | 9 | 9 | ||
Stock-based compensation | $ 18 | 18 | ||
Stock-based compensation, shares | 942 | |||
Cash dividends declared | (1,451) | (1,451) | ||
Balance, ending at Sep. 30, 2014 | $ 46,636 | 17,503 | 966 | 65,105 |
Balance, ending, shares at Sep. 30, 2014 | 3,300,105 | |||
Balance, beginning at Dec. 31, 2014 | $ 46,552 | 18,565 | 1,073 | $ 66,190 |
Balance, beginning, shares at Dec. 31, 2014 | 3,295,834 | 3,295,834 | ||
Net income | 4,523 | $ 4,523 | ||
Other comprehensive income | 551 | 551 | ||
Shares repurchased | $ (371) | $ (371) | ||
Shares repurchased, shares | (16,200) | 16,200 | ||
Shares issued | $ 153 | $ 153 | ||
Shares issued, shares | 10,010 | |||
Change in ESOP repurchase obligation | $ (4) | (4) | ||
Effect of employee stock purchases | 9 | 9 | ||
Stock-based compensation | $ 60 | 60 | ||
Stock-based compensation, shares | 2,284 | |||
Cash dividends declared | (1,610) | (1,610) | ||
Balance, ending at Sep. 30, 2015 | $ 46,399 | $ 21,478 | $ 1,164 | $ 69,501 |
Balance, ending, shares at Sep. 30, 2015 | 3,291,928 | 3,291,928 |
CONSOLIDATED STATEMENTS OF CHA7
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (Unaudited) (Parenthetical) - $ / shares | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Sep. 30, 2014 | |
Statement of Stockholders' Equity [Abstract] | ||||
Cash dividend declared, per share | $ 0.17 | $ 0.15 | $ 0.49 | $ 0.44 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2015 | Sep. 30, 2014 | |
Cash flows from operating activities: | ||
Net income | $ 4,523 | $ 4,139 |
Adjustments to reconcile net income to net cash from operating activities: | ||
Provision for loan losses | 100 | 100 |
Depreciation | 736 | 746 |
Amortization | 1,111 | 1,156 |
Compensation expense on employee stock purchases and restricted stock units | 69 | 27 |
Gains on sales of securities | (208) | (182) |
Gains on sales of loans | (1,120) | (726) |
Loans originated for sale | (36,402) | (20,892) |
Proceeds from loan sales | 37,093 | 20,506 |
Earnings on life insurance policies | (562) | (219) |
Proceeds on bank-owned life insurance | 461 | |
Gains on sales of other real estate owned | (11) | (22) |
Write-downs of other real estate owned | 108 | 154 |
Proceeds from sales of other real estate owned | 299 | 761 |
Deferred federal income tax expense/(benefit) | (209) | (250) |
Net changes in other assets | (716) | (724) |
Net changes in other liabilities | (452) | 937 |
Net cash from operating activities | 4,820 | 5,511 |
Securities available for sale: | ||
Sales | 23,329 | 17,386 |
Maturities, prepayments and calls | 12,469 | 8,637 |
Purchases | (47,171) | (30,211) |
Loan originations and payments, net | 2,733 | (23,146) |
Additions to premises and equipment | (826) | (615) |
Net cash from investing activities | (9,466) | (27,949) |
Cash flows from financing activities: | ||
Net change in deposits | 32,268 | 4,423 |
Net change in repurchase agreements | (19,705) | (6,379) |
Net change in federal funds purchased | 1,171 | 2,149 |
Proceeds from Federal Home Loan Bank advances | 116,575 | 56,700 |
Payments on Federal Home Loan Bank advances | (128,098) | (42,722) |
Issuance of common stock | 153 | 101 |
Repurchase of common stock | (371) | (69) |
Cash dividends | (1,610) | (1,451) |
Net cash from financing activities | 383 | 12,752 |
Net change in cash and cash equivalents | (4,263) | (9,686) |
Beginning cash and cash equivalents | 16,650 | 20,479 |
Ending cash and cash equivalents | 12,387 | 10,793 |
Supplemental disclosures of cash flow information: | ||
Cash paid for interest | 766 | 980 |
Cash paid for income taxes | 2,395 | 884 |
Loans transferred to other real estate owned | $ 378 | $ 521 |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 9 Months Ended |
Sep. 30, 2015 | |
Accounting Policies [Abstract] | |
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”) 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 following unaudited condensed financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and note disclosures normally included in annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to those rules and regulations, although the company believes that the disclosures made are adequate to make the information not misleading. The accompanying consolidated financial statements reflect all adjustments ordinary in nature which are, in the opinion of management, necessary for a fair presentation of the Consolidated Balance Sheets as of September 30, 2015 and December 31, 2014, the Consolidated Statements of Income for the three- and nine-month periods ended September 30, 2015 and September 30, 2014, the Consolidated Statements of Comprehensive Income for the three- and nine-month periods ended September 30, 2015 and September 30, 2014, the Consolidated Statements of Changes in Shareholders’ Equity for the nine-month periods ended September 30, 2015 and September 30, 2014, and the Consolidated Statements of Cash Flows for the nine-month periods ended September 30, 2015 and September 30, 2014. Operating results for the nine months ended September 30, 2015 are not necessarily indicative of the results that may be expected for the year ending December 31, 2015. The accompanying consolidated financial statements should be read in conjunction with the consolidated financial statements and footnotes thereto included in ChoiceOne’s Annual Report on Form 10-K for the year ended December 31, 2014. 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 sheets as well as its net income. Stock Transactions A total of 3,907 shares of common stock were issued to ChoiceOne’s Board of Directors for a cash price of $85,000 under the terms of the Directors’ Stock Purchase Plan in the first nine months of 2015. A total of 2,733 shares were issued upon the exercise of stock options in the first three quarters of 2015. A total of 3,370 shares of common stock were issued to employees for a cash price of $44,000 under the Employee Stock Purchase Plan in the first nine months of 2015. A total of 2,284 shares were issued to employees for Restricted Stock Units that vested during the first three quarters of 2015. A total of 16,200 shares of common stock were repurchased by ChoiceOne in the first nine months of 2015. 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 | 9 Months Ended |
Sep. 30, 2015 | |
Investments, Debt and Equity Securities [Abstract] | |
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: September 30, 2015 Gross Gross (Dollars in thousands) Amortized Unrealized Unrealized Fair Cost Gains Losses Value U.S. Government and federal agency $ 55,333 $ 274 $ (7 ) $ 55,600 U.S. Treasury 6,142 35 (1 ) 6,176 State and municipal 71,136 1,846 (101 ) 72,881 Mortgage-backed 7,476 62 (9 ) 7,529 Corporate 8,428 24 (17 ) 8,435 Foreign debt 1,000 1 — 1,001 Equity securities 2,280 132 — 2,412 Asset-backed securities 298 — (3 ) 295 Total $ 152,093 $ 2,374 $ (138 ) $ 154,329 December 31, 2014 Gross Gross Amortized Unrealized Unrealized Fair Cost Gains Losses Value U.S. Government and federal agency $ 44,584 $ 77 $ (158 ) $ 44,503 U.S. Treasury 8,077 11 (30 ) 8,058 State and municipal 68,376 1,697 (238 ) 69,835 Mortgage-backed 8,896 68 (22 ) 8,942 Corporate 7,529 25 (16 ) 7,538 Foreign debt 1,000 — (6 ) 994 Equity securities 2,280 — (5 ) 2,275 Asset-backed securities 378 — (2 ) 376 Total $ 141,120 $ 1,878 $ (477 ) $ 142,521 ChoiceOne reviews its securities portfolio on a quarterly basis to determine whether unrealized losses are considered to be temporary or other-than-temporary. No other-than-temporary impairment charges were recorded during the nine months ended September 30, 2015. 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 Lo
Loans and Allowance for Loan Losses | 9 Months Ended |
Sep. 30, 2015 | |
Receivables [Abstract] | |
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 Consumer Commercial Construction Residential Real Estate Unallocated Total Allowance for Loan Losses Beginning balance $ 279 $ 498 $ 193 $ 1,284 $ 28 $ 1,375 $ 695 $ 4,352 Charge-offs — — (65 ) — — (25 ) — (90 ) Recoveries — 11 25 15 — 4 — 55 Provision 10 (14 ) 57 (179 ) 15 (2 ) 113 — Ending balance $ 289 $ 495 $ 210 $ 1,120 $ 43 $ 1,352 $ 808 $ 4,317 Nine Months Ended September 30, 2015 Beginning balance $ 187 $ 527 $ 183 $ 1,641 $ 9 $ 1,193 $ 433 $ 4,173 Charge-offs — — (172 ) — — (46 ) — (218 ) Recoveries 1 59 104 36 — 62 — 262 Provision 101 (91 ) 95 (557 ) 34 143 375 100 Ending balance $ 289 $ 495 $ 210 $ 1,120 $ 43 $ 1,352 $ 808 $ 4,317 Individually evaluated for impairment $ 3 $ 1 $ 29 $ 296 $ — $ 355 $ — $ 684 Collectively evaluated for impairment $ 286 $ 494 $ 181 $ 824 $ 43 $ 997 $ 808 $ 3,633 Three Months Ended September 30, 2014 Beginning balance $ 180 $ 677 $ 195 $ 1,743 $ 5 $ 1,269 $ 587 $ 4,656 Charge-offs — — (82 ) — — (7 ) — (89 ) Recoveries 6 23 39 16 — 9 — 93 Provision (47 ) (78 ) 42 325 1 (120 ) (123 ) — Ending balance $ 139 $ 622 $ 194 $ 2,084 $ 6 $ 1,151 $ 464 $ 4,660 Nine Months Ended September 30, 2014 Beginning balance $ 179 $ 562 $ 192 $ 1,842 $ 12 $ 1,625 $ 323 $ 4,735 Charge-offs — — (199 ) (185 ) — (117 ) — (501 ) Recoveries 10 90 146 39 — 41 — 326 Provision (50 ) (30 ) 55 388 (6 ) (398 ) 141 100 Ending balance $ 139 $ 622 $ 194 $ 2,084 $ 6 $ 1,151 $ 464 $ 4,660 Individually evaluated for impairment $ 6 $ 18 $ 3 $ 1,053 $ — $ 301 $ — $ 1,381 Collectively evaluated for impairment $ 133 $ 604 $ 191 $ 1,031 $ 6 $ 850 $ 464 $ 3,279 Loans September 30, 2015 Individually evaluated for impairment $ 51 $ 107 $ 69 $ 3,325 $ — $ 2,473 $ 6,025 Collectively evaluated for impairment 37,626 88,658 20,504 95,879 4,701 89,653 337,021 Ending balance $ 37,677 $ 88,765 $ 20,573 $ 99,204 $ 4,701 $ 92,126 $ 343,046 December 31, 2014 Individually evaluated for impairment $ — $ 38 $ 36 $ 3,853 $ — $ 2,958 $ 6,885 Collectively evaluated for impairment 41,098 88,024 20,716 95,954 2,691 90,745 339,228 Ending balance $ 41,098 $ 88,062 $ 20,752 $ 99,807 $ 2,691 $ 93,703 $ 346,113 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) September 30, December 31, September 30, December 31, September 30, December 31, 2015 2014 2015 2014 2015 2014 Risk ratings 1 and 2 $ 7,576 $ 9,596 $ 9,149 $ 11,590 $ 3,322 $ 3,576 Risk rating 3 23,957 24,294 63,839 59,470 58,634 58,600 Risk rating 4 4,252 6,462 14,899 15,764 29,904 28,557 Risk rating 5 1,841 683 862 976 4,955 4,490 Risk rating 6 51 63 16 262 2,389 4,584 Risk rating 7 — — — — — — $ 37,677 $ 41,098 $ 88,765 $ 88,062 $ 99,204 $ 99,807 Corporate Credit Exposure - Credit Risk Profile Based On Payment Activity: Consumer Construction Real Estate Residential Real Estate (Dollars in thousands) September 30, December 31, September 30, December 31, September 30, December 31, 2015 2014 2015 2014 2015 2014 Performing $ 20,544 $ 20,752 $ 4,701 $ 2,691 $ 89,619 $ 92,974 Nonperforming 29 — — — 2,059 58 Nonaccrual — — — — 448 671 $ 20,573 $ 20,752 $ 4,701 $ 2,691 $ 92,126 $ 93,703 The following schedule provides information on loans that were considered TDRs that were modified during the three- and nine-month periods ended September 30, 2015: Three Months Ended September 30, 2015 Nine Months Ended September 30, 2015 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 — $ — $ — 4 $ 448 $ 448 Residential real estate 1 85 85 2 193 193 1 $ 85 $ 85 6 $ 641 $ 641 The following schedule provides information on loans that were considered TDRs that were modified during the three- and nine-month periods ended September 30, 2014: Three Months Ended September 30, 2014 Nine Months Ended September 30, 2014 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 2 $ 731 $ 731 5 $ 1,165 $ 1,167 Residential real estate 1 197 193 2 286 281 3 $ 928 $ 924 7 $ 1,451 $ 1,448 The pre-modification and post-modification outstanding recorded investment represents amounts as of the date of loan modification. If a difference exists between the pre-modification and post-modification outstanding recorded investment, it represents impairment recognized through the provision for loan losses computed based on a loan’s post-modification present value of expected future cash flows discounted at the loan’s original effective interest rate. If no difference exists, a loss is not expected to be incurred based on an assessment of the borrower’s expected cash flows. The following schedule provides information on TDRs as of September 30, 2015 where the borrower was past due with respect to principal and/or interest for 30 days or more during the three months and nine months ended September 30, 2015 that had been modified during the year prior to the default: Three Months Ended Nine Months Ended September 30, 2015 September 30, 2015 (Dollars in thousands) Number Recorded Number Recorded of Loans Investment of Loans Investment Commercial real estate 2 $ 293 3 $ 409 The following schedule provides information on TDRs as of September 30, 2014 where the borrower was past due with respect to principal and/or interest for 30 days or more during the three months and nine months ended September 30, 2014 that had been modified during the year prior to the default: Three Months Ended Nine Months Ended September 30, 2014 September 30, 2014 (Dollars in thousands) Number Recorded Number Recorded of Loans Investment of Loans Investment Commercial and industrial 6 $ 1,315 6 $ 1,315 Commercial real estate 2 111 2 111 8 $ 1,426 8 $ 1,426 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 September 30, 2015 With no related allowance recorded Agricultural $ — $ — $ — Commercial and industrial 4 7 — Consumer — — — Commercial real estate 1,790 1,833 — Residential real estate 42 42 — Subtotal 1,836 1,882 — With an allowance recorded Agricultural 51 51 3 Commercial and industrial 103 103 1 Consumer 69 69 29 Commercial real estate 1,535 2,069 296 Residential real estate 2,431 2,444 355 Subtotal 4,189 4,736 684 Total Agricultural 51 51 3 Commercial and industrial 107 110 1 Consumer 69 69 29 Commercial real estate 3,325 3,902 296 Residential real estate 2,473 2,486 355 Total $ 6,025 $ 6,618 $ 684 December 31, 2014 With no related allowance recorded Agricultural $ — $ — $ — Commercial and industrial 38 43 — Consumer 8 8 — Commercial real estate 413 419 — Residential real estate 502 502 — Subtotal 961 972 — With an allowance recorded Agricultural — — — Commercial and industrial — — — Consumer 28 28 4 Commercial real estate 3,440 4,498 745 Residential real estate 2,456 2,474 365 Subtotal 5,924 7,000 1,114 Total Agricultural — — — Commercial and industrial 38 43 — Consumer 36 36 4 Commercial real estate 3,853 4,917 745 Residential real estate 2,958 2,976 365 Total $ 6,885 $ 7,972 $ 1,114 The following schedule provides information regarding average balances of impaired loans and interest recognized on impaired loans for the nine months ended September 30, 2015 and 2014: Average Interest (Dollars in thousands) Recorded Income Investment Recognized September 30, 2015 With no related allowance recorded Agricultural $ — $ — Commercial and industrial 13 — Consumer 2 — Commercial real estate 941 23 Residential real estate 236 (1 ) Subtotal 1,192 22 With an allowance recorded Agricultural 65 (6 ) Commercial and industrial 26 1 Consumer 37 2 Commercial real estate 2,190 53 Residential real estate 2,402 64 Subtotal 4,720 114 Total Agricultural 65 (6 ) Commercial and industrial 39 1 Consumer 39 2 Commercial real estate 3,131 76 Residential real estate 2,638 63 Total $ 5,912 $ 136 September 30, 2014 With no related allowance recorded Agricultural $ 113 $ — Commercial and industrial 91 — Consumer 1 — Commercial real estate 338 5 Residential real estate 490 5 Subtotal 1,033 10 With an allowance recorded Agricultural 162 — Commercial and industrial 365 4 Consumer 32 2 Commercial real estate 4,055 71 Residential real estate 2,289 69 Subtotal 6,903 146 Total Agricultural 275 — Commercial and industrial 457 4 Consumer 33 2 Commercial real estate 4,392 76 Residential real estate 2,779 74 Total $ 7,936 $ 156 An aging analysis of loans by loan category follows: Greater 90 Days Past (Dollars in thousands) 30 to 59 60 to 89 Than 90 Loans Not Due and Days Days Days (1) Total Past Due Total Loans Accruing September 30, 2015 Agricultural $ — $ — $ 51 $ 51 $ 37,626 $ 37,677 $ — Commercial and industrial 163 103 4 270 88,495 88,765 — Consumer 135 20 5 160 20,413 20,573 5 Commercial real estate 909 1,096 480 2,485 96,719 99,204 — Construction real estate — — — — 4,701 4,701 — Residential real estate 1,244 183 73 1,500 90,626 92,126 58 $ 2,451 $ 1,402 $ 613 $ 4,466 $ 338,580 $ 343,046 $ 63 December 31, 2014 Agricultural $ — $ — $ — $ — $ 41,098 $ 41,098 $ — Commercial and industrial 33 260 — 293 87,769 88,062 — Consumer 66 10 — 76 20,676 20,752 — Commercial real estate 172 51 699 922 98,885 99,807 — Construction real estate — — — — 2,691 2,691 — Residential real estate 1,376 404 363 2,143 91,560 93,703 58 $ 1,647 $ 725 $ 1,062 $ 3,434 $ 342,679 $ 346,113 $ 58 (1) Includes nonaccrual loans. Nonaccrual loans by loan category follow: (Dollars in thousands) September 30, December 31, 2015 2014 Agricultural $ 51 $ — Commercial and industrial 4 38 Consumer — — Commercial real estate 897 2,652 Construction real estate — — Residential real estate 448 671 $ 1,400 $ 3,361 |
Earnings Per Share
Earnings Per Share | 9 Months Ended |
Sep. 30, 2015 | |
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 Nine Months Ended (Dollars in thousands, except per share data) September 30, September 30, 2015 2014 2015 2014 Basic Earnings Per Share Net income available to common shareholders $ 1,450 $ 1,554 $ 4,523 $ 4,139 Weighted average common shares outstanding 3,289,146 3,300,139 3,287,765 3,298,321 Basic earnings per share $ 0.44 $ 0.47 $ 1.37 $ 1.25 Diluted Earnings Per Share Net income available to common shareholders $ 1,450 $ 1,554 $ 4,523 $ 4,139 Weighted average common shares outstanding 3,289,146 3,300,139 3,287,765 3,298,321 Plus dilutive stock options and restricted stock units 6,686 9,129 6,841 8,662 Weighted average common shares outstanding and potentially dilutive shares 3,295,832 3,309,268 3,294,606 3,306,983 Diluted earnings per share $ 0.44 $ 0.47 $ 1.37 $ 1.25 There were zero stock options as of September 30, 2015 and 6,038 stock options as of September 30, 2014, that are considered to be anti-dilutive to earnings per share for the three-month and nine-month periods ended September 30, 2015 and 2014. These stock options have been excluded from the calculation above. |
Financial Instruments
Financial Instruments | 9 Months Ended |
Sep. 30, 2015 | |
Fair Value Disclosures [Abstract] | |
Financial Instruments | NOTE 5 – FINANCIAL INSTRUMENTS Financial instruments as of the dates indicated were as follows: Quoted Prices in Active Significant Markets for Other Significant Identical Observable Unobservable (Dollars in thousands) Carrying Estimated Assets Inputs Inputs Amount Fair Value (Level 1) (Level 2) (Level 3) September 30, 2015 Assets: Cash and due from banks $ 12,387 $ 12,387 $ 12,387 $ — $ — Securities available for sale 154,329 154,329 912 142,904 10,513 Federal Home Loan Bank and Federal Reserve Bank stock 3,187 3,187 — 3,187 — Loans held for sale 2,559 2,639 — — 2,639 Loans, net 338,729 345,497 — — 345,497 Liabilities: Noninterest-bearing deposits 114,805 114,805 — 114,805 — Interest-bearing deposits 352,291 352,355 — 352,355 — Federal funds purchased 1,171 1,171 — 1,171 — Repurchase agreements 7,038 7,038 — 7,038 — Federal Home Loan Bank advances 6,840 6,880 — 6,880 — December 31, 2014 Assets: Cash and due from banks $ 16,650 $ 16,650 $ 16,650 $ — $ — Securities available for sale 142,521 142,521 775 130,104 11,642 Federal Home Loan Bank and Federal Reserve Bank stock 3,185 3,185 — 3,185 — Loans held for sale 2,170 2,237 — — 2,237 Loans, net 341,940 345,656 — — 345,656 Liabilities: Noninterest-bearing deposits 113,006 113,006 — 113,006 — Interest-bearing deposits 321,822 321,757 — 321,757 — Repurchase agreements 26,743 26,743 — 26,743 — Federal Home Loan Bank advances 18,363 18,402 — 18,402 — The estimated fair values approximate the carrying amounts for all assets and liabilities except those described later in this paragraph. The methodology for determining the estimated fair value for securities available for sale is described in Note 6. The estimated fair value for loans is based on the rates charged at September 30, 2015 and December 31, 2014 for new loans with similar maturities, applied until the loan is assumed to reprice or be paid off. The allowance for loan losses is considered to be a reasonable estimate of discount for credit quality concerns. The estimated fair values for time deposits and Federal Home Loan Bank (“FHLB”) advances are based on the rates paid at September 30, 2015 and December 31, 2014 for new deposits or FHLB advances, applied until maturity. The estimated fair values for other financial instruments and off-balance sheet loan commitments are considered nominal. |
Fair Value Measurements
Fair Value Measurements | 9 Months Ended |
Sep. 30, 2015 | |
Fair Value Disclosures [Abstract] | |
Fair Value Measurements | NOTE 6 – FAIR VALUE MEASUREMENTS The following tables present information about the Bank’s assets and liabilities measured at fair value on a recurring basis and the valuation techniques used by the Bank to determine those fair values. In general, fair values determined by Level 1 inputs use quoted prices in active markets for identical assets or liabilities that the Bank has the ability to access. Fair values determined by Level 2 inputs use other inputs that are observable, either directly or indirectly. These Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and other inputs such as interest rates and yield curves that are observable at commonly quoted intervals. Level 3 inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related asset or liability. In instances where inputs used to measure fair value fall into different levels in the above fair value hierarchy, fair value measurements in their entirety are categorized based on the lowest level input that is significant to the valuation. The Bank’s assessment of the significance of particular inputs to these fair value measurements requires judgment and considers factors specific to each asset or liability. There were no liabilities measured at fair value as of September 30, 2015 or December 31, 2014. Disclosures concerning assets measured at fair value are as follows: Assets Measured at Fair Value on a Recurring Basis Quoted Prices Significant in Active Other Significant Markets for Identical Observable Unobservable (Dollars in thousands) Assets Inputs Inputs Balance at (Level 1) (Level 2) (Level 3) Date Indicated Investment Securities, Available for Sale – September 30, 2015 U.S. Treasury notes and bonds $ — $ 6,176 $ — $ 6,176 U.S. Government and federal agency — 55,600 — 55,600 State and municipal — 64,266 8,615 72,881 Mortgage-backed — 7,529 — 7,529 Corporate — 8,037 398 8,435 Foreign debt — 1,001 — 1,001 Equity securities 912 — 1,500 2,412 Asset backed securities — 295 — 295 Total $ 912 $ 142,904 $ 10,513 $ 154,329 Investment Securities, Available for Sale - December 31, 2014 U.S. Treasury notes and bonds $ — $ 8,058 $ — $ 8,058 U.S. Government and federal agency — 44,503 — 44,503 State and municipal — 60,091 9,744 69,835 Mortgage-backed — 8,942 — 8,942 Corporate — 7,140 398 7,538 Foreign debt — 994 — 994 Equity securities 775 — 1,500 2,275 Asset backed securities — 376 — 376 Total $ 775 $ 130,104 $ 11,642 $ 142,521 Changes in Level 3 Assets Measured at Fair Value on a Recurring Basis (Dollars in thousands) 2015 2014 Investment Securities, Available for Sale Balance, January 1 $ 11,642 $ 11,328 Total realized and unrealized gains included in income — (11 ) Total unrealized gains (losses) included in other comprehensive income 946 (115 ) Net purchases, sales, calls, and maturities (2,075 ) (84 ) Net transfers into Level 3 — 74 Balance, September 30 $ 10,513 $ 11,192 Of the Level 3 assets that were held by the Bank at September 30, 2015, the net unrealized gain for the nine months ended September 30, 2015 was $946,000, which is recognized in other comprehensive income in the consolidated balance sheet. Purchases of level 3 securities during the first three quarters of 2015 and 2014 consisted of local municipal issues. During the first nine months of 2015, a $1.75 million Level 3 bond was purchased. There were no sales of Level 3 securities in the first nine months of 2015. 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 Quoted Prices Significant in Active Other Significant Markets for Identical Observable Unobservable (Dollars in thousands) Balance at Assets Inputs Inputs Dates Indicated (Level 1) (Level 2) (Level 3) Impaired Loans September 30, 2015 $ 6,025 $ — $ — $ 6,025 December 31, 2014 $ 6,885 $ — $ — $ 6,885 Other Real Estate September 30, 2015 $ 132 $ — $ — $ 132 December 31, 2014 $ 150 $ — $ — $ 150 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 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 Accoun15
Summary of Significant Accounting Policies (Policies) | 9 Months Ended |
Sep. 30, 2015 | |
Accounting Policies [Abstract] | |
Principles of Consolidation | Principles of Consolidation The consolidated financial statements include ChoiceOne Financial Services, Inc. (“ChoiceOne”) 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 following unaudited condensed financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and note disclosures normally included in annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to those rules and regulations, although the company believes that the disclosures made are adequate to make the information not misleading. The accompanying consolidated financial statements reflect all adjustments ordinary in nature which are, in the opinion of management, necessary for a fair presentation of the Consolidated Balance Sheets as of September 30, 2015 and December 31, 2014, the Consolidated Statements of Income for the three- and nine-month periods ended September 30, 2015 and September 30, 2014, the Consolidated Statements of Comprehensive Income for the three- and nine-month periods ended September 30, 2015 and September 30, 2014, the Consolidated Statements of Changes in Shareholders’ Equity for the nine-month periods ended September 30, 2015 and September 30, 2014, and the Consolidated Statements of Cash Flows for the nine-month periods ended September 30, 2015 and September 30, 2014. Operating results for the nine months ended September 30, 2015 are not necessarily indicative of the results that may be expected for the year ending December 31, 2015. The accompanying consolidated financial statements should be read in conjunction with the consolidated financial statements and footnotes thereto included in ChoiceOne’s Annual Report on Form 10-K for the year ended December 31, 2014. |
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 sheets as well as its net income. |
Stock Transactions | Stock Transactions A total of 3,907 shares of common stock were issued to ChoiceOneÂ’s Board of Directors for a cash price of $85,000 under the terms of the DirectorsÂ’ Stock Purchase Plan in the first nine months of 2015. A total of 2,733 shares were issued upon the exercise of stock options in the first three quarters of 2015. A total of 3,370 shares of common stock were issued to employees for a cash price of $44,000 under the Employee Stock Purchase Plan in the first nine months of 2015. A total of 2,284 shares were issued to employees for Restricted Stock Units that vested during the first three quarters of 2015. A total of 16,200 shares of common stock were repurchased by ChoiceOne in the first nine months of 2015. |
Stock-Based Compensation | 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) | 9 Months Ended |
Sep. 30, 2015 | |
Investments, Debt and Equity Securities [Abstract] | |
Schedule of fair value of securities available for sale | 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: September 30, 2015 Gross Gross (Dollars in thousands) Amortized Unrealized Unrealized Fair Cost Gains Losses Value U.S. Government and federal agency $ 55,333 $ 274 $ (7 ) $ 55,600 U.S. Treasury 6,142 35 (1 ) 6,176 State and municipal 71,136 1,846 (101 ) 72,881 Mortgage-backed 7,476 62 (9 ) 7,529 Corporate 8,428 24 (17 ) 8,435 Foreign debt 1,000 1 — 1,001 Equity securities 2,280 132 — 2,412 Asset-backed securities 298 — (3 ) 295 Total $ 152,093 $ 2,374 $ (138 ) $ 154,329 December 31, 2014 Gross Gross Amortized Unrealized Unrealized Fair Cost Gains Losses Value U.S. Government and federal agency $ 44,584 $ 77 $ (158 ) $ 44,503 U.S. Treasury 8,077 11 (30 ) 8,058 State and municipal 68,376 1,697 (238 ) 69,835 Mortgage-backed 8,896 68 (22 ) 8,942 Corporate 7,529 25 (16 ) 7,538 Foreign debt 1,000 — (6 ) 994 Equity securities 2,280 — (5 ) 2,275 Asset-backed securities 378 — (2 ) 376 Total $ 141,120 $ 1,878 $ (477 ) $ 142,521 |
Loans and Allowance for Loan 17
Loans and Allowance for Loan Losses (Tables) | 9 Months Ended |
Sep. 30, 2015 | |
Receivables [Abstract] | |
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 Consumer Commercial Construction Residential Real Estate Unallocated Total Allowance for Loan Losses Beginning balance $ 279 $ 498 $ 193 $ 1,284 $ 28 $ 1,375 $ 695 $ 4,352 Charge-offs — — (65 ) — — (25 ) — (90 ) Recoveries — 11 25 15 — 4 — 55 Provision 10 (14 ) 57 (179 ) 15 (2 ) 113 — Ending balance $ 289 $ 495 $ 210 $ 1,120 $ 43 $ 1,352 $ 808 $ 4,317 Nine Months Ended September 30, 2015 Beginning balance $ 187 $ 527 $ 183 $ 1,641 $ 9 $ 1,193 $ 433 $ 4,173 Charge-offs — — (172 ) — — (46 ) — (218 ) Recoveries 1 59 104 36 — 62 — 262 Provision 101 (91 ) 95 (557 ) 34 143 375 100 Ending balance $ 289 $ 495 $ 210 $ 1,120 $ 43 $ 1,352 $ 808 $ 4,317 Individually evaluated for impairment $ 3 $ 1 $ 29 $ 296 $ — $ 355 $ — $ 684 Collectively evaluated for impairment $ 286 $ 494 $ 181 $ 824 $ 43 $ 997 $ 808 $ 3,633 Three Months Ended September 30, 2014 Beginning balance $ 180 $ 677 $ 195 $ 1,743 $ 5 $ 1,269 $ 587 $ 4,656 Charge-offs — — (82 ) — — (7 ) — (89 ) Recoveries 6 23 39 16 — 9 — 93 Provision (47 ) (78 ) 42 325 1 (120 ) (123 ) — Ending balance $ 139 $ 622 $ 194 $ 2,084 $ 6 $ 1,151 $ 464 $ 4,660 Nine Months Ended September 30, 2014 Beginning balance $ 179 $ 562 $ 192 $ 1,842 $ 12 $ 1,625 $ 323 $ 4,735 Charge-offs — — (199 ) (185 ) — (117 ) — (501 ) Recoveries 10 90 146 39 — 41 — 326 Provision (50 ) (30 ) 55 388 (6 ) (398 ) 141 100 Ending balance $ 139 $ 622 $ 194 $ 2,084 $ 6 $ 1,151 $ 464 $ 4,660 Individually evaluated for impairment $ 6 $ 18 $ 3 $ 1,053 $ — $ 301 $ — $ 1,381 Collectively evaluated for impairment $ 133 $ 604 $ 191 $ 1,031 $ 6 $ 850 $ 464 $ 3,279 Loans September 30, 2015 Individually evaluated for impairment $ 51 $ 107 $ 69 $ 3,325 $ — $ 2,473 $ 6,025 Collectively evaluated for impairment 37,626 88,658 20,504 95,879 4,701 89,653 337,021 Ending balance $ 37,677 $ 88,765 $ 20,573 $ 99,204 $ 4,701 $ 92,126 $ 343,046 December 31, 2014 Individually evaluated for impairment $ — $ 38 $ 36 $ 3,853 $ — $ 2,958 $ 6,885 Collectively evaluated for impairment 41,098 88,024 20,716 95,954 2,691 90,745 339,228 Ending balance $ 41,098 $ 88,062 $ 20,752 $ 99,807 $ 2,691 $ 93,703 $ 346,113 |
Schedule of the bank's 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) September 30, December 31, September 30, December 31, September 30, December 31, 2015 2014 2015 2014 2015 2014 Risk ratings 1 and 2 $ 7,576 $ 9,596 $ 9,149 $ 11,590 $ 3,322 $ 3,576 Risk rating 3 23,957 24,294 63,839 59,470 58,634 58,600 Risk rating 4 4,252 6,462 14,899 15,764 29,904 28,557 Risk rating 5 1,841 683 862 976 4,955 4,490 Risk rating 6 51 63 16 262 2,389 4,584 Risk rating 7 — — — — — — $ 37,677 $ 41,098 $ 88,765 $ 88,062 $ 99,204 $ 99,807 Corporate Credit Exposure - Credit Risk Profile Based On Payment Activity: Consumer Construction Real Estate Residential Real Estate (Dollars in thousands) September 30, December 31, September 30, December 31, September 30, December 31, 2015 2014 2015 2014 2015 2014 Performing $ 20,544 $ 20,752 $ 4,701 $ 2,691 $ 89,619 $ 92,974 Nonperforming 29 — — — 2,059 58 Nonaccrual — — — — 448 671 $ 20,573 $ 20,752 $ 4,701 $ 2,691 $ 92,126 $ 93,703 |
Schedule of troubled debt restructurings | The following schedule provides information on loans that were considered TDRs that were modified during the three- and nine-month periods ended September 30, 2015: Three Months Ended September 30, 2015 Nine Months Ended September 30, 2015 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 — $ — $ — 4 $ 448 $ 448 Residential real estate 1 85 85 2 193 193 1 $ 85 $ 85 6 $ 641 $ 641 The following schedule provides information on loans that were considered TDRs that were modified during the three- and nine-month periods ended September 30, 2014: Three Months Ended September 30, 2014 Nine Months Ended September 30, 2014 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 2 $ 731 $ 731 5 $ 1,165 $ 1,167 Residential real estate 1 197 193 2 286 281 3 $ 928 $ 924 7 $ 1,451 $ 1,448 The following schedule provides information on TDRs as of September 30, 2015 where the borrower was past due with respect to principal and/or interest for 30 days or more during the three months and nine months ended September 30, 2015 that had been modified during the year prior to the default: Three Months Ended Nine Months Ended September 30, 2015 September 30, 2015 (Dollars in thousands) Number Recorded Number Recorded of Loans Investment of Loans Investment Commercial real estate 2 $ 293 3 $ 409 The following schedule provides information on TDRs as of September 30, 2014 where the borrower was past due with respect to principal and/or interest for 30 days or more during the three months and nine months ended September 30, 2014 that had been modified during the year prior to the default: Three Months Ended Nine Months Ended September 30, 2014 September 30, 2014 (Dollars in thousands) Number Recorded Number Recorded of Loans Investment of Loans Investment Commercial and industrial 6 $ 1,315 6 $ 1,315 Commercial real estate 2 111 2 111 8 $ 1,426 8 $ 1,426 |
Schedule of impaired loans | Impaired loans by loan category follow: Unpaid (Dollars in thousands) Recorded Principal Related Investment Balance Allowance September 30, 2015 With no related allowance recorded Agricultural $ — $ — $ — Commercial and industrial 4 7 — Consumer — — — Commercial real estate 1,790 1,833 — Residential real estate 42 42 — Subtotal 1,836 1,882 — With an allowance recorded Agricultural 51 51 3 Commercial and industrial 103 103 1 Consumer 69 69 29 Commercial real estate 1,535 2,069 296 Residential real estate 2,431 2,444 355 Subtotal 4,189 4,736 684 Total Agricultural 51 51 3 Commercial and industrial 107 110 1 Consumer 69 69 29 Commercial real estate 3,325 3,902 296 Residential real estate 2,473 2,486 355 Total $ 6,025 $ 6,618 $ 684 December 31, 2014 With no related allowance recorded Agricultural $ — $ — $ — Commercial and industrial 38 43 — Consumer 8 8 — Commercial real estate 413 419 — Residential real estate 502 502 — Subtotal 961 972 — With an allowance recorded Agricultural — — — Commercial and industrial — — — Consumer 28 28 4 Commercial real estate 3,440 4,498 745 Residential real estate 2,456 2,474 365 Subtotal 5,924 7,000 1,114 Total Agricultural — — — Commercial and industrial 38 43 — Consumer 36 36 4 Commercial real estate 3,853 4,917 745 Residential real estate 2,958 2,976 365 Total $ 6,885 $ 7,972 $ 1,114 The following schedule provides information regarding average balances of impaired loans and interest recognized on impaired loans for the nine months ended September 30, 2015 and 2014: Average Interest (Dollars in thousands) Recorded Income Investment Recognized September 30, 2015 With no related allowance recorded Agricultural $ — $ — Commercial and industrial 13 — Consumer 2 — Commercial real estate 941 23 Residential real estate 236 (1 ) Subtotal 1,192 22 With an allowance recorded Agricultural 65 (6 ) Commercial and industrial 26 1 Consumer 37 2 Commercial real estate 2,190 53 Residential real estate 2,402 64 Subtotal 4,720 114 Total Agricultural 65 (6 ) Commercial and industrial 39 1 Consumer 39 2 Commercial real estate 3,131 76 Residential real estate 2,638 63 Total $ 5,912 $ 136 September 30, 2014 With no related allowance recorded Agricultural $ 113 $ — Commercial and industrial 91 — Consumer 1 — Commercial real estate 338 5 Residential real estate 490 5 Subtotal 1,033 10 With an allowance recorded Agricultural 162 — Commercial and industrial 365 4 Consumer 32 2 Commercial real estate 4,055 71 Residential real estate 2,289 69 Subtotal 6,903 146 Total Agricultural 275 — Commercial and industrial 457 4 Consumer 33 2 Commercial real estate 4,392 76 Residential real estate 2,779 74 Total $ 7,936 $ 156 |
Schedule of aging analysis of loans by loan category | An aging analysis of loans by loan category follows: Greater 90 Days Past (Dollars in thousands) 30 to 59 60 to 89 Than 90 Loans Not Due and Days Days Days (1) Total Past Due Total Loans Accruing September 30, 2015 Agricultural $ — $ — $ 51 $ 51 $ 37,626 $ 37,677 $ — Commercial and industrial 163 103 4 270 88,495 88,765 — Consumer 135 20 5 160 20,413 20,573 5 Commercial real estate 909 1,096 480 2,485 96,719 99,204 — Construction real estate — — — — 4,701 4,701 — Residential real estate 1,244 183 73 1,500 90,626 92,126 58 $ 2,451 $ 1,402 $ 613 $ 4,466 $ 338,580 $ 343,046 $ 63 December 31, 2014 Agricultural $ — $ — $ — $ — $ 41,098 $ 41,098 $ — Commercial and industrial 33 260 — 293 87,769 88,062 — Consumer 66 10 — 76 20,676 20,752 — Commercial real estate 172 51 699 922 98,885 99,807 — Construction real estate — — — — 2,691 2,691 — Residential real estate 1,376 404 363 2,143 91,560 93,703 58 $ 1,647 $ 725 $ 1,062 $ 3,434 $ 342,679 $ 346,113 $ 58 (1) Includes nonaccrual loans. |
Schedule of nonaccrual loans by loan category | Nonaccrual loans by loan category follow: (Dollars in thousands) September 30, December 31, 2015 2014 Agricultural $ 51 $ — Commercial and industrial 4 38 Consumer — — Commercial real estate 897 2,652 Construction real estate — — Residential real estate 448 671 $ 1,400 $ 3,361 |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 9 Months Ended |
Sep. 30, 2015 | |
Earnings Per Share [Abstract] | |
Schedule of basic earnings per share and diluted 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 Nine Months Ended (Dollars in thousands, except per share data) September 30, September 30, 2015 2014 2015 2014 Basic Earnings Per Share Net income available to common shareholders $ 1,450 $ 1,554 $ 4,523 $ 4,139 Weighted average common shares outstanding 3,289,146 3,300,139 3,287,765 3,298,321 Basic earnings per share $ 0.44 $ 0.47 $ 1.37 $ 1.25 Diluted Earnings Per Share Net income available to common shareholders $ 1,450 $ 1,554 $ 4,523 $ 4,139 Weighted average common shares outstanding 3,289,146 3,300,139 3,287,765 3,298,321 Plus dilutive stock options and restricted stock units 6,686 9,129 6,841 8,662 Weighted average common shares outstanding and potentially dilutive shares 3,295,832 3,309,268 3,294,606 3,306,983 Diluted earnings per share $ 0.44 $ 0.47 $ 1.37 $ 1.25 |
Financial Instruments (Tables)
Financial Instruments (Tables) | 9 Months Ended |
Sep. 30, 2015 | |
Fair Value Disclosures [Abstract] | |
Schedule of carrying value and fair value of financial assets and liabilities | Financial instruments as of the dates indicated were as follows: Quoted Prices in Active Significant Markets for Other Significant Identical Observable Unobservable (Dollars in thousands) Carrying Estimated Assets Inputs Inputs Amount Fair Value (Level 1) (Level 2) (Level 3) September 30, 2015 Assets: Cash and due from banks $ 12,387 $ 12,387 $ 12,387 $ — $ — Securities available for sale 154,329 154,329 912 142,904 10,513 Federal Home Loan Bank and Federal Reserve Bank stock 3,187 3,187 — 3,187 — Loans held for sale 2,559 2,639 — — 2,639 Loans, net 338,729 345,497 — — 345,497 Liabilities: Noninterest-bearing deposits 114,805 114,805 — 114,805 — Interest-bearing deposits 352,291 352,355 — 352,355 — Federal funds purchased 1,171 1,171 — 1,171 — Repurchase agreements 7,038 7,038 — 7,038 — Federal Home Loan Bank advances 6,840 6,880 — 6,880 — December 31, 2014 Assets: Cash and due from banks $ 16,650 $ 16,650 $ 16,650 $ — $ — Securities available for sale 142,521 142,521 775 130,104 11,642 Federal Home Loan Bank and Federal Reserve Bank stock 3,185 3,185 — 3,185 — Loans held for sale 2,170 2,237 — — 2,237 Loans, net 341,940 345,656 — — 345,656 Liabilities: Noninterest-bearing deposits 113,006 113,006 — 113,006 — Interest-bearing deposits 321,822 321,757 — 321,757 — Repurchase agreements 26,743 26,743 — 26,743 — Federal Home Loan Bank advances 18,363 18,402 — 18,402 — |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 9 Months Ended |
Sep. 30, 2015 | |
Fair Value Disclosures [Abstract] | |
Schedule of assets measured at fair value on a recurring basis | There were no liabilities measured at fair value as of September 30, 2015 or December 31, 2014. Disclosures concerning assets measured at fair value are as follows: Assets Measured at Fair Value on a Recurring Basis Quoted Prices Significant in Active Other Significant Markets for Identical Observable Unobservable (Dollars in thousands) Assets Inputs Inputs Balance at (Level 1) (Level 2) (Level 3) Date Indicated Investment Securities, Available for Sale – September 30, 2015 U.S. Treasury notes and bonds $ — $ 6,176 $ — $ 6,176 U.S. Government and federal agency — 55,600 — 55,600 State and municipal — 64,266 8,615 72,881 Mortgage-backed — 7,529 — 7,529 Corporate — 8,037 398 8,435 Foreign debt — 1,001 — 1,001 Equity securities 912 — 1,500 2,412 Asset backed securities — 295 — 295 Total $ 912 $ 142,904 $ 10,513 $ 154,329 Investment Securities, Available for Sale - December 31, 2014 U.S. Treasury notes and bonds $ — $ 8,058 $ — $ 8,058 U.S. Government and federal agency — 44,503 — 44,503 State and municipal — 60,091 9,744 69,835 Mortgage-backed — 8,942 — 8,942 Corporate — 7,140 398 7,538 Foreign debt — 994 — 994 Equity securities 775 — 1,500 2,275 Asset backed securities — 376 — 376 Total $ 775 $ 130,104 $ 11,642 $ 142,521 |
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) 2015 2014 Investment Securities, Available for Sale Balance, January 1 $ 11,642 $ 11,328 Total realized and unrealized gains included in income — (11 ) Total unrealized gains (losses) included in other comprehensive income 946 (115 ) Net purchases, sales, calls, and maturities (2,075 ) (84 ) Net transfers into Level 3 — 74 Balance, September 30 $ 10,513 $ 11,192 |
Schedule of assets measured at fair value on a nonrecurring basis | 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 Quoted Prices Significant in Active Other Significant Markets for Identical Observable Unobservable (Dollars in thousands) Balance at Assets Inputs Inputs Dates Indicated (Level 1) (Level 2) (Level 3) Impaired Loans September 30, 2015 $ 6,025 $ — $ — $ 6,025 December 31, 2014 $ 6,885 $ — $ — $ 6,885 Other Real Estate September 30, 2015 $ 132 $ — $ — $ 132 December 31, 2014 $ 150 $ — $ — $ 150 |
Summary of Significant Accoun21
Summary of Significant Accounting Policies (Details Narrative) $ in Thousands | 9 Months Ended |
Sep. 30, 2015USD ($)shares | |
Number of Options exercised | 2,733 |
Stock repurchased during period (shares) | 16,200 |
Restricted stock issued during period (shares) | 2,284 |
Director's Stock Purchase Plan | |
Shares issued (value) | $ | $ 85,000 |
Shares issued (shares) | 3,907 |
Employee Stock Purchase Plan | |
Shares issued (value) | $ | $ 44,000 |
Shares issued (shares) | 3,370 |
Securities (Details)
Securities (Details) - USD ($) $ in Thousands | 9 Months Ended | 12 Months Ended |
Sep. 30, 2015 | Dec. 31, 2014 | |
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | $ 152,093 | $ 141,120 |
Gross Unrealized Gains | 2,374 | 1,878 |
Gross Unrealized Losses | (138) | (477) |
Fair Value | 154,329 | 142,521 |
U.S. Government and federal agency [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 55,333 | 44,584 |
Gross Unrealized Gains | 274 | 77 |
Gross Unrealized Losses | (7) | (158) |
Fair Value | 55,600 | 44,503 |
U.S. Treasury notes and bonds [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 6,142 | 8,077 |
Gross Unrealized Gains | 35 | 11 |
Gross Unrealized Losses | (1) | (30) |
Fair Value | 6,176 | 8,058 |
State and municipal [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 71,136 | 68,376 |
Gross Unrealized Gains | 1,846 | 1,697 |
Gross Unrealized Losses | (101) | (238) |
Fair Value | 72,881 | 69,835 |
Mortgage-backed [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 7,476 | 8,896 |
Gross Unrealized Gains | 62 | 68 |
Gross Unrealized Losses | (9) | (22) |
Fair Value | 7,529 | 8,942 |
Corporate [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 8,428 | 7,529 |
Gross Unrealized Gains | 24 | 25 |
Gross Unrealized Losses | (17) | (16) |
Fair Value | 8,435 | 7,538 |
Foreign Debt [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 1,000 | 1,000 |
Gross Unrealized Gains | 1 | |
Gross Unrealized Losses | (6) | |
Fair Value | 1,001 | 994 |
Equity securities [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 2,280 | 2,280 |
Gross Unrealized Gains | 132 | |
Gross Unrealized Losses | (5) | |
Fair Value | 2,412 | 2,275 |
Asset-backed securities [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 298 | 378 |
Gross Unrealized Losses | (3) | (2) |
Fair Value | $ 295 | $ 376 |
Loans and Allowance for Loan 23
Loans and Allowance for Loan Losses (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Sep. 30, 2014 | |
Allowance for Loan Losses | ||||
Beginning balance | $ 4,352 | $ 4,656 | $ 4,173 | $ 4,735 |
Charge-offs | (90) | (89) | (218) | (501) |
Recoveries | $ 55 | $ 93 | 262 | 326 |
Provision | 100 | 100 | ||
Ending balance | $ 4,317 | $ 4,660 | 4,317 | 4,660 |
Individually evaluated for impairment | 684 | 1,381 | 684 | 1,381 |
Collectively evaluated for impairment | 3,633 | 3,279 | 3,633 | 3,279 |
Loans | ||||
Individually evaluated for impairment, beginning | 6,885 | |||
Collectively evaluated for impairment, beginning | 339,228 | |||
Loans, beginning | 346,113 | |||
Individually evaluated for impairment, ending | 6,025 | 6,025 | ||
Collectively evaluated for impairment, ending | 337,021 | 337,021 | ||
Loans, ending | 343,046 | 343,046 | ||
Agricultural [Member] | ||||
Allowance for Loan Losses | ||||
Beginning balance | $ 279 | $ 180 | $ 187 | $ 179 |
Charge-offs | ||||
Recoveries | $ 6 | $ 1 | $ 10 | |
Provision | $ 10 | (47) | 101 | (50) |
Ending balance | 289 | 139 | 289 | 139 |
Individually evaluated for impairment | 3 | 6 | 3 | 6 |
Collectively evaluated for impairment | 286 | 133 | 286 | 133 |
Loans | ||||
Collectively evaluated for impairment, beginning | 41,098 | |||
Loans, beginning | 41,098 | |||
Individually evaluated for impairment, ending | 51 | 51 | ||
Collectively evaluated for impairment, ending | 37,626 | 37,626 | ||
Loans, ending | 37,677 | 37,677 | ||
Commercial and Industrial [Member] | ||||
Allowance for Loan Losses | ||||
Beginning balance | $ 498 | $ 677 | $ 527 | $ 562 |
Charge-offs | ||||
Recoveries | $ 11 | $ 23 | $ 59 | $ 90 |
Provision | (14) | (78) | (91) | (30) |
Ending balance | 495 | 622 | 495 | 622 |
Individually evaluated for impairment | 1 | 18 | 1 | 18 |
Collectively evaluated for impairment | 494 | 604 | 494 | 604 |
Loans | ||||
Individually evaluated for impairment, beginning | 38 | |||
Collectively evaluated for impairment, beginning | 88,024 | |||
Loans, beginning | 88,062 | |||
Individually evaluated for impairment, ending | 107 | 107 | ||
Collectively evaluated for impairment, ending | 88,658 | 88,658 | ||
Loans, ending | 88,765 | 88,765 | ||
Consumer [Member] | ||||
Allowance for Loan Losses | ||||
Beginning balance | 193 | 195 | 183 | 192 |
Charge-offs | (65) | (82) | (172) | (199) |
Recoveries | 25 | 39 | 104 | 146 |
Provision | 57 | 42 | 95 | 55 |
Ending balance | 210 | 194 | 210 | 194 |
Individually evaluated for impairment | 29 | 3 | 29 | 3 |
Collectively evaluated for impairment | 181 | 191 | 181 | 191 |
Loans | ||||
Individually evaluated for impairment, beginning | 36 | |||
Collectively evaluated for impairment, beginning | 20,716 | |||
Loans, beginning | 20,752 | |||
Individually evaluated for impairment, ending | 69 | 69 | ||
Collectively evaluated for impairment, ending | 20,504 | 20,504 | ||
Loans, ending | 20,573 | 20,573 | ||
Commercial Real Estate [Member] | ||||
Allowance for Loan Losses | ||||
Beginning balance | $ 1,284 | $ 1,743 | $ 1,641 | 1,842 |
Charge-offs | (185) | |||
Recoveries | $ 15 | $ 16 | $ 36 | 39 |
Provision | (179) | 325 | (557) | 388 |
Ending balance | 1,120 | 2,084 | 1,120 | 2,084 |
Individually evaluated for impairment | 296 | 1,053 | 296 | 1,053 |
Collectively evaluated for impairment | 824 | 1,031 | 824 | 1,031 |
Loans | ||||
Individually evaluated for impairment, beginning | 3,853 | |||
Collectively evaluated for impairment, beginning | 95,954 | |||
Loans, beginning | 99,807 | |||
Individually evaluated for impairment, ending | 3,325 | 3,325 | ||
Collectively evaluated for impairment, ending | 95,879 | 95,879 | ||
Loans, ending | 99,204 | 99,204 | ||
Construction Real Estate [Member] | ||||
Allowance for Loan Losses | ||||
Beginning balance | $ 28 | $ 5 | $ 9 | $ 12 |
Charge-offs | ||||
Recoveries | ||||
Provision | $ 15 | $ 1 | $ 34 | $ (6) |
Ending balance | $ 43 | $ 6 | $ 43 | $ 6 |
Individually evaluated for impairment | ||||
Collectively evaluated for impairment | $ 43 | $ 6 | $ 43 | $ 6 |
Loans | ||||
Collectively evaluated for impairment, beginning | 2,691 | |||
Loans, beginning | $ 2,691 | |||
Individually evaluated for impairment, ending | ||||
Collectively evaluated for impairment, ending | $ 4,701 | $ 4,701 | ||
Loans, ending | 4,701 | 4,701 | ||
Residential Real Estate [Member] | ||||
Allowance for Loan Losses | ||||
Beginning balance | 1,375 | 1,269 | 1,193 | 1,625 |
Charge-offs | (25) | (7) | (46) | (117) |
Recoveries | 4 | 9 | 62 | 41 |
Provision | (2) | (120) | 143 | (398) |
Ending balance | 1,352 | 1,151 | 1,352 | 1,151 |
Individually evaluated for impairment | 355 | 301 | 355 | 301 |
Collectively evaluated for impairment | 997 | 850 | 997 | 850 |
Loans | ||||
Individually evaluated for impairment, beginning | 2,958 | |||
Collectively evaluated for impairment, beginning | 90,745 | |||
Loans, beginning | 93,703 | |||
Individually evaluated for impairment, ending | 2,473 | 2,473 | ||
Collectively evaluated for impairment, ending | 89,653 | 89,653 | ||
Loans, ending | 92,126 | 92,126 | ||
Unallocated [Member] | ||||
Allowance for Loan Losses | ||||
Beginning balance | $ 695 | $ 587 | $ 433 | $ 323 |
Charge-offs | ||||
Recoveries | ||||
Provision | $ 113 | $ (123) | $ 375 | $ 141 |
Ending balance | $ 808 | $ 464 | $ 808 | $ 464 |
Individually evaluated for impairment | ||||
Collectively evaluated for impairment | $ 808 | $ 464 | $ 808 | $ 464 |
Loans and Allowance for Loan 24
Loans and Allowance for Loan Losses (Details 1) - USD ($) $ in Thousands | Sep. 30, 2015 | Dec. 31, 2014 |
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | $ 343,046 | $ 346,113 |
Agricultural [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 37,677 | 41,098 |
Agricultural [Member] | Risk ratings 1 and 2 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 7,576 | 9,596 |
Agricultural [Member] | Risk ratings 3 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 23,957 | 24,294 |
Agricultural [Member] | Risk ratings 4 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 4,252 | 6,462 |
Agricultural [Member] | Risk ratings 5 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 1,841 | 683 |
Agricultural [Member] | Risk ratings 6 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | $ 51 | $ 63 |
Agricultural [Member] | Risk ratings 7 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | ||
Commercial and Industrial [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | $ 88,765 | $ 88,062 |
Commercial and Industrial [Member] | Risk ratings 1 and 2 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 9,149 | 11,590 |
Commercial and Industrial [Member] | Risk ratings 3 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 63,839 | 59,470 |
Commercial and Industrial [Member] | Risk ratings 4 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 14,899 | 15,764 |
Commercial and Industrial [Member] | Risk ratings 5 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 862 | 976 |
Commercial and Industrial [Member] | Risk ratings 6 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | $ 16 | $ 262 |
Commercial and Industrial [Member] | Risk ratings 7 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | ||
Commercial Real Estate [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | $ 99,204 | $ 99,807 |
Commercial Real Estate [Member] | Risk ratings 1 and 2 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 3,322 | 3,576 |
Commercial Real Estate [Member] | Risk ratings 3 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 58,634 | 58,600 |
Commercial Real Estate [Member] | Risk ratings 4 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 29,904 | 28,557 |
Commercial Real Estate [Member] | Risk ratings 5 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 4,955 | 4,490 |
Commercial Real Estate [Member] | Risk ratings 6 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | $ 2,389 | $ 4,584 |
Commercial Real Estate [Member] | Risk ratings 7 [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans |
Loans and Allowance for Loan 25
Loans and Allowance for Loan Losses (Details 2) - USD ($) $ in Thousands | Sep. 30, 2015 | Dec. 31, 2014 |
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | $ 343,046 | $ 346,113 |
Nonaccrual past due loans | 1,400 | 3,361 |
Consumer [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 20,573 | 20,752 |
Consumer [Member] | Performing [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 20,544 | $ 20,752 |
Consumer [Member] | Nonperforming [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 29 | |
Construction Real Estate [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 4,701 | $ 2,691 |
Construction Real Estate [Member] | Performing [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | $ 4,701 | $ 2,691 |
Construction Real Estate [Member] | Nonperforming [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | ||
Residential Real Estate [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | $ 92,126 | $ 93,703 |
Nonaccrual past due loans | 448 | 671 |
Residential Real Estate [Member] | Performing [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | 89,619 | 92,974 |
Residential Real Estate [Member] | Nonperforming [Member] | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Risk rated loans | $ 2,059 | $ 58 |
Loans and Allowance for Loan 26
Loans and Allowance for Loan Losses (Details 3) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2015USD ($)Number of loans TDRs | Sep. 30, 2014USD ($)Number of loans TDRs | Sep. 30, 2015USD ($)Number of loans TDRs | Sep. 30, 2014USD ($)Number of loans TDRs | |
Financing Receivable, Modifications [Line Items] | ||||
Number of loans TDRs | Number of loans TDRs | 1 | 3 | 6 | 7 |
Number of loans with payment default | Number of loans TDRs | 8 | 8 | ||
Pre-Modification Outstanding Recorded Investment | $ 85 | $ 928 | $ 641 | $ 1,451 |
Post Modification Oustanding Recorded Investment | $ 85 | 924 | $ 641 | 1,448 |
Post Modification Oustanding Recorded Investment - past due for 30 days or more | $ 1,426 | $ 1,426 | ||
Commercial Real Estate [Member] | ||||
Financing Receivable, Modifications [Line Items] | ||||
Number of loans TDRs | Number of loans TDRs | 2 | 4 | 5 | |
Number of loans with payment default | Number of loans TDRs | 2 | 2 | 3 | 2 |
Pre-Modification Outstanding Recorded Investment | $ 731 | $ 448 | $ 1,165 | |
Post Modification Oustanding Recorded Investment | 731 | 448 | 1,167 | |
Post Modification Oustanding Recorded Investment - past due for 30 days or more | $ 293 | $ 111 | $ 409 | $ 111 |
Residential Real Estate [Member] | ||||
Financing Receivable, Modifications [Line Items] | ||||
Number of loans TDRs | Number of loans TDRs | 1 | 1 | 2 | 2 |
Pre-Modification Outstanding Recorded Investment | $ 85 | $ 197 | $ 193 | $ 286 |
Post Modification Oustanding Recorded Investment | $ 85 | $ 193 | $ 193 | $ 281 |
Commercial and Industrial [Member] | ||||
Financing Receivable, Modifications [Line Items] | ||||
Number of loans with payment default | Number of loans TDRs | 6 | 6 | ||
Post Modification Oustanding Recorded Investment - past due for 30 days or more | $ 1,315 | $ 1,315 |
Loans and Allowance for Loan 27
Loans and Allowance for Loan Losses (Details 4) - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2015 | Sep. 30, 2014 | |
Impaired and Restructured Loans with or with no related allowance recorded | ||
Recorded Investment With no related allowance recorded - 12/31 | $ 961 | |
Recorded Investment With no related allowance recorded - 09/30 | 1,836 | |
Unpaid Principal Balance With no related allowance recorded - 12/31 | 972 | |
Unpaid Principal Balance With no related allowance recorded - 09/30 | 1,882 | |
Average Recorded Investment With no related allowance recorded | 1,192 | $ 1,033 |
Interest Income Recognized With no related allowance recorded | 22 | 10 |
Recorded Investment With an allowance recorded - 12/31 | 5,924 | |
Recorded Investment With an allowance recorded - 9/30 | 4,189 | |
Unpaid Principal Balance With an allowance recorded - 12/31 | 7,000 | |
Unpaid Principal Balance With an allowance recorded - 9/30 | 4,736 | |
Related Allowance - 12/31 | 1,114 | |
Related Allowance - 9/30 | 684 | |
Average Recorded Investment With an allowance recorded | 4,720 | 6,903 |
Interest Income Recognized With an allowance recorded | 114 | 146 |
Recorded Investment - 12/31 | 6,885 | |
Recorded Investment - 09/30 | 6,025 | |
Unpaid Principal Balance - 12/31 | 7,972 | |
Unpaid Principal Balance - 09/30 | 6,618 | |
Average Recorded Investment | 5,912 | 7,936 |
Interest Income Recognized | 136 | 156 |
Agricultural [Member] | ||
Impaired and Restructured Loans with or with no related allowance recorded | ||
Average Recorded Investment With no related allowance recorded | 113 | |
Recorded Investment With an allowance recorded - 9/30 | 51 | |
Unpaid Principal Balance With an allowance recorded - 9/30 | 51 | |
Related Allowance - 9/30 | 3 | |
Average Recorded Investment With an allowance recorded | 65 | 162 |
Interest Income Recognized With an allowance recorded | (6) | |
Recorded Investment - 09/30 | 51 | |
Unpaid Principal Balance - 09/30 | 51 | |
Average Recorded Investment | 65 | 275 |
Interest Income Recognized | (6) | |
Commercial and Industrial [Member] | ||
Impaired and Restructured Loans with or with no related allowance recorded | ||
Recorded Investment With no related allowance recorded - 12/31 | 38 | |
Recorded Investment With no related allowance recorded - 09/30 | 4 | |
Unpaid Principal Balance With no related allowance recorded - 12/31 | 43 | |
Unpaid Principal Balance With no related allowance recorded - 09/30 | 7 | |
Average Recorded Investment With no related allowance recorded | 13 | 91 |
Recorded Investment With an allowance recorded - 9/30 | 103 | |
Unpaid Principal Balance With an allowance recorded - 9/30 | 103 | |
Related Allowance - 9/30 | 1 | |
Average Recorded Investment With an allowance recorded | 26 | 365 |
Interest Income Recognized With an allowance recorded | 1 | 4 |
Recorded Investment - 12/31 | 38 | |
Recorded Investment - 09/30 | 107 | |
Unpaid Principal Balance - 12/31 | 43 | |
Unpaid Principal Balance - 09/30 | 110 | |
Average Recorded Investment | 39 | 457 |
Interest Income Recognized | 1 | 4 |
Consumer [Member] | ||
Impaired and Restructured Loans with or with no related allowance recorded | ||
Recorded Investment With no related allowance recorded - 12/31 | 8 | |
Unpaid Principal Balance With no related allowance recorded - 12/31 | 8 | |
Average Recorded Investment With no related allowance recorded | 2 | 1 |
Recorded Investment With an allowance recorded - 12/31 | 28 | |
Recorded Investment With an allowance recorded - 9/30 | 69 | |
Unpaid Principal Balance With an allowance recorded - 12/31 | 28 | |
Unpaid Principal Balance With an allowance recorded - 9/30 | 69 | |
Related Allowance - 12/31 | 4 | |
Related Allowance - 9/30 | 29 | |
Average Recorded Investment With an allowance recorded | 37 | 32 |
Interest Income Recognized With an allowance recorded | 2 | 2 |
Recorded Investment - 12/31 | 36 | |
Recorded Investment - 09/30 | 69 | |
Unpaid Principal Balance - 12/31 | 36 | |
Unpaid Principal Balance - 09/30 | 69 | |
Average Recorded Investment | 39 | 33 |
Interest Income Recognized | 2 | 2 |
Commercial Real Estate [Member] | ||
Impaired and Restructured Loans with or with no related allowance recorded | ||
Recorded Investment With no related allowance recorded - 12/31 | 413 | |
Recorded Investment With no related allowance recorded - 09/30 | 1,790 | |
Unpaid Principal Balance With no related allowance recorded - 12/31 | 419 | |
Unpaid Principal Balance With no related allowance recorded - 09/30 | 1,833 | |
Average Recorded Investment With no related allowance recorded | 941 | 338 |
Interest Income Recognized With no related allowance recorded | 23 | 5 |
Recorded Investment With an allowance recorded - 12/31 | 3,440 | |
Recorded Investment With an allowance recorded - 9/30 | 1,535 | |
Unpaid Principal Balance With an allowance recorded - 12/31 | 4,498 | |
Unpaid Principal Balance With an allowance recorded - 9/30 | 2,069 | |
Related Allowance - 12/31 | 745 | |
Related Allowance - 9/30 | 296 | |
Average Recorded Investment With an allowance recorded | 2,190 | 4,055 |
Interest Income Recognized With an allowance recorded | 53 | 71 |
Recorded Investment - 12/31 | 3,853 | |
Recorded Investment - 09/30 | 3,325 | |
Unpaid Principal Balance - 12/31 | 4,917 | |
Unpaid Principal Balance - 09/30 | 3,902 | |
Average Recorded Investment | 3,131 | 4,392 |
Interest Income Recognized | 76 | 76 |
Residential Real Estate [Member] | ||
Impaired and Restructured Loans with or with no related allowance recorded | ||
Recorded Investment With no related allowance recorded - 12/31 | 502 | |
Recorded Investment With no related allowance recorded - 09/30 | 42 | |
Unpaid Principal Balance With no related allowance recorded - 12/31 | 502 | |
Unpaid Principal Balance With no related allowance recorded - 09/30 | 42 | |
Average Recorded Investment With no related allowance recorded | 236 | 490 |
Interest Income Recognized With no related allowance recorded | (1) | 5 |
Recorded Investment With an allowance recorded - 12/31 | 2,456 | |
Recorded Investment With an allowance recorded - 9/30 | 2,431 | |
Unpaid Principal Balance With an allowance recorded - 12/31 | 2,474 | |
Unpaid Principal Balance With an allowance recorded - 9/30 | 2,444 | |
Related Allowance - 12/31 | 365 | |
Related Allowance - 9/30 | 355 | |
Average Recorded Investment With an allowance recorded | 2,402 | 2,289 |
Interest Income Recognized With an allowance recorded | 64 | 69 |
Recorded Investment - 12/31 | 2,958 | |
Recorded Investment - 09/30 | 2,473 | |
Unpaid Principal Balance - 12/31 | 2,976 | |
Unpaid Principal Balance - 09/30 | 2,486 | |
Average Recorded Investment | 2,638 | 2,779 |
Interest Income Recognized | $ 63 | $ 74 |
Loans and Allowance for Loan 28
Loans and Allowance for Loan Losses (Details 5) - USD ($) $ in Thousands | Sep. 30, 2015 | Dec. 31, 2014 | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | $ 4,466 | $ 3,434 | [1] | |
Loans Not Past Due | 338,580 | 342,679 | ||
Loans | 343,046 | 346,113 | ||
90 Days Past Due and Accruing | 63 | 58 | ||
30 to 59 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | 2,451 | 1,647 | ||
60 to 89 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | 1,402 | 725 | ||
Than 90 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | [1] | 613 | 1,062 | |
Agricultural [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | 51 | |||
Loans Not Past Due | 37,626 | 41,098 | ||
Loans | 37,677 | 41,098 | ||
Agricultural [Member] | Than 90 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | [1] | 51 | ||
Commercial and Industrial [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | 270 | 293 | [1] | |
Loans Not Past Due | 88,495 | 87,769 | ||
Loans | 88,765 | 88,062 | ||
Commercial and Industrial [Member] | 30 to 59 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | 163 | 33 | ||
Commercial and Industrial [Member] | 60 to 89 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | 103 | 260 | ||
Commercial and Industrial [Member] | Than 90 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | [1] | 4 | ||
Consumer [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | 160 | 76 | [1] | |
Loans Not Past Due | 20,413 | 20,676 | ||
Loans | 20,573 | 20,752 | ||
90 Days Past Due and Accruing | 5 | |||
Consumer [Member] | 30 to 59 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | 135 | 66 | ||
Consumer [Member] | 60 to 89 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | 20 | 10 | ||
Consumer [Member] | Than 90 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | [1] | 5 | ||
Commercial Real Estate [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | 2,485 | 922 | [1] | |
Loans Not Past Due | 96,719 | 98,885 | ||
Loans | 99,204 | 99,807 | ||
Commercial Real Estate [Member] | 30 to 59 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | 909 | 172 | ||
Commercial Real Estate [Member] | 60 to 89 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | 1,096 | 51 | ||
Commercial Real Estate [Member] | Than 90 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | [1] | 480 | 699 | |
Construction Real Estate [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Loans Not Past Due | 4,701 | 2,691 | ||
Loans | 4,701 | 2,691 | ||
Residential Real Estate [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | [1] | 1,500 | 2,143 | |
Loans Not Past Due | 90,626 | 91,560 | ||
Loans | 92,126 | 93,703 | ||
90 Days Past Due and Accruing | 58 | 58 | ||
Residential Real Estate [Member] | 30 to 59 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | 1,244 | 1,376 | ||
Residential Real Estate [Member] | 60 to 89 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | 183 | 404 | ||
Residential Real Estate [Member] | Than 90 Days [Member] | ||||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||
Past Due Total | [1] | $ 73 | $ 363 | |
[1] | Includes nonaccrual loans |
Loans and Allowance for Loan 29
Loans and Allowance for Loan Losses (Details 6) - USD ($) $ in Thousands | Sep. 30, 2015 | Dec. 31, 2014 |
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Nonaccrual past due loans | $ 1,400 | $ 3,361 |
Agricultural [Member] | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Nonaccrual past due loans | 51 | |
Commercial and Industrial [Member] | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Nonaccrual past due loans | 4 | 38 |
Commercial Real Estate [Member] | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Nonaccrual past due loans | 897 | 2,652 |
Residential Real Estate [Member] | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Nonaccrual past due loans | $ 448 | $ 671 |
Earnings Per Share (Details)
Earnings Per Share (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Sep. 30, 2014 | |
Basic Earnings Per Share | ||||
Net income | $ 1,450 | $ 1,554 | $ 4,523 | $ 4,139 |
Weighted average common shares outstanding | 3,289,146 | 3,300,139 | 3,287,765 | 3,298,321 |
Basic earnings per share | $ 0.44 | $ 0.47 | $ 1.37 | $ 1.25 |
Diluted Earnings Per Share | ||||
Plus dilutive stock options and restricted stock units | 6,686 | 9,129 | 6,841 | 8,662 |
Weighted average common shares outstanding and potentially dilutive shares | 3,295,832 | 3,309,268 | 3,294,606 | 3,306,983 |
Diluted earnings per share | $ 0.44 | $ 0.47 | $ 1.37 | $ 1.25 |
Earnings Per Share (Details Nar
Earnings Per Share (Details Narrative) - shares | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2015 | Sep. 30, 2014 | Sep. 30, 2015 | Sep. 30, 2014 | |
Earnings Per Share [Abstract] | ||||
Stock options considered to be anti-dilutive to earnings per share | 0 | 6,038 | 0 | 6,038 |
Financial Instruments (Details)
Financial Instruments (Details) - USD ($) $ in Thousands | Sep. 30, 2015 | Dec. 31, 2014 |
Assets: | ||
Securities available for sale | $ 154,329 | $ 142,521 |
Liabilities: | ||
Noninterest-bearing deposits | 114,805 | 113,006 |
Interest-bearing deposits | 352,291 | 321,822 |
Federal funds purchased | 1,171 | |
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ||
Assets: | ||
Cash and due from banks | 12,387 | 16,650 |
Securities available for sale | 912 | 775 |
Significant Other Observable Inputs (Level 2) [Member] | ||
Assets: | ||
Securities available for sale | 142,904 | 130,104 |
Federal Home Loan Bank and Federal Reserve Bank stock | 3,187 | 3,185 |
Loans held for sale | 2,237 | |
Liabilities: | ||
Noninterest-bearing deposits | 114,805 | 113,006 |
Interest-bearing deposits | 352,355 | 321,757 |
Federal funds purchased | 1,171 | |
Repurchase agreements | 7,038 | 26,743 |
Federal Home Loan Bank advances | 6,880 | 18,402 |
Significant Unobservable Inputs (Level 3) [Member] | ||
Assets: | ||
Securities available for sale | 10,513 | 11,642 |
Loans held for sale | 2,639 | |
Loans, net | 345,497 | 345,656 |
Carrying Amount [Member] | ||
Assets: | ||
Cash and due from banks | 12,387 | 16,650 |
Securities available for sale | 154,329 | 142,521 |
Federal Home Loan Bank and Federal Reserve Bank stock | 3,187 | 3,185 |
Loans held for sale | 2,559 | 2,170 |
Loans, net | 338,729 | 341,940 |
Liabilities: | ||
Noninterest-bearing deposits | 114,805 | 113,006 |
Interest-bearing deposits | 352,291 | 321,822 |
Federal funds purchased | 1,171 | |
Repurchase agreements | 7,038 | 26,743 |
Federal Home Loan Bank advances | 6,840 | 18,363 |
Estimated Fair Value [Member] | ||
Assets: | ||
Cash and due from banks | 12,387 | 16,650 |
Securities available for sale | 154,329 | 142,521 |
Federal Home Loan Bank and Federal Reserve Bank stock | 3,187 | 3,185 |
Loans held for sale | 2,639 | 2,237 |
Loans, net | 345,497 | 345,656 |
Liabilities: | ||
Noninterest-bearing deposits | 114,805 | 113,006 |
Interest-bearing deposits | 352,355 | 321,757 |
Federal funds purchased | 1,171 | |
Repurchase agreements | 7,038 | 26,743 |
Federal Home Loan Bank advances | $ 6,880 | $ 18,402 |
Fair Value Measurements (Detail
Fair Value Measurements (Details) - USD ($) $ in Thousands | Sep. 30, 2015 | Dec. 31, 2014 |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | $ 154,329 | $ 142,521 |
Equity securities [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 2,412 | 2,275 |
U.S. Treasury notes and bonds [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 6,176 | 8,058 |
U.S. Government and federal agency [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 55,600 | 44,503 |
State and municipal [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 72,881 | 69,835 |
Mortgage-backed [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 7,529 | 8,942 |
Corporate [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 8,435 | 7,538 |
Foreign Debt [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 1,001 | 994 |
Asset-backed securities [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 295 | 376 |
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 912 | 775 |
Significant Other Observable Inputs (Level 2) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 142,904 | 130,104 |
Significant Unobservable Inputs (Level 3) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 10,513 | 11,642 |
Fair Value Measured on a Recurring Basis [Member] | Asset-backed securities [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 376 | |
Fair Value Measured on a Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 912 | 775 |
Fair Value Measured on a Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | Equity securities [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 912 | 775 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 142,904 | 130,104 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | U.S. Treasury notes and bonds [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 6,176 | 8,058 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | U.S. Government and federal agency [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 55,600 | 44,503 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | State and municipal [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 64,266 | 60,091 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Mortgage-backed [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 7,529 | 8,942 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Corporate [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 8,037 | 7,140 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Foreign Debt [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 1,001 | 994 |
Fair Value Measured on a Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | Asset-backed securities [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 295 | 376 |
Fair Value Measured on a Recurring Basis [Member] | Significant Unobservable Inputs (Level 3) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 10,513 | 11,642 |
Fair Value Measured on a Recurring Basis [Member] | Significant Unobservable Inputs (Level 3) [Member] | Equity securities [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 1,500 | 1,500 |
Fair Value Measured on a Recurring Basis [Member] | Significant Unobservable Inputs (Level 3) [Member] | State and municipal [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | 8,615 | 9,744 |
Fair Value Measured on a Recurring Basis [Member] | Significant Unobservable Inputs (Level 3) [Member] | Corporate [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Securities available for sale | $ 398 | $ 398 |
Fair Value Measurements (Deta34
Fair Value Measurements (Details 1) - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2015 | Sep. 30, 2014 | |
Changes in Level 3 Investment Securities, Available for Sale Measured at Fair Value on a Recurring Basis | ||
Total unrealized gains (losses) included in other comprehensive income | $ 946 | |
Fair Value Measured on a Recurring Basis [Member] | Significant Unobservable Inputs (Level 3) [Member] | ||
Changes in Level 3 Investment Securities, Available for Sale Measured at Fair Value on a Recurring Basis | ||
Balance at the beginning of year | 11,642 | $ 11,328 |
Total realized and unrealized gains included in income | (11) | |
Total unrealized gains (losses) included in other comprehensive income | 946 | (115) |
Net purchases, sales, calls, and maturities | (2,075) | (84) |
Net transfers into Level 3 | 74 | |
Balance at the end of year | $ 10,513 | $ 11,192 |
Fair Value Measurements (Deta35
Fair Value Measurements (Details 2) - Fair Value measured on a Non-Recurring Basis [Member] - USD ($) $ in Thousands | Sep. 30, 2015 | Dec. 31, 2014 |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Impaired Loans | $ 6,025 | $ 6,885 |
Other real estate owned, net | 132 | 150 |
Significant Unobservable Inputs (Level 3) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Impaired Loans | 6,025 | 6,885 |
Other real estate owned, net | $ 132 | $ 150 |
Fair Value Measurements (Deta36
Fair Value Measurements (Details Narrative) $ in Thousands | 9 Months Ended |
Sep. 30, 2015USD ($) | |
Fair Value Disclosures [Abstract] | |
Level 3 securities purchased | $ 1,750 |
Total unrealized gains/(losses) included in other comprehensive income | $ 946 |