Indiana
|
35-1547518
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
Class
|
Outstanding
at November 2, 2009
|
Common
Stock, no par value
|
11,077,382
|
PART I.
|
FINANCIAL INFORMATION
|
3
|
|
Item 1.
|
Financial Statements
|
3
|
|
Consolidated Balance Sheets – September 30, 2009 and December 31, 2008
|
3
|
||
Consolidated Statements of Income and Comprehensive Income -
|
|||
Three and Nine Months Ended September 30, 2009 and 2008
|
4-5
|
||
Consolidated Statements of Cash Flows – Nine Months Ended
|
|||
September 30, 2009 and 2008
|
6
|
||
Notes to Consolidated Financial Statements – September 30, 2009
|
7-20
|
||
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
21-31
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
31-32
|
|
Item 4.
|
Controls and Procedures
|
32
|
|
PART II.
|
OTHER INFORMATION
|
32
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
32
|
|
Item 6.
|
Exhibits
|
32
|
|
SIGNATURES
|
33
|
||
INDEX OF EXHIBITS
|
34
|
PART
I.
|
FINANCIAL
INFORMATION
|
Item
1.
|
Financial
Statements
|
September 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
ASSETS
|
||||||||
Cash
and Due from Banks
|
$ | 19,137 | $ | 17,201 | ||||
Federal
Funds Sold and Other Short-term Investments
|
40,813 | 27,791 | ||||||
Cash
and Cash Equivalents
|
59,950 | 44,992 | ||||||
Securities
Available-for-Sale, at Fair Value
|
203,729 | 175,840 | ||||||
Securities
Held-to-Maturity, at Cost (Fair value of $2,827 and $3,358
|
||||||||
on
September 30, 2009 and December 31, 2008, respectively)
|
2,773 | 3,326 | ||||||
Loans
Held-for-Sale
|
8,105 | 3,166 | ||||||
Loans
|
889,214 | 892,511 | ||||||
Less:
Unearned Income
|
(1,765 | ) | (2,075 | ) | ||||
Allowance
for Loan Losses
|
(10,788 | ) | (9,522 | ) | ||||
Loans,
Net
|
876,661 | 880,914 | ||||||
Stock
in FHLB of Indianapolis and Other Restricted Stock, at
Cost
|
10,621 | 10,621 | ||||||
Premises,
Furniture and Equipment, Net
|
22,237 | 22,330 | ||||||
Other
Real Estate
|
2,748 | 1,818 | ||||||
Goodwill
|
9,655 | 9,655 | ||||||
Intangible
Assets
|
2,850 | 3,141 | ||||||
Company
Owned Life Insurance
|
23,985 | 23,338 | ||||||
Accrued
Interest Receivable and Other Assets
|
10,501 | 11,687 | ||||||
TOTAL
ASSETS
|
$ | 1,233,815 | $ | 1,190,828 | ||||
LIABILITIES
|
||||||||
Non-interest-bearing
Demand Deposits
|
$ | 147,704 | $ | 147,977 | ||||
Interest-bearing
Demand, Savings, and Money Market Accounts
|
475,506 | 439,305 | ||||||
Time
Deposits
|
338,128 | 354,468 | ||||||
Total
Deposits
|
961,338 | 941,750 | ||||||
FHLB
Advances and Other Borrowings
|
147,199 | 131,664 | ||||||
Accrued
Interest Payable and Other Liabilities
|
12,888 | 12,240 | ||||||
TOTAL
LIABILITIES
|
1,121,425 | 1,085,654 | ||||||
SHAREHOLDERS’
EQUITY
|
||||||||
Preferred
Stock, $10 par value; 500,000
|
||||||||
shares
authorized, no shares issued
|
— | — | ||||||
Common
Stock, no par value, $1 stated value;
|
||||||||
20,000,000
shares authorized
|
11,077 | 11,030 | ||||||
Additional
Paid-in Capital
|
68,687 | 68,371 | ||||||
Retained
Earnings
|
27,272 | 23,019 | ||||||
Accumulated
Other Comprehensive Income
|
5,354 | 2,754 | ||||||
TOTAL
SHAREHOLDERS’ EQUITY
|
112,390 | 105,174 | ||||||
$ | 1,233,815 | $ | 1,190,828 | |||||
End
of period shares issued and outstanding
|
11,077,382 | 11,030,288 |
Three Months Ended
|
||||||||
September 30,
|
||||||||
2009
|
2008
|
|||||||
INTEREST
INCOME
|
||||||||
Interest
and Fees on Loans
|
$ | 13,706 | $ | 14,414 | ||||
Interest
on Federal Funds Sold and Other Short-term Investments
|
25 | 97 | ||||||
Interest
and Dividends on Securities:
|
||||||||
Taxable
|
2,156 | 2,045 | ||||||
Non-taxable
|
272 | 173 | ||||||
TOTAL
INTEREST INCOME
|
16,159 | 16,729 | ||||||
INTEREST
EXPENSE
|
||||||||
Interest
on Deposits
|
3,129 | 4,893 | ||||||
Interest
on FHLB Advances and Other Borrowings
|
1,549 | 1,390 | ||||||
TOTAL
INTEREST EXPENSE
|
4,678 | 6,283 | ||||||
NET
INTEREST INCOME
|
11,481 | 10,446 | ||||||
Provision
for Loan Losses
|
1,250 | 838 | ||||||
NET
INTEREST INCOME AFTER PROVISION
|
||||||||
FOR
LOAN LOSSES
|
10,231 | 9,608 | ||||||
NON-INTEREST
INCOME
|
||||||||
Trust
and Investment Product Fees
|
465 | 618 | ||||||
Service
Charges on Deposit Accounts
|
1,131 | 1,293 | ||||||
Insurance
Revenues
|
1,254 | 1,402 | ||||||
Company
Owned Life Insurance
|
200 | 200 | ||||||
Other
Operating Income
|
595 | 587 | ||||||
Net
Gains on Sales of Loans and Related Assets
|
411 | 330 | ||||||
Net
Gain (Loss) on Securities
|
— | (106 | ) | |||||
TOTAL
NON-INTEREST INCOME
|
4,056 | 4,324 | ||||||
NON-INTEREST
EXPENSE
|
||||||||
Salaries
and Employee Benefits
|
5,427 | 5,225 | ||||||
Occupancy
Expense
|
864 | 807 | ||||||
Furniture
and Equipment Expense
|
668 | 601 | ||||||
FDIC
Premiums
|
330 | 39 | ||||||
Data
Processing Fees
|
321 | 355 | ||||||
Professional
Fees
|
285 | 365 | ||||||
Advertising
and Promotion
|
266 | 250 | ||||||
Supplies
|
138 | 143 | ||||||
Intangible
Amortization
|
235 | 222 | ||||||
Other
Operating Expenses
|
1,385 | 1,152 | ||||||
TOTAL
NON-INTEREST EXPENSE
|
9,919 | 9,159 | ||||||
Income
before Income Taxes
|
4,368 | 4,773 | ||||||
Income
Tax Expense
|
1,177 | 1,454 | ||||||
NET
INCOME
|
$ | 3,191 | $ | 3,319 | ||||
COMPREHENSIVE
INCOME
|
$ | 5,100 | $ | 4,404 | ||||
Earnings
Per Share and Diluted Earnings Per Share
|
$ | 0.29 | $ | 0.30 | ||||
Dividends
Per Share
|
$ | 0.14 | $ | 0.14 |
Nine Months Ended
|
||||||||
September 30,
|
||||||||
2009
|
2008
|
|||||||
INTEREST
INCOME
|
||||||||
Interest
and Fees on Loans
|
$ | 40,573 | $ | 44,299 | ||||
Interest
on Federal Funds Sold and Other Short-term Investments
|
64 | 566 | ||||||
Interest
and Dividends on Securities:
|
||||||||
Taxable
|
6,497 | 5,929 | ||||||
Non-taxable
|
805 | 538 | ||||||
TOTAL
INTEREST INCOME
|
47,939 | 51,332 | ||||||
INTEREST
EXPENSE
|
||||||||
Interest
on Deposits
|
10,469 | 16,404 | ||||||
Interest
on FHLB Advances and Other Borrowings
|
4,231 | 4,298 | ||||||
TOTAL
INTEREST EXPENSE
|
14,700 | 20,702 | ||||||
NET
INTEREST INCOME
|
33,239 | 30,630 | ||||||
Provision
for Loan Losses
|
3,000 | 3,116 | ||||||
NET
INTEREST INCOME AFTER PROVISION
|
||||||||
FOR
LOAN LOSSES
|
30,239 | 27,514 | ||||||
NON-INTEREST
INCOME
|
||||||||
Trust
and Investment Product Fees
|
1,312 | 1,841 | ||||||
Service
Charges on Deposit Accounts
|
3,271 | 3,721 | ||||||
Insurance
Revenues
|
4,031 | 4,612 | ||||||
Company
Owned Life Insurance
|
638 | 600 | ||||||
Other
Operating Income
|
1,467 | 1,838 | ||||||
Net
Gains on Sales of Loans and Related Assets
|
1,437 | 1,058 | ||||||
Net
Gain (Loss) on Securities
|
(34 | ) | 179 | |||||
TOTAL
NON-INTEREST INCOME
|
12,122 | 13,849 | ||||||
NON-INTEREST
EXPENSE
|
||||||||
Salaries
and Employee Benefits
|
16,556 | 15,670 | ||||||
Occupancy
Expense
|
2,547 | 2,467 | ||||||
Furniture
and Equipment Expense
|
1,984 | 1,811 | ||||||
FDIC
Premiums
|
1,550 | 90 | ||||||
Data
Processing Fees
|
1,022 | 1,132 | ||||||
Professional
Fees
|
1,297 | 1,370 | ||||||
Advertising
and Promotion
|
753 | 776 | ||||||
Supplies
|
415 | 417 | ||||||
Intangible
Amortization
|
677 | 667 | ||||||
Other
Operating Expenses
|
3,432 | 3,092 | ||||||
TOTAL
NON-INTEREST EXPENSE
|
30,233 | 27,492 | ||||||
Income
before Income Taxes
|
12,128 | 13,871 | ||||||
Income
Tax Expense
|
3,231 | 4,421 | ||||||
NET
INCOME
|
$ | 8,897 | $ | 9,450 | ||||
COMPREHENSIVE
INCOME
|
$ | 11,497 | $ | 8,866 | ||||
Earnings
Per Share and Diluted Earnings Per Share
|
$ | 0.81 | $ | 0.85 | ||||
Dividends
Per Share
|
$ | 0.42 | $ | 0.42 |
Nine Months Ended
|
||||||||
September 30,
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
Income
|
$ | 8,897 | $ | 9,450 | ||||
Adjustments
to Reconcile Net Income to Net Cash from Operating
Activities:
|
||||||||
Net
Accretion on Securities
|
(177 | ) | (674 | ) | ||||
Depreciation
and Amortization
|
2,748 | 2,526 | ||||||
Loans
Originated for Sale
|
(126,278 | ) | (83,650 | ) | ||||
Proceeds
from Sales of Loans Held-for-Sale
|
122,639 | 85,412 | ||||||
Loss
in Investment in Limited Partnership
|
109 | 150 | ||||||
Provision
for Loan Losses
|
3,000 | 3,116 | ||||||
Gain
on Sale of Loans , Net
|
(1,437 | ) | (1,058 | ) | ||||
Gain
on Securities, Net
|
— | (529 | ) | |||||
Loss
on Sales of Other Real Estate and Repossessed Assets
|
328 | 16 | ||||||
Loss
/ (Gain) on Disposition and Impairment
|
||||||||
of
Premises and Equipment
|
11 | (17 | ) | |||||
Other-than-temporary
Impairment on Securities
|
34 | 350 | ||||||
Increase
in Cash Surrender Value of Company Owned Life Insurance
|
(647 | ) | (611 | ) | ||||
Equity
Based Compensation
|
356 | 6 | ||||||
Change
in Assets and Liabilities:
|
||||||||
Interest
Receivable and Other Assets
|
2,665 | (17,814 | ) | |||||
Interest
Payable and Other Liabilities
|
(2,129 | ) | 23 | |||||
Net
Cash from Operating Activities
|
10,119 | (3,304 | ) | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Proceeds
from Maturities of Securities Available-for-Sale
|
30,673 | 44,897 | ||||||
Proceeds
from Sales of Securities Available-for-Sale
|
379 | 34,884 | ||||||
Purchase
of Securities Available-for-Sale
|
(54,873 | ) | (79,563 | ) | ||||
Proceeds
from Maturities of Securities Held-to-Maturity
|
554 | 974 | ||||||
Purchase
of Loans
|
(20,666 | ) | (22,052 | ) | ||||
Proceeds
from Sales of Loans
|
16,913 | 3,150 | ||||||
Loans
Made to Customers, Net of Payments Received
|
3,264 | (4,894 | ) | |||||
Proceeds
from Sales of Other Real Estate
|
457 | 670 | ||||||
Property
and Equipment Expenditures
|
(2,008 | ) | (1,984 | ) | ||||
Proceeds
from Sales of Property and Equipment
|
4 | 58 | ||||||
Acquire
Insurance Customer List
|
(386 | ) | — | |||||
Net
Cash from Investing Activities
|
(25,689 | ) | (23,860 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Change
in Deposits
|
19,632 | 28,986 | ||||||
Change
in Short-term Borrowings
|
(3,680 | ) | (7,745 | ) | ||||
Advances
of Long-term Debt
|
19,260 | 25,000 | ||||||
Repayments
of Long-term Debt
|
(47 | ) | (3,524 | ) | ||||
Issuance
of Common Stock
|
10 | — | ||||||
Employee
Stock Purchase Plan
|
(3 | ) | (46 | ) | ||||
Dividends
Paid
|
(4,644 | ) | (4,633 | ) | ||||
Net
Cash from Financing Activities
|
30,528 | 38,038 | ||||||
Net
Change in Cash and Cash Equivalents
|
14,958 | 10,874 | ||||||
Cash
and Cash Equivalents at Beginning of Year
|
44,992 | 27,914 | ||||||
Cash
and Cash Equivalents at End of Period
|
$ | 59,950 | $ | 38,788 |
Three Months Ended
|
||||||||
September 30,
|
||||||||
2009
|
2008
|
|||||||
Earnings per Share:
|
||||||||
Net
Income
|
$ | 3,191 | $ | 3,319 | ||||
Weighted
Average Shares Outstanding
|
11,075,709 | 11,029,484 | ||||||
Earnings
per Share
|
$ | 0.29 | $ | 0.30 | ||||
Diluted
Earnings per Share:
|
||||||||
Net
Income
|
$ | 3,191 | $ | 3,319 | ||||
Weighted
Average Shares Outstanding
|
11,075,709 | 11,029,484 | ||||||
Potentially
Dilutive Shares, Net
|
9,059 | 292 | ||||||
Diluted
Weighted Average Shares Outstanding
|
11,084,768 | 11,029,776 | ||||||
Diluted
Earnings per Share
|
$ | 0.29 | $ | 0.30 |
Nine Months Ended
|
||||||||
September 30,
|
||||||||
2009
|
2008
|
|||||||
Earnings per Share:
|
||||||||
Net
Income
|
$ | 8,897 | $ | 9,450 | ||||
Weighted
Average Shares Outstanding
|
11,062,053 | 11,029,484 | ||||||
Earnings
per Share
|
$ | 0.81 | $ | 0.85 | ||||
Diluted
Earnings per Share:
|
||||||||
Net
Income
|
$ | 8,897 | $ | 9,450 | ||||
Weighted
Average Shares Outstanding
|
11,062,053 | 11,029,484 | ||||||
Potentially
Dilutive Shares, Net
|
1,401 | 233 | ||||||
Diluted
Weighted Average Shares Outstanding
|
11,063,454 | 11,029,717 | ||||||
Diluted
Earnings per Share
|
$ | 0.81 | $ | 0.85 |
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Securities Available-for-Sale:
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
September
30, 2009
|
||||||||||||||||
U.S.
Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | ||||||||
Obligations
of State and Political Subdivisions
|
17,766 | 1,059 | (21 | ) | 18,804 | |||||||||||
U.S.
Government Sponsored Entities Mortgage-backed Securities
|
174,671 | 7,379 | (1 | ) | 182,049 | |||||||||||
Equity
Securities
|
3,207 | 32 | (363 | ) | 2,876 | |||||||||||
Total
|
$ | 195,644 | $ | 8,470 | $ | (385 | ) | $ | 203,729 | |||||||
December
31, 2008
|
||||||||||||||||
U.S.
Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | ||||||||
Obligations
of State and Political Subdivisions
|
16,561 | 307 | — | 16,868 | ||||||||||||
U.S.
Government Sponsored Entities Mortgage-backed Securities
|
151,499 | 4,132 | (4 | ) | 155,627 | |||||||||||
Equity
Securities
|
3,620 | 44 | (319 | ) | 3,345 | |||||||||||
Total
|
$ | 171,680 | $ | 4,483 | $ | (323 | ) | $ | 175,840 |
Gross
|
Gross
|
|||||||||||||||
Carrying
|
Unrecognized
|
Unrecognized
|
Fair
|
|||||||||||||
Securities Held-to-Maturity:
|
Amount
|
Gains
|
Losses
|
Value
|
||||||||||||
September
30, 2009
|
||||||||||||||||
Obligations
of State and Political Subdivisions
|
$ | 2,773 | $ | 54 | $ | — | $ | 2,827 | ||||||||
December
31, 2008
|
||||||||||||||||
Obligations
of State and Political Subdivisions
|
$ | 3,326 | $ | 32 | $ | — | $ | 3,358 |
Amortized
|
Fair
|
|||||||
Cost
|
Value
|
|||||||
Securities
Available-for-Sale:
|
||||||||
Due
in one year or less
|
$ | 1,730 | $ | 1,753 | ||||
Due
after one year through five years
|
1,643 | 1,671 | ||||||
Due
after five years through ten years
|
2,080 | 2,267 | ||||||
Due
after ten years
|
12,313 | 13,113 | ||||||
U.
S. Government Sponsored Entities Mortgage-backed
Securities
|
174,671 | 182,049 | ||||||
Equity
Securities
|
3,207 | 2,876 | ||||||
Totals
|
$ | 195,644 | $ | 203,729 |
Carrying
|
Fair
|
|||||||
Amount
|
Value
|
|||||||
Securities
Held-to-Maturity:
|
||||||||
Due
in one year or less
|
$ | 345 | $ | 350 | ||||
Due
after one year through five years
|
744 | 761 | ||||||
Due
after five years through ten years
|
1,364 | 1,393 | ||||||
Due
after ten years
|
320 | 323 | ||||||
Totals
|
$ | 2,773 | $ | 2,827 |
At September 30, 2009:
|
Less than 12 Months
|
12 Months or More
|
Total
|
|||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
|||||||||||||||||||
U.S.
Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Obligations
of State and Political Subdivisions
|
1,108 | (21 | ) | — | — | 1,108 | (21 | ) | ||||||||||||||||
U.S.
Government Sponsored Entities
|
||||||||||||||||||||||||
Mortgage-backed
Securities
|
43 | (1 | ) | — | — | 43 | (1 | ) | ||||||||||||||||
Equity
Securities
|
1,660 | (363 | ) | — | — | 1,660 | (363 | ) | ||||||||||||||||
Total
|
$ | 2,811 | $ | (385 | ) | $ | — | $ | — | $ | 2,811 | $ | (385 | ) |
At December 31, 2008:
|
Less than 12 Months
|
12 Months or More
|
Total
|
|||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
|||||||||||||||||||
U.S.
Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Obligations
of State and Political Subdivisions
|
— | — | — | — | — | — | ||||||||||||||||||
U.S.
Government Sponsored Entities
|
||||||||||||||||||||||||
Mortgage-backed
Securities
|
1,253 | (2 | ) | 617 | (2 | ) | 1,870 | (4 | ) | |||||||||||||||
Equity
Securities
|
1,705 | (319 | ) | — | — | 1,705 | (319 | ) | ||||||||||||||||
Total
|
$ | 2,958 | $ | (321 | ) | $ | 617 | $ | (2 | ) | $ | 3,575 | $ | (323 | ) |
Three Months
|
Nine Months
|
|||||||
Ended
|
Ended
|
|||||||
September 30, 2009
|
September 30, 2009
|
|||||||
Proceeds
from Sales and Calls
|
$ | — | $ | 379 | ||||
Gross
Gains on Sales and Calls
|
— | — | ||||||
Income
Taxes on Gross Gains
|
— | — |
Three Months
|
Nine Months
|
|||||||
Ended
|
Ended
|
|||||||
September 30, 2008
|
September 30, 2008
|
|||||||
Proceeds
from Sales and Calls
|
$ | 18,658 | $ | 34,884 | ||||
Gross
Gains on Sales and Calls
|
244 | 529 | ||||||
Income
Taxes on Gross Gains
|
83 | 180 |
September 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
Commercial
and Industrial Loans
|
$ | 529,868 | $ | 505,191 | ||||
Agricultural
Loans
|
152,758 | 159,923 | ||||||
Consumer
Loans
|
119,489 | 127,343 | ||||||
Residential
Mortgage Loans
|
87,099 | 100,054 | ||||||
Total
Loans
|
$ | 889,214 | $ | 892,511 | ||||
Less:
Unearned Income
|
(1,765 | ) | (2,075 | ) | ||||
Allowance
for Loan Losses
|
(10,788 | ) | (9,522 | ) | ||||
Loans,
Net
|
$ | 876,661 | $ | 880,914 | ||||
Information
Regarding Impaired Loans:
|
||||||||
Impaired
Loans with No Allowance for Loan Losses Allocated
|
$ | 3,397 | $ | 1,713 | ||||
Impaired
Loans with Allowance for Loan Losses Allocated
|
4,317 | 4,232 | ||||||
Amount
of Allowance Allocated to Impaired Loans
|
1,396 | 1,797 |
September 30,
|
September 30,
|
|||||||
2009
|
2008
|
|||||||
Balance
as of January 1
|
$ | 9,522 | $ | 8,044 | ||||
Provision
for Loan Losses
|
3,000 | 3,116 | ||||||
Recoveries
of Prior Loan Losses
|
703 | 505 | ||||||
Loan
Losses Charged to the Allowance
|
(2,437 | ) | (2,307 | ) | ||||
Balance
as of September 30
|
$ | 10,788 | $ | 9,358 |
Three
Months Ended
|
||||||||||||||||||||
September
30, 2009
|
Trust
and
|
|||||||||||||||||||
Investment
|
||||||||||||||||||||
Core
|
Advisory
|
|
Consolidated
|
|||||||||||||||||
Banking
|
Services
|
Insurance
|
Other
|
Totals
|
||||||||||||||||
Net
Interest Income
|
$ | 11,917 | $ | 4 | $ | 20 | $ | (460 | ) | $ | 11,481 | |||||||||
Net
Gains on Sales of Loans and
Related Assets |
411 | — | — | — | 411 | |||||||||||||||
Net
Gain / (Loss) on Securities
|
— | — | — | — | — | |||||||||||||||
Trust
and Investment Product Fees
|
1 | 465 | — | (1 | ) | 465 | ||||||||||||||
Insurance
Revenues
|
16 | 14 | 1,234 | (10 | ) | 1,254 | ||||||||||||||
Noncash
Item:
|
||||||||||||||||||||
Provision
for Loan Losses
|
1,250 | — | — | — | 1,250 | |||||||||||||||
Depreciation
and Amortization
|
700 | 8 | 243 | — | 951 | |||||||||||||||
Income
Tax Expense
|
1,460 | 71 | (21 | ) | (333 | ) | 1,177 | |||||||||||||
Segment
Profit / (Loss)
|
3,495 | 105 | (35 | ) | (374 | ) | 3,191 | |||||||||||||
Segment
Assets
|
1,226,495 | 2,304 | 8,418 | (3,402 | ) | 1,233,815 |
Three
Months Ended
|
||||||||||||||||||||
September
30, 2008
|
Trust
and
|
|||||||||||||||||||
Investment
|
||||||||||||||||||||
Core
|
Advisory
|
Consolidated
|
||||||||||||||||||
Banking
|
Services
|
Insurance
|
Other
|
Totals
|
||||||||||||||||
Net
Interest Income
|
$ | 10,603 | $ | 8 | $ | 17 | $ | (182 | ) | $ | 10,446 | |||||||||
Net
Gains on Sales of Loans and
Related Assets |
330 | — | — | — | 330 | |||||||||||||||
Net
Gain / (Loss) on Securities
|
244 | — | — | (350 | ) | (106 | ) | |||||||||||||
Trust
and Investment Product Fees
|
1 | 618 | — | (1 | ) | 618 | ||||||||||||||
Insurance
Revenues
|
8 | 36 | 1,370 | (12 | ) | 1,402 | ||||||||||||||
Noncash
Item:
|
||||||||||||||||||||
Provision
for Loan Losses
|
838 | — | — | — | 838 | |||||||||||||||
Depreciation
and Amortization
|
639 | 7 | 204 | — | 850 | |||||||||||||||
Income
Tax Expense
|
1,720 | 66 | 43 | (375 | ) | 1,454 | ||||||||||||||
Segment
Profit / (Loss)
|
3,482 | 95 | 54 | (312 | ) | 3,319 | ||||||||||||||
Segment
Assets
|
1,169,559 | 2,198 | 9,817 | (2,973 | ) | 1,178,601 |
Nine
Months Ended
|
||||||||||||||||||||
September
30, 2009
|
Trust
and
|
|||||||||||||||||||
Investment
|
||||||||||||||||||||
Core
|
Advisory
|
|
Consolidated
|
|||||||||||||||||
Banking
|
Services
|
Insurance
|
Other
|
Totals
|
||||||||||||||||
Net
Interest Income
|
$ | 34,116 | $ | 9 | $ | 48 | $ | (934 | ) | $ | 33,239 | |||||||||
Net
Gains on Sales of Loans and
Related Assets |
1,437 | — | — | — | 1,437 | |||||||||||||||
Net
Gain / (Loss) on Securities
|
— | — | — | (34 | ) | (34 | ) | |||||||||||||
Trust
and Investment Product Fees
|
3 | 1,312 | — | (3 | ) | 1,312 | ||||||||||||||
Insurance
Revenues
|
66 | 18 | 3,984 | (37 | ) | 4,031 | ||||||||||||||
Noncash
Item:
|
||||||||||||||||||||
Provision
for Loan Losses
|
3,000 | — | — | — | 3,000 | |||||||||||||||
Depreciation
and Amortization
|
2,031 | 22 | 695 | — | 2,748 | |||||||||||||||
Income
Tax Expense
|
4,013 | 27 | 26 | (835 | ) | 3,231 | ||||||||||||||
Segment
Profit / (Loss)
|
9,319 | 39 | 41 | (502 | ) | 8,897 | ||||||||||||||
Segment
Assets
|
1,226,495 | 2,304 | 8,418 | (3,402 | ) | 1,233,815 |
Nine
Months Ended
|
||||||||||||||||||||
September
30, 2008
|
Trust
and
|
|||||||||||||||||||
Investment
|
||||||||||||||||||||
Core
|
Advisory
|
Consolidated
|
||||||||||||||||||
Banking
|
Services
|
Insurance
|
Other
|
Totals
|
||||||||||||||||
Net
Interest Income
|
$ | 31,203 | $ | 59 | $ | 55 | $ | (687 | ) | $ | 30,630 | |||||||||
Net
Gains on Sales of Loans and
Related Assets |
1,058 | — | — | — | 1,058 | |||||||||||||||
Net
Gain / (Loss) on Securities
|
529 | — | — | (350 | ) | 179 | ||||||||||||||
Trust
and Investment Product Fees
|
4 | 1,864 | — | (27 | ) | 1,841 | ||||||||||||||
Insurance
Revenues
|
48 | 42 | 4,570 | (48 | ) | 4,612 | ||||||||||||||
Noncash
Item:
|
||||||||||||||||||||
Provision
for Loan Losses
|
3,116 | — | — | — | 3,116 | |||||||||||||||
Depreciation
and Amortization
|
1,893 | 21 | 612 | — | 2,526 | |||||||||||||||
Income
Tax Expense
|
4,746 | 209 | 340 | (874 | ) | 4,421 | ||||||||||||||
Segment
Profit / (Loss)
|
9,453 | 308 | 548 | (859 | ) | 9,450 | ||||||||||||||
Segment
Assets
|
1,169,559 | 2,198 | 9,817 | (2,973 | ) | 1,178,601 |
Three Months Ended
|
||||||||
September 30,
|
||||||||
2009
|
2008
|
|||||||
Service
Cost
|
$ | — | $ | — | ||||
Interest
Cost
|
9 | 9 | ||||||
Expected
Return on Assets
|
(1 | ) | (3 | ) | ||||
Amortization
of Transition Amount
|
— | (1 | ) | |||||
Amortization
of Prior Service Cost
|
(1 | ) | — | |||||
Recognition
of Net (Gain)/Loss
|
4 | 5 | ||||||
Net
Periodic Benefit Cost
|
$ | 11 | $ | 10 | ||||
Loss
on Settlements and Curtailments
|
None
|
None
|
Nine Months Ended
|
||||||||
September 30,
|
||||||||
2009
|
2008
|
|||||||
Service
Cost
|
$ | — | $ | — | ||||
Interest
Cost
|
27 | 28 | ||||||
Expected
Return on Assets
|
(5 | ) | (9 | ) | ||||
Amortization
of Transition Amount
|
— | (1 | ) | |||||
Amortization
of Prior Service Cost
|
(2 | ) | (2 | ) | ||||
Recognition
of Net (Gain)/Loss
|
12 | 15 | ||||||
Net
Periodic Benefit Cost
|
$ | 32 | $ | 31 | ||||
Loss
on Settlements and Curtailments
|
None
|
None
|
Fair Value Measurements at September 30, 2009 Using
|
||||||||||||||||
Quoted Prices in
|
||||||||||||||||
Active Markets for
|
Significant Other
|
Significant
|
||||||||||||||
Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
||||||||||||||
September
30, 2009
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
|||||||||||||
Assets:
|
||||||||||||||||
U.S.
Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | ||||||||
Obligations
of State and Political Subdivisions
|
18,804 | — | 18,804 | — | ||||||||||||
U.S.
Government Sponsored Entities Mortgage-backed
Securities
|
182,049 | — | 182,049 | — | ||||||||||||
Equity
Securities
|
2,876 | 2,134 | — | 742 | ||||||||||||
Total
Securities Available-for-Sale
|
$ | 203,729 | $ | 2,134 | $ | 200,853 | $ | 742 |
Fair Value Measurements at December 31, 2008 Using
|
||||||||||||||||
Quoted Prices in
|
||||||||||||||||
Active Markets for
|
Significant Other
|
Significant
|
||||||||||||||
Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
||||||||||||||
December 31,
2008
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
|||||||||||||
Assets:
|
||||||||||||||||
U.S.
Treasury and Agency Securities
|
$ | — | $ | — | $ | — | $ | — | ||||||||
Obligations
of State and Political Subdivisions
|
16,868 | — | 16,868 | — | ||||||||||||
U.S.
Government Sponsored Entities Mortgage-backed
Securities
|
155,627 | — | 155,627 | — | ||||||||||||
Equity
Securities
|
3,345 | 2,190 | — | 1,155 | ||||||||||||
Total
Securities Available-for-Sale
|
$ | 175,840 | $ | 2,190 | $ | 172,495 | $ | 1,155 |
Fair Value Measurements
|
||||
Using Significant
|
||||
Unobservable Inputs
|
||||
(Level 3)
|
||||
Available-for-Sale
|
||||
Securities
|
||||
Three
Months Ended September 30, 2009:
|
||||
Balance
of Recurring Level 3 Assets at July 1, 2009
|
$ | 742 | ||
Other-than-temporary
Impairment Charges Recognized through Net Income
|
— | |||
Ending
Balance, September 30, 2009
|
$ | 742 |
Nine
Months Ended September 30, 2009:
|
||||
Balance
of Recurring Level 3 Assets at January 1, 2009
|
$ | 1,155 | ||
Sale
of Securities
|
(379 | ) | ||
Other-than-temporary
Impairment Charges Recognized through Net Income
|
(34 | ) | ||
Ending
Balance, September 30, 2009
|
$ | 742 |
Fair Value Measurements at September 30, 2009 Using
|
||||||||||||||||
Quoted Prices in
|
||||||||||||||||
Active Markets for
|
Significant Other
|
Significant
|
||||||||||||||
Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
||||||||||||||
September 30, 2009
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
Impaired
Loans
|
$ | 2,813 | $ | — | $ | — | $ | 2,813 | ||||||||
Other
Real Estate
|
2,748 | — | — | 2,748 |
Fair Value Measurements at December 31, 2008 Using
|
||||||||||||||||
Quoted Prices in
|
||||||||||||||||
Active Markets for
|
Significant Other
|
Significant
|
||||||||||||||
Identical Assets
|
Observable Inputs
|
Unobservable Inputs
|
||||||||||||||
December 31, 2008
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
Impaired
Loans
|
$ | 2,284 | $ | — | $ | — | $ | 2,284 | ||||||||
Other
Real Estate
|
1,818 | — | — | 1,818 |
September 30, 2009
|
December 31, 2008
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Value
|
Value
|
Value
|
Value
|
|||||||||||||
Financial
Assets:
|
||||||||||||||||
Cash
and Short-term Investments
|
$ | 59,950 | $ | 59,950 | $ | 44,992 | $ | 44,992 | ||||||||
Securities
Held-to-Maturity
|
2,773 | 2,827 | 3,326 | 3,358 | ||||||||||||
FHLB
Stock and Other Restricted Stock
|
10,621 | N/A | 10,621 | N/A | ||||||||||||
Loans,
including Loans Held-for-Sale, Net
|
884,766 | 877,899 | 884,080 | 892,785 | ||||||||||||
Accrued
Interest Receivable
|
6,583 | 6,583 | 7,215 | 7,215 | ||||||||||||
Financial
Liabilities:
|
||||||||||||||||
Demand,
Savings, and Money Market Deposits
|
(623,210 | ) | (623,210 | ) | (587,282 | ) | (587,282 | ) | ||||||||
Other
Time Deposits
|
(338,128 | ) | (338,517 | ) | (354,468 | ) | (357,089 | ) | ||||||||
Short-term
Borrowings
|
(22,376 | ) | (22,376 | ) | (26,056 | ) | (26,056 | ) | ||||||||
Long-term
Debt
|
(124,823 | ) | (127,164 | ) | (105,608 | ) | (111,092 | ) | ||||||||
Accrued
Interest Payable
|
(2,168 | ) | (2,168 | ) | (2,884 | ) | (2,884 | ) | ||||||||
Unrecognized
Financial Instruments:
|
||||||||||||||||
Commitments
to Extend Credit
|
— | — | — | — | ||||||||||||
Standby
Letters of Credit
|
— | — | — | — | ||||||||||||
Commitments
to Sell Loans
|
— | — | — | — |
Average Balance Sheet
|
||||||||||||||||||||||||
(Tax-equivalent basis / dollars in thousands)
|
||||||||||||||||||||||||
Three Months Ended
|
Three Months Ended
|
|||||||||||||||||||||||
September 30, 2009
|
September 30, 2008
|
|||||||||||||||||||||||
Principal
|
Income /
|
Yield /
|
Principal
|
Income /
|
Yield /
|
|||||||||||||||||||
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
|||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Federal
Funds Sold and Other Short-term
Investments
|
$ | 36,627 | $ | 25 | 0.27 | % | $ | 20,180 | $ | 97 | 1.91 | % | ||||||||||||
Securities:
|
||||||||||||||||||||||||
Taxable
|
191,750 | 2,156 | 4.50 | % | 160,177 | 2,045 | 5.10 | % | ||||||||||||||||
Non-taxable
|
24,263 | 414 | 6.81 | % | 16,577 | 262 | 6.35 | % | ||||||||||||||||
Total
Loans and Leases (2)
|
903,917 | 13,773 | 6.05 | % | 889,167 | 14,475 | 6.48 | % | ||||||||||||||||
Total
Interest Earning Assets
|
1,156,557 | 16,368 | 5.63 | % | 1,086,101 | 16,879 | 6.19 | % | ||||||||||||||||
Other
Assets
|
92,448 | 98,419 | ||||||||||||||||||||||
Less:
Allowance for Loan Losses
|
(10,619 | ) | (9,567 | ) | ||||||||||||||||||||
Total
Assets
|
$ | 1,238,386 | $ | 1,174,953 | ||||||||||||||||||||
Liabilities
and Shareholders’ Equity
|
||||||||||||||||||||||||
Interest-bearing
Demand, Savings and Money Market Deposits
|
$ | 481,052 | $ | 822 | 0.68 | % | $ | 439,049 | $ | 1,636 | 1.48 | % | ||||||||||||
Time
Deposits
|
336,251 | 2,307 | 2.72 | % | 337,196 | 3,257 | 3.84 | % | ||||||||||||||||
FHLB
Advances and Other Borrowings
|
149,602 | 1,549 | 4.11 | % | 144,395 | 1,390 | 3.83 | % | ||||||||||||||||
Total
Interest-bearing Liabilities
|
966,905 | 4,678 | 1.92 | % | 920,640 | 6,283 | 2.72 | % | ||||||||||||||||
Demand
Deposit Accounts
|
147,437 | 141,089 | ||||||||||||||||||||||
Other
Liabilities
|
13,893 | 14,301 | ||||||||||||||||||||||
Total
Liabilities
|
1,128,235 | 1,076,030 | ||||||||||||||||||||||
Shareholders’
Equity
|
110,151 | 98,923 | ||||||||||||||||||||||
Total
Liabilities and Shareholders’ Equity
|
$ | 1,238,386 | $ | 1,174,953 | ||||||||||||||||||||
Cost
of Funds
|
1.61 | % | 2.30 | % | ||||||||||||||||||||
Net
Interest Income
|
$ | 11,690 | $ | 10,596 | ||||||||||||||||||||
Net
Interest Margin
|
4.02 | % | 3.89 | % |
(1)
|
Effective
tax rates were determined as though interest earned on the Company’s
investments in municipal bonds and loans was fully
taxable.
|
(2)
|
Loans
held-for-sale and non-accruing loans have been included in average
loans.
|
Average Balance Sheet
|
||||||||||||||||||||||||
(Tax-equivalent basis / dollars in thousands)
|
||||||||||||||||||||||||
Nine Months Ended
|
Nine Months Ended
|
|||||||||||||||||||||||
September 30, 2009
|
September 30, 2008
|
|||||||||||||||||||||||
Principal
|
Income /
|
Yield /
|
Principal
|
Income /
|
Yield /
|
|||||||||||||||||||
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
|||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Federal
Funds Sold and Other Short-term
Investments
|
$ | 29,840 | $ | 64 | 0.29 | % | $ | 34,585 | $ | 566 | 2.19 | % | ||||||||||||
Securities:
|
||||||||||||||||||||||||
Taxable
|
187,037 | 6,497 | 4.63 | % | 148,742 | 5,929 | 5.31 | % | ||||||||||||||||
Non-taxable
|
24,096 | 1,220 | 6.75 | % | 17,504 | 815 | 6.21 | % | ||||||||||||||||
Total
Loans and Leases (2)
|
891,519 | 40,752 | 6.11 | % | 876,666 | 44,431 | 6.77 | % | ||||||||||||||||
Total
Interest Earning Assets
|
1,132,492 | 48,533 | 5.73 | % | 1,077,497 | 51,741 | 6.41 | % | ||||||||||||||||
Other
Assets
|
91,979 | 97,166 | ||||||||||||||||||||||
Less:
Allowance for Loan Losses
|
(10,254 | ) | (9,038 | ) | ||||||||||||||||||||
Total
Assets
|
$ | 1,214,217 | $ | 1,165,625 | ||||||||||||||||||||
Liabilities
and Shareholders’ Equity
|
||||||||||||||||||||||||
Interest-bearing
Demand, Savings and Money Market Deposits
|
$ | 461,787 | $ | 2,505 | 0.73 | % | $ | 414,895 | $ | 5,367 | 1.73 | % | ||||||||||||
Time
Deposits
|
342,304 | 7,964 | 3.11 | % | 361,559 | 11,037 | 4.08 | % | ||||||||||||||||
FHLB
Advances and Other Borrowings
|
140,544 | 4,231 | 4.02 | % | 137,864 | 4,298 | 4.21 | % | ||||||||||||||||
Total
Interest-bearing Liabilities
|
944,635 | 14,700 | 2.08 | % | 914,318 | 20,702 | 3.03 | % | ||||||||||||||||
Demand
Deposit Accounts
|
147,324 | 138,218 | ||||||||||||||||||||||
Other
Liabilities
|
13,635 | 14,138 | ||||||||||||||||||||||
Total
Liabilities
|
1,105,594 | 1,066,674 | ||||||||||||||||||||||
Shareholders’
Equity
|
108,623 | 98,951 | ||||||||||||||||||||||
Total
Liabilities and Shareholders’ Equity
|
$ | 1,214,217 | $ | 1,165,625 | ||||||||||||||||||||
Cost
of Funds
|
1.74 | % | 2.57 | % | ||||||||||||||||||||
Net
Interest Income
|
$ | 33,833 | $ | 31,039 | ||||||||||||||||||||
Net
Interest Margin
|
3.99 | % | 3.84 | % |
(1)
|
Effective tax rates were determined as though interest earned on the Company’s investments in municipal bonds and loans was fully taxable |
(2)
|
Loans
held-for-sale and non-accruing loans have been included in average
loans.
|
Change from
|
||||||||||||||||
Non-interest Income
|
Three Months
|
Prior Period
|
||||||||||||||
($ in thousands)
|
Ended September 30,
|
Amount
|
Percent
|
|||||||||||||
2009
|
2008
|
Change
|
Change
|
|||||||||||||
Trust
and Investment Product Fees
|
$ | 465 | $ | 618 | $ | (153 | ) | -25 | % | |||||||
Service
Charges on Deposit Accounts
|
1,131 | 1,293 | (162 | ) | -13 | % | ||||||||||
Insurance
Revenues
|
1,254 | 1,402 | (148 | ) | -11 | % | ||||||||||
Company
Owned Life Insurance
|
200 | 200 | — | — | % | |||||||||||
Other
Operating Income
|
595 | 587 | 8 | 1 | % | |||||||||||
Subtotal
|
3,645 | 4,100 | (455 | ) | -11 | % | ||||||||||
Net
Gains on Sales of Loans and
|
||||||||||||||||
Related
Assets
|
411 | 330 | 81 | 25 | % | |||||||||||
Net
Gain (Loss) on Securities
|
— | (106 | ) | 106 | n/m | |||||||||||
Total
Non-interest Income
|
$ | 4,056 | $ | 4,324 | $ | (268 | ) | -6 | % |
Change from
|
||||||||||||||||
Non-interest Income
|
Nine Months
|
Prior Period
|
||||||||||||||
($ in thousands)
|
Ended September 30,
|
Amount
|
Percent
|
|||||||||||||
2009
|
2008
|
Change
|
Change
|
|||||||||||||
Trust
and Investment Product Fees
|
$ | 1,312 | $ | 1,841 | $ | (529 | ) | -29 | % | |||||||
Service
Charges on Deposit Accounts
|
3,271 | 3,721 | (450 | ) | -12 | % | ||||||||||
Insurance
Revenues
|
4,031 | 4,612 | (581 | ) | -13 | % | ||||||||||
Company
Owned Life Insurance
|
638 | 600 | 38 | 6 | % | |||||||||||
Other
Operating Income
|
1,467 | 1,838 | (371 | ) | -20 | % | ||||||||||
Subtotal
|
10,719 | 12,612 | (1,893 | ) | -15 | % | ||||||||||
Net
Gains on Sales of Loans and
|
||||||||||||||||
Related
Assets
|
1,437 | 1,058 | 379 | 36 | % | |||||||||||
Net
Gain (Loss) on Securities
|
(34 | ) | 179 | (213 | ) | -119 | % | |||||||||
Total
Non-interest Income
|
$ | 12,122 | $ | 13,849 | $ | (1,727 | ) | -12 | % |
Change from
|
||||||||||||||||
Non-interest Expense
|
Three Months
|
Prior Period
|
||||||||||||||
($ in thousands)
|
Ended September 30,
|
Amount
|
Percent
|
|||||||||||||
2009
|
2008
|
Change
|
Change
|
|||||||||||||
Salaries
and Employee Benefits
|
$ | 5,427 | $ | 5,225 | $ | 202 | 4 | % | ||||||||
Occupancy,
Furniture and Equipment
|
||||||||||||||||
Expense
|
1,532 | 1,408 | 124 | 9 | % | |||||||||||
FDIC
Premiums
|
330 | 39 | 291 | 746 | % | |||||||||||
Data
Processing Fees
|
321 | 355 | (34 | ) | -10 | % | ||||||||||
Professional
Fees
|
285 | 365 | (80 | ) | -22 | % | ||||||||||
Advertising
and Promotion
|
266 | 250 | 16 | 6 | % | |||||||||||
Intangible
Amortization
|
235 | 222 | 13 | 6 | % | |||||||||||
Other
Operating Expenses
|
1,523 | 1,295 | 228 | 18 | % | |||||||||||
Total
Non-interest Expense
|
$ | 9,919 | $ | 9,159 | $ | 760 | 8 | % |
Change
from
|
||||||||||||||||
Non-interest
Expense
|
Nine
Months
|
Prior
Period
|
||||||||||||||
($
in thousands)
|
Ended
September 30,
|
Amount
|
Percent
|
|||||||||||||
2009
|
2008
|
Change
|
Change
|
|||||||||||||
Salaries
and Employee Benefits
|
$ | 16,556 | $ | 15,670 | $ | 886 | 6 | % | ||||||||
Occupancy,
Furniture and Equipment
|
||||||||||||||||
Expense
|
4,531 | 4,278 | 253 | 6 | % | |||||||||||
FDIC
Premiums
|
1,550 | 90 | 1,460 | 1,622 | % | |||||||||||
Data
Processing Fees
|
1,022 | 1,132 | (110 | ) | -10 | % | ||||||||||
Professional
Fees
|
1,297 | 1,370 | (73 | ) | -5 | % | ||||||||||
Advertising
and Promotion
|
753 | 776 | (23 | ) | -3 | % | ||||||||||
Intangible
Amortization
|
677 | 667 | 10 | 1 | % | |||||||||||
Other
Operating Expenses
|
3,847 | 3,509 | 338 | 10 | % | |||||||||||
Total
Non-interest Expense
|
$ | 30,233 | $ | 27,492 | $ | 2,741 | 10 | % |
End of Period Loan Balances:
|
Current
|
Annualized
|
||||||||||||||
($ in thousands)
|
September 30,
|
December 31,
|
Period
|
Percent
|
||||||||||||
2009
|
2008
|
Change
|
Change
|
|||||||||||||
Commercial
& Industrial Loans
|
$ | 529,868 | $ | 505,191 | $ | 24,677 | 7 | % | ||||||||
Agricultural
Loans
|
152,758 | 159,923 | (7,165 | ) | -6 | % | ||||||||||
Consumer
Loans
|
119,489 | 127,343 | (7,854 | ) | -8 | % | ||||||||||
Residential
Mortgage Loans
|
87,099 | 100,054 | (12,955 | ) | -17 | % | ||||||||||
$ | 889,214 | $ | 892,511 | $ | (3,297 | ) | -1 | % |
End of Period Deposit Balances:
|
Current
|
Annualized
|
||||||||||||||
($ in thousands)
|
September 30,
|
December 31,
|
Period
|
Percent
|
||||||||||||
2009
|
2008
|
Change
|
Change
|
|||||||||||||
Non-interest-bearing
Demand Deposits
|
$ | 147,704 | $ | 147,977 | $ | (273 | ) | — | % | |||||||
Interest-bearing
Demand, Savings,
|
||||||||||||||||
&
Money Market Accounts
|
475,506 | 439,305 | 36,201 | 11 | % | |||||||||||
Time
Deposits < $100,000
|
253,082 | 250,339 | 2,743 | 1 | % | |||||||||||
Time
Deposits of $100,000 or more & Brokered Deposits
|
85,046 | 104,129 | (19,083 | ) | -24 | % | ||||||||||
$ | 961,338 | $ | 941,750 | $ | 19,588 | 3 | % |
September 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
Non-accrual
Loans
|
$ | 7,212 | $ | 8,316 | ||||
Past
Due Loans (90 days or more)
|
521 | 34 | ||||||
Restructured
Loans
|
2,195 | — | ||||||
Total
Non-performing Loans
|
9,928 | 8,350 | ||||||
Other
Real Estate
|
2,748 | 1,818 | ||||||
Total
Non-performing Assets
|
$ | 12,676 | $ | 10,168 | ||||
Non-performing
Loans to Total Loans
|
1.12 | % | 0.94 | % | ||||
Allowance
for Loan Loss to Non-performing Loans
|
108.66 | % | 114.04 | % |
Minimum for
|
||||||||||||
Capital
|
At
|
At
|
||||||||||
Adequacy
|
September 30,
|
December 31,
|
||||||||||
Purposes
|
2009
|
2008
|
||||||||||
Leverage
Ratio
|
4.00 | % | 7.73 | % | 7.54 | % | ||||||
Tier
1 Capital to Risk-adjusted Assets
|
4.00 | % | 9.94 | % | 9.37 | % | ||||||
Total
Capital to Risk-adjusted Assets
|
8.00 | % | 13.92 | % | 11.42 | % |
Net Portfolio Value
|
||||||||||||||||
Net Portfolio
|
as a % of Present Value
|
|||||||||||||||
Value
|
of Assets
|
|||||||||||||||
Changes
|
||||||||||||||||
in rates
|
$ Amount
|
% Change
|
NPV Ratio
|
Change
|
||||||||||||
+2%
|
$ | 110,532 | (11.77 | )% | 9.37 | % |
(84
|
) b.p. | ||||||||
Base
|
125,279 | — | 10.21 | % | — | |||||||||||
-2%
|
96,649 | (22.85 | )% | 7.79 | % |
(242
|
) b.p. |
Total
|
Maximum Number
|
|||||||||||||||
Number
|
Total Number of Shares
|
(or Approximate Dollar
|
||||||||||||||
Of Shares
|
Average Price
|
(or Units) Purchased as Part
|
Value) of Shares (or Units)
|
|||||||||||||
(or Units)
|
Paid Per Share
|
of Publicly Announced Plans
|
that May Yet Be Purchased
|
|||||||||||||
Period
|
Purchased
|
(or Unit)
|
or Programs
|
Under the Plans or Programs(1)
|
||||||||||||
7/1/09 – 7/31/09
|
— | — | — | 272,789 | ||||||||||||
8/1/09 – 8/31/09
|
— | — | — | 272,789 | ||||||||||||
9/1/09 – 9/30/09
|
— | — | — | 272,789 | ||||||||||||
— | — | — |
GERMAN
AMERICAN BANCORP, INC.
|
|||||
Date:
|
November 6, 2009 |
By
|
/s/Mark A. Schroeder
|
||
Mark
A. Schroeder
|
|||||
Chairman
of the Board and Chief Executive Officer
|
|||||
Date:
|
November 6, 2009 |
By
|
/s/Bradley M. Rust
|
||
Bradley
M. Rust
|
|||||
Executive
Vice President and Chief Financial
Officer
|
Exhibit No.
|
Description
|
|
3
|
Restated
Bylaws of German American Bancorp, Inc., as amended and restated July 27,
2009. The copy of this exhibit filed as Exhibit 3 to the
current report on Form 8-K of the Registrant filed July 31, 2009 is
incorporated herein by reference.
|
|
31.1
|
Sarbanes-Oxley
Act of 2002, Section 302 Certification for Chairman of the Board and Chief
Executive Officer.
|
|
31.2
|
Sarbanes-Oxley
Act of 2002, Section 302 Certification for Executive Vice President and
Chief Financial Officer.
|
|
32.1
|
Sarbanes-Oxley
Act of 2002, Section 906 Certification for Chairman of the Board and Chief
Executive Officer.
|
|
32.2
|
Sarbanes-Oxley
Act of 2002, Section 906 Certification for Executive Vice President and
Chief Financial
Officer.
|