Michigan
|
38-3391345
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
Large accelerated filer o
|
Accelerated filer x
|
Non-accelerated filer o
|
Smaller reporting company o
|
|
|
(Do not check if smaller
|
|
|
|
reporting company)
|
|
|
|
Page
|
|
|
Number
|
|
|
|
Part I.
|
Financial Information:
|
|
|
|
|
|
Item 1.
|
|
|
4
|
|
|
||
|
9
|
|
|
|
|
|
Item 2.
|
|
|
34
|
|
|
|
|
Item 3.
|
||
|
47
|
|
|
||
|
Item 4.
|
|
|
48
|
|
|
|
|
Part II.
|
Other Information:
|
|
|
|
|
|
Item 6.
|
|
|
49
|
|
|
|
|
Signatures |
51
|
(dollars in thousands, except per share data)
|
March 31,
2013
|
December 31,
2012
|
||||||
ASSETS
|
|
|
||||||
Cash and due from banks
|
$ | 21,585 | $ | 33,556 | ||||
Federal funds sold and other short-term investments
|
127,742 | 192,802 | ||||||
Cash and cash equivalents
|
149,327 | 226,358 | ||||||
Interest-bearing time deposits in other financial institutions
|
25,000 | --- | ||||||
Securities available for sale, at fair value
|
126,795 | 123,497 | ||||||
Securities held to maturity (fair value 2013 - $5,381 and 2012 - $4,301)
|
5,380 | 4,300 | ||||||
Federal Home Loan Bank (FHLB) stock
|
11,236 | 11,236 | ||||||
Loans held for sale, at fair value
|
3,976 | 8,130 | ||||||
Total loans
|
1,051,009 | 1,052,348 | ||||||
Allowance for loan losses
|
(23,487 | ) | (23,739 | ) | ||||
Net loans
|
1,027,522 | 1,028,609 | ||||||
Premises and equipment – net
|
53,284 | 53,576 | ||||||
Accrued interest receivable
|
3,687 | 3,411 | ||||||
Bank-owned life insurance
|
26,974 | 26,804 | ||||||
Other real estate owned
|
51,593 | 51,582 | ||||||
Net deferred tax asset
|
17,694 | 18,780 | ||||||
Other assets
|
4,970 | 4,435 | ||||||
Total assets
|
$ | 1,507,438 | $ | 1,560,718 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
Deposits
|
||||||||
Noninterest-bearing
|
$ | 312,176 | $ | 339,520 | ||||
Interest-bearing
|
919,214 | 946,741 | ||||||
Total deposits
|
1,231,390 | 1,286,261 | ||||||
Other borrowed funds
|
90,658 | 91,822 | ||||||
Long-term debt
|
41,238 | 41,238 | ||||||
Subordinated debt
|
1,650 | 1,650 | ||||||
Accrued expenses and other liabilities
|
9,597 | 9,240 | ||||||
Total liabilities
|
1,374,533 | 1,430,211 | ||||||
Commitments and contingent liabilities
|
--- | --- | ||||||
Shareholders' equity
|
||||||||
Preferred stock, no par value, 500,000 shares authorized;
|
||||||||
Series A Noncumulative Convertible Perpetual Preferred Stock, liquidation value of $1,000 per share, 31,290 shares issued and outstanding at March 31, 2013 and December 31, 2012
|
30,604 | 30,604 | ||||||
Series B Noncumulative Convertible Perpetual Preferred Stock, liquidation value of $1,000 per share, 2,300 shares issued and outstanding at March 31, 2013 and 2,600 shares issued and outstanding at December 31, 2012
|
2,260 | 2,560 | ||||||
Common stock, no par value, 200,000,000 shares authorized; 27,253,825 shares issued and outstanding at March 31, 2013 and 27,203,825 shares issued and outstanding at December 31, 2012
|
188,048 | 187,718 | ||||||
Retained deficit
|
(88,862 | ) | (91,335 | ) | ||||
Accumulated other comprehensive income
|
855 | 960 | ||||||
Total shareholders' equity
|
132,905 | 130,507 | ||||||
Total liabilities and shareholders' equity
|
$ | 1,507,438 | 1,560,718 |
(dollars in thousands, except per share data)
|
Three Months
Ended
March 31,
2013
|
Three Months
Ended
March 31,
2012
|
||||||
Interest income
|
|
|||||||
Loans, including fees
|
$ | 11,668 | $ | 13,526 | ||||
Securities
|
||||||||
Taxable
|
428 | 318 | ||||||
Tax-exempt
|
142 | 42 | ||||||
FHLB Stock
|
99 | 85 | ||||||
Federal funds sold and other short-term investments
|
96 | 128 | ||||||
Total interest income
|
12,433 | 14,099 | ||||||
Interest expense
|
||||||||
Deposits
|
1,086 | 1,650 | ||||||
Debt and other borrowed funds
|
864 | 1,168 | ||||||
Total interest expense
|
1,950 | 2,818 | ||||||
Net interest income
|
10,483 | 11,281 | ||||||
Provision for loan losses
|
(750 | ) | (3,600 | ) | ||||
Net interest income after provision for loan losses
|
11,233 | 14,881 | ||||||
Noninterest income
|
||||||||
Service charges and fees
|
913 | 795 | ||||||
Net gains on mortgage loans
|
825 | 471 | ||||||
Trust fees
|
588 | 609 | ||||||
Gain on sale of securities
|
20 | --- | ||||||
ATM and debit card fees
|
976 | 981 | ||||||
Other
|
641 | 855 | ||||||
Total noninterest income
|
3,963 | 3,711 | ||||||
Noninterest expense
|
||||||||
Salaries and benefits
|
5,794 | 5,720 | ||||||
Occupancy of premises
|
946 | 971 | ||||||
Furniture and equipment
|
749 | 828 | ||||||
Legal and professional
|
189 | 212 | ||||||
Marketing and promotion
|
247 | 210 | ||||||
Data processing
|
352 | 351 | ||||||
FDIC assessment
|
471 | 710 | ||||||
ATM and debit card processing
|
291 | 288 | ||||||
Bond and D&O Insurance
|
186 | 268 | ||||||
Losses on repossessed and foreclosed properties
|
59 | 1,596 | ||||||
Administration and disposition of problem assets
|
902 | 1,462 | ||||||
Other
|
1,395 | 1,491 | ||||||
Total noninterest expenses
|
11,581 | 14,107 | ||||||
Income before income tax
|
3,615 | 4,485 | ||||||
Income tax expense
|
1,142 | --- | ||||||
Net income
|
2,473 | 4,485 | ||||||
Dividends declared on preferred shares
|
--- | --- | ||||||
Net income available to common shares
|
$ | 2,473 | $ | 4,485 | ||||
Basic earnings per common share
|
$ | 0.09 | $ | 0.17 | ||||
Diluted earnings per common share
|
$ | 0.09 | $ | 0.17 | ||||
Cash dividends per common share
|
$ | --- | $ | --- |
(dollars in thousands)
|
Three Months
Ended
March 31,
2013
|
Three Months
Ended
March 31,
2012
|
||||||
Net income
|
$ | 2,473 | $ | 4,485 | ||||
Other comprehensive income (loss), net of tax:
|
||||||||
Net change in unrealized gains on securities available for sale, net of tax of $52 - 2013 and $13 - 2012
|
(92 | ) | (24 | ) | ||||
Less: reclassification adjustment for securities gain recognized in earnings, net of tax of $7 – 2013 and $0 - 2012
|
13 | --- | ||||||
Other comprehensive income (loss), net of tax
|
(105 | ) | (24 | ) | ||||
Comprehensive income
|
$ | 2,368 | $ | 4,461 |
Preferred Stock
|
Common
|
Retained
|
Accumulated
Other
Comprehensive
|
Total
Shareholders'
|
||||||||||||||||||||
(dollars in thousands, except per share data)
|
Series A
|
Series B
|
Stock
|
(Deficit)
|
Income (Loss)
|
Equity
|
||||||||||||||||||
Balance, January 1, 2012
|
$ | 30,604 | $ | 2,560 | $ | 187,709 | $ | (126,825 | ) | $ | 378 | $ | 94,426 | |||||||||||
Net income for three months ended March 31, 2012
|
4,485 | 4,485 | ||||||||||||||||||||||
Net change in unrealized gain (loss) on securities available for sale, net of tax
|
(24 | ) | (24 | ) | ||||||||||||||||||||
Balance, March 31, 2012
|
$ | 30,604 | $ | 2,560 | $ | 187,709 | $ | (122,340 | ) | $ | 354 | $ | 98,887 | |||||||||||
Balance, January 1, 2013
|
$ | 30,604 | $ | 2,560 | $ | 187,718 | $ | (91,335 | ) | $ | 960 | $ | 130,507 | |||||||||||
Net income for three months ended March 31, 2013
|
2,473 | 2,473 | ||||||||||||||||||||||
Conversion of 300 shares of Preferred Stock Series B to 50,000 shares of Common Stock
|
(300 | 300 | ||||||||||||||||||||||
Net change in unrealized gain (loss) on securities available for sale, net of tax
|
(105 | ) | (105 | ) | ||||||||||||||||||||
Stock compensation expense
|
30 | 30 | ||||||||||||||||||||||
Balance, March 31, 2013
|
$ | 30,604 | $ | 2,260 | $ | 188,048 | $ | (88,862 | ) | $ | 855 | $ | 132,905 |
(dollars in thousands)
|
Three Months
Ended
March 31,
2013
|
Three Months
Ended
March 31,
2012
|
||||||
Cash flows from operating activities
|
|
|
||||||
Net income
|
$ | 2,473 | $ | 4,485 | ||||
Adjustments to reconcile net income to net cash from operating activities:
|
||||||||
Depreciation and amortization
|
800 | 704 | ||||||
Stock compensation expense
|
30 | --- | ||||||
Provision for loan losses
|
(750 | ) | (3,600 | ) | ||||
Origination of loans for sale
|
(29,776 | ) | (26,524 | ) | ||||
Proceeds from sales of loans originated for sale
|
34,755 | 19,459 | ||||||
Net gains on mortgage loans
|
(825 | ) | (471 | ) | ||||
Gain on sales of securities
|
(20 | ) | --- | |||||
Write-down of other real estate
|
379 | 1,690 | ||||||
Net gain on sales of other real estate
|
(320 | ) | (94 | ) | ||||
Decrease (increase) in net deferred tax asset
|
(1,142 | ) | --- | |||||
Decrease (increase) in accrued interest receivable and other assets
|
1,473 | 450 | ||||||
Earnings in bank-owned life insurance
|
(170 | ) | (223 | ) | ||||
Increase in accrued expenses and other liabilities
|
(713 | ) | 2,798 | |||||
Net cash from operating activities
|
6,194 | (1,326 | ) | |||||
Cash flows from investing activities
|
||||||||
Loan originations and payments, net
|
(434 | ) | 6,639 | |||||
Change in interest-bearing deposits in other financial institutions
|
(25,000 | ) | --- | |||||
Purchases of securities available for sale
|
(8,642 | ) | (44,921 | ) | ||||
Purchases of securities held to maturity
|
(1,100 | ) | --- | |||||
Proceeds from:
|
||||||||
Maturities and calls of securities available for sale
|
3,689 | 10,470 | ||||||
Sales of securities available for sale
|
603 | --- | ||||||
Principal paydowns on securities
|
1,775 | 334 | ||||||
Sales of other real estate
|
2,201 | 4,417 | ||||||
Additions to premises and equipment
|
(282 | ) | (83 | ) | ||||
Net cash from investing activities
|
(27,190 | ) | (23,144 | ) | ||||
Cash flows from financing activities
|
||||||||
Net decrease in in-market deposits
|
(54,871 | ) | (818 | ) | ||||
Repayments of other borrowed funds
|
(1,164 | ) | (11,114 | ) | ||||
Net cash from financing activities
|
(56,035 | ) | (11,932 | ) | ||||
Net change in cash and cash equivalents
|
(77,031 | ) | (36,402 | ) | ||||
Cash and cash equivalents at beginning of period
|
226,358 | 243,042 | ||||||
Cash and cash equivalents at end of period
|
$ | 149,327 | $ | 206,640 | ||||
Supplemental cash flow information
|
||||||||
Interest paid
|
$ | 1,566 | $ | 2,462 | ||||
Income taxes paid
|
--- | --- | ||||||
Supplemental noncash disclosures:
|
||||||||
Transfers from loans to other real estate
|
2,271 | 5,811 | ||||||
Securities purchased not settled
|
1,070 | --- |
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
March 31, 2013
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
Available for Sale:
|
||||||||||||||||
U.S. Treasury and federal agency securities
|
$ | 44,701 | $ | 286 | $ | (18 | ) | $ | 44,969 | |||||||
U.S. Agency MBS and CMOs
|
21,729 | 204 | --- | 21,933 | ||||||||||||
Tax-exempt state and municipal bonds
|
21,866 | 222 | (112 | ) | 21,976 | |||||||||||
Taxable state and municipal bonds
|
27,253 | 657 | (49 | ) | 27,861 | |||||||||||
Corporate bonds and other debt securities
|
8,431 | 84 | (5 | ) | 8,510 | |||||||||||
Other equity securities
|
1,500 | 46 | --- | 1,546 | ||||||||||||
$ | 125,480 | $ | 1,499 | $ | (184 | ) | $ | 126,795 | ||||||||
Held to Maturity
|
||||||||||||||||
State and municipal bonds
|
$ | 5,380 | $ | 1 | $ | --- | $ | 5,381 | ||||||||
December 31, 2012
|
||||||||||||||||
Available for Sale:
|
||||||||||||||||
U.S. Treasury and federal agency securities
|
$ | 42,245 | $ | 340 | $ | (21 | ) | $ | 42,564 | |||||||
U. S. Agency MBS and CMOs
|
23,495 | 272 | (6 | ) | 23,761 | |||||||||||
Tax-exempt state and municipal bonds
|
20,598 | 244 | (49 | ) | 20,793 | |||||||||||
Taxable state and municipal bonds
|
26,726 | 619 | (49 | ) | 27,296 | |||||||||||
Corporate bonds
|
7,456 | 77 | (7 | ) | 7,526 | |||||||||||
Other equity securities
|
1,500 | 57 | --- | 1,557 | ||||||||||||
$ | 122,020 | $ | 1,609 | $ | (132 | ) | $ | 123,497 | ||||||||
Held to Maturity:
|
||||||||||||||||
State and municipal bonds
|
$ | 4,300 | $ | 1 | $ | --- | $ | 4,301 |
|
Held–to-Maturity Securities | Available-for-Sale Securities | ||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||
Cost
|
Value
|
Cost
|
Value
|
|||||||||||||
Due in one year or less
|
$ | 4,080 | $ | 4,081 | $ | 2,828 | $ | 2,854 | ||||||||
Due from one to five years
|
430 | 430 | 49,729 | 50,527 | ||||||||||||
Due from five to ten years
|
590 | 590 | 37,539 | 37,841 | ||||||||||||
Due after ten years
|
280 | 280 | 33,884 | 34,027 | ||||||||||||
$ | 5,380 | $ | 5,381 | $ | 123,980 | $ | 125,249 |
|
|
Less than 12 Months
|
|
|
12 Months or More
|
|
|
Total
|
|
|||||||||||||||
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
||||||
March 31, 2013
|
|
Value
|
|
|
Loss
|
|
|
Value
|
|
|
Loss
|
|
|
Value
|
|
|
Loss
|
|
||||||
U.S. Treasury and federal agency securities
|
|
$
|
7,424
|
|
|
$
|
(18
|
)
|
|
$
|
---
|
|
|
$
|
---
|
|
|
$
|
7,424
|
|
|
$
|
(18
|
)
|
U.S. Agency MBS and CMOs
|
---
|
---
|
---
|
---
|
||||||||||||||||||||
Tax-exempt state and municipal bonds
|
|
|
8,238
|
|
|
|
(112
|
)
|
|
|
---
|
|
|
|
---
|
|
|
|
8,238
|
|
|
|
(112
|
)
|
Taxable state and municipal bonds
|
|
|
4,622
|
|
|
|
(49
|
)
|
|
|
---
|
|
|
|
---
|
|
|
|
4,622
|
|
|
|
(49
|
)
|
Corporate bonds and other debt securities
|
2,008
|
(5
|
)
|
---
|
-
|
2,008
|
(5
|
)
|
||||||||||||||||
Other equity securities
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
Total temporarily impaired
|
|
$
|
22,292
|
|
|
$
|
(184
|
)
|
|
$
|
---
|
|
|
$
|
---
|
|
|
$
|
22,292
|
|
|
$
|
(184
|
)
|
|
Less than 12 Months
|
|
|
12 Months or More
|
|
|
Total
|
|
||||||||||||||||
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
||||||
December 31, 2012
|
|
Value
|
|
|
Loss
|
|
|
Value
|
|
|
Loss
|
|
|
Value
|
|
|
Loss
|
|
||||||
U.S. Treasury and federal agency securities
|
|
$
|
10,977
|
|
|
$
|
(21
|
)
|
|
$
|
---
|
|
|
$
|
---
|
|
|
$
|
10,977
|
|
|
$
|
(21
|
)
|
U.S. Agency MBS and CMOs
|
3,373
|
(6
|
)
|
---
|
---
|
3,373
|
(6
|
)
|
||||||||||||||||
Tax-exempt state and municipal bonds
|
|
|
4,613
|
|
|
|
(49
|
)
|
|
|
---
|
|
|
|
---
|
|
|
|
4,613
|
|
|
|
(49
|
)
|
Taxable state and municipal bonds
|
|
|
4,661
|
|
|
|
(49
|
)
|
|
|
---
|
|
|
|
---
|
|
|
|
4,661
|
|
|
|
(49
|
)
|
Corporate bonds
|
3,945
|
(7
|
)
|
3,945
|
(7
|
)
|
||||||||||||||||||
Other equity securities
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
Total temporarily impaired
|
|
$
|
27,569
|
|
|
$
|
(132
|
)
|
|
$
|
---
|
|
|
$
|
---
|
|
|
$
|
27,569
|
|
|
$
|
(132
|
)
|
March 31,
2013
|
December 31,
2012
|
|||||||
|
|
|
||||||
Commercial and industrial
|
$ | 259,145 | $ | 259,700 | ||||
Commercial real estate:
|
||||||||
Residential developed
|
23,620 | 26,090 | ||||||
Unsecured to residential developers
|
7,121 | 5,547 | ||||||
Vacant and unimproved
|
54,036 | 56,525 | ||||||
Commercial development
|
1,500 | 1,799 | ||||||
Residential improved
|
76,788 | 75,813 | ||||||
Commercial improved
|
254,313 | 255,738 | ||||||
Manufacturing and industrial
|
80,152 | 81,447 | ||||||
Total commercial real estate
|
497,530 | 502,959 | ||||||
Consumer
|
||||||||
Residential mortgage
|
183,879 | 182,625 | ||||||
Unsecured
|
1,689 | 1,683 | ||||||
Home equity
|
96,914 | 92,764 | ||||||
Other secured
|
11,852 | 12,617 | ||||||
Total consumer
|
294,334 | 289,689 | ||||||
Total loans
|
1,051,009 | 1,052,348 | ||||||
Allowance for loan losses
|
(23,487 | ) | (23,739 | ) | ||||
$ | 1,027,522 | $ | 1,028,609 |
Three months ended March 31, 2013:
|
|
Commercial
and
Industrial
|
|
|
Commercial
Real Estate
|
|
|
Consumer
|
|
|
Unallocated
|
|
|
Total
|
|
|||||
Beginning balance
|
|
$
|
6,459
|
|
|
$
|
13,457
|
|
|
$
|
3,787
|
|
|
$
|
36
|
|
|
$
|
23,739
|
|
Charge-offs
|
|
|
(161
|
)
|
|
|
(237
|
)
|
|
|
(244
|
)
|
|
|
---
|
|
|
|
(642
|
)
|
Recoveries
|
|
|
355
|
|
|
|
684
|
|
|
|
101
|
|
|
|
---
|
|
|
|
1,140
|
|
Provision for loan losses
|
|
|
(673
|
)
|
|
|
(546
|
)
|
|
|
458
|
|
|
11
|
|
|
(750
|
)
|
||
Ending Balance
|
|
$
|
5,980
|
|
|
$
|
13,358
|
|
|
$
|
4,102
|
|
|
$
|
47
|
|
|
$
|
23,487
|
|
Three months ended March 31, 2012:
|
|
Commercial
and
Industrial
|
|
|
Commercial
Real Estate
|
|
|
Consumer
|
|
|
Unallocated
|
|
|
Total
|
|
|||||
Beginning balance
|
|
$
|
6,313
|
|
|
$
|
20,475
|
|
|
$
|
4,821
|
|
|
$
|
32
|
|
|
$
|
31,641
|
|
Charge-offs
|
|
|
(968
|
)
|
|
|
(1,707
|
)
|
|
|
(822
|
)
|
|
|
---
|
|
|
|
(3,497
|
)
|
Recoveries
|
|
|
171
|
|
|
|
4,683
|
|
|
|
53
|
|
|
|
---
|
|
|
|
4,907
|
|
Provision for loan losses
|
|
|
1,991
|
|
|
|
(5,886
|
)
|
|
|
314
|
|
|
(19
|
)
|
|
|
(3,600
|
)
|
|
Ending Balance
|
|
$
|
7,507
|
|
|
$
|
17,565
|
|
|
$
|
4,366
|
|
|
$
|
13
|
|
|
$
|
29,451
|
|
|
|
Commercial
and
Industrial
|
|
|
Commercial
Real Estate
|
|
|
Consumer
|
|
|
Unallocated
|
|
|
Total
|
|
|||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Ending allowance attributable to loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Individually reviewed for impairment
|
|
$
|
2,290
|
|
|
$
|
2,135
|
|
|
$
|
1,078
|
|
|
$
|
---
|
|
|
$
|
5,503
|
|
Collectively evaluated for impairment
|
|
|
3,690
|
|
|
|
11,223
|
|
|
|
3,024
|
|
|
|
47
|
|
|
|
17,984
|
|
Total ending allowance balance
|
|
$
|
5,980
|
|
|
$
|
13,358
|
|
|
$
|
4,102
|
|
|
$
|
47
|
|
|
$
|
23,487
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually reviewed for impairment
|
|
$
|
17,497
|
|
|
$
|
50,557
|
|
|
$
|
15,338
|
|
|
$
|
---
|
|
|
$
|
83,392
|
|
Collectively evaluated for impairment
|
|
|
241,648
|
|
|
|
446,973
|
|
|
|
278,996
|
|
|
|
---
|
|
|
|
967,617
|
|
Total ending loans balance
|
|
$
|
259,145
|
|
|
$
|
497,530
|
|
|
$
|
294,334
|
|
|
$
|
---
|
|
|
$
|
1,051,009
|
|
|
|
Commercial
and
Industrial
|
|
|
Commercial
Real Estate
|
|
|
Consumer
|
|
|
Unallocated
|
|
|
Total
|
|
|||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Ending allowance attributable to loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Individually reviewed for impairment
|
|
$
|
2,920
|
|
|
$
|
2,418
|
|
|
$
|
716
|
|
|
$
|
---
|
|
|
$
|
6,054
|
|
Collectively evaluated for impairment
|
|
|
3,539
|
|
|
|
11,039
|
|
|
|
3,071
|
|
|
|
36
|
|
|
|
17,685
|
|
Total ending allowance balance
|
|
$
|
6,459
|
|
|
$
|
13,457
|
|
|
$
|
3,787
|
|
|
$
|
36
|
|
|
$
|
23,739
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually reviewed for impairment
|
|
$
|
14,390
|
|
|
$
|
54,831
|
|
|
$
|
14,086
|
|
|
$
|
---
|
|
|
$
|
83,307
|
|
Collectively evaluated for impairment
|
|
|
245,310
|
|
|
|
448,128
|
|
|
|
275,603
|
|
|
|
---
|
|
|
|
969,041
|
|
Total ending loans balance
|
|
$
|
259,700
|
|
|
$
|
502,959
|
|
|
$
|
289,689
|
|
|
$
|
---
|
|
|
$
|
1,052,348
|
|
Unpaid
Principal
Balance
|
Recorded
Investment
|
Allowance
Allocated
|
||||||||||
With no related allowance recorded:
|
||||||||||||
Commercial and industrial
|
$ | 6,882 | $ | 6,879 | $ | --- | ||||||
Commercial real estate:
|
||||||||||||
Residential developed
|
5,854 | 4,741 | --- | |||||||||
Unsecured to residential developers
|
--- | --- | --- | |||||||||
Vacant and unimproved
|
1,303 | 1,261 | --- | |||||||||
Commercial development
|
--- | --- | --- | |||||||||
Residential improved
|
840 | 705 | --- | |||||||||
Commercial improved
|
5,275 | 3,035 | --- | |||||||||
Manufacturing and industrial
|
1,033 | 1,033 | --- | |||||||||
14,305 | 10,775 | |||||||||||
Consumer:
|
||||||||||||
Residential mortgage
|
--- | --- | --- | |||||||||
Unsecured
|
--- | --- | --- | |||||||||
Home equity
|
--- | --- | --- | |||||||||
Other secured
|
--- | --- | --- | |||||||||
--- | --- | --- | ||||||||||
$ | 21,187 | $ | 17,654 | $ | --- | |||||||
With an allowance recorded:
|
||||||||||||
Commercial and industrial
|
$ | 10,618 | $ | 10,618 | $ | 2,290 | ||||||
Commercial real estate:
|
||||||||||||
Residential developed
|
1,814 | 1,814 | 322 | |||||||||
Unsecured to residential developers
|
--- | --- | --- | |||||||||
Vacant and unimproved
|
2,073 | 2,073 | 67 | |||||||||
Commercial development
|
15 | 15 | 1 | |||||||||
Residential improved
|
11,245 | 11,245 | 508 | |||||||||
Commercial improved
|
18,933 | 18,933 | 1,072 | |||||||||
Manufacturing and industrial
|
5,702 | 5,702 | 165 | |||||||||
39,782 | 39,782 | 2,135 | ||||||||||
Consumer:
|
||||||||||||
Residential mortgage
|
9,960 | 9,880 | 694 | |||||||||
Unsecured
|
--- | --- | --- | |||||||||
Home equity
|
5,458 | 5,458 | 384 | |||||||||
Other secured
|
--- | --- | --- | |||||||||
15,418 | 15,338 | 1,078 | ||||||||||
$ | 65,818 | $ | 65,738 | $ | 5,503 | |||||||
Total
|
$ | 87,005 | $ | 83,392 | $ | 5,503 |
Unpaid
Principal
Balance
|
Recorded
Investment
|
Allowance
Allocated
|
||||||||||
With no related allowance recorded:
|
||||||||||||
Commercial and industrial
|
$ | 2,515 | $ | 2,512 | $ | --- | ||||||
Commercial real estate:
|
||||||||||||
Residential developed
|
7,136 | 6,283 | --- | |||||||||
Unsecured to residential developers
|
--- | --- | --- | |||||||||
Vacant and unimproved
|
2,321 | 2,136 | --- | |||||||||
Commercial development
|
213 | 213 | --- | |||||||||
Residential improved
|
3,293 | 3,019 | --- | |||||||||
Commercial improved
|
7,268 | 6,127 | --- | |||||||||
Manufacturing and industrial
|
3,686 | 3,686 | --- | |||||||||
23,917 | 21,464 | |||||||||||
Consumer:
|
||||||||||||
Residential mortgage
|
4,614 | 3,062 | --- | |||||||||
Unsecured
|
--- | --- | --- | |||||||||
Home equity
|
--- | --- | --- | |||||||||
Other secured
|
--- | --- | --- | |||||||||
4,614 | 3,062 | --- | ||||||||||
$ | 31,046 | $ | 27,038 | $ | --- | |||||||
With an allowance recorded:
|
||||||||||||
Commercial and industrial
|
$ | 11,878 | $ | 11,878 | $ | 2,920 | ||||||
Commercial real estate:
|
||||||||||||
Residential developed
|
1,524 | 1,524 | 337 | |||||||||
Unsecured to residential developers
|
--- | --- | --- | |||||||||
Vacant and unimproved
|
1,688 | 1,688 | 34 | |||||||||
Commercial development
|
--- | --- | --- | |||||||||
Residential improved
|
10,063 | 10,063 | 842 | |||||||||
Commercial improved
|
15,386 | 15,386 | 1,071 | |||||||||
Manufacturing and industrial
|
4,706 | 4,706 | 134 | |||||||||
33,367 | 33,367 | 2,418 | ||||||||||
Consumer:
|
||||||||||||
Residential mortgage
|
10,220 | 10,220 | 664 | |||||||||
Unsecured
|
--- | --- | --- | |||||||||
Home equity
|
804 | 804 | 52 | |||||||||
Other secured
|
--- | --- | --- | |||||||||
11,024 | 11,024 | 716 | ||||||||||
$ | 56,269 | $ | 56,269 | $ | 6,054 | |||||||
Total
|
$ | 87,315 | $ | 83,307 | $ | 6,054 |
Three Months
Ended
March 31,
2013
|
Three Months
Ended
March 31,
2012
|
|||||||
Average of impaired loans during the period:
|
||||||||
Commercial and industrial
|
$ | 17,233 | $ | 18,960 | ||||
Commercial real estate:
|
||||||||
Residential developed
|
7,128 | 9,468 | ||||||
Unsecured to residential developers
|
--- | --- | ||||||
Vacant and unimproved
|
3,647 | 3,483 | ||||||
Commercial development
|
16 | 219 | ||||||
Residential improved
|
12,526 | 14,545 | ||||||
Commercial improved
|
21,945 | 16,100 | ||||||
Manufacturing and industrial
|
7,018 | 9,468 | ||||||
Consumer
|
14,651 | 15,924 | ||||||
Interest income recognized during impairment:
|
||||||||
Commercial and industrial
|
343 | 340 | ||||||
Commercial real estate
|
618 | 654 | ||||||
Consumer
|
123 | 140 | ||||||
Cash-basis interest income recognized
|
||||||||
Commercial and industrial
|
337 | 319 | ||||||
Commercial real estate
|
589 | 619 | ||||||
Consumer
|
124 | 138 |
|
|
Nonaccrual
|
|
|
Over 90
days
Accruing
|
|
||
Commercial and industrial
|
|
$
|
8,781
|
|
$
|
---
|
||
Commercial real estate:
|
|
|
|
|
|
|
|
|
Residential developed
|
|
|
2,135
|
|
|
|
---
|
|
Unsecured to residential developers
|
|
|
---
|
|
|
|
---
|
|
Vacant and unimproved
|
|
|
130
|
|
|
|
---
|
|
Commercial development
|
|
|
2
|
|
|
|
---
|
|
Residential improved
|
|
|
775
|
|
|
|
---
|
|
Commercial improved
|
|
|
1,207
|
|
|
|
224
|
|
Manufacturing and industrial
|
|
|
200
|
|
|
|
---
|
|
|
|
4,449
|
|
|
|
224
|
|
|
Consumer:
|
|
|
|
|
|
|
||
Residential mortgage
|
|
|
207
|
|
|
|
91
|
|
Unsecured
|
|
|
19
|
|
|
|
---
|
|
Home equity
|
|
|
359
|
|
|
|
44
|
|
Other secured
|
|
|
---
|
|
|
|
---
|
|
|
|
585
|
|
|
|
135
|
|
|
Total
|
|
$
|
13,815
|
|
|
$
|
359
|
|
|
|
Nonaccrual
|
|
|
Over 90
days
Accruing
|
|
||
Commercial and industrial
|
|
$
|
7,657
|
|
$
|
---
|
||
Commercial real estate:
|
|
|
|
|
|
|
||
Residential developed
|
|
|
3,024
|
|
|
|
---
|
|
Unsecured to residential developers
|
|
|
---
|
|
|
|
---
|
|
Vacant and unimproved
|
|
|
706
|
|
|
|
---
|
|
Commercial development
|
|
|
2
|
|
|
|
196
|
|
Residential improved
|
|
|
1,159
|
|
|
|
---
|
|
Commercial improved
|
|
|
1,521
|
|
|
|
422
|
|
Manufacturing and industrial
|
|
|
225
|
|
|
|
---
|
|
|
|
6,637
|
|
|
|
618
|
|
|
Consumer:
|
|
|
|
|
|
|
||
Residential mortgage
|
|
|
447
|
|
|
|
---
|
|
Unsecured
|
|
|
19
|
|
|
|
---
|
|
Home equity
|
|
|
625
|
|
|
|
---
|
|
Other secured
|
|
|
---
|
|
|
|
---
|
|
|
|
1,091
|
|
|
|
---
|
|
|
Total
|
|
$
|
15,385
|
|
|
$
|
618
|
|
|
|
30-90
Days
|
|
|
Greater Than
90 Days
|
|
|
Total
Past Due
|
|
|
Loans Not
Past Due
|
|
|
Total
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial and industrial
|
|
$
|
120
|
|
|
$
|
247
|
|
|
$
|
367
|
|
|
$
|
258,778
|
|
|
$
|
259,145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential developed
|
|
|
---
|
|
|
|
1,712
|
|
|
|
1,712
|
|
|
|
21,908
|
|
|
|
23,620
|
|
Unsecured to residential developers
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
7,121
|
|
|
|
7,121
|
|
Vacant and unimproved
|
|
|
409
|
|
|
|
96
|
|
|
|
505
|
|
|
|
53,531
|
|
|
|
54,036
|
|
Commercial development
|
|
|
---
|
|
|
|
2
|
|
|
|
2
|
|
|
|
1,498
|
|
|
|
1,500
|
|
Residential improved
|
|
|
335
|
|
|
|
160
|
|
|
|
495
|
|
|
|
76,293
|
|
|
|
76,788
|
|
Commercial improved
|
|
|
1,067
|
|
|
|
1,084
|
|
|
|
2,151
|
|
|
|
252,162
|
|
|
|
254,313
|
|
Manufacturing and industrial
|
|
|
---
|
|
|
|
200
|
|
|
|
200
|
|
|
|
79,952
|
|
|
|
80,152
|
|
|
|
1,811
|
|
|
|
3,254
|
|
|
|
5,065
|
|
|
|
492,465
|
|
|
|
497,530
|
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential mortgage
|
|
|
146
|
|
|
|
294
|
|
|
|
440
|
|
|
|
183,439
|
|
|
|
183,879
|
|
Unsecured
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
1,689
|
|
|
|
1,689
|
|
Home equity
|
|
|
289
|
|
|
|
370
|
|
|
|
659
|
|
|
|
96,255
|
|
|
|
96,914
|
|
Other secured
|
|
|
54
|
|
|
|
---
|
|
|
|
54
|
|
|
|
11,798
|
|
|
|
11,852
|
|
|
|
489
|
|
|
|
664
|
|
|
|
1,153
|
|
|
|
293,181
|
|
|
|
294,334
|
|
|
Total
|
|
$
|
2,420
|
|
|
$
|
4,165
|
|
|
$
|
6,585
|
|
|
$
|
1,044,424
|
|
|
$
|
1,051,009
|
|
|
|
30-90
Days
|
|
|
Greater Than
90 Days
|
|
|
Total
Past Due
|
|
|
Loans Not
Past Due
|
|
|
Total
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial and industrial
|
|
$
|
395
|
|
|
$
|
219
|
|
|
$
|
614
|
|
|
$
|
259,086
|
|
|
$
|
259,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential developed
|
|
|
---
|
|
|
|
35
|
|
|
|
35
|
|
|
|
26,055
|
|
|
|
26,090
|
|
Unsecured to residential developers
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
5,547
|
|
|
|
5,547
|
|
Vacant and unimproved
|
|
|
17
|
|
|
|
652
|
|
|
|
669
|
|
|
|
55,856
|
|
|
|
56,525
|
|
Commercial development
|
|
|
---
|
|
|
|
199
|
|
|
|
199
|
|
|
|
1,600
|
|
|
|
1,799
|
|
Residential improved
|
|
|
520
|
|
|
|
192
|
|
|
|
712
|
|
|
|
75,101
|
|
|
|
75,813
|
|
Commercial improved
|
|
|
2,502
|
|
|
|
1,436
|
|
|
|
3,938
|
|
|
|
251,800
|
|
|
|
255,738
|
|
Manufacturing and industrial
|
|
|
200
|
|
|
|
25
|
|
|
|
225
|
|
|
|
81,222
|
|
|
|
81,447
|
|
|
|
3,239
|
|
|
|
2,539
|
|
|
|
5,778
|
|
|
|
497,181
|
|
|
|
502,959
|
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential mortgage
|
|
|
647
|
|
|
|
110
|
|
|
|
757
|
|
|
|
181,868
|
|
|
|
182,625
|
|
Unsecured
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
1,683
|
|
|
|
1,683
|
|
Home equity
|
|
|
415
|
|
|
|
264
|
|
|
|
679
|
|
|
|
92,085
|
|
|
|
92,764
|
|
Other secured
|
|
|
59
|
|
|
|
---
|
|
|
|
59
|
|
|
|
12,558
|
|
|
|
12,617
|
|
|
|
1,121
|
|
|
|
374
|
|
|
|
1,495
|
|
|
|
288,194
|
|
|
|
289,689
|
|
|
Total
|
|
$
|
4,755
|
|
|
$
|
3,132
|
|
|
$
|
7,887
|
|
|
$
|
1,044,461
|
|
|
$
|
1,052,348
|
|
|
|
March 31, 2013
|
|
|
December 31, 2012
|
|
||||||||||
|
|
Number of
Loans
|
|
|
Outstanding
Recorded
Balance
|
|
|
Number of
Loans
|
|
|
Outstanding
Recorded
Balance
|
|
||||
Commercial and industrial
|
|
|
59
|
|
|
$
|
16,142
|
|
|
|
58
|
|
|
$
|
14,485
|
|
Commercial real estate
|
|
|
138
|
|
|
|
47,701
|
|
|
|
142
|
|
|
|
49,936
|
|
Consumer
|
|
|
100
|
|
|
|
15,196
|
|
|
|
86
|
|
|
|
13,634
|
|
|
|
|
297
|
|
|
$
|
79,039
|
|
|
|
286
|
|
|
$
|
78,055
|
|
|
|
Three Months Ended
March 31, 2013
|
|
|
Three Months Ended
March 31, 2012
|
|
||||||||||||||||||
|
|
Number of
Loans
|
|
|
Outstanding
Recorded
Balance
|
|
|
Principal
Writedown
upon
Modification
|
|
|
Number of
Loans
|
|
|
Outstanding
Recorded
Balance
|
|
|
Principal
Writedown
upon
Modification
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial and industrial
|
|
|
1
|
|
|
$
|
25
|
|
|
$
|
---
|
|
|
10
|
|
|
$
|
1,243
|
$
|
---
|
|
|||
Commercial real estate
|
|
|
5
|
|
|
1,441
|
|
|
|
---
|
|
|
30
|
|
|
6,396
|
86
|
|
||||||
Consumer
|
|
|
23
|
|
|
|
5,022
|
|
|
|
1,770
|
|
|
7
|
|
|
1,188
|
260
|
|
|||||
29
|
$
|
6,488
|
$
|
1,770
|
47
|
$
|
8,827
|
$
|
346
|
|
Three Months Ended
March 31, 2012
|
Three Months Ended
March 31, 2012
|
||||||||||||||
|
Number of
Loans
|
Outstanding
Recorded
Balance
|
Number of
Loans
|
Outstanding
Recorded
Balance
|
||||||||||||
|
|
|
||||||||||||||
Commercial and industrial
|
86 | $ | 29,927 | 94 | $ | 33,290 | ||||||||||
Commercial real estate
|
94 | 35,589 | 79 | 36,800 | ||||||||||||
Consumer
|
11 | 194 | 24 | 872 | ||||||||||||
191 | $ | 65,710 | 197 | $ | 70,962 |
|
Three Months Ended
March 31, 2013
|
Three Months Ended
March 31, 2012
|
||||||||||||||
|
Number of
Loans
|
Outstanding
Recorded
Balance
|
Number of
Loans
|
Outstanding
Recorded
Balance
|
||||||||||||
|
|
|
||||||||||||||
Commercial and industrial
|
--- | $ | --- | 2 | $ | 92 | ||||||||||
Commercial real estate
|
--- | --- | 1 | 76 | ||||||||||||
Consumer
|
--- | --- | 1 | 70 |
|
|
1
|
|
|
2
|
|
|
3
|
|
|
4
|
|
|
5
|
|
|
6
|
|
|
7
|
|
|
8
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial
|
|
$
|
1,297
|
|
|
$
|
18,350
|
|
|
$
|
66,913
|
|
|
$
|
146,421
|
|
|
$
|
14,782
|
|
|
$
|
2,601
|
|
|
$
|
8,781
|
|
|
$
|
---
|
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential developed
|
|
|
---
|
|
|
|
---
|
|
|
|
691
|
|
|
|
7,459
|
|
|
|
7,188
|
|
|
|
6,147
|
|
|
|
2,135
|
|
|
|
---
|
|
Unsecured to residential developers
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
7,111
|
|
|
|
10
|
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
Vacant and unimproved
|
|
|
---
|
|
|
|
---
|
|
|
|
12,097
|
|
|
|
30,029
|
|
|
|
10,581
|
|
|
|
1,199
|
|
|
|
130
|
|
|
|
---
|
|
Commercial development
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
477
|
|
|
|
1,006
|
|
|
|
15
|
|
|
|
2
|
|
|
|
---
|
|
Residential improved
|
|
|
---
|
|
|
|
114
|
|
|
|
10,256
|
|
|
|
43,933
|
|
|
|
14,178
|
|
|
|
7,532
|
|
|
|
775
|
|
|
|
---
|
|
Commercial improved
|
|
|
---
|
|
|
|
1,769
|
|
|
|
46,041
|
|
|
|
158,116
|
|
|
|
35,143
|
|
|
|
12,037
|
|
|
|
1,207
|
|
|
|
---
|
|
Manufacturing and industrial
|
|
|
---
|
|
|
|
277
|
|
|
|
21,490
|
|
|
|
45,669
|
|
|
|
9,270
|
|
|
|
3,246
|
|
|
|
200
|
|
|
|
---
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,297
|
|
|
$
|
20,510
|
|
|
$
|
157,488
|
|
|
$
|
439,215
|
|
|
$
|
92,158
|
|
|
$
|
32,777
|
|
|
$
|
13,230
|
|
|
$
|
---
|
|
|
|
1
|
|
|
2
|
|
|
3
|
|
|
4
|
|
|
5
|
|
|
6
|
|
|
7
|
|
|
8
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial
|
|
$
|
1,349
|
|
|
$
|
20,630
|
|
|
$
|
72,723
|
|
|
$
|
141,425
|
|
|
$
|
12,027
|
|
|
$
|
3,884
|
|
|
$
|
7,662
|
|
|
$
|
---
|
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential developed
|
|
|
---
|
|
|
|
---
|
|
|
|
715
|
|
|
|
6,240
|
|
|
|
9,772
|
|
|
|
6,339
|
|
|
|
3,024
|
|
|
|
---
|
|
Unsecured to residential developers
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
5,535
|
|
|
|
12
|
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
Vacant and unimproved
|
|
|
---
|
|
|
|
---
|
|
|
|
12,532
|
|
|
|
29,654
|
|
|
|
12,412
|
|
|
|
1,221
|
|
|
|
706
|
|
|
|
---
|
|
Commercial development
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
482
|
|
|
|
1,102
|
|
|
|
213
|
|
|
|
2
|
|
|
|
---
|
|
Residential improved
|
|
|
---
|
|
|
|
115
|
|
|
|
9,973
|
|
|
|
41,578
|
|
|
|
14,471
|
|
|
|
8,517
|
|
|
|
1,159
|
|
|
|
---
|
|
Commercial improved
|
|
|
---
|
|
|
|
2,009
|
|
|
|
40,253
|
|
|
|
159,353
|
|
|
|
37,449
|
|
|
|
15,153
|
|
|
|
1,521
|
|
|
|
---
|
|
Manufacturing and industrial
|
|
|
---
|
|
|
|
2,087
|
|
|
|
17,795
|
|
|
|
48,061
|
|
|
|
9,592
|
|
|
|
3,687
|
|
|
|
225
|
|
|
|
---
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
$
|
1,349
|
|
|
$
|
24,841
|
|
|
$
|
153,991
|
|
|
$
|
432,328
|
|
|
$
|
96,837
|
|
|
$
|
39,014
|
|
|
$
|
14,299
|
|
|
$
|
---
|
|
|
|
March 31,
2013
|
|
|
December 31,
2012
|
|
||
|
|
|
|
|
|
|
||
Not classified as impaired
|
|
$
|
11,287
|
|
|
$
|
13,015
|
|
Classified as impaired
|
|
|
34,720
|
|
|
|
40,298
|
|
|
|
|
|
|
|
|
||
Total commercial loans classified substandard or worse
|
|
$
|
46,007
|
|
|
$
|
53,313
|
|
March 31, 2013
|
|
Residential
Mortgage
|
|
|
Consumer
Unsecured
|
|
|
Home
Equity
|
|
|
Consumer
Other
|
|
||||
Performing
|
|
$
|
183,585
|
|
|
$
|
1,689
|
|
|
$
|
96,544
|
|
|
$
|
11,852
|
|
Nonperforming
|
|
|
294
|
|
|
|
---
|
|
|
|
370
|
|
|
|
---
|
|
Total
|
|
$
|
183,879
|
|
|
$
|
1,689
|
|
|
$
|
96,914
|
|
|
$
|
11,852
|
|
December 31, 2012
|
|
Residential
Mortgage
|
|
|
Consumer
Unsecured
|
|
|
Home
Equity
|
|
|
Consumer
Other
|
|
||||
Performing
|
|
$
|
182,515
|
|
|
$
|
1,683
|
|
|
$
|
92,500
|
|
|
$
|
12,617
|
|
Nonperforming
|
|
|
110
|
|
|
|
---
|
|
|
|
264
|
|
|
|
---
|
|
Total
|
|
$
|
182,625
|
|
|
$
|
1,683
|
|
|
$
|
92,764
|
|
|
$
|
12,617
|
|
|
|
Three
Months Ended
March 31,
2013
|
|
|
Year
Ended
December 31,
2012
|
|
|
Three
Months Ended
March 31,
2012
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Beginning balance
|
|
$
|
69,743
|
|
|
$
|
83,663
|
|
|
$
|
83,663
|
|
Additions, transfers from loans and fixed assets
|
|
|
2,271
|
|
|
|
9,168
|
|
|
|
5,811
|
|
Proceeds from sales of other real estate owned
|
|
|
(2,201
|
)
|
|
|
(18,729
|
)
|
|
|
(4,417
|
)
|
Valuation allowance reversal upon sale
|
|
|
(651
|
)
|
|
|
(4,300
|
)
|
|
|
(1,463
|
)
|
Gain (loss) on sale of other real estate owned
|
|
|
320
|
|
|
|
(59
|
)
|
|
|
94
|
|
|
|
69,482
|
|
|
|
69,743
|
|
|
|
83,688
|
|
|
Less: valuation allowance
|
|
|
(17,889
|
)
|
|
|
(18,161
|
)
|
|
|
(17,452
|
)
|
Ending balance
|
|
$
|
51,593
|
|
|
$
|
51,582
|
|
|
$
|
66,236
|
|
|
|
Three Months
Ended
March 31,
2013
|
|
|
Three Months
Ended
March 31,
2012
|
|
||
Beginning balance
|
|
$
|
18,161
|
|
|
$
|
17,225
|
|
Additions charged to expense
|
|
|
379
|
|
|
|
1,690
|
|
Reversals upon sale
|
|
|
(651
|
)
|
|
|
(1,463
|
)
|
Ending balance
|
$
|
17,889
|
$
|
17,452
|
Fair
Value
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
Significant Other
Observable
Inputs (Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
March 31, 2013
|
||||||||||||||||
U.S. Treasury and federal agency securities
|
$ | 44,969 | $ | --- | $ | 44,969 | $ | --- | ||||||||
U.S. Agency MBS and CMOs
|
21,933 | --- | 21,933 | --- | ||||||||||||
Tax-exempt state and municipal bonds
|
21,976 | --- | 21,976 | --- | ||||||||||||
Taxable state and municipal bonds
|
27,861 | --- | 27,861 | --- | ||||||||||||
Corporate bonds and other debt securities
|
8,510 | --- | 8,510 | --- | ||||||||||||
Other equity securities
|
1,546 | --- | 1,546 | --- | ||||||||||||
Loans held for sale
|
3,976 | --- | 3,976 | --- | ||||||||||||
December 31, 2012
|
||||||||||||||||
U.S. Treasury and federal agency securities
|
$ | 42,564 | $ | --- | $ | 42,564 | $ | --- | ||||||||
U.S. Agency MBS and CMOs
|
23,761 | --- | 23,761 | --- | ||||||||||||
Tax-exempt state and municipal bonds
|
20,793 | --- | 20,793 | --- | ||||||||||||
Taxable state and municipal bonds
|
27,296 | --- | 27,296 | --- | ||||||||||||
Corporate bonds
|
7,526 | --- | 7,526 | --- | ||||||||||||
Other equity securities
|
1,557 | --- | 1,557 | --- | ||||||||||||
Loans held for sale
|
8,130 | --- | 8,130 | --- |
Fair
Value
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs (Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
March 31, 2013
|
||||||||||||||||
Impaired loans
|
|
$
|
32,141
|
|
|
$
|
---
|
|
|
$
|
---
|
|
|
$
|
32,141
|
|
Other real estate owned
|
|
|
41,505
|
|
|
|
---
|
|
|
|
---
|
|
|
|
41,505
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$
|
34,668
|
|
|
$
|
---
|
|
|
$
|
---
|
|
|
$
|
34,668
|
|
Other real estate owned
|
|
|
41,594
|
|
|
|
---
|
|
|
|
---
|
|
|
|
41,594
|
|
|
Level in
|
March 31, 2013
|
|
|
December 31, 2012
|
|
|||||||||||
|
Fair Value
|
Carrying
|
|
|
Fair
|
|
|
Carrying
|
|
|
Fair
|
|
|||||
|
Hierarchy
|
Amount
|
|
|
Value
|
|
|
Amount
|
|
|
Value
|
|
|||||
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash and due from banks
|
Level 1
|
$
|
21,585
|
|
|
$
|
21,585
|
|
|
$
|
33,556
|
|
|
$
|
33,556
|
|
|
Cash equivalents
|
Level 2
|
127,742
|
127,742
|
192,802
|
192,802
|
||||||||||||
Interest-bearing time deposits in other financial institutions
|
Level 2
|
|
25,000
|
|
|
|
25,000
|
|
|
|
---
|
|
|
|
---
|
|
|
Securities held to maturity
|
Level 2
|
|
5,380
|
|
|
|
5,381
|
|
|
|
4,300
|
|
|
|
4,301
|
|
|
FHLB stock
|
|
11,236
|
|
|
|
NA
|
|
|
|
11,236
|
|
|
|
NA
|
|
||
Loans, net
|
Level 2
|
|
995,381
|
|
|
|
1,000,170
|
|
|
|
993,941
|
|
|
|
999,619
|
|
|
Bank owned life insurance
|
Level 3
|
26,974
|
26,974
|
26,804
|
26,804
|
||||||||||||
Accrued interest receivable
|
Level 2
|
|
3,687
|
|
|
|
3,687
|
|
|
|
3,411
|
|
|
|
3,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Deposits
|
Level 2
|
|
(1,231,390
|
)
|
|
|
(1,231,233
|
)
|
|
|
(1,286,261
|
)
|
|
|
(1,285,819
|
)
|
|
Other borrowed funds
|
Level 2
|
|
(90,658
|
)
|
|
|
(93,944
|
)
|
|
|
(91,822
|
)
|
|
|
(95,213
|
)
|
|
Long-term debt
|
Level 2
|
|
(41,238
|
)
|
|
|
(33,188
|
)
|
|
|
(41,238
|
)
|
|
|
(30,463
|
)
|
|
Subordinated debt
|
Level 2
|
|
(1,650
|
)
|
|
|
(1,650
|
)
|
|
|
(1,650
|
)
|
|
|
(1,650
|
)
|
|
Accrued interest payable
|
Level 2
|
|
(5,241
|
)
|
|
|
(5,241
|
)
|
|
|
(4,858
|
)
|
|
|
(4,858
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Off-balance sheet credit-related items
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loan commitments
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
|
|
March 31,
2013
|
|
|
December 31,
2012
|
|
||
Noninterest-bearing demand
|
|
$
|
312,176
|
|
|
$
|
339,520
|
|
Interest bearing demand
|
|
|
260,806
|
|
|
|
278,765
|
|
Savings and money market accounts
|
|
|
480,152
|
|
|
|
476,803
|
|
Certificates of deposit
|
|
|
178,256
|
|
|
|
191,173
|
|
|
$
|
1,231,390
|
|
|
$
|
1,286,261
|
|
Principal Terms
|
|
Advance
Amount
|
|
Range of Maturities
|
|
Weighted Average
Interest Rate
|
|
||
|
|
|
|
|
|
|
|
||
March 31, 2013
|
|
|
|
|
|
|
|||
Single maturity fixed rate advances
|
|
$
|
80,000
|
|
May 2015 to September 2016
|
|
|
1.70
|
%
|
Amortizable mortgage advances
|
|
|
10,658
|
|
March 2018 to July 2018
|
|
|
3.77
|
%
|
|
|
$
|
90,658
|
|
|
|
|
|
|
Principal Terms
|
|
Advance
Amount
|
|
Range of Maturities
|
|
Weighted Average
Interest Rate
|
|
||
|
|
|
|
|
|
|
|
||
December 31, 2012
|
|
|
|
|
|
|
|
||
Single maturity fixed rate advances
|
|
$
|
80,000
|
|
May 2015 to September 2016
|
|
|
1.70
|
%
|
Amortizable mortgage advances
|
|
|
11,822
|
|
March 2018 to July 2018
|
|
|
3.78
|
%
|
|
|
$
|
91,822
|
|
|
|
|
|
|
2013
|
|
$
|
667
|
|
2014
|
|
|
1,884
|
|
2015
|
|
|
21,938
|
|
2016
|
|
|
61,996
|
|
2017
|
|
|
2,055
|
|
Thereafter
|
|
|
2,118
|
|
|
|
$
|
90,658
|
|
|
|
Three Months
Ended
March 31,
2013
|
|
|
Three Months
Ended
March 31,
2012
|
|
||
|
|
|
|
|
|
|
||
Net income
|
|
$
|
2,473
|
|
|
$
|
4,485
|
|
Dividends declared on preferred shares
|
|
|
---
|
|
|
|
---
|
|
Net income available to common shares
|
|
$
|
2,473
|
|
|
$
|
4,485
|
|
|
|
|
|
|
|
|||
Weighted average shares outstanding, including participating stock awards - Basic
|
|
|
27,211,603
|
|
|
|
27,082,825
|
|
|
|
|
|
|
|
|||
Dilutive potential common shares:
|
|
|
|
|
|
|
||
Stock options
|
|
|
---
|
|
|
|
---
|
|
Conversion of preferred stock
|
|
|
---
|
|
|
|
---
|
|
Stock warrants
|
|
|
---
|
|
|
|
---
|
|
Weighted average shares outstanding - Diluted
|
|
|
27,211,603
|
|
|
|
27,082,825
|
|
|
|
|
|
|
|
|||
Basic earnings per common share
|
|
$
|
0.09
|
|
|
$
|
0.17
|
|
Diluted earnings per common share
|
|
$
|
0.09
|
|
|
$
|
0.17
|
|
|
Three Months
Ended
March 31,
2013
|
|
|
Three Months
Ended
March 31,
2012
|
|
||
|
|
|
|
|
|
|
||
Current
|
|
$
|
---
|
|
$
|
13
|
|
|
Deferred (benefit) expense
|
|
|
1,142
|
|
|
|
(13
|
)
|
|
|
$
|
1,142
|
|
|
$
|
---
|
|
|
Three Months
Ended
March 31,
2013
|
|
|
Three Months
Ended
March 31,
2012
|
|
|||
|
|
|
|
|
|
|||
Statutory rate
|
|
35
|
%
|
|
|
35
|
%
|
|
Statutory rate applied to income before taxes
|
$
|
1,265
|
|
|
$
|
1,570
|
||
Add (deduct)
|
|
|
|
|
|
|||
Change in valuation allowance
|
|
---
|
|
|
(1,473
|
)
|
||
Tax-exempt interest income
|
|
(46
|
)
|
|
|
(12
|
)
|
|
Bank-owned life insurance
|
|
(60
|
)
|
|
|
(78
|
)
|
|
Other, net
|
|
(17
|
)
|
|
|
(7
|
)
|
|
$
|
1,142
|
$
|
---
|
|
|
March 31,
2013
|
|
|
December 31,
2012
|
|
||
Deferred tax assets
|
|
|
|
|
|
|
||
Allowance for loan losses
|
|
$
|
8,220
|
|
|
$
|
8,309
|
|
Nonaccrual loan interest
|
|
|
1,050
|
|
|
|
1,023
|
|
Valuation allowance on other real estate owned
|
|
|
6,261
|
|
|
|
6,356
|
|
Net operating loss carryforward
|
|
|
3,123
|
|
|
|
4,188
|
|
Other
|
|
|
1,797
|
|
|
|
1,794
|
|
Gross deferred tax assets
|
|
|
20,451
|
|
|
|
21,670
|
|
Valuation allowance
|
|
|
---
|
|
|
---
|
||
Total net deferred tax assets
|
|
|
20,451
|
|
|
|
21,670
|
|
|
|
|
|
|
|
|||
Deferred tax liabilities
|
|
|
|
|
|
|
||
Depreciation
|
|
|
(1,642
|
)
|
|
|
(1,693
|
)
|
Unrealized gain on securities available for sale
|
|
|
(460
|
)
|
|
|
(517
|
)
|
Prepaid expenses
|
|
|
(308
|
)
|
|
|
(308
|
)
|
Other
|
|
|
(347
|
)
|
|
|
(372
|
)
|
Gross deferred tax liabilities
|
|
|
(2,757
|
)
|
|
|
(2,890
|
)
|
Net deferred tax asset
|
|
$
|
17,694
|
|
|
$
|
18,780
|
|
|
March 31,
2013
|
|
|
December 31,
2012
|
|
|||
Commitments to make loans
|
|
$
|
56,632
|
|
|
$
|
75,319
|
|
Letters of credit
|
|
|
8,002
|
|
|
|
8,200
|
|
Unused lines of credit
|
|
|
274,629
|
|
|
|
276,620
|
|
|
Actual
|
|
|
Minimum Required
For Capital
Adequacy Purposes
|
|
|
To Be Well
Capitalized Under
Prompt Corrective
Action Regulations
|
|
|
Minimum Required Under MOU
|
|
|||||||||||||||||||||
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
||||||||
March 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total capital (to risk weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Consolidated
|
|
$
|
172,361
|
|
|
|
15.4
|
%
|
|
$
|
89,830
|
|
|
|
8.0
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Bank
|
|
|
168,273
|
|
|
|
15.0
|
|
|
|
89,889
|
|
|
|
8.0
|
|
|
$
|
112,361
|
|
|
|
10.0
|
%
|
|
N/A
|
|
|
|
N/A
|
||
Tier 1 capital (to risk weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Consolidated
|
|
|
155,640
|
|
|
|
13.9
|
|
|
|
44,915
|
|
|
|
4.0
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Bank
|
|
|
154,091
|
|
|
|
13.7
|
|
|
|
44,944
|
|
|
|
4.0
|
|
|
|
67,417
|
|
|
|
6.0
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Tier 1 capital (to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Consolidated
|
|
|
155,640
|
|
|
|
10.5
|
|
|
|
59,599
|
|
|
|
4.0
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Bank
|
|
|
154,091
|
|
|
|
10.4
|
|
|
|
59,564
|
|
|
|
4.0
|
|
|
|
74,454
|
|
|
|
5.0
|
|
|
$
|
119,127
|
|
|
|
8.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
168,929
|
|
|
|
15.0
|
%
|
|
$
|
90,244
|
|
|
|
8.0
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Bank
|
|
|
164,214
|
|
|
|
14.5
|
|
|
|
90,299
|
|
|
|
8.0
|
|
|
$
|
112,874
|
|
|
|
10.0
|
%
|
|
N/A
|
|
|
|
N/A
|
||
Tier 1 capital (to risk weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Consolidated
|
|
|
150,857
|
|
|
|
13.4
|
|
|
|
45,122
|
|
|
|
4.0
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Bank
|
|
|
149,960
|
|
|
|
13.3
|
|
|
|
45,150
|
|
|
|
4.0
|
|
|
|
67,724
|
|
|
|
6.0
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Tier 1 capital (to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Consolidated
|
|
|
150,857
|
|
|
|
10.4
|
|
|
|
58,312
|
|
|
|
4.0
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Bank
|
|
|
149,960
|
|
|
|
10.3
|
|
|
|
58,371
|
|
|
|
4.0
|
|
|
|
72,964
|
|
|
|
5.0
|
|
|
$
|
116,742
|
|
|
|
8.0
|
%
|
|
|
For the three months ended March 31,
|
|
|||||||||||||||||||||
|
|
2013
|
|
|
2012
|
|
||||||||||||||||||
|
|
|
|
|
Interest
|
|
Average
|
|
|
|
|
|
Interest
|
|
|
Average
|
|
|||||||
|
|
Average
|
|
|
Earned
|
|
Yield
|
|
|
Average
|
|
|
Earned
|
|
|
Yield
|
|
|||||||
|
|
Balance
|
|
|
or paid
|
|
or cost
|
|
|
Balance
|
|
|
or paid
|
|
|
or cost
|
|
|||||||
|
|
(Dollars in thousands)
|
|
|||||||||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Taxable securities
|
|
$
|
102,318
|
$
|
428
|
1.67
|
%
|
|
$
|
59,895
|
|
|
$
|
318
|
|
|
|
2.12
|
%
|
|||||
Tax-exempt securities (1)
|
|
|
24,889
|
142
|
3.73
|
%
|
|
|
6,194
|
|
|
|
42
|
|
|
|
4.73
|
%
|
||||||
Loans (2)
|
|
|
1,055,578
|
11,668
|
4.42
|
%
|
|
|
1,069,052
|
|
|
|
13,526
|
|
|
|
5.02
|
%
|
||||||
Federal Home Loan Bank stock
|
|
|
11,236
|
99
|
3.52
|
%
|
|
|
11,236
|
|
|
|
85
|
|
|
|
2.99
|
%
|
||||||
Federal funds sold and other short-term investments
|
|
|
154,682
|
96
|
0.25
|
%
|
|
|
203,905
|
|
|
|
128
|
|
|
|
0.25
|
%
|
||||||
Total interest earning assets (1)
|
|
|
1,348,703
|
12,433
|
3.72
|
%
|
|
|
1,350,282
|
|
|
|
14,099
|
|
|
|
4.15
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Noninterest earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cash and due from banks
|
|
|
21,615
|
|
|
|
21,362
|
|
|
|
|
|
|
|
|
|
||||||||
Other
|
|
|
136,404
|
|
|
|
126,371
|
|
|
|
|
|
|
|
|
|
||||||||
Total assets
|
|
$
|
1,506,722
|
|
|
$
|
1,498,015
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest bearing demand
|
|
$
|
257,241
|
81
|
0.12
|
%
|
|
$
|
210,507
|
|
|
|
97
|
|
|
|
0.18
|
%
|
||||||
Savings and money market accounts
|
|
|
483,091
|
548
|
0.46
|
%
|
|
|
395,294
|
|
|
|
509
|
|
|
|
0.52
|
%
|
||||||
Time deposits
|
|
|
188,513
|
457
|
0.98
|
%
|
|
|
296,151
|
|
|
|
1,044
|
|
|
|
1.42
|
%
|
||||||
Borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Other borrowed funds
|
|
|
93,252
|
495
|
2.12
|
%
|
|
|
149,386
|
|
|
|
778
|
|
|
|
2.06
|
%
|
||||||
Long-term debt
|
|
|
41,238
|
369
|
3.58
|
%
|
|
|
41,238
|
|
|
|
390
|
|
|
|
3.75
|
%
|
||||||
Total interest bearing liabilities
|
|
|
1,063,335
|
1,950
|
0.74
|
%
|
|
|
1,092,576
|
|
|
|
2,818
|
|
|
|
1.03
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Noninterest bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Noninterest bearing demand accounts
|
|
|
303,644
|
|
|
|
303,331
|
|
|
|
|
|
|
|
|
|
||||||||
Other noninterest bearing liabilities
|
|
|
7,802
|
|
|
|
6,584
|
|
|
|
|
|
|
|
|
|
||||||||
Shareholders' equity
|
|
|
131,941
|
|
|
|
95,524
|
|
|
|
|
|
|
|
|
|
||||||||
Total liabilities and shareholders' equity
|
|
$
|
1,506,722
|
|
|
$
|
1,498,015
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income
|
|
|
$
|
10,483
|
|
|
|
|
|
|
$
|
11,281
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest spread (1)
|
|
|
2.98
|
%
|
|
|
|
|
|
|
|
|
|
|
3.12
|
%
|
||||||||
Net interest margin (1)
|
|
|
3.14
|
%
|
|
|
|
|
|
|
|
|
|
|
3.32
|
%
|
||||||||
Ratio of average interest earning assets to average interest bearing liabilities
|
|
|
126.84
|
%
|
|
|
|
123.59
|
%
|
|
|
|
|
|
|
|
|
(1)
|
Yield adjusted to fully tax equivalent.
|
(2)
|
Includes average nonaccrual loans of approximately $15.4 million and $31.2 million for the three months ended March 31, 2013 and 2012.
|
|
|
Three Months
Ended
March 31,
2013
|
|
|
Three Months
Ended
March 31,
2012
|
|
||
|
|
|
|
|
|
|
||
Service charges and fees on deposit accounts
|
|
$
|
913
|
|
|
$
|
795
|
|
Net gains on mortgage loans
|
|
|
825
|
|
|
|
471
|
|
Trust fees
|
|
|
588
|
|
|
|
609
|
|
ATM and debit card fees
|
|
|
976
|
|
|
|
981
|
|
Bank owned life insurance (“BOLI”) income
|
|
|
170
|
|
|
|
223
|
|
Investment services fees
|
|
|
215
|
|
|
|
229
|
|
Other income
|
|
|
276
|
|
|
|
403
|
|
Total noninterest income
|
$
|
3,963
|
$
|
3,711
|
|
|
Three Months
Ended
March 31,
2013
|
|
|
Three Months
Ended
March 31,
2012
|
|
||
|
|
|
|
|
|
|
||
Salaries and benefits
|
|
$
|
5,794
|
|
|
$
|
5,720
|
|
Occupancy of premises
|
|
|
946
|
|
|
|
971
|
|
Furniture and equipment
|
|
|
749
|
|
|
|
828
|
|
Legal and professional
|
|
|
189
|
|
|
|
212
|
|
Marketing and promotion
|
|
|
247
|
|
|
|
210
|
|
Data processing
|
|
|
352
|
|
|
|
351
|
|
FDIC assessment
|
|
|
471
|
|
|
|
710
|
|
ATM and debit card processing
|
|
|
291
|
|
|
|
288
|
|
Bond and D&O insurance
|
|
|
186
|
|
|
|
268
|
|
Administration and disposition of problem assets
|
|
|
961
|
|
|
|
3,058
|
|
Outside services
|
|
|
369
|
|
|
|
378
|
|
Other noninterest expense
|
|
|
1,026
|
|
|
|
1,113
|
|
Total noninterest expense
|
$
|
11,581
|
$
|
14,107
|
|
|
Three Months
Ended
March 31,
2013
|
|
|
Three Months
Ended
March 31,
2012
|
|
||
|
|
|
|
|
|
|
||
Legal and professional – nonperforming assets
|
|
$
|
166
|
|
|
$
|
441
|
|
Repossessed and foreclosed property administration
|
|
|
736
|
|
|
|
1,021
|
|
Losses on repossessed and foreclosed properties
|
|
|
59
|
|
|
|
1,596
|
|
Total
|
$
|
961
|
$
|
3,058
|
|
|
March 31,
2013
|
|
|
Percent of
Total Loans
|
|
|
December 31,
2012
|
|
|
Percent of
Total Loans
|
|
||||
Commercial real estate:(1)
|
|
|
|
|
|
|
|
|
|
|
||||||
Residential developed
|
|
$
|
23,620
|
|
|
|
2.2
|
%
|
|
$
|
26,090
|
|
|
|
2.5
|
%
|
Unsecured to residential developers
|
|
|
7,121
|
|
|
|
0.7
|
|
|
|
5,547
|
|
|
|
0.5
|
|
Vacant and unimproved
|
54,036
|
5.1
|
56,525
|
5.3
|
||||||||||||
Commercial development
|
1,500
|
0.1
|
1,799
|
0.2
|
||||||||||||
Residential improved
|
76,788
|
7.3
|
75,813
|
7.2
|
||||||||||||
Commercial improved
|
254,313
|
24.2
|
255,738
|
24.3
|
||||||||||||
Manufacturing and industrial
|
80,152
|
7.6
|
81,447
|
7.7
|
||||||||||||
Total commercial real estate loans
|
497,530
|
47.3
|
502,959
|
47.8
|
||||||||||||
Commercial and industrial
|
259,145
|
24.7
|
259,700
|
24.7
|
||||||||||||
Total commercial loans
|
756,675
|
72.0
|
762,659
|
72.5
|
||||||||||||
Consumer:
|
||||||||||||||||
Residential mortgage
|
183,879
|
17.5
|
182,625
|
17.3
|
||||||||||||
Unsecured
|
1,689
|
0.2
|
1,683
|
0.2
|
||||||||||||
Home equity
|
96,914
|
9.2
|
92,764
|
8.8
|
||||||||||||
Other secured
|
11,852
|
1.1
|
12,617
|
1.2
|
||||||||||||
Total consumer
|
294,334
|
28.0
|
289,689
|
27.5
|
||||||||||||
Total loans
|
$
|
1,051,009
|
100.0
|
%
|
$
|
1,052,348
|
100.0
|
%
|
(1)
|
Includes both owner occupied and non-owner occupied commercial real estate.
|
|
Portfolio
Originations
2013
|
|
|
Percent of
Total
Originations
|
|
|
Average
Loan
Size
|
|
||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|||
Residential developed
|
$
|
1,770
|
1.5
|
%
|
$
|
590
|
||||||
Unsecured to residential developers
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
Vacant and unimproved
|
|
|
5,712
|
|
|
|
5.1
|
|
|
|
816
|
|
Commercial development
|
|
|
---
|
|
|
|
---
|
|
|
|
---
|
|
Residential improved
|
|
|
10,469
|
|
|
|
9.3
|
|
|
|
228
|
|
Commercial improved
|
|
|
17,624
|
|
|
|
15.6
|
|
|
|
629
|
|
Manufacturing and industrial
|
|
|
2,249
|
|
|
|
2.0
|
|
|
|
450
|
|
Total commercial real estate
|
|
|
37,824
|
|
|
|
33.5
|
|
|
|
425
|
|
Commercial and industrial
|
|
|
43,882
|
|
|
|
38.9
|
|
|
|
36
|
|
Total commercial
|
|
|
81,706
|
|
|
|
72.4
|
|
|
|
63
|
|
Consumer:
|
|
|
|
|
|
|
|
|
|
|||
Residential mortgage
|
|
|
16,774
|
|
|
|
14.9
|
|
|
|
218
|
|
Unsecured
|
|
|
75
|
|
|
|
0.1
|
|
|
|
13
|
|
Home equity
|
|
|
13,613
|
|
|
|
12.1
|
|
|
|
77
|
|
Other secured
|
|
|
615
|
|
|
|
0.5
|
|
|
|
14
|
|
Total consumer
|
|
|
31,077
|
|
|
|
27.6
|
|
|
|
103
|
|
Total portfolio loan originations
|
|
$
|
112,783
|
|
|
|
100.0
|
%
|
$
|
70
|
|
Foreclosed Asset Property type
|
|
Carrying
Value at
March 31,
2013
|
|
|
Foreclosed
Asset
Writedown
|
|
|
Combined
Writedown
(Loan and
Foreclosed
Asset)
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Single Family
|
|
$
|
3,034
|
|
|
|
5.3
|
%
|
|
|
35.3
|
%
|
Residential Lot
|
|
|
916
|
|
|
|
26.7
|
%
|
|
|
45.9
|
%
|
Multi-Family
|
|
|
244
|
|
|
|
0.0
|
%
|
|
|
31.8
|
%
|
Vacant Land
|
|
|
7,334
|
|
|
|
25.5
|
%
|
|
|
44.8
|
%
|
Residential Development
|
|
|
15,770
|
|
|
|
35.6
|
%
|
|
|
71.5
|
%
|
Commercial Office
|
|
|
3,581
|
|
|
|
27.2
|
%
|
|
|
47.9
|
%
|
Commercial Industrial
|
|
|
293
|
|
|
|
25.5
|
%
|
|
|
40.0
|
%
|
Commercial Improved
|
|
|
20,421
|
|
|
|
16.8
|
%
|
|
|
30.9
|
%
|
|
|
$
|
51,593
|
|
|
|
25.1
|
%
|
|
|
54.2
|
%
|
|
|
March 31,
2013
|
|
|
December 31,
2012
|
|
||
Nonaccrual loans
|
|
$
|
13,815
|
|
|
$
|
15,385
|
|
Loans 90 days past due and still accruing
|
|
|
359
|
|
|
|
618
|
|
Total nonperforming loans (NPLs)
|
|
|
14,174
|
|
|
|
16,003
|
|
Foreclosed assets
|
|
|
51,593
|
|
|
|
51,582
|
|
Repossessed assets
|
|
|
22
|
|
|
|
6
|
|
Total nonperforming assets (NPAs)
|
|
|
65,789
|
|
|
|
67,591
|
|
Accruing restructured loans (ARLs) (1)
|
|
|
66,080
|
|
|
|
65,024
|
|
Total NPAs and ARLs
|
|
$
|
131,869
|
|
|
$
|
132,615
|
|
|
|
|
|
|
|
|
||
NPLs to total loans
|
|
|
1.35
|
%
|
|
|
1.52
|
%
|
NPAs to total assets
|
|
|
4.36
|
%
|
|
|
4.33
|
%
|
(1)
|
Comprised of approximately $51.4 million and $51.8 million of commercial loans and $14.6 million and $13.2 million of consumer loans whose terms have been restructured at March 31, 2013 and December 31, 2012, respectively. Interest is being accrued on these loans under their restructured terms as they are less than 90 days past due.
|
(in millions)
|
|
Quarter Ended
March 31,
2013
|
|
|
Quarter Ended
December 31,
2012
|
|
|
Quarter Ended
September 30,
2012
|
|
|
Quarter Ended
June 30,
2012
|
|
|
Quarter Ended
March 31,
2012
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial loans
|
|
$
|
756.7
|
|
|
$
|
762.7
|
|
|
$
|
734.3
|
|
|
$
|
753.6
|
|
|
$
|
773.1
|
|
Nonperforming loans
|
|
|
14.2
|
|
|
|
16.0
|
|
|
|
17.4
|
|
|
|
18.9
|
|
|
|
23.5
|
|
Other real estate owned and repo assets
|
|
|
51.6
|
|
|
|
51.6
|
|
|
|
57.8
|
|
|
|
62.0
|
|
|
|
66.2
|
|
Total nonperforming assets
|
|
|
65.8
|
|
|
|
67.6
|
|
|
|
75.1
|
|
|
|
80.9
|
|
|
|
89.7
|
|
Net charge-offs (recoveries)
|
|
|
(0.5
|
)
|
|
|
2.0
|
|
|
|
(0.3
|
)
|
|
|
0.5
|
|
|
|
(1.4
|
)
|
Total delinquencies
|
|
|
6.6
|
|
|
|
7.9
|
|
|
|
5.7
|
|
|
|
6.9
|
|
|
|
8.9
|
|
|
|
March 31,
2013
|
|
|
Dec 31,
2012
|
|
|
Sept 30,
2012
|
|
|
June 30,
2012
|
|
|
March 31,
2012
|
|
|
Dec 31,
2011
|
|
|
Sept 30,
2011
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total capital to risk weighted assets
|
|
|
15.4
|
%
|
|
|
15.0
|
%
|
|
|
14.9
|
%
|
|
|
14.2
|
%
|
|
|
13.7
|
%
|
|
|
13.2
|
%
|
|
|
12.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Tier 1 capital to average assets
|
|
|
10.5
|
%
|
|
|
10.4
|
%
|
|
|
9.5
|
%
|
|
|
9.0
|
%
|
|
|
8.8
|
%
|
|
|
8.3
|
%
|
|
|
8.1
|
%
|
(Dollars in thousands)
|
Less than
1 year
|
1-3 years
|
3-5 years
|
More than
5 years
|
||||||||||||
Long term debt
|
$ | --- | $ | --- | $ | --- | $ | 41,238 | ||||||||
Subordinated debt
|
--- | --- | 1,650 | --- | ||||||||||||
Time deposit maturities
|
102,202 | 60,870 | 15,184 | --- | ||||||||||||
Other borrowed funds
|
1,884 | 33,934 | 54,173 | 667 | ||||||||||||
Total
|
$ | 104,086 | $ | 94,804 | $ | 71,007 | $ | 41,905 |
Interest Rate Scenario
|
|
Economic
Value of
Equity
|
|
|
Percent
Change
|
|
|
Net Interest
Income
|
|
|
Percent
Change
|
|
||||
|
|
|
|
|
|
|
|
|
|
|||||||
Interest rates up 200 basis points
|
|
$
|
152,605
|
|
|
|
-10.28
|
%
|
|
$
|
46,691
|
|
|
|
6.85
|
%
|
Interest rates up 100 basis points
|
|
|
161,379
|
|
|
|
-5.13
|
|
|
|
44,723
|
|
|
|
2.34
|
|
No change in interest rates
|
170,099
|
0
|
43,698
|
0
|
||||||||||||
Interest rates down 100 basis points
|
172,837
|
1.61
|
43,264
|
-1.00
|
||||||||||||
Interest rates down 200 basis points
|
172,837
|
1.61
|
43,206
|
-1.13
|
Item 4:
|
(a)
|
Evaluation of Disclosure Controls and Procedures. Under the supervision and with the participation of our management, including our Chief Executive Officer ("CEO") and Chief Financial Officer ("CFO"), we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Exchange Act Rules 13a-15(e) and 15d-15(e), as of March 31, 2013, the end of the period covered by this report.
|
(b)
|
Changes in Internal Controls. During the period covered by this report, there have been no changes in the Company’s internal control over financial reporting that have materially affected or are reasonably likely to materially affect the Company’s internal control over financial reporting.
|
Item 6.
|
3.1
|
|
Restated Articles of Incorporation. Previously filed with the Commission on April 28, 2011 in Macatawa Bank Corporation’s Quarterly Report on Form 10-Q, Exhibit 3.1. Here incorporated by reference.
|
|
||
3.2
|
|
Bylaws. Previously filed with the Commission on November 24, 2009 in Macatawa Bank Corporation's Current Report on Form 8-K, Exhibit 3.1. Here incorporated by reference.
|
|
||
3.3
|
|
Certificate of Designation of Series A Noncumulative Convertible Perpetual Preferred Stock. Previously filed with the Commission on November 5, 2008 in Macatawa Bank Corporation's Current Report on Form 8-K, Exhibit 4.1. Here incorporated by reference.
|
|
||
3.4
|
|
Certificate of Designation of Series B Noncumulative Convertible Perpetual Preferred Stock. Previously filed with the Commission on July 2, 2009 in Macatawa Bank Corporation's Current Report on Form 8-K, Exhibit 4.1. Here incorporated by reference.
|
|
||
4.1
|
|
Restated Articles of Incorporation. Exhibit 3.1 is here incorporated by reference.
|
|
||
4.2
|
|
Bylaws. Exhibit 3.2 is here incorporated by reference.
|
|
||
4.3
|
|
Certificate of Designation of Series A Noncumulative Convertible Perpetual Preferred Stock. Exhibit 3.3 is here incorporated by reference.
|
|
||
4.4
|
|
Certificate of Designation of Series B Noncumulative Convertible Perpetual Preferred Stock. Exhibit 3.4 is here incorporated by reference.
|
|
||
4.5
|
|
First Amended Settlement and Release and Warrant Issuance Agreement dated January 30, 2009. Previously filed with the Commission on January 30, 2009 in Macatawa Bank Corporation's Current Report on Form 8-K, Exhibit 10.1. Here incorporated by reference.
|
|
||
4.6
|
|
Second Amendment to Settlement and Release and Warrant Issuance Agreement dated April 30, 2009. Previously filed with the Commission on May 8, 2009 in Macatawa Bank Corporation's Quarterly Report on Form 10-Q, Exhibit 10.1. Here incorporated by reference.
|
|
||
4.7
|
|
Warrant Agreement between Macatawa Bank Corporation and Registrar and Transfer Company dated June 16, 2009. Previously filed with the Commission on June 19, 2009 in Macatawa Bank Corporation's Current Report on Form 8-K, Exhibit 4.1. Here incorporated by reference.
|
|
||
4.8
|
|
Warrant Agreement Addendum between Macatawa Bank Corporation and Registrar and Transfer Company dated July 27, 2009. Previously filed with the Commission on July 31, 2009 in Macatawa Bank Corporation's Current Report on Form 8-K, Exhibit 4.1. Here incorporated by reference.
|
|
||
4.9
|
|
Form of Warrant Certificate (first series). Previously filed with the Commission on June 19, 2009 in Macatawa Bank Corporation's Current Report on Form 8-K, Exhibit 4.2. Here incorporated by reference.
|
|
||
4.10
|
|
Form of Warrant Certificate (second series). Previously filed with the Commission on July 31, 2009 in Macatawa Bank Corporation's Current Report on Form 8-K, Exhibit 4.2. Here incorporated by reference.
|
4.11
|
|
Form of 11% Subordinated Note Due 2017. Previously filed with the Commission on July 2, 2009 in Macatawa Bank Corporation's Current Report on Form 8-K, Exhibit 4.2. Here incorporated by reference.
|
4.12
|
|
Long-Term Debt. The registrant has outstanding long-term debt which at the time of this report does not exceed 10% of the registrant's total consolidated assets. The registrant agrees to furnish copies of the agreements defining the rights of holders of such long-term debt to the SEC upon request.
|
|
||
|
Certification of Chief Executive Officer.
|
|
|
||
|
Certification of Chief Financial Officer.
|
|
|
||
|
Certification pursuant to 18 U.S.C. Section 1350.
|
|
|
||
101.INS
|
|
XBRL Instance Document
|
|
||
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
||
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
||
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
||
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
||
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
MACATAWA BANK CORPORATION
|
|
|
|
/s/ Ronald L. Haan
|
|
Ronald L. Haan
|
|
Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
|
|
/s/ Jon W. Swets
|
|
Jon W. Swets
|
|
Senior Vice President and
|
|
Chief Financial Officer
|
|
(Principal Financial and Accounting Officer)
|
|
|
Dated: April 25, 2013
|