(Mark One) |
þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| For the Quarterly Period September 30, 2013 |
OR |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| For the Transition Period From ________ to ________. |
Commission File Number 001-35750 |
First Internet Bancorp |
(Exact Name of Registrant as Specified in Its Charter) |
Indiana | | 20-3489991 |
(State or Other Jurisdiction of Incorporation or Organization) | | (I.R.S. Employer Identification No.) |
| | |
8888 Keystone Crossing, Suite 1700 Indianapolis, Indiana | | 46240 |
(Address of Principal Executive Offices) | | (Zip Code) |
| (317) 532-7900 | |
| (Registrant’s Telephone Number, Including Area Code) | |
| | |
| (Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report) | |
Large Accelerated Filer ¨ | Accelerated Filer ¨ |
Non-accelerated Filer ¨ (Do not check if a smaller reporting company) | Smaller Reporting Company þ |
(i) | ||
| | September 30, 2013 | | December 31, 2012 | | ||
| | (Unaudited) | | | | ||
Assets | | | | | | | |
Cash and due from banks | | $ | 2,048 | | $ | 2,881 | |
Interest-bearing demand deposits | | | 24,281 | | | 29,632 | |
Total cash and cash equivalents | | | 26,329 | | | 32,513 | |
Interest-bearing time deposits | | | 2,500 | | | | |
Securities available for sale - at fair value (amortized cost of $219,220 and $153,896) | | | 216,662 | | | 156,693 | |
Loans held for sale (includes $16,514 and $0 at fair value, respectively) | | | 18,309 | | | 63,234 | |
Loans receivable - net of allowance for loan losses of $5,459 and $5,833 | | | 434,167 | | | 352,328 | |
Accrued interest receivable | | | 2,810 | | | 2,196 | |
Federal Home Loan Bank of Indianapolis stock | | | 2,943 | | | 2,943 | |
Cash surrender value of life insurance | | | 11,835 | | | 11,539 | |
Premises and equipment, net | | | 6,742 | | | 793 | |
Goodwill | | | 4,687 | | | 4,687 | |
Other real estate owned | | | 5,381 | | | 3,666 | |
Other assets | | | 6,153 | | | 5,775 | |
Total assets | | $ | 738,518 | | $ | 636,367 | |
Liabilities and Shareholders’ Equity | | | | | | | |
Liabilities | | | | | | | |
Non-interest bearing deposits | | $ | 14,541 | | $ | 13,187 | |
Interest-bearing deposits | | | 622,112 | | | 517,504 | |
Total deposits | | | 636,653 | | | 530,691 | |
Advances from Federal Home Loan Bank | | | 31,767 | | | 40,686 | |
Subordinated debt | | | 2,767 | | | | |
Accrued interest payable | | | 81 | | | 120 | |
Accrued expenses and other liabilities | | | 5,376 | | | 3,520 | |
Total liabilities | | | 676,644 | | | 575,017 | |
Shareholders’ Equity | | | | | | | |
Preferred stock, no par value; 4,913,779 shares authorized; issued and outstanding - none | | | | | | | |
Voting common stock, no par value; 45,000,000 shares authorized; 2,861,326 and 2,815,094 shares issued and outstanding, respectively | | | 42,037 | | | 41,508 | |
Nonvoting common stock, no par value; 86,221 shares authorized; issued and outstanding - none | | | | | | | |
Retained earnings | | | 21,500 | | | 18,024 | |
Accumulated other comprehensive income (loss) | | | (1,663) | | | 1,818 | |
Total shareholders’ equity | | | 61,874 | | | 61,350 | |
Total liabilities and shareholders’ equity | | $ | 738,518 | | $ | 636,367 | |
1 | ||
| | Three Months Ended September 30, | | Nine Months Ended September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Interest Income | | | | | | | | | | | | | |
Loans | | $ | 5,170 | | $ | 4,951 | | $ | 15,073 | | $ | 14,464 | |
Securities taxable | | | 825 | | | 656 | | | 2,211 | | | 2,514 | |
Securities non-taxable | | | 447 | | | 424 | | | 1,146 | | | 1,269 | |
Total interest income | | | 6,442 | | | 6,031 | | | 18,430 | | | 18,247 | |
Interest Expense | | | | | | | | | | | | | |
Deposits | | | 1,758 | | | 1,828 | | | 5,042 | | | 5,475 | |
Other borrowed funds | | | 329 | | | 342 | | | 904 | | | 1,019 | |
Total interest expense | | | 2,087 | | | 2,170 | | | 5,946 | | | 6,494 | |
Net Interest Income | | | 4,355 | | | 3,861 | | | 12,484 | | | 11,753 | |
Provision (Credit) for Loan Losses | | | (57) | | | 974 | | | 101 | | | 2,108 | |
Net Interest Income After Provision (Credit) for Loan Losses | | | 4,412 | | | 2,887 | | | 12,383 | | | 9,645 | |
Noninterest Income | | | | | | | | | | | | | |
Service charges and fees | | | 177 | | | 162 | | | 515 | | | 523 | |
Mortgage banking activities | | | 1,299 | | | 3,206 | | | 7,767 | | | 6,991 | |
Other-than-temporary impairment | | | | | | | | | | | | | |
Total loss related to other-than-temporarily impaired securities | | | | | | (1,125) | | | (129) | | | (1,329) | |
Portion of loss recognized in other comprehensive income (loss) | | | | | | 1,013 | | | 80 | | | 1,125 | |
Other-than-temporary impairment loss recognized in net income | | | | | | (112) | | | (49) | | | (204) | |
Gain (loss) on sale of securities | | | 97 | | | | | | (69) | | | 49 | |
Gain (loss) on asset disposals | | | (34) | | | 113 | | | (121) | | | (37) | |
Other | | | 102 | | | 100 | | | 304 | | | 290 | |
Total noninterest income | | | 1,641 | | | 3,469 | | | 8,347 | | | 7,612 | |
Noninterest Expense | | | | | | | | | | | | | |
Salaries and employee benefits | | | 2,512 | | | 2,161 | | | 7,737 | | | 6,066 | |
Marketing, advertising, and promotion | | | 562 | | | 278 | | | 1,389 | | | 1,010 | |
Professional services | | | 577 | | | 438 | | | 1,791 | | | 1,037 | |
Data processing | | | 247 | | | 214 | | | 693 | | | 682 | |
Loan expenses | | | 209 | | | 381 | | | 574 | | | 869 | |
Net occupancy expenses | | | 534 | | | 315 | | | 1,468 | | | 1,092 | |
Deposit insurance premium | | | 85 | | | 122 | | | 313 | | | 341 | |
Other | | | 414 | | | 200 | | | 1,263 | | | 687 | |
Total noninterest expense | | | 5,140 | | | 4,109 | | | 15,228 | | | 11,784 | |
Income Before Income Taxes | | | 913 | | | 2,247 | | | 5,502 | | | 5,473 | |
Income Tax Provision | | | 186 | | | 621 | | | 1,575 | | | 1,421 | |
Net Income | | $ | 727 | | $ | 1,626 | | $ | 3,927 | | $ | 4,052 | |
Income Per Share of Common Stock | | | | | | | | | | | | | |
Basic | | $ | 0.25 | | $ | 0.57 | | $ | 1.36 | | $ | 1.41 | |
Diluted | | | 0.25 | | | 0.57 | | | 1.36 | | | 1.41 | |
Weighted-Average Number of Common Shares Outstanding | | | | | | | | | | | | | |
Basic | | | 2,890,369 | | | 2,870,680 | | | 2,888,274 | | | 2,867,769 | |
Diluted | | | 2,903,816 | | | 2,870,680 | | | 2,889,039 | | | 2,867,769 | |
Dividends Declared Per Share | | $ | 0.06 | | $ | | | $ | 0.16 | | $ | | |
2 | ||
| | Three Months Ended September 30, | | Nine Months Ended September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Net income | | $ | 727 | | $ | 1,626 | | $ | 3,927 | | $ | 4,052 | |
Other comprehensive income (loss) | | | | | | | | | | | | | |
Net unrealized holding gains (losses) on securities available for sale | | | (21) | | | 2,242 | | | (5,344) | | | 2,959 | |
Reclassification adjustment for (gains) losses realized | | | (97) | | | | | | 69 | | | (49) | |
Net unrealized holding losses on securities available for sale for which an other-than-temporary impairment has been recognized in income | | | | | | (1,125) | | | (129) | | | (1,329) | |
Reclassification adjustment for other-than-temporary impairment loss recognized in income | | | | | | 112 | | | 49 | | | 204 | |
Other comprehensive income (loss) before tax | | | (118) | | | 1,229 | | | (5,355) | | | 1,785 | |
Income tax (provision) benefit | | | 41 | | | (430) | | | 1,874 | | | (625) | |
Other comprehensive income (loss) - net of tax | | | (77) | | | 799 | | | (3,481) | | | 1,160 | |
Comprehensive income | | $ | 650 | | $ | 2,425 | | $ | 446 | | $ | 5,212 | |
3 | ||
| | Voting and Nonvoting Common Stock | | Accumulated Other Comprehensive Income (Loss) | | Retained Earnings | | Total Shareholders’ Equity | | ||||
Balance, January 1, 2013 | | $ | 41,508 | | $ | 1,818 | | $ | 18,024 | | $ | 61,350 | |
Net income | | | | | | | | | 3,927 | | | 3,927 | |
Other comprehensive loss | | | | | | (3,481) | | | | | | (3,481) | |
Cash dividends declared ($0.16 per share) | | | | | | | | | (451) | | | (451) | |
Recognition of the fair value of share-based compensation | | | 167 | | | | | | | | | 167 | |
Issuance of common stock warrants | | | 255 | | | | | | | | | 255 | |
Issuance of directors' deferred stock rights | | | 107 | | | | | | | | | 107 | |
Balance, September 30, 2013 | | $ | 42,037 | | $ | (1,663) | | $ | 21,500 | | $ | 61,874 | |
4 | ||
| | Nine Months Ended September 30, | | ||||
| | 2013 | | 2012 | | ||
Operating Activities | | | | | | | |
Net income | | $ | 3,927 | | $ | 4,052 | |
Adjustments to reconcile net income to net cash from operating activities | | | | | | | |
Depreciation | | | 486 | | | 229 | |
Amortization | | | 1,288 | | | 1,828 | |
Loss from disposal of fixed assets | | | 16 | | | 1 | |
Gain from real estate owned | | | | | | (127) | |
Increase in cash surrender value of life insurance | | | (296) | | | (281) | |
Provision for loan losses | | | 101 | | | 2,108 | |
Stock compensation expense | | | 274 | | | 60 | |
Loss on other-than-temporary impairment of security | | | 49 | | | 204 | |
Loss (Gain) from sale of available-for-sale securities | | | 69 | | | (49) | |
Loans originated for sale | | | (606,768) | | | (523,761) | |
Proceeds from sale of loans | | | 659,441 | | | 520,353 | |
Gain on loans sold | | | (7,748) | | | (6,991) | |
Changes in assets and liabilities | | | | | | | |
Accrued interest receivable | | | (614) | | | (134) | |
Other assets | | | 289 | | | 779 | |
Accrued expenses and other liabilities | | | 1,760 | | | 887 | |
Net cash provided by (used in) operating activities | | | 52,274 | | | (842) | |
Investing Activities | | | | | | | |
Net change in loans | | | (29,105) | | | (11,920) | |
Net change in interest bearing deposits | | | (2,500) | | | | |
Loans purchased | | | (53,342) | | | (9,737) | |
Life insurance purchased | | | | | | (3,000) | |
Proceeds from liquidation of real estate owned | | | | | | 1,365 | |
Maturities of securities available for sale | | | 27,319 | | | 33,351 | |
Proceeds from sale of securities available for sale | | | 41,680 | | | 3,477 | |
Purchase of securities available for sale | | | (135,627) | | | (59,002) | |
Purchase of premises and equipment | | | (6,563) | | | (290) | |
Net cash used in investing activities | | | (158,138) | | | (45,756) | |
Financing Activities | | | | | | | |
Net increase in deposits | | | 105,962 | | | 35,994 | |
Cash dividends paid | | | (282) | | | | |
Proceeds from issuance of subordinated debt and related warrants | | | 3,000 | | | | |
Proceeds from FHLB advances | | | 13,000 | | | | |
Repayment of FHLB advances | | | (22,000) | | | | |
Net cash provided by financing activities | | | 99,680 | | | 35,994 | |
Net Increase in Cash and Cash Equivalents | | | (6,184) | | | (10,604) | |
Cash and Cash Equivalents, Beginning of Period | | | 32,513 | | | 34,778 | |
Cash and Cash Equivalents, End of Period | | $ | 26,329 | | $ | 24,174 | |
Supplemental Disclosures of Cash Flows Information | | | | | | | |
Cash paid during the period for interest | | $ | 5,985 | | $ | 6,516 | |
Cash paid during the period for taxes | | | 723 | | | 735 | |
Loans transferred to real estate owned | | | 507 | | | 280 | |
Dividends declared, not paid | | | 169 | | | | |
5 | ||
First Internet Bancorp |
Notes to Condensed Consolidated Financial Statements Unaudited |
6 | ||
| | Three Months Ended September 30, | | ||||
| | 2013 | | 2012 | | ||
Basic earnings per share | | | | | | | |
Net income available to common shareholders | | $ | 727 | | $ | 1,626 | |
Weighted-average common shares | | | 2,890,369 | | | 2,870,680 | |
Basic earnings per common share | | $ | 0.25 | | $ | 0.57 | |
Diluted earnings per share | | | | | | | |
Net income applicable to diluted earnings per share | | $ | 727 | | $ | 1,626 | |
Weighted-average common shares | | | 2,890,369 | | | 2,870,680 | |
Dilutive effect of warrants | | | 13,447 | | | | |
Dilutive effect of equity compensation | | | | | | | |
Weighted-average common and incremental shares | | | 2,903,816 | | | 2,870,680 | |
Diluted earnings per common share | | $ | 0.25 | | $ | 0.57 | |
Number of shares and warrants excluded from the calculation of diluted earnings per share as the exercise prices were greater than the average market price of the Company’s common stock during the period | | | | | | | |
| | Nine Months Ended September 30, | | ||||
| | 2013 | | 2012 | | ||
Basic earnings per share | | | | | | | |
Net income available to common shareholders | | $ | 3,927 | | $ | 4,052 | |
Weighted-average common shares | | | 2,888,274 | | | 2,867,769 | |
Basic earnings per common share | | $ | 1.36 | | $ | 1.41 | |
Diluted earnings per share | | | | | | | |
Net income applicable to diluted earnings per share | | $ | 3,927 | | $ | 4,052 | |
Weighted-average common shares | | | 2,888,274 | | | 2,867,769 | |
Dilutive effect of warrants | | | 765 | | | | |
Dilutive effect of equity compensation | | | | | | | |
Weighted-average common and incremental shares | | | 2,889,039 | | | 2,867,769 | |
Diluted earnings per common share | | $ | 1.36 | | $ | 1.41 | |
Number of shares and warrants excluded from the calculation of diluted earnings per share as the exercise prices were greater than the average market price of the Company’s common stock during the period | | | | | | | |
7 | ||
| | September 30, 2013 | | ||||||||||
| | Amortized | | Gross Unrealized | | Fair | | ||||||
| | Cost | | Gains | | Losses | | Value | | ||||
Securities available for sale | | | | | | | | | | | | | |
U.S. government-sponsored enterprises | | $ | 58,077 | | $ | 529 | | $ | (1,395) | | $ | 57,211 | |
Municipals | | | 47,328 | | | 1,269 | | | (897) | | | 47,700 | |
Mortgage-backed and asset-backed securities government-sponsored enterprises | | | 77,885 | | | 940 | | | (1,215) | | | 77,610 | |
Mortgage-backed and asset-backed securities private labeled | | | 1,451 | | | 11 | | | (93) | | | 1,369 | |
Other securities | | | 34,479 | | | 108 | | | (1,815) | | | 32,772 | |
Total available for sale | | $ | 219,220 | | $ | 2,857 | | $ | (5,415) | | $ | 216,662 | |
| | December 31, 2012 | | ||||||||||
| | Amortized | | Gross Unrealized | | Fair | | ||||||
| | Cost | | Gains | | Losses | | Value | | ||||
Securities available for sale | | | | | | | | | | | | | |
U.S. government-sponsored enterprises | | $ | 18,666 | | $ | 953 | | $ | (1) | | $ | 19,618 | |
Municipals | | | 39,999 | | | 2,685 | | | (144) | | | 42,540 | |
Mortgage-backed and asset-backed securities government-sponsored enterprises | | | 75,782 | | | 1,884 | | | (177) | | | 77,489 | |
Mortgage-backed and asset-backed securities private labeled | | | 2,696 | | | 17 | | | (260) | | | 2,453 | |
Other securities | | | 16,753 | | | 105 | | | (2,265) | | | 14,593 | |
Total available for sale | | $ | 153,896 | | $ | 5,644 | | $ | (2,847) | | $ | 156,693 | |
| | Available for Sale | | ||||
| | Amortized Cost | | Fair Value | | ||
Within one year | | $ | 1,500 | | $ | 1,489 | |
One to five years | | | 35,958 | | | 35,853 | |
Five to ten years | | | 35,743 | | | 35,467 | |
After ten years | | | 66,683 | | | 64,874 | |
| | | 139,884 | | | 137,683 | |
Mortgage-backed and asset-backed securities government-sponsored enterprises | | | 77,885 | | | 77,610 | |
Mortgage-backed and asset-backed securities private labeled | | | 1,451 | | | 1,369 | |
Totals | | $ | 219,220 | | $ | 216,662 | |
8 | ||
| | September 30, 2013 | | ||||||||||||||||
| | Less Than 12 Months | | 12 Months or Longer | | Total | | ||||||||||||
| | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses | | ||||||
Securities available for sale: | | | | | | | | | | | | | | | | | | | |
U.S.government-sponsored enterprises | | $ | 43,706 | | $ | (1,395) | | $ | 17 | | $ | | | $ | 43,723 | | $ | (1,395) | |
Municipals | | | 12,812 | | | (751) | | | 984 | | | (146) | | | 13,796 | | | (897) | |
Mortgage-backed and asset- backed securities - government-sponsored enterprises | | | 34,282 | | | (1,215) | | | | | | | | | 34,282 | | | (1,215) | |
Mortgage-backed and asset- backed securities private labeled | | | 48 | | | | | | 920 | | | (93) | | | 968 | | | (93) | |
Other securities | | | 18,896 | | | (377) | | | 3,599 | | | (1,438) | | | 22,495 | | | (1,815) | |
| | $ | 109,744 | | $ | (3,738) | | $ | 5,520 | | $ | (1,677) | | $ | 115,264 | | $ | (5,415) | |
| | December 31, 2012 | | ||||||||||||||||
| | Less Than 12 Months | | 12 Months or Longer | | Total | | ||||||||||||
| | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses | | ||||||
Securities available for sale: | | | | | | | | | | | | | | | | | | | |
U.S. government-sponsored enterprises | | $ | | | $ | | | $ | 119 | | $ | (1) | | $ | 119 | | $ | (1) | |
Municipals | | | 470 | | | (4) | | | 2,618 | | | (140) | | | 3,088 | | | (144) | |
Mortgage-backed and asset- backed securities - government-sponsored enterprises | | | 28,505 | | | (177) | | | | | | | | | 28,505 | | | (177) | |
Mortgage-backed and asset- backed securities private labeled | | | | | | | | | 1,504 | | | (260) | | | 1,504 | | | (260) | |
Other securities | | | 5,947 | | | (53) | | | 2,823 | | | (2,212) | | | 8,770 | | | (2,265) | |
| | $ | 34,922 | | $ | (234) | | $ | 7,064 | | $ | (2,613) | | $ | 41,986 | | $ | (2,847) | |
9 | ||
10 | ||
| | Three Months Ended September 30, | | ||||
| | 2013 | | 2012 | | ||
ALESCO IV Series B2 | | $ | | | $ | 112 | |
Mortgage-backed and asset-backed securities private labeled | | | | | | | |
Total credit losses recognized in earnings | | $ | | | $ | 112 | |
| | | Nine Months Ended September 30, | | |||
| | | 2013 | | | 2012 | |
ALESCO IV Series B2 | | $ | | | $ | 112 | |
Mortgage-backed and asset-backed securities private labeled | | | 49 | | | 92 | |
Total credit losses recognized in earnings | | $ | 49 | | $ | 204 | |
| | Accumulated Credit Losses | | |
Credit losses on debt securities held | | | | |
July 1, 2013 | | $ | 1,342 | |
Realized losses related to OTTI | | | (98) | |
Additions related to other-than-temporary losses not previously recognized | | | | |
Additions related to increases in previously recognized other-than-temporary losses | | | | |
September 30, 2013 | | $ | 1,244 | |
| | Accumulated Credit Losses | | |
Credit losses on debt securities held | | | | |
July 1, 2012 | | $ | 1,920 | |
Realized losses related to OTTI | | | (163) | |
Additions related to other-than-temporary losses not previously recognized | | | | |
Additions related to increases in previously recognized other-than-temporary losses | | | 112 | |
September 30, 2012 | | $ | 1,869 | |
11 | ||
| | Accumulated Credit Losses | | |
Credit losses on debt securities held | | | | |
January 1, 2013 | | $ | 1,737 | |
Realized losses related to OTTI | | | (542) | |
Additions related to other-than-temporary losses not previously recognized | | | 31 | |
Additions related to increases in previously recognized other-than-temporary losses | | | 18 | |
September 30, 2013 | | $ | 1,244 | |
| | Accumulated Credit Losses | | |
Credit losses on debt securities held | | | | |
January 1, 2012 | | $ | 1,835 | |
Realized losses related to OTTI | | | (170) | |
Additions related to other-than-temporary losses not previously recognized | | | 43 | |
Additions related to increases in previously recognized other-than-temporary losses | | | 161 | |
September 30, 2012 | | $ | 1,869 | |
| | Amounts Reclassified from Accumulated Other Comprehensive Income (Loss) for the Three Months Ended September 30, | | Affected Line Item in the | | ||||
| | 2013 | | 2012 | | Statements of Income | | ||
Securities available for sale | | | | | | | | | |
Gain (loss) realized in earnings | | $ | 97 | | $ | | | Gain (loss) on sale of securities | |
OTTI losses recognized in earnings | | | | | | (112) | | Other-than-temporary impairment loss recognized in net income | |
Total reclassified amount before tax | | | 97 | | | (112) | | Income Before Income Taxes | |
Tax (expense) benefit | | | (34) | | | 39 | | Income Tax Provision | |
Total reclassifications out of Accumulated Other Comprehensive Income (Loss) | | $ | 63 | | $ | (73) | | Net Income | |
| | Amounts Reclassified from Accumulated Other Comprehensive Income (Loss) for the Nine Months Ended September 30, | | Affected Line Item in the | | ||||
| | 2013 | | 2012 | | Statements of Income | | ||
Securities available for sale | | | | | | | | | |
Gain (loss) realized in earnings | | $ | (69) | | $ | 49 | | Gain (loss) on sale of securities | |
OTTI losses recognized in earnings | | | (49) | | | (204) | | Other-than-temporary impairment loss recognized in net income | |
Total reclassified amount before tax | | | (118) | | | (155) | | Income Before Income Taxes | |
Tax (expense) benefit | | | 41 | | | 54 | | Income Tax Provision | |
Total reclassifications out of Accumulated Other Comprehensive Income (Loss) | | $ | (77) | | $ | (101) | | Net Income | |
12 | ||
| | September 30, 2013 | | December 31, 2012 | | ||
Real estate loans | | | | | | | |
Residential | | $ | 155,203 | | $ | 128,815 | |
Commercial | | | 121,032 | | | 84,918 | |
Total real estate loans | | | 276,235 | | | 213,733 | |
Commercial loans | | | 47,371 | | | 14,271 | |
Consumer loans | | | 111,357 | | | 126,486 | |
Total loans | | | 434,963 | | | 354,490 | |
Deferred loan origination costs and premiums and discounts on purchased loans | | | 4,663 | | | 3,671 | |
Allowance for loan losses | | | (5,459) | | | (5,833) | |
Loans receivable - net of allowance for loan losses | | $ | 434,167 | | $ | 352,328 | |
13 | ||
| | Three Months Ended September 30, 2013 | | |||||||||||||
| | Residential Real Estate | | Commercial Real Estate | | Commercial | | Consumer | | Total | | |||||
Allowance for loan losses: | | | | | | | | | | | | | | | | |
Balance, beginning of period | | $ | 984 | | $ | 2,918 | | $ | 547 | | $ | 1,078 | | $ | 5,527 | |
Provision (credit) charged to expense | | | 33 | | | (36) | | | 168 | | | (222) | | | (57) | |
Losses charged off | | | (18) | | | | | | | | | (175) | | | (193) | |
Recoveries | | | 73 | | | | | | | | | 109 | | | 182 | |
Balance, end of period | | $ | 1,072 | | $ | 2,882 | | $ | 715 | | $ | 790 | | $ | 5,459 | |
14 | ||
| | Nine Months Ended September 30, 2013 | | |||||||||||||
| | Residential Real Estate | | Commercial Real Estate | | Commercial | | Consumer | | Total | | |||||
Allowance for loan losses: | | | | | | | | | | | | | | | | |
Balance, beginning of period | | $ | 1,149 | | $ | 3,107 | | $ | 371 | | $ | 1,206 | | $ | 5,833 | |
Provision (credit) charged to expense | | | (97) | | | 13 | | | 274 | | | (89) | | | 101 | |
Losses charged off | | | (72) | | | (238) | | | | | | (573) | | | (883) | |
Recoveries | | | 92 | | | | | | 70 | | | 246 | | | 408 | |
Balance, end of period | | $ | 1,072 | | $ | 2,882 | | $ | 715 | | $ | 790 | | $ | 5,459 | |
| | Three Months Ended September 30, 2012 | | |||||||||||||
| | Residential Real Estate | | Commercial Real Estate | | Commercial | | Consumer | | Total | | |||||
Allowance for loan losses: | | | | | | | | | | | | | | | | |
Balance, beginning of period | | $ | 916 | | $ | 2,674 | | $ | 458 | | $ | 1,679 | | $ | 5,727 | |
Provision (credit) charged to expense | | | 741 | | | 658 | | | (185) | | | (240) | | | 974 | |
Losses charged off | | | (204) | | | | | | | | | (348) | | | (552) | |
Recoveries | | | 16 | | | | | | 75 | | | 160 | | | 251 | |
Balance, end of period | | $ | 1,469 | | $ | 3,332 | | $ | 348 | | $ | 1,251 | | $ | 6,400 | |
| | Nine Months Ended September 30, 2012 | | |||||||||||||
| | Residential Real Estate | | Commercial Real Estate | | Commercial | | Consumer | | Total | | |||||
Allowance for loan losses: | | | | | | | | | | | | | | | | |
Balance, beginning of period | | $ | 1,099 | | $ | 2,485 | | $ | 333 | | $ | 1,739 | | $ | 5,656 | |
Provision (credit) charged to expense | | | 808 | | | 1,119 | | | (60) | | | 241 | | | 2,108 | |
Losses charged off | | | (479) | | | (272) | | | | | | (1,152) | | | (1,903) | |
Recoveries | | | 41 | | | | | | 75 | | | 423 | | | 539 | |
Balance, end of period | | $ | 1,469 | | $ | 3,332 | | $ | 348 | | $ | 1,251 | | $ | 6,400 | |
| | September 30, 2013 | | |||||||||||||
| | Residential Real Estate | | Commercial Real Estate | | Commercial | | Consumer | | Total | | |||||
Loans: | | | | | | | | | | | | | | | | |
Ending balance | | $ | 155,203 | | $ | 121,032 | | $ | 47,371 | | $ | 111,357 | | $ | 434,963 | |
Ending balance: individually evaluated for impairment | | | 1,774 | | | 1,987 | | | | | | 351 | | | 4,112 | |
Ending balance: collectively evaluated for impairment | | $ | 153,429 | | $ | 119,045 | | $ | 47,371 | | $ | 111,006 | | $ | 430,851 | |
Allowance for loan losses: | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 1,072 | | $ | 2,882 | | $ | 715 | | $ | 790 | | $ | 5,459 | |
Ending balance: individually evaluated for impairment | | | 34 | | | 439 | | | | | | 18 | | | 491 | |
Ending balance: collectively evaluated for impairment | | $ | 1,038 | | $ | 2,443 | | $ | 715 | | $ | 772 | | $ | 4,968 | |
15 | ||
| | December 31, 2012 | | |||||||||||||
| | Residential Real Estate | | Commercial Real Estate | | Commercial | | Consumer | | Total | | |||||
Loans: | | | | | | | | | | | | | | | | |
Ending balance | | $ | 128,815 | | $ | 84,918 | | $ | 14,271 | | $ | 126,486 | | $ | 354,490 | |
Ending balance: individually evaluated for impairment | | | 2,482 | | | 2,467 | | | | | | 474 | | | 5,423 | |
Ending balance: collectively evaluated for impairment | | $ | 126,333 | | $ | 82,451 | | $ | 14,271 | | $ | 126,012 | | $ | 349,067 | |
Allowance for loan losses: | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 1,149 | | $ | 3,107 | | $ | 371 | | $ | 1,206 | | $ | 5,833 | |
Ending balance: individually evaluated for impairment | | | 206 | | | 682 | | | | | | 54 | | | 942 | |
Ending balance: collectively evaluated for impairment | | $ | 943 | | $ | 2,425 | | $ | 371 | | $ | 1,152 | | $ | 4,891 | |
| • | Grades 1 & 2 - These grades are assigned to loans with very high credit quality borrowers of investment or near investment grade or where the loan is primarily secured by cash or conservatively margined high quality marketable securities. These borrowers are generally publicly traded, have significant capital strength, possess investment grade public debt ratings, demonstrate low leverage, exhibit stable earnings and growth and have ready access to various financing alternatives. |
| | |
| • | Grades 3 & 4 - Loans assigned these grades include loans to borrowers possessing solid credit quality with acceptable risk. Borrowers in these grades are differentiated from higher grades on the basis of size (capital and/or revenue), leverage, asset quality, stability of the industry or specific market area and quality/coverage of collateral. These borrowers generally have a history of consistent earnings and reasonable leverage. |
| | |
| • | Grade 5 - This grade includes “Pass Grade” loans to borrowers which require special monitoring because of deteriorating financial results, declining credit ratings, decreasing cash flow, increasing leverage, marginal collateral coverage or industry stress that has resulted or may result in a changing overall risk profile. |
| | |
| • | Grade 6 - This grade is for “Special Mention” loans in accordance with regulatory guidelines. This grade is intended to include loans to borrowers whose credit quality has clearly deteriorated and where risk of further decline is possible unless active measures are taken to correct the situation. Weaknesses are considered potential at this state and are not yet fully defined. |
| | |
| • | Grade 7 - This grade includes “Substandard” loans in accordance with regulatory guidelines. Loans categorized in this grade possess a well-defined credit weakness, and the likelihood of repayment from the primary source is uncertain. Significant financial deterioration has occurred, and very close attention is warranted to ensure the full repayment without loss. Collateral coverage may be marginal, and the accrual of interest has been suspended. |
| | |
| • | Grade 8 - This grade includes “Doubtful” loans in accordance with regulatory guidelines. Such loans have been placed on nonaccrual status and may be heavily dependent upon collateral possessing a value that is difficult to determine or based upon some near-term event which lacks clear certainty. These loans have all of the weaknesses of those classified as Substandard; however, based on existing conditions, these weaknesses make full collection of the principal balance highly improbable. |
16 | ||
| | September 30, 2013 | | ||||
| | Commercial Real Estate | | Commercial | | ||
Rating: | | | | | | | |
1-5 Pass | | $ | 117,050 | | $ | 46,014 | |
6 Special Mention | | | 2,030 | | | 1,322 | |
7 Substandard | | | 1,952 | | | 35 | |
8 Doubtful | | | | | | | |
Total | | $ | 121,032 | | $ | 47,371 | |
| | September 30, 2013 | | ||||
| | Residential Real Estate | | Consumer | | ||
Performing | | $ | 154,516 | | $ | 111,237 | |
Nonaccrual | | | 687 | | | 120 | |
Total | | $ | 155,203 | | $ | 111,357 | |
| | December 31, 2012 | | ||||
| | Commercial Real Estate | | Commercial | | ||
Rating: | | | | | | | |
1-5 Pass | | $ | 80,830 | | $ | 13,860 | |
6 Special Mention | | | 1,621 | | | 411 | |
7 Substandard | | | 2,467 | | | | |
8 Doubtful | | | | | | | |
Total | | $ | 84,918 | | $ | 14,271 | |
| | December 31, 2012 | | ||||
| | Residential Real Estate | | Consumer | | ||
Performing | | $ | 127,426 | | $ | 126,331 | |
Nonaccrual | | | 1,389 | | | 155 | |
Total | | $ | 128,815 | | $ | 126,486 | |
17 | ||
| | September 30, 2013 | | ||||||||||||||||||||||
| | 30-59 Days Past Due | | 60-89 Days Past Due | | 90 Days or More Past Due | | Total Past Due | | Current | | Total Loans Receivable | | Non- accrual Loans | | Total Loans 90 Days or More Past Due and Accruing | | ||||||||
Residential real estate | | $ | 461 | | $ | 33 | | $ | 660 | | $ | 1,154 | | $ | 154,049 | | $ | 155,203 | | $ | 687 | | $ | | |
Commercial real estate | | | | | | | | | 1,851 | | | 1,851 | | | 119,181 | | | 121,032 | | | 1,851 | | | | |
Commercial | | | | | | | | | | | | | | | 47,371 | | | 47,371 | | | | | | | |
Consumer | | | 461 | | | 49 | | | 62 | | | 572 | | | 110,785 | | | 111,357 | | | 120 | | | 6 | |
Total | | $ | 922 | | $ | 82 | | $ | 2,573 | | $ | 3,577 | | $ | 431,386 | | $ | 434,963 | | $ | 2,658 | | $ | 6 | |
| | December 31, 2012 | | ||||||||||||||||||||||
| | 30-59 Days Past Due | | 60-89 Days Past Due | | 90 Days or More Past Due | | Total Past Due | | Current | | Total Loans Receivable | | Non- accrual Loans | | Total Loans 90 Days or More Past Due and Accruing | | ||||||||
Residential real estate | | $ | 130 | | $ | 5 | | $ | 1,555 | | $ | 1,690 | | $ | 127,125 | | $ | 128,815 | | $ | 1,389 | | $ | 450 | |
Commercial real estate | | | | | | | | | 2,362 | | | 2,362 | | | 82,556 | | | 84,918 | | | 2,362 | | | | |
Commercial | | | | | | | | | | | | | | | 14,271 | | | 14,271 | | | | | | | |
Consumer | | | 1,025 | | | 148 | | | 122 | | | 1,295 | | | 125,191 | | | 126,486 | | | 155 | | | 21 | |
Total | | $ | 1,155 | | $ | 153 | | $ | 4,039 | | $ | 5,347 | | $ | 349,143 | | $ | 354,490 | | $ | 3,906 | | $ | 471 | |
18 | ||
| | September 30, 2013 | | December 31, 2012 | | ||||||||||||||
| | Recorded Balance | | Unpaid Principal Balance | | Specific Allowance | | Recorded Balance | | Unpaid Principal Balance | | Specific Allowance | | ||||||
Loans without a specific valuation allowance | | | | | | | | | | | | | | | | | | | |
Residential real estate loans | | $ | 1,723 | | $ | 2,011 | | $ | | | $ | 2,047 | | $ | 2,357 | | $ | | |
Commercial real estate loans | | | 35 | | | 35 | | | | | | | | | | | | | |
Commercial loans | | | | | | | | | | | | | | | | | | | |
Consumer loans | | | 299 | | | 337 | | | | | | 380 | | | 577 | | | | |
Total | | | 2,057 | | | 2,383 | | | | | | 2,427 | | | 2,934 | | | | |
Loans with a specific valuation allowance | | | | | | | | | | | | | | | | | | | |
Residential real estate loans | | | 51 | | | 58 | | | 34 | | | 435 | | | 442 | | | 206 | |
Commercial real estate loans | | | 1,952 | | | 2,320 | | | 439 | | | 2,467 | | | 2,925 | | | 682 | |
Commercial loans | | | | | | | | | | | | | | | | | | | |
Consumer loans | | | 52 | | | 77 | | | 18 | | | 94 | | | 206 | | | 54 | |
Total | | | 2,055 | | | 2,455 | | | 491 | | | 2,996 | | | 3,573 | | | 942 | |
Total impaired loans | | | | | | | | | | | | | | | | | | | |
Residential real estate loans | | | 1,774 | | | 2,069 | | | 34 | | | 2,482 | | | 2,799 | | | 206 | |
Commercial real estate loans | | | 1,987 | | | 2,355 | | | 439 | | | 2,467 | | | 2,925 | | | 682 | |
Commercial loans | | | | | | | | | | | | | | | | | | | |
Consumer loans | | | 351 | | | 414 | | | 18 | | | 474 | | | 783 | | | 54 | |
Total | | $ | 4,112 | | $ | 4,838 | | $ | 491 | | $ | 5,423 | | $ | 6,507 | | $ | 942 | |
| | September 30, 2013 | | September 30, 2012 | | ||||||||||||||||||||
| | Three Months Ended | | Nine Months Ended | | Three Months Ended | | Nine Months Ended | | ||||||||||||||||
| | Average Balance | | Interest Income | | Average Balance | | Interest Income | | Average Balance | | Interest Income | | Average Balance | | Interest Income | | ||||||||
Loans without a specific valuation allowance | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate loans | | $ | 1,890 | | $ | 9 | | $ | 2,018 | | $ | 23 | | $ | 2,094 | | $ | 21 | | $ | 1,594 | | $ | 33 | |
Commercial real estate loans | | | | | | | | | | | | | | | 423 | | | | | | 344 | | | | |
Commercial loans | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer loans | | | 319 | | | 7 | | | 342 | | | 23 | | | 428 | | | 9 | | | 387 | | | 30 | |
Total | | | 2,209 | | | 16 | | | 2,360 | | | 46 | | | 2,945 | | | 30 | | | 2,325 | | | 63 | |
Loans with a specific valuation allowance | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate loans | | | 51 | | | 1 | | | 141 | | | 2 | | | 424 | | | 2 | | | 534 | | | 2 | |
Commercial real estate loans | | | 1,953 | | | 1 | | | 2,210 | | | 4 | | | 3,662 | | | 1 | | | 6,995 | | | 5 | |
Commercial loans | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer loans | | | 58 | | | 2 | | | 84 | | | 4 | | | 78 | | | 2 | | | 92 | | | 4 | |
Total | | | 2,062 | | | 4 | | | 2,435 | | | 10 | | | 4,164 | | | 5 | | | 7,621 | | | 11 | |
Total impaired loans | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate loans | | | 1,941 | | | 10 | | | 2,159 | | | 25 | | | 2,518 | | | 23 | | | 2,128 | | | 35 | |
Commercial real estate loans | | | 1,953 | | | 1 | | | 2,210 | | | 4 | | | 4,085 | | | 1 | | | 7,339 | | | 5 | |
Commercial loans | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer loans | | | 377 | | | 9 | | | 426 | | | 27 | | | 506 | | | 11 | | | 479 | | | 34 | |
Total | | $ | 4,271 | | $ | 20 | | $ | 4,795 | | $ | 56 | | $ | 7,109 | | $ | 35 | | $ | 9,946 | | $ | 74 | |
19 | ||
| | New TDRs During The Three-Months Ended | | ||||||||||||||
| | September 30, 2013 | | September 30, 2012 | | ||||||||||||
| | Number of Contracts | | | Recorded Balance Before | | | Recorded Balance After | | Number of Contracts | | | Recorded Balance Before | | | Recorded Balance After | |
Real estate loans: | | | | | | | | | | | | | | | | | |
Residential | | | | $ | | | $ | | | | | $ | | | $ | | |
Commercial | | | | | | | | | | | | | | | | | |
Total real estate loans | | | | | | | | | | | | | | | | | |
Commercial loans | | | | | | | | | | | | | | | | | |
Consumer loans | | | | | | | | | | 2 | | | 49 | | | 32 | |
Total loans | | | | $ | | | $ | | | 2 | | $ | 49 | | $ | 32 | |
| | New TDRs During The Nine-Months Ended | | |||||||||||||||
| | September 30, 2013 | | September 30, 2012 | | |||||||||||||
| | Number of Contracts | | Recorded Balance Before | | Recorded Balance After | | Number of Contracts | | Recorded Balance Before | | Recorded Balance After | | |||||
Real estate loans: | | | | | | | | | | | | | | | | | | |
Residential | | | | $ | | | $ | | | | 1 | | $ | 29 | | $ | 29 | |
Commercial | | | | | | | | | | | | | | | | | | |
Total real estate loans | | | | | | | | | | | 1 | | | 29 | | | 29 | |
Commercial loans | | | | | | | | | | | | | | | | | | |
Consumer loans | | 4 | | | 25 | | | 25 | | | 7 | | | 157 | | | 133 | |
Total loans | | 4 | | $ | 25 | | $ | 25 | | | 8 | | $ | 186 | | $ | 162 | |
| | Three Months Ended | | |||||||||
| | September 30, 2013 | | | September 30, 2012 | | ||||||
| | Number of Defaults | | | Recorded Balance | | | Number of Defaults | | | Recorded Balance | |
Real estate loans: | | | | | | | | | | | | |
Residential | | | | $ | | | | | | $ | | |
Commercial | | | | | | | | | | | | |
Total real estate loans | | | | | | | | | | | | |
Commercial loans | | | | | | | | | | | | |
Consumer loans | | | | | | | | 2 | | | 32 | |
Total loans | | | | $ | | | | 2 | | $ | 32 | |
| | Nine Months Ended | | |||||||||
| | September 30, 2013 | | | September 30, 2012 | | ||||||
| | Number of Defaults | | Recorded Balance | | | Number of Defaults | | Recorded Balance | | ||
Real estate loans: | | | | | | | | | | | | |
Residential | | | | $ | | | | 1 | | $ | 29 | |
Commercial | | | | | | | | | | | | |
Total real estate loans | | | | | | | | 1 | | | 29 | |
Commercial loans | | | | | | | | | | | | |
Consumer loans | | | | | | | | 2 | | | 32 | |
Total loans | | | | $ | | | | 3 | | $ | 61 | |
| | September 30, 2013 | | December 31, 2012 | | ||
Land | | $ | 2,500 | | $ | | |
Building and improvements | | | 2,822 | | | | |
Furniture and equipment | | | 4,498 | | | 3,521 | |
Less: accumulated depreciation | | | (3,078) | | | (2,728) | |
| | $ | 6,742 | | $ | 793 | |
Balance as of January 1, 2012 | $ | 4,687 |
Changes in goodwill during the year | | |
Balance as of December 31, 2012 | | 4,687 |
Changes in goodwill during the period | | |
Balance as of September 30, 2013 | $ | 4,687 |
20 | ||
| | Restricted Stock Awards | | Weighted- Average Grant Date Fair Value Per Share | | ||
Nonvested at January 1, 2013 | | | | | $ | | |
Granted | | | 46,232 | | | 25.09000 | |
Vested | | | | | | | |
Forfeited | | | | | | | |
Nonvested at September 30, 2013 | | | 46,232 | | $ | 25.09000 | |
21 | ||
| | Deferred Rights | |
Outstanding, beginning of period | | 70,315 | |
Granted | | 9,027 | |
Exercised | | | |
| | | |
Outstanding, end of period | | 79,342 | |
| | September 30, 2013 | | |||||||
| | Aggregate Value | | Gain | | Fair Value | | |||
Loans held for sale | | $ | 15,974 | | $ | 540 | | $ | 16,514 | |
| Level 1 | Quoted prices in active markets for identical assets or liabilities |
| Level 2 | Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities |
22 | ||
| Level 3 | Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities |
23 | ||
| | September 30, 2013 Fair Value Measurements Using | | ||||||||||
| | Fair Value | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | ||||
Available for sale securities | | | | | | | | | | | | | |
U.S. government-sponsored enterprises | | $ | 57,211 | | $ | | | $ | 57,211 | | $ | | |
Municipals | | | 47,700 | | | | | | 47,700 | | | | |
Mortgage-backed and asset-backed securities - government-sponsored enterprises | | | 77,610 | | | | | | 77,610 | | | | |
Mortgage-backed and asset-backed securities - private labeled | | | 1,369 | | | | | | 1,369 | | | | |
Other securities | | | 32,772 | | | 1,489 | | | 29,664 | | | 1,619 | |
Total available for sale securities | | $ | 216,662 | | $ | 1,489 | | $ | 213,554 | | $ | 1,619 | |
Loans held for sale | | | 16,514 | | | | | | 16,514 | | | | |
Forward contracts | | | (837) | | | (837) | | | | | | | |
Interest rate lock commitments | | $ | 856 | | $ | | | $ | | | $ | 856 | |
| | December 31, 2012 Fair Value Measurements Using | | ||||||||||
| | Fair Value | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | ||||
Available for sale securities | | | | | | | | | | | | | |
U.S. government-sponsored enterprises | | $ | 19,618 | | $ | | | $ | 19,618 | | $ | | |
Municipals | | | 42,540 | | | | | | 42,540 | | | | |
Mortgage-backed and asset-backed securities - government-sponsored enterprises | | | 77,489 | | | | | | 77,489 | | | | |
Mortgage-backed and asset-backed securities - private labeled | | | 2,453 | | | | | | 2,453 | | | | |
Other securities | | | 14,593 | | | 1,553 | | | 12,200 | | | 840 | |
Total available for sale securities | | $ | 156,693 | | $ | 1,553 | | $ | 154,300 | | $ | 840 | |
24 | ||
| | Three Months Ended | | ||||
| | Securities Available for Sale | | Interest Rate Lock Commitments | | ||
Balance, July 1, 2013 | | $ | 1,531 | | $ | (78) | |
Total realized and unrealized gains and (losses) | | | | | | | |
Included in net income | | | | | | 934 | |
Included in other comprehensive income / (loss) | | | 88 | | | | |
Balance, September 30, 2013 | | $ | 1,619 | | $ | 856 | |
| | | | | | | |
Balance, July 1, 2012 | | $ | 758 | | $ | | |
Total realized and unrealized gains and (losses) | | | | | | | |
Included in net income | | | (112) | | | | |
Included in other comprehensive income / (loss) | | | 204 | | | | |
Balance, September 30, 2012 | | $ | 850 | | $ | | |
| | Nine Months Ended | | ||||
| | Securities Available for Sale | | Interest Rate Lock Commitments | | ||
Balance, January 1, 2013 | | $ | 840 | | $ | | |
Total realized and unrealized gains and (losses) | | | | | | | |
Included in net income | | | | | | 856 | |
Included in other comprehensive income / (loss) | | | 779 | | | | |
Balance, September 30, 2013 | | $ | 1,619 | | $ | 856 | |
| | | | | | | |
Balance as of January 1, 2012 | | $ | 470 | | $ | | |
Total realized and unrealized gains and (losses) | | | | | | | |
Included in net income | | | (112) | | | | |
Included in other comprehensive income / (loss) | | | 492 | | | | |
Balance, September 30, 2012 | | $ | 850 | | $ | | |
25 | ||
| | | | | September 30, 2013 Fair Value Measurements Using | | |||||||
| | Fair Value | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | ||||
Impaired loans | | $ | 174 | | $ | | | $ | | | $ | 174 | |
| | | | | December 31, 2012 Fair Value Measurements Using | | |||||||
| | Fair Value | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | ||||
Impaired loans | | $ | 1,481 | | $ | | | $ | | | $ | 1,481 | |
| | Fair Value at September 30, 2013 | | Valuation Technique | | Unobservable Inputs | | Range | | |
Other securities | | $ | 1,619 | | Discounted cash flow | | Discount margin Cumulative default % Loss given default % Cumulative prepayment % | | 13.25% 2.2% - 100% 90% - 100% 0% - 100% | |
| | | | | | | | | | |
Collateral dependent impaired loans | | $ | 174 | | Fair value of collateral | | Discount to reflect current market conditions | | 0% - 35% | |
| | Fair Value at December 31, 2012 | | Valuation Technique | | Unobservable Inputs | | Range | | |
Other securities | | $ | 840 | | Discounted cash flow | | Discount margin Cumulative default % Loss given default % Cumulative prepayment % | | 7% - 14.25% 2.2% - 100% 85% 100% 0% - 100% | |
| | | | | | | | | | |
Collateral dependent impaired loans | | $ | 1,481 | | Market comparable properties | | Marketability discount | | 12% | |
26 | ||
27 | ||
| | September 30, 2013 Fair Value Measurements Using | | ||||||||||
| | Carrying Amount | | Quoted Prices In Active Market for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | ||||
Cash and cash equivalents | | $ | 26,329 | | $ | 26,329 | | $ | | | $ | | |
Interest bearing time deposits | | | 2,500 | | | 2,500 | | | | | | | |
Loans held for sale | | | 1,795 | | | | | | 1,795 | | | | |
Loans receivable net | | | 434,167 | | | | | | | | | 440,086 | |
Accrued interest receivable | | | 2,810 | | | 2,810 | | | | | | | |
FHLB stock | | | 2,943 | | | | | | 2,943 | | | | |
Deposits | | | 636,653 | | | 337,687 | | | | | | 303,962 | |
FHLB advances | | | 31,767 | | | | | | 33,677 | | | | |
Accrued interest payable | | | 81 | | | 81 | | | | | | | |
Subordinated debt | | | 2,767 | | | | | | 2,767 | | | | |
| | December 31, 2012 Fair Value Measurements Using | | ||||||||||
| | Carrying Amount | | Quoted Prices In Active Market for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | ||||
Cash and cash equivalents | | $ | 32,513 | | $ | 32,513 | | $ | | | $ | | |
Loans held for sale | | | 63,234 | | | | | | 63,234 | | | | |
Loans receivable - net | | | 352,328 | | | | | | | | | 351,194 | |
Accrued interest receivable | | | 2,196 | | | 2,196 | | | | | | | |
FHLB stock | | | 2,943 | | | | | | 2,943 | | | | |
Deposits | | | 530,691 | | | | | | 300,818 | | | 236,375 | |
FHLB advances | | | 40,686 | | | | | | 42,986 | | | | |
Accrued interest payable | | | 120 | | | 120 | | | | | | | |
28 | ||
| | September 30, 2013 | | December 31, 2012 | | ||||||||
| | Notional Amount | | Fair Value | | Notional Amount | | Fair Value | | ||||
Asset Derivatives | | | | | | | | | | | | | |
Derivatives not designated as hedging instruments | | | | | | | | | | | | | |
IRLCs | | $ | 39,809 | | $ | 856 | | $ | | | $ | | |
| | | | | | | | | | | | | |
Liability Derivatives | | | | | | | | | | | | | |
Derivatives not designated as hedging instruments | | | | | | | | | | | | | |
Forward contracts | | $ | 50,680 | | $ | 837 | | $ | | | $ | | |
| | Amount of gain / (loss) recognized | | ||||||||||
| | September 30, 2013 | | September 30, 2012 | | ||||||||
| | Three Months Ended | | Nine Months Ended | | Three Months Ended | | Nine Months Ended | | ||||
Asset Derivatives | | | | | | | | | | | | | |
Derivatives not designated as hedging instruments | | | | | | | | | | | | | |
IRLCs | | $ | 934 | | $ | 856 | | $ | | | $ | | |
| | | | | | | | | | | | | |
Liability Derivatives | | | | | | | | | | | | | |
Derivatives not designated as hedging instruments | | | | | | | | | | | | | |
Forward contracts | | $ | (2,046) | | $ | (837) | | $ | | | $ | | |
29 | ||
| • | Present (either on the face of the statement where net income is presented or in the notes) the effects on the line items of net income of significant amounts reclassified out of accumulated other comprehensive incomebut only if the item reclassified is required under GAAP to be reclassified to net income in its entirety in the same reporting period. |
| • | Cross-reference to other disclosures currently required under GAAP for other reclassification items (that are not required under GAAP) to be reclassified directly to net income in their entirety in the same reporting period. This would be the case when a portion of the amount reclassified out of accumulated other comprehensive income is initially transferred to a balance sheet account instead of directly to income or expense. |
| • | The amendments are effective for reporting periods beginning after December 15, 2012. The Company has adopted the methodologies prescribed by this ASU, and the ASU did not have a material effect on its financial position or results of operations. |
30 | ||
31 | ||
| ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. | |
| ⋅ | Net income decreased 55.29%, to $0.73 million, or $0.25 per diluted share for the three months ended September 30, 2013 compared to $1.63 million or $0.57 per diluted share for the same period in 2012. |
| | |
| ⋅ | Net interest margin increased to 2.59% in the three months ended September 30, 2013 from 2.54% in the same period of 2012. |
| | |
| ⋅ | Income as a percentage of average assets decreased from 6.06% for the three months ended September 30, 2012 to 4.58% for the three months ended September 30, 2013. |
| | |
| ⋅ | Noninterest income as a percentage of average assets decreased from 2.21% for the three months ended September 30, 2012 to 0.93% for the three months ended September 30, 2013. |
| | |
| ⋅ | Net interest income after provision (credit) for loan losses increased $1.53 million or 52.82% in the three months ended September 30, 2013 from the corresponding three months in 2012. The increase is primarily attributable to a $0.41 million increase in interest income and a $1.03 million decrease in the Provision (Credit) for Loan Losses. |
| | |
| ⋅ | Noninterest expense to average assets increased from 2.62% in the three months ended September 30, 2012 to 2.91% in the three months ended September 30, 2013. |
| | |
| ⋅ | In the three months ended September 30, 2013, non-interest income decreased 52.70% over the same period in 2012 due to the decline in revenue from the Company's mortgage banking activities. During the three months ended September 30, 2013, 50.80% of the mortgage originations were for residential purchases versus 12.30% in the same period of 2012. |
32 | ||
| ⋅ | Non-interest expense rose 25.09% in the three months ended September 30, 2013 versus the same period in 2012, as the Company selectively added employees to support asset generation and expanded facilities to accommodate growth. |
| | |
| ⋅ | Return on average assets for the 2013 period was 0.41% compared to 1.04% for the prior year period. |
| | |
| ⋅ | Return on average equity for the 2013 period was 4.80% compared to 10.83% for the prior year period. |
| | |
| ⋅ | Net charge-offs as a percentage of average loans were 0.01% for the three months ended September 30, 2013 compared to 0.30% for the prior year period. |
| ⋅ | Net income decreased 3.08%, to $3.93 million, or $1.36 per diluted share for the nine months ended September 30, 2013 compared to $4.05 million or $1.41 per diluted share for the 2012 period. |
| | |
| ⋅ | Net interest margin was 2.65% in the nine months ended September 30, 2013 compared to 2.66% in the prior year period. |
| | |
| ⋅ | Income as a percentage of average assets decreased from 5.65% for the nine months ended September 30, 2012 to 5.44% for the nine months ended September 30, 2013. |
| | |
| ⋅ | Noninterest income as a percentage of average assets increased from 1.66% for the nine months ended September 30, 2012 to 1.69% for the nine months ended September 30, 2013. |
| | |
| ⋅ | Noninterest expense to average assets increased from 2.58% in the nine months ended September 30, 2012 to 3.09% in the nine months ended September 30, 2013. |
| | |
| ⋅ | Net interest income after provision for loan losses increased 28.39% in the nine months ended September 30, 2013 from the corresponding nine months in 2012 primarily attributable to a decrease in the provision for credit losses. Overall, the provision was reduced to $0.10 million due to an improvement in credit quality. |
| | |
| ⋅ | Non-interest income for the 2013 period increased 9.66% from the prior year period. Revenue from mortgage banking activities increased 11.10% from the prior year period. |
| | |
| ⋅ | Non-interest expense for the 2013 period increased 29.23% over the corresponding nine months in 2012 as the Company added employees to the operations, human resources, finance, and technology areas in support of continued growth. The balance of the increase in staffing relates to income producing activities of commercial lending and mortgage banking. The Company experienced an increase in consulting and professional fees directly related to the additional costs associated with being a public company. Additionally, to accommodate growth, the Company expanded its facilities which increased occupancy expenses and related equipment costs. |
| | |
| ⋅ | Return on average assets for the nine months ended September 30, 2013 was 0.80% versus 0.89% in the year ago period. |
| | |
| ⋅ | Return on average equity for the nine months ended September 30, 2013 was 8.51% compared to 9.34% for the prior year period. |
| | |
| ⋅ | Net charge-offs as a percentage of average loans were 0.15% for the nine months ended September 30, 2013 versus 0.48% for the prior year period. |
33 | ||
| | Three Months Ended September 30, | | |||||||||||||||||
| | 2013 | | | 2012 | | ||||||||||||||
| | Average Balance | | Interest and Dividends | | Yield/Cost | | | Average Balance | | Interest and Dividends | | Yield/Cost | | ||||||
Assets: | | | | | | | | | | | | | | | | | | | | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | |
Loans | | $ | 424,498 | | $ | 5,170 | | | 4.83 | % | | $ | 394,989 | | $ | 4,951 | | | 4.99 | % |
Investment securities taxable | | | 197,437 | | | 825 | | | 1.66 | % | | | 165,478 | | | 656 | | | 1.58 | % |
Investment securities non-taxable | | | 45,448 | | | 447 | | | 3.90 | % | | | 43,448 | | | 424 | | | 3.88 | % |
Total interest-earning assets | | | 667,383 | | | 6,442 | | | 3.83 | % | | | 603,915 | | | 6,031 | | | 3.97 | % |
| | | | | | | | | | | | | | | | | | | | |
Noninterest-earning assets | | | 32,692 | | | | | | | | | | 19,952 | | | | | | | |
Total assets | | $ | 700,075 | | | | | | | | | $ | 623,867 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Liabilities and equity: | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | |
Regular savings accounts | | $ | 13,548 | | $ | 20 | | | 0.59 | % | | $ | 10,487 | | $ | 15 | | | 0.57 | % |
Interest-bearing demand deposits | | | 67,605 | | | 94 | | | 0.55 | % | | | 61,092 | | | 85 | | | 0.55 | % |
Money market accounts | | | 229,588 | | | 428 | | | 0.74 | % | | | 192,869 | | | 367 | | | 0.76 | % |
Certificates and brokered deposits | | | 273,824 | | | 1,216 | | | 1.76 | % | | | 242,751 | | | 1,361 | | | 2.23 | % |
Total interest-bearing deposits | | | 584,565 | | | 1,758 | | | 1.19 | % | | | 507,199 | | | 1,828 | | | 1.43 | % |
| | | | | | | | | | | | | | | | | | | | |
Other interest-bearing liabilities | | | 34,078 | | | 329 | | | 3.38 | % | | | 40,639 | | | 342 | | | 3.35 | % |
Total interest-bearing liabilities | | | 618,643 | | | 2,087 | | | 1.34 | % | | | 547,838 | | | 2,170 | | | 1.58 | % |
| | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing deposits | | | 13,594 | | | | | | | | | | 8,978 | | | | | | | |
Other non-interest bearing liabilities | | | 7,729 | | | | | | | | | | 7,332 | | | | | | | |
Total liabilities | | | 639,966 | | | | | | | | | | 564,148 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Shareholders’ equity | | | 60,109 | | | | | | | | | | 59,719 | | | | | | | |
Total liabilities and equity | | $ | 700,075 | | | | | | | | | | 623,867 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net interest income | | | | | $ | 4,355 | | | | | | | | | $ | 3,861 | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interest rate spread | | | | | | | | | 2.49 | % | | | | | | | | | 2.39 | % |
Net interest margin | | | | | | | | | 2.59 | % | | | | | | | | | 2.54 | % |
Average interest-earning assets to average interest-bearing liabilities | | | | | | | | | 107.88 | % | | | | | | | | | 110.24 | % |
34 | ||
| | Nine Months Ended September 30, | | |||||||||||||||||
| | 2013 | | | | 2012 | | |||||||||||||
| | Average Balance | | Interest and Dividends | | Yield/Cost | | | Average Balance | | Interest and Dividends | | Yield/Cost | | ||||||
Assets: | | | | | | | | | | | | | | | | | | | | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | |
Loans | | $ | 415,996 | | $ | 15,073 | | | 4.84 | % | | $ | 382,909 | | $ | 14,464 | | | 5.05 | % |
Investment securities taxable | | | 170,848 | | | 2,211 | | | 1.73 | % | | | 164,081 | | | 2,514 | | | 2.05 | % |
Investment securities non-taxable | | | 42,367 | | | 1,146 | | | 3.62 | % | | | 43,272 | | | 1,269 | | | 3.92 | % |
Total interest-earning assets | | | 629,211 | | | 18,430 | | | 3.92 | % | | | 590,262 | | | 18,247 | | | 4.13 | % |
Noninterest-earning assets | | | 29,218 | | | | | | | | | | 20,790 | | | | | | | |
Total assets | | $ | 658,429 | | | | | | | | | $ | 611,052 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Liabilities and equity: | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | |
Regular savings accounts | | $ | 13,729 | | | 60 | | | 0.58 | % | | $ | 9,622 | | | 42 | | | 0.58 | % |
Interest-bearing demand deposits | | | 69,065 | | | 284 | | | 0.55 | % | | | 62,034 | | | 265 | | | 0.57 | % |
Money market accounts | | | 216,108 | | | 1,205 | | | 0.75 | % | | | 183,626 | | | 1,073 | | | 0.78 | % |
Certificates and brokered deposits | | | 246,455 | | | 3,493 | | | 1.89 | % | | | 240,543 | | | 4,095 | | | 2.27 | % |
Total interest-bearing deposits | | | 545,357 | | | 5,042 | | | 1.24 | % | | | 495,825 | | | 5,475 | | | 1.47 | % |
| | | | | | | | | | | | | | | | | | | | |
Other interest-bearing liabilities | | | 30,433 | | | 904 | | | 3.97 | % | | | 40,611 | | | 1,019 | | | 3.35 | % |
Total interest-bearing liabilities | | | 575,790 | | | 5,946 | | | 1.38 | % | | | 536,436 | | | 6,494 | | | 1.62 | % |
| | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing deposits | | | 13,085 | | | | | | | | | | 9,363 | | | | | | | |
Other non-interest bearing liabilities | | | 7,873 | | | | | | | | | | 7,298 | | | | | | | |
Total liabilities | | | 596,748 | | | | | | | | | | 553,097 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Shareholders’ equity | | | 61,681 | | | | | | | | | | 57,955 | | | | | | | |
Total liabilities and equity | | $ | 658,429 | | | | | | | | | | 611,052 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net interest income | | | | | $ | 12,484 | | | | | | | | | $ | 11,753 | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interest rate spread | | | | | | | | | 2.54 | % | | | | | | | | | 2.51 | % |
Net interest margin | | | | | | | | | 2.65 | % | | | | | | | | | 2.66 | % |
Average interest-earning assets to average interest-bearing liabilities | | | | | | | | | 109.28 | % | | | | | | | | | 110.03 | % |
35 | ||
| | Rate/Volume Analysis of | | |||||||
| | Net Interest Income | | |||||||
| | Three Months ended September 30, 2013 vs. | | |||||||
(dollars in thousands) | | 2012 Due to Changes in | | |||||||
| | Volume | | Rate | | Net | | |||
Interest income | | | | | | | | | | |
Loans receivable | | $ | 1,038 | | $ | (819) | | $ | 219 | |
Investment securities taxable | | | 134 | | | 35 | | | 169 | |
Investment securities non-taxable | | | 21 | | | 2 | | | 23 | |
Total | | | 1,193 | | | (782) | | | 411 | |
| | | | | | | | | | |
Interest expense | | | | | | | | | | |
Deposits | | | 942 | | | (1,012) | | | (70) | |
Other interest bearing liabilities | | | (214) | | | 201 | | | (13) | |
Total | | | 728 | | | (811) | | | (83) | |
| | | | | | | | | | |
Increase (decrease) in net interest income | | $ | 465 | | $ | 29 | | $ | 494 | |
| | Rate/Volume Analysis of | | |||||||
| | Net Interest Income | | |||||||
| | Nine Months ended September 30 2013 vs. 2012 | | |||||||
(dollars in thousands) | | Due to Changes in | | |||||||
| | Volume | | Rate | | Net | | |||
Interest income | | | | | | | | | | |
Loans receivable | | $ | 1,497 | | $ | (888) | | $ | 609 | |
Investment securities taxable | | | 156 | | | (459) | | | (303) | |
Investment securities non-taxable | | | (26) | | | (97) | | | (123) | |
Total | | | 1,627 | | | (1,444) | | | 183 | |
| | | | | | | | | | |
Interest expense | | | | | | | | | | |
Deposits | | | 407 | | | (840) | | | (433) | |
Other interest bearing liabilities | | | (356) | | | 241 | | | (115) | |
Total | | | 51 | | | (599) | | | (548) | |
| | | | | | | | | | |
Increase (decrease) in net interest income | | $ | 1,576 | | $ | (845 ) | | $ | 731 | |
36 | ||
| ⋅ | Total assets were $738.52 million at September 30, 2013 compared to $636.37 million at December 31, 2012. |
| | |
| ⋅ | Loan growth occurred with a shift in the mix consistent with the strategy to capitalize on the strengthening commercial markets. Total commercial and industrial loan balances increased 231.94% at September 30, 2013 versus December 31, 2012. Commercial real estate loans, which include owner occupied loans, represented an increase of 42.53% at September 30, 2013 from December 31, 2012. Credit tenant lease financing experienced the largest growth within the commercial real estate portfolio, up 135.25% since December 31, 2012. These loans are originated nationwide via the Bank’s established network which provides geographic diversification within specific concentration limits. |
| | |
| ⋅ | Credit quality continued to improve during the period. Total nonperforming loans at September 30, 2013 were 39.14% less than December 31, 2012. The allowance for loan losses was 1.26% of total loans at September 30, 2013 versus 1.65% at December 31, 2012. The ratio of nonperforming loans to total loans declined to 0.61% at September 30, 2013, compared to 1.23% at December 31, 2012. |
| | |
| ⋅ | Loans held for sale totaled $18.31 million at September 30, 2013 compared to $63.23 million for December 31, 2012. The decrease is due to a 35.60% lower closing volume in the three month period ended September 30, 2013 than in the three month period ending December 31, 2012. |
| | |
| ⋅ | Total deposits grew to $636.65 million at September 30, 2013, compared with $530.69 million at December 31, 2012, with lower cost of funds and without the use of brokered deposits. |
| | |
| ⋅ | Tangible common equity increased $0.52 million from $56.66 million at December 31, 2012 to $57.19 million at September 30, 2013. Tangible book value per common share decreased 0.70% from $20.13 at December 31, 2012 to $19.99 at September 30, 2013. |
| | |
| ⋅ | The Company issued subordinated debt and a related warrant to purchase common stock to a third party for $3.00 million on June 28, 2013. The Company intends to use the proceeds to support the current and future growth of the Company. |
37 | ||
| | September 30, 2013 | | | December 31, 2012 | | ||||||||
Real estate loans: | | | | | | | | | | | | | | |
Residential Mortgage | | $ | 116,270 | | | 26.73 | % | | $ | 122,009 | | | 34.42 | % |
Home Equity Lines of Credit | | | 38,933 | | | 8.95 | % | | | 6,806 | | | 1.92 | % |
Commercial Credit tenant lease | | | 66,492 | | | 15.29 | % | | | 28,264 | | | 7.97 | % |
Commercial Other | | | 54,540 | | | 12.54 | % | | | 56,654 | | | 15.98 | % |
Total real estate loans | | | 276,235 | | | 63.51 | % | | | 213,733 | | | 60.29 | % |
| | | | | | | | | | | | | | |
Commercial loans | | | 47,371 | | | 10.89 | % | | | 14,271 | | | 4.03 | % |
Consumer loans Trailers | | | 71,500 | | | 16.44 | % | | | 79,625 | | | 22.46 | % |
Consumer loans Recreational vehicle | | | 36,024 | | | 8.28 | % | | | 42,087 | | | 11.87 | % |
Consumer loans Other | | | 3,834 | | | 0.88 | % | | | 4,774 | | | 1.35 | % |
Total loans | | | 434,964 | | | 100.00 | % | | | 354,490 | | | 100.00 | % |
Net deferred loan fees, premiums and discounts | | | 4,663 | | | | | | | 3,671 | | | | |
Allowance for losses | | | (5,459) | | | | | | | (5,833) | | | | |
Net loans receivable | | $ | 434,168 | | | | | | $ | 352,328 | | | | |
38 | ||
(dollars in thousands) | | September 30, | | | December 31, | | ||
| | 2013 | | | 2012 | | ||
Non-accrual loans | | | | | | | | |
Real estate loans: | | | | | | | | |
Residential | | $ | 687 | | | $ | 1,389 | |
Commercial | | | 1,851 | | | | 2,362 | |
Total real estate loans | | | 2,538 | | | | 3,751 | |
Commercial loans | | | | | | | | |
Consumer loans | | | 120 | | | | 155 | |
Total non-accrual loans | | | 2,658 | | | | 3,906 | |
| | | | | | | | |
Accruing loans past due 90 days or more: | | | | | | | | |
Real estate loans: | | | | | | | | |
Residential | | | | | | | 450 | |
Commercial | | | | | | | | |
Total real estate loans | | | | | | | 450 | |
Commercial loans | | | | | | | | |
Consumer loans | | | 6 | | | | 21 | |
Total accruing loans past due 90 days or more | | | 6 | | | | 471 | |
| | | | | | | | |
Total non-performing loans | | | 2,664 | | | | 4,377 | |
Other real estate owned: | | | | | | | | |
Residential | | | 500 | | | | 265 | |
Commercial | | | 4,881 | | | | 3,401 | |
Other | | | | | | | | |
Total other real estate owned | | | 5,381 | | | | 3,666 | |
| | | | | | | | |
Other non-performing assets | | | 1,014 | | | | 2,253 | |
| | | | | | | | |
Total non-performing assets | | $ | 9,059 | | | $ | 10,296 | |
| | | | | | | | |
Total non-performing loans to total loans | | | 0.61 | % | | | 1.23 | % |
Total non-performing assets to total assets | | | 1.23 | % | | | 1.62 | % |
(dollars in thousands) | | September 30, | | December 31, | | ||
| | 2013 | | 2012 | | ||
Troubled debt restructurings non-accrual | | $ | 27 | | $ | 558 | |
Troubled debt restructurings performing | | | 1,295 | | | 1,412 | |
Total troubled debt restructurings | | $ | 1,322 | | $ | 1,970 | |
39 | ||
| | September 30, 2013 | | | December 31, 2012 | | ||||||||
Regular savings accounts | | $ | 13,831 | | | 2.17 | % | | $ | 11,583 | | | 2.18 | % |
Non-interest bearing | | | 14,541 | | | 2.28 | % | | | 13,187 | | | 2.49 | % |
Interest-bearing | | | 68,643 | | | 10.78 | % | | | 73,660 | | | 13.88 | % |
Money market accounts | | | 240,672 | | | 37.80 | % | | | 202,388 | | | 38.14 | % |
Certificates of deposit | | | 280,601 | | | 44.08 | % | | | 211,542 | | | 39.86 | % |
Brokered deposits | | | 18,490 | | | 2.91 | % | | | 18,490 | | | 3.48 | % |
Premiums on brokered deposits | | | (125) | | | (0.02) | % | | | (159) | | | (0.03) | % |
Total | | $ | 636,653 | | | 100.00 | % | | $ | 530,691 | | | 100.00 | % |
| | September 30, 2013 | | December 31, 2012 | | ||||||||
| | Amortized | | Approximate | | Amortized | | Approximate | | ||||
| | Cost | | Fair Value | | Cost | | Fair Value | | ||||
Securities available for sale | | | | | | | | | | | | | |
U.S. government-sponsored enterprises | | $ | 58,077 | | $ | 57,211 | | $ | 18,666 | | $ | 19,618 | |
Municipals | | | 47,328 | | | 47,700 | | | 39,999 | | | 42,540 | |
Mortgage-backed and asset-backed securities government-sponsored enterprises | | | 77,885 | | | 77,610 | | | 75,782 | | | 77,489 | |
Mortgage-backed and asset-backed securities private labeled | | | 1,451 | | | 1,369 | | | 2,696 | | | 2,453 | |
Other securities | | | 34,479 | | | 32,772 | | | 16,753 | | | 14,593 | |
Total securities available for sale | | $ | 219,220 | | $ | 216,662 | | $ | 153,896 | | $ | 156,693 | |
40 | ||
(dollars in thousands) | | | | | | | | | | | | | | | | Minimum to be | | |||
| | | | | | | | | Minimum | | | Well Capitalized | | |||||||
| | | | | | | | | Capital | | | Under Prompt | | |||||||
| | Actual | | | | | | Requirement | | | Corrective Actions | | ||||||||
| | Amount | | Ratio | | | Amount | | Ratio | | | Amount | | Ratio | | |||||
As of September 30, 2013: | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weighted assets) | | | | | | | | | | | | | | | | | | | | |
Consolidated | | $ | 67,298 | | | 12.32 | % | | $ | 43,695 | | | 8.0 | % | | | N/A | | N/A | |
Bank | | | 63,773 | | | 11.70 | % | | | 43,592 | | | 8.0 | % | | | 54,490 | | 10.0 | % |
Tier 1 capital (to risk-weighted assets) | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 58,839 | | | 10.77 | % | | | 21,847 | | | 4.0 | % | | | N/A | | N/A | |
Bank | | | 58,314 | | | 10.70 | % | | | 21,796 | | | 4.0 | % | | | 32,694 | | 6.0 | % |
Tier 1 capital (to average assets) | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 58,839 | | | 8.42 | % | | | 27,957 | | | 4.0 | % | | | N/A | | N/A | |
Bank | | | 58,314 | | | 8.36 | % | | | 27,909 | | | 4.0 | % | | | 34,877 | | 5.0 | % |
41 | ||
(dollars in thousands, except share data) | | September 30, 2013 | | | December 31, 2012 | | ||
Total equity - GAAP | | $ | 61,874 | | | $ | 61,350 | |
Adjustments | | | | | | | | |
Goodwill | | | (4,687) | | | | (4,687) | |
Tangible common equity | | $ | 57,187 | | | $ | 56,663 | |
| | | | | | | | |
Total assets - GAAP | | $ | 738,518 | | | $ | 636,367 | |
Adjustments | | | | | | | | |
Goodwill | | | (4,687) | | | | (4,687) | |
Tangible assets | | $ | 733,831 | | | $ | 631,680 | |
| | | | | | | | |
Total common shares | | | 2,861,326 | | | | 2,815,094 | |
| | | | | | | | |
Book value per common share | | $ | 21.62 | | | $ | 21.79 | |
Effect of adjustment | | | (1.63) | | | | (1.66) | |
Tangible book value per common share | | $ | 19.99 | | | $ | 20.13 | |
| | | | | | | | |
Total shareholders’ equity to assets ratio | | | 8.38 | % | | | 9.64 | % |
Effect of adjustment | | | (0.59) | | | | (0.67) | |
Tangible common equity to tangible assets ratio | | | 7.79 | % | | | 8.97 | % |
42 | ||
43 | ||
44 | ||
45 | ||
46 | ||
47 | ||
48 | ||
49 | ||
50 | ||
Exhibit No. | | Description |
3.1 | | Articles of Incorporation of First Internet Bancorp (incorporated by reference to Exhibit 3.1 to registration statement on Form 10 filed November 30, 2012) |
3.2 | | Amended and Restated Bylaws of First Internet Bancorp, as amended March 18, 2013 (incorporated by reference to Exhibit 3.2 to annual report on Form 10-K for the year ended December 31, 2012) |
31.1 | | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer |
31.2 | | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer |
32.1 | | Section 1350 Certifications |
101.INS | | XBRL Instance Document |
101.SCH | | XBRL Taxonomy Extension Schema |
101.CAL | | XBRL Taxonomy Extension Calculation Linkbase |
101.DEF | | XBRL Taxonomy Extension Definition Linkbase |
101.LAB | | XBRL Taxonomy Extension Label Linkbase |
101.PRE | | XBRL Taxonomy Extension Presentation Linkbase |
51 | ||
| | FIRST INTERNET BANCORP |
| | |
Date: 11/4/2013 | By | /s/ David B. Becker |
| | David B. Becker, |
| | Chief Executive Officer, President and Chairman |
| | |
Date: 11/4/2013 | By | /s/ Kay E. Whitaker |
| | Kay E. Whitaker, |
| | Senior Vice President-Finance, Chief Financial Officer and Secretary (Principal Financial Officer) |
52 | ||
Exhibit No. | | Description | | Method of Filing |
3.1 | | Articles of Incorporation of First Internet Bancorp | | Incorporated by Reference |
3.2 | | Amended and Restated Bylaws of First Internet Bancorp, as amended March 18, 2013 | | Incorporated by Reference |
31.1 | | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer | | Filed Electronically |
31.2 | | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer | | Filed Electronically |
32.1 | | Section 1350 Certifications | | Filed Electronically |
101.INS | | XBRL Instance Document | | Filed Electronically |
101.SCH | | XBRL Taxonomy Extension Schema | | Filed Electronically |
101.CAL | | XBRL Taxonomy Extension Calculation Linkbase | | Filed Electronically |
101.DEF | | XBRL Taxonomy Extension Definition Linkbase | | Filed Electronically |
101.LAB | | XBRL Taxonomy Extension Label Linkbase | | Filed Electronically |
101.PRE | | XBRL Taxonomy Extension Presentation Linkbase | | Filed Electronically |