x |
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the fiscal year ended December 31, 2001 |
¨ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from
to
|
Washington |
91-1259511 | |
(State or other jurisdiction of incorporation)
|
(IRS Employer Identification No.) |
Page | ||||
PART I |
||||
Item 1. |
3 | |||
Item 2. |
17 | |||
Item 3. |
17 | |||
Item 4. |
17 | |||
PART II |
||||
Item 5. |
17 | |||
Item 6. |
18 | |||
Item 7. |
19 | |||
Item 7A. |
23 | |||
Item 8. |
25 | |||
Item 9. |
25 | |||
PART III |
||||
Item 10. |
25 | |||
Item 11. |
25 | |||
Item 12. |
25 | |||
Item 13. |
25 | |||
PART IV |
||||
Item 14. |
26 | |||
26 |
|
Increasing market share in existing markets |
|
Expanding the markets served through new branch openings and acquisitions |
|
Providing superior customer service |
Year ended December 31, |
||||||||||||||||||||
2001 |
2000 |
1999 |
1998 |
1997 |
||||||||||||||||
($ in thousands) |
||||||||||||||||||||
Nonperforming loans: |
||||||||||||||||||||
Nonaccrual loans |
$ |
11,023 |
|
$ |
5,458 |
|
$ |
5,875 |
|
$ |
1,481 |
|
$ |
2,220 |
| |||||
Accrual loans 90 days or more past due |
|
2,193 |
|
|
1,339 |
|
|
489 |
|
|
664 |
|
|
982 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total nonperforming loans |
|
13,216 |
|
|
6,797 |
|
|
6,364 |
|
|
2,145 |
|
|
3,202 |
| |||||
Other real estate owned and other repossessed assets |
|
1,616 |
|
|
1,510 |
|
|
1,179 |
|
|
1,245 |
|
|
1,167 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total nonperforming assets |
$ |
14,832 |
|
$ |
8,307 |
|
$ |
7,543 |
|
$ |
3,390 |
|
$ |
4,369 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Allowance for loan losses |
$ |
6,624 |
|
$ |
4,948 |
|
$ |
4,349 |
|
$ |
3,819 |
|
$ |
3,869 |
| |||||
Ratio of total nonperforming assets to total assets |
|
2.25 |
% |
|
1.39 |
% |
|
1.43 |
% |
|
0.66 |
% |
|
0.90 |
% | |||||
Ratio of total nonperforming loans to total loans |
|
2.25 |
% |
|
1.38 |
% |
|
1.51 |
% |
|
0.59 |
% |
|
1.01 |
% | |||||
Ratio of allowance for loan losses to total nonperforming loans |
|
50.1 |
% |
|
72.8 |
% |
|
68.3 |
% |
|
178.0 |
% |
|
120.8 |
% |
Years ended December 31, |
||||||||||||||||||||
2001 |
2000 |
1999 |
1998 |
1997 |
||||||||||||||||
($ in thousands) |
||||||||||||||||||||
Balance of allowance for loan losses at beginning of period |
$ |
4,948 |
|
$ |
4,349 |
|
$ |
3,819 |
|
$ |
3,869 |
|
$ |
2,906 |
| |||||
Charge-offs |
||||||||||||||||||||
Commercial |
|
396 |
|
|
833 |
|
|
755 |
|
|
348 |
|
|
526 |
| |||||
Agricultural |
|
613 |
|
|
213 |
|
|
112 |
| |||||||||||
Real estate |
|
96 |
|
|
97 |
|
|
210 |
|
|
157 |
|
|
272 |
| |||||
Installment |
|
188 |
|
|
164 |
|
|
199 |
|
|
220 |
|
|
191 |
| |||||
Other |
|
36 |
|
|
46 |
|
|
84 |
|
|
126 |
|
|
35 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total charge-offs |
|
1,329 |
|
|
1,140 |
|
|
1,248 |
|
|
1,064 |
|
|
1,136 |
| |||||
Recoveries |
||||||||||||||||||||
Commercial |
|
112 |
|
|
51 |
|
|
119 |
|
|
167 |
|
|
293 |
| |||||
Agricultural |
|
2 |
|
|||||||||||||||||
Real estate |
|
21 |
|
|
2 |
|
|
40 |
|
|
22 |
|
|
37 |
| |||||
Installment |
|
13 |
|
|
42 |
|
|
30 |
|
|
31 |
|
|
14 |
| |||||
Other |
|
2 |
|
|
1 |
|
|
12 |
|
|
10 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total recoveries |
|
150 |
|
|
96 |
|
|
201 |
|
|
230 |
|
|
344 |
| |||||
Net charge-offs |
|
1,179 |
|
|
1,044 |
|
|
1,047 |
|
|
834 |
|
|
792 |
| |||||
Provision for loan losses |
|
2,855 |
|
|
1,643 |
|
|
1,577 |
|
|
784 |
|
|
1,055 |
| |||||
Allowance acquired through acquisition |
|
700 |
| |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance of allowance for loan losses at end of period |
$ |
6,624 |
|
$ |
4,948 |
|
$ |
4,349 |
|
$ |
3,819 |
|
$ |
3,869 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ratio of net charge-offs to average loans |
|
0.22 |
% |
|
0.23 |
% |
|
0.27 |
% |
|
0.24 |
% |
|
0.29 |
% | |||||
Average loans outstanding during the period |
$ |
540,159 |
|
$ |
450,901 |
|
$ |
394,132 |
|
$ |
344,470 |
|
$ |
276,180 |
|
December 31, |
||||||||||||||||||||||||||||||
2001 Amount of Allowance |
% |
2000 Amount of Allowance |
% |
1999 Amount of Allowance |
% |
1998 Amount of Allowance |
% |
1997 Amount of Allowance |
% |
|||||||||||||||||||||
($ in thousands) |
||||||||||||||||||||||||||||||
Commercial |
$ |
4,632 |
70 |
% |
$ |
3,167 |
64 |
% |
$ |
2,535 |
58 |
% |
$ |
2,040 |
53 |
% |
$ |
1,863 |
48 |
% | ||||||||||
Agricultural |
|
993 |
15 |
% |
|
742 |
15 |
% |
|
688 |
16 |
% |
|
658 |
17 |
% |
|
691 |
18 |
% | ||||||||||
Real estate-mortgage |
|
452 |
7 |
% |
|
643 |
13 |
% |
|
685 |
16 |
% |
|
662 |
17 |
% |
|
813 |
21 |
% | ||||||||||
Real estate-construction |
|
194 |
3 |
% |
|
99 |
2 |
% |
|
152 |
3 |
% |
|
149 |
4 |
% |
|
104 |
3 |
% | ||||||||||
Installment |
|
296 |
4 |
% |
|
247 |
5 |
% |
|
218 |
5 |
% |
|
214 |
6 |
% |
|
265 |
7 |
% | ||||||||||
Other |
|
57 |
1 |
% |
|
50 |
1 |
% |
|
71 |
2 |
% |
|
96 |
3 |
% |
|
133 |
3 |
% | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Total |
$ |
6,624 |
100 |
% |
$ |
4,948 |
100 |
% |
$ |
4,349 |
100 |
% |
$ |
3,819 |
100 |
% |
$ |
3,869 |
100 |
% | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |||||||||
2001 |
2000 |
1999 | |||||||
($ in thousands) | |||||||||
U.S. Treasury and other U.S. Government agencies |
$ |
7,896 |
$ |
26,507 |
$ |
27,611 | |||
States of the U.S. and political subdivisions |
|
1,297 |
|
7,592 |
|
8,870 | |||
Other securities |
|
6,357 |
|
13,786 |
|
16,660 | |||
|
|
|
|
|
| ||||
Total securities |
$ |
15,550 |
$ |
47,885 |
$ |
53,141 | |||
|
|
|
|
|
|
Type and Maturity |
Yield |
Amount | ||||
($ in thousands) | ||||||
U.S. Treasury and other U.S. government agencies and corporations: |
||||||
1 year or less |
6.12 |
% |
$ |
1,039 | ||
Over 1 through 5 years |
5.34 |
% |
|
4,627 | ||
Over 5 through 10 years |
6.68 |
% |
|
2,230 | ||
Over 10 years |
||||||
|
| |||||
Total |
5.82 |
% |
|
7,896 | ||
|
| |||||
States and political subdivisions |
||||||
1 year or less |
6.14 |
% |
|
474 | ||
Over 1 through 5 years |
7.49 |
% |
|
566 | ||
Over 5 through 10 years |
||||||
Over 10 Years |
9.39 |
% |
|
257 | ||
|
| |||||
Total |
7.37 |
% |
|
1,297 | ||
|
| |||||
Other securities: |
||||||
1 year or less |
6.60 |
% |
|
4,173 | ||
Over 1 through 5 years |
6.05 |
% |
|
1,713 | ||
Over 5 through 10 years |
6.20 |
% |
|
471 | ||
Over 10 years |
||||||
|
| |||||
Total |
6.42 |
% |
|
6,357 | ||
|
| |||||
Total investment securities: |
||||||
1 year or less |
6.30 |
% |
|
5,686 | ||
Over 1 through 5 years |
5.49 |
% |
|
6,906 | ||
Over 5 through 10 years |
6.60 |
% |
|
2,701 | ||
Over 10 years |
9.39 |
% |
|
257 | ||
|
| |||||
Total |
6.20 |
% |
$ |
15,550 | ||
|
|
Year Ended December 31, |
||||||||||||||||||
2001 |
2000 |
1999 |
||||||||||||||||
Average Balance |
Interest Rate |
Average Balance |
Interest Rate |
Average Balance |
Interest Rate |
|||||||||||||
($ in thousands) |
||||||||||||||||||
Interest-bearing demand deposits |
$ |
156,683 |
2.85 |
% |
$ |
153,327 |
3.92 |
% |
$ |
146,190 |
3.62 |
% | ||||||
Savings deposits |
|
41,266 |
1.74 |
% |
|
45,541 |
2.86 |
% |
|
47,227 |
2.84 |
% | ||||||
Time deposits |
|
225,289 |
5.32 |
% |
|
195,875 |
5.95 |
% |
|
168,168 |
4.96 |
% | ||||||
Noninterest-bearing demand deposits |
|
92,008 |
|
83,920 |
|
79,050 |
||||||||||||
|
|
|
|
|
|
|||||||||||||
Total |
$ |
515,246 |
$ |
478,663 |
$ |
440,635 |
||||||||||||
|
|
|
|
|
|
December 31, | |||||||||
2001 |
2000 |
1999 | |||||||
($ in thousands) | |||||||||
Certificates of Deposit over $100,000 with remaining maturity: |
|||||||||
Less than three months |
$ |
30,050 |
$ |
39,595 |
$ |
31,705 | |||
Three months to one year |
|
44,454 |
|
30,348 |
|
20,668 | |||
Over one year |
|
7,004 |
|
1,792 |
|
4,057 | |||
|
|
|
|
|
| ||||
Total |
$ |
81,508 |
$ |
71,735 |
$ |
56,430 | |||
|
|
|
|
|
|
2001 |
2000 | |||||||||||
High |
Low |
High |
Low | |||||||||
First Quarter |
$ |
10.46 |
$ |
8.78 |
$ |
11.15 |
$ |
7.55 | ||||
Second Quarter |
$ |
10.00 |
$ |
9.09 |
$ |
8.57 |
$ |
7.70 | ||||
Third Quarter |
$ |
10.91 |
$ |
9.86 |
$ |
8.24 |
$ |
7.95 | ||||
Fourth Quarter |
$ |
11.14 |
$ |
10.14 |
$ |
9.40 |
$ |
8.11 |
2001 |
2000 |
1999 |
1998 |
1997 |
||||||||||||||||
($ in thousands, except per share amounts) |
||||||||||||||||||||
Net interest income |
$ |
34,424 |
|
$ |
30,356 |
|
$ |
28,474 |
|
$ |
26,475 |
|
$ |
21,696 |
| |||||
Provision for loan losses |
|
2,855 |
|
|
1,643 |
|
|
1,577 |
|
|
784 |
|
|
1,055 |
| |||||
Noninterest income |
|
4,702 |
|
|
4,029 |
|
|
5,912 |
|
|
4,977 |
|
|
4,833 |
| |||||
Noninterest expense |
|
22,276 |
|
|
21,328 |
|
|
19,209 |
|
|
19,764 |
|
|
14,905 |
| |||||
Income before income tax expense |
|
13,995 |
|
|
11,414 |
|
|
13,600 |
|
|
10,904 |
|
|
10,569 |
| |||||
Income tax expense |
|
4,788 |
|
|
3,379 |
|
|
3,888 |
|
|
3,521 |
|
|
3,346 |
| |||||
Net income |
|
9,207 |
|
|
8,035 |
|
|
9,712 |
|
|
7,383 |
|
|
7,223 |
| |||||
Basic earnings per common share |
$ |
1.12 |
|
$ |
0.91 |
|
$ |
1.05 |
|
$ |
0.81 |
|
$ |
0.79 |
| |||||
Diluted earnings per common share |
$ |
1.12 |
|
$ |
0.90 |
|
$ |
1.04 |
|
$ |
0.79 |
|
$ |
0.77 |
| |||||
Return on average assets |
|
1.46 |
% |
|
1.44 |
% |
|
1.90 |
% |
|
1.49 |
% |
|
1.78 |
% | |||||
Return on average equity |
|
13.87 |
% |
|
12.73 |
% |
|
16.58 |
% |
|
14.66 |
% |
|
16.30 |
% | |||||
Assets |
$ |
659,341 |
|
$ |
598,513 |
|
$ |
527,726 |
|
$ |
513,144 |
|
$ |
486,778 |
| |||||
Securities |
|
15,550 |
|
|
47,885 |
|
|
53,141 |
|
|
87,350 |
|
|
102,964 |
| |||||
Loans: |
||||||||||||||||||||
Commercial and industrial |
|
411,197 |
|
|
317,108 |
|
|
246,796 |
|
|
199,798 |
|
|
153,344 |
| |||||
Agricultural |
|
88,121 |
|
|
76,093 |
|
|
67,025 |
|
|
57,511 |
|
|
56,899 |
| |||||
Real estate mortgage |
|
40,084 |
|
|
62,173 |
|
|
66,690 |
|
|
63,127 |
|
|
66,959 |
| |||||
Real estate construction |
|
17,201 |
|
|
12,252 |
|
|
14,781 |
|
|
14,170 |
|
|
8,588 |
| |||||
Installment |
|
26,311 |
|
|
22,489 |
|
|
21,190 |
|
|
20,364 |
|
|
21,843 |
| |||||
Other loans |
|
5,062 |
|
|
3,972 |
|
|
6,939 |
|
|
9,149 |
|
|
10,962 |
| |||||
Total loans |
|
587,976 |
|
|
494,087 |
|
|
423,421 |
|
|
364,119 |
|
|
318,595 |
| |||||
Allowance for loan loss to loans percentage |
|
1.13 |
% |
|
1.00 |
% |
|
1.03 |
% |
|
1.05 |
% |
|
1.22 |
% | |||||
Deposits |
|
532,237 |
|
|
501,426 |
|
|
452,899 |
|
|
452,913 |
|
|
425,094 |
| |||||
Borrowings |
|
53,601 |
|
|
27,367 |
|
|
8,198 |
|
|
1,348 |
|
|
11,284 |
| |||||
Stockholders' equity |
|
68,206 |
|
|
64,530 |
|
|
62,922 |
|
|
54,211 |
|
|
46,174 |
| |||||
Equity to assets ratio |
|
10.34 |
% |
|
10.78 |
% |
|
11.92 |
% |
|
10.56 |
% |
|
9.49 |
% | |||||
Basic weighted average shares |
|
8,190,374 |
|
|
8,819,697 |
|
|
9,233,412 |
|
|
9,160,555 |
|
|
9,121,465 |
|
Year Ended December 31, |
|||||||||||||||||||||||||||
2001 |
2000 |
1999 |
|||||||||||||||||||||||||
Average Balance |
Interest |
% |
Average Balance |
Interest |
% |
Average Balance |
Interest |
% |
|||||||||||||||||||
($ in thousands) |
|||||||||||||||||||||||||||
ASSETS |
|||||||||||||||||||||||||||
Loans |
$ |
540,159 |
$ |
51,300 |
9.50 |
% |
$ |
450,901 |
$ |
46,319 |
10.27 |
% |
$ |
394,132 |
$ |
39,728 |
10.08 |
% | |||||||||
Taxable securities |
|
30,533 |
|
1,868 |
6.12 |
% |
|
41,237 |
|
2,790 |
6.77 |
% |
|
52,505 |
|
3,237 |
6.17 |
% | |||||||||
Nontaxable securities |
|
4,583 |
|
318 |
6.94 |
% |
|
9,553 |
|
711 |
7.44 |
% |
|
10,421 |
|
725 |
6.96 |
% | |||||||||
Overnight deposits with other banks |
|
3,234 |
|
126 |
3.90 |
% |
|
7,250 |
|
464 |
6.40 |
% |
|
7,775 |
|
420 |
5.40 |
% | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Total interest earning assets |
|
578,509 |
$ |
53,612 |
9.27 |
% |
|
508,941 |
$ |
50,284 |
9.88 |
% |
|
464,833 |
$ |
44,110 |
9.49 |
% | |||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||
Noninterest earning assets |
|
51,622 |
|
48,384 |
|
46,007 |
|||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||
Total assets |
$ |
630,131 |
$ |
557,325 |
$ |
510,840 |
|||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||
LIABILITIES |
|||||||||||||||||||||||||||
Interest-bearing demand deposits |
$ |
156,683 |
$ |
4,471 |
2.85 |
% |
$ |
153,327 |
$ |
6,018 |
3.92 |
% |
$ |
146,190 |
$ |
5,286 |
3.62 |
% | |||||||||
Savings deposits |
|
41,266 |
|
717 |
1.74 |
% |
|
45,541 |
|
1,301 |
2.86 |
% |
|
47,227 |
|
1,342 |
2.84 |
% | |||||||||
Time deposits |
|
225,289 |
|
11,979 |
5.32 |
% |
|
195,875 |
|
11,660 |
5.95 |
% |
|
168,168 |
|
8,335 |
4.96 |
% | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Total interest-bearing deposits |
|
423,238 |
|
17,167 |
4.06 |
% |
|
394,743 |
|
18,979 |
4.81 |
% |
|
361,585 |
|
14,963 |
4.14 |
% | |||||||||
Short-term borrowings |
|
42,461 |
|
1,850 |
4.36 |
% |
|
10,050 |
|
639 |
6.36 |
% |
|
6,503 |
|
401 |
6.17 |
% | |||||||||
Long-term borrowings |
|
647 |
|
63 |
9.74 |
% |
|
678 |
|
68 |
10.03 |
% |
|
701 |
|
70 |
9.99 |
% | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Total interest-bearing liabilities |
|
466,346 |
$ |
19,080 |
4.09 |
% |
|
405,471 |
$ |
19,686 |
4.86 |
% |
|
368,789 |
$ |
15,434 |
4.19 |
% | |||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||
Noninterest bearing demand deposits |
|
92,008 |
|
83,920 |
|
79,050 |
|||||||||||||||||||||
Other noninterest bearing liabilities |
|
5,389 |
|
4,842 |
|
4,407 |
|||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||
Total liabilities |
|
563,743 |
|
494,233 |
|
452,246 |
|||||||||||||||||||||
STOCKHOLDERS' EQUITY |
|
66,388 |
|
63,092 |
|
58,594 |
|||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||
Total liabilities and stockholders' equity |
$ |
630,131 |
$ |
557,325 |
$ |
510,840 |
|||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||
Net interest income |
$ |
34,532 |
5.18 |
% |
$ |
30,598 |
5.03 |
% |
$ |
28,676 |
5.30 |
% | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||
Net interest margin to average |
|||||||||||||||||||||||||||
earning assets |
5.97 |
% |
6.01 |
% |
6.17 |
% | |||||||||||||||||||||
|
|
|
|
|
|
2001 vs 2000 |
2000 vs 1999 |
|||||||||||||||||||||||
Increase (decrease) in net interest income due to changes in |
||||||||||||||||||||||||
Volume |
Rate |
Total |
Volume |
Rate |
Total |
|||||||||||||||||||
($ in thousands) |
||||||||||||||||||||||||
INTEREST EARNING ASSETS |
||||||||||||||||||||||||
Loans |
$ |
9,169 |
|
($ |
4,188 |
) |
$ |
4,981 |
|
$ |
5,722 |
|
$ |
869 |
|
$ |
6,591 |
| ||||||
Securities |
|
(1,080 |
) |
|
(235 |
) |
|
(1,315 |
) |
|
(764 |
) |
|
303 |
|
|
(461 |
) | ||||||
Federal funds sold and overnight time deposits |
|
(257 |
) |
|
(81 |
) |
|
(338 |
) |
|
(28 |
) |
|
72 |
|
|
44 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total interest earning assets |
|
7,832 |
|
|
(4,504 |
) |
|
3,328 |
|
|
4,930 |
|
|
1,244 |
|
|
6,174 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
INTEREST BEARING LIABILITIES |
||||||||||||||||||||||||
Interest-bearing demand deposits |
|
132 |
|
|
(1,679 |
) |
|
(1,547 |
) |
|
258 |
|
|
474 |
|
|
732 |
| ||||||
Savings deposits |
|
(122 |
) |
|
(462 |
) |
|
(584 |
) |
|
(48 |
) |
|
7 |
|
|
(41 |
) | ||||||
Time deposits |
|
1,751 |
|
|
(1,432 |
) |
|
319 |
|
|
1,373 |
|
|
1,952 |
|
|
3,325 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total interest bearing deposits |
|
1,761 |
|
|
(3,573 |
) |
|
(1,812 |
) |
|
1,583 |
|
|
2,433 |
|
|
4,016 |
| ||||||
Short-term borrowings |
|
2,061 |
|
|
(850 |
) |
|
1,211 |
|
|
219 |
|
|
19 |
|
|
238 |
| ||||||
Long-term borrowings |
|
(3 |
) |
|
(2 |
) |
|
(5 |
) |
|
(2 |
) |
|
(2 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total interest bearing liabilities |
|
3,819 |
|
|
(4,425 |
) |
|
(606 |
) |
|
1,800 |
|
|
2,452 |
|
|
4,252 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total increase (decrease) in net interest income |
$ |
4,013 |
|
($ |
79 |
) |
$ |
3,934 |
|
$ |
3,130 |
|
($ |
1,208 |
) |
$ |
1,922 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than one year |
One to five years |
Over five years |
Total | |||||||||
($ in thousands) | ||||||||||||
Commercial, financial and agricultural |
$ |
154,502 |
$ |
182,287 |
$ |
162,529 |
$ |
499,318 | ||||
Real estate-mortgage |
|
7,261 |
|
22,860 |
|
9,963 |
|
40,084 | ||||
Real estate-construction |
|
15,850 |
|
1,272 |
|
79 |
|
17,201 | ||||
Installment |
|
3,341 |
|
14,382 |
|
8,588 |
|
26,311 | ||||
Other |
|
4,963 |
|
89 |
|
10 |
|
5,062 | ||||
|
|
|
|
|
|
|
| |||||
Total |
$ |
185,917 |
$ |
220,890 |
$ |
181,169 |
$ |
587,976 | ||||
|
|
|
|
|
|
|
|
% Change |
|||||||||||||||
2001 |
2000 |
1999 |
2001 |
2000 |
|||||||||||
($ in thousands, except per share) |
|||||||||||||||
Interest income |
$ |
53,504 |
$ |
50,042 |
$ |
43,908 |
6.92 |
% |
13.97 |
% | |||||
Interest expense |
|
19,080 |
|
19,686 |
|
15,434 |
-3.08 |
% |
27.55 |
% | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Net interest income |
|
34,424 |
|
30,356 |
|
28,474 |
13.40 |
% |
6.61 |
% | |||||
Provision for loan losses |
|
2,855 |
|
1,643 |
|
1,577 |
73.77 |
% |
4.19 |
% | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Net interest income after provision for loan losses |
|
31,569 |
|
28,713 |
|
26,897 |
9.95 |
% |
6.75 |
% | |||||
Noninterest income |
|
4,702 |
|
4,029 |
|
5,912 |
16.70 |
% |
-31.85 |
% | |||||
Noninterest expense |
|
22,276 |
|
21,328 |
|
19,209 |
4.44 |
% |
11.03 |
% | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Income before income taxes |
|
13,995 |
|
11,414 |
|
13,600 |
22.61 |
% |
-16.07 |
% | |||||
Income taxes |
|
4,788 |
|
3,379 |
|
3,888 |
41.70 |
% |
-13.09 |
% | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Net income |
$ |
9,207 |
$ |
8,035 |
$ |
9,712 |
14.59 |
% |
-17.27 |
% | |||||
|
|
|
|
|
|
|
|
|
| ||||||
Basic earnings per common share |
$ |
1.12 |
$ |
0.91 |
$ |
1.05 |
23.08 |
% |
-13.33 |
% | |||||
Diluted earnings per common share |
$ |
1.12 |
$ |
0.90 |
$ |
1.04 |
24.44 |
% |
-13.46 |
% |
Expected maturity |
Fair Value | |||||||||||||||||||||||||
2002 |
2003 |
2004 |
2005 |
2006 |
Thereafter |
Total |
||||||||||||||||||||
Year ended December 31, 2001 |
($ in thousands) | |||||||||||||||||||||||||
Financial Assets |
||||||||||||||||||||||||||
Cash and due from banks |
$ |
24,421 |
|
$ |
24,421 |
|
$ |
24,421 | ||||||||||||||||||
Overnight interest bearing deposits with other banks |
|
535 |
|
|
535 |
|
|
535 | ||||||||||||||||||
Weighted average interest rate |
|
2.00 |
% |
|||||||||||||||||||||||
Securities |
|
5,686 |
|
|
5,686 |
|
|
15,550 | ||||||||||||||||||
Weighted average interest rate |
|
5.50 |
% |
|||||||||||||||||||||||
Fixed rate loans |
|
123,061 |
|
87,901 |
|
52,740 |
|
52,740 |
|
35,161 |
|
|
351,603 |
|
|
380,696 | ||||||||||
Weighted average interest rate |
|
8.25 |
% |
|||||||||||||||||||||||
Variable rate loans |
|
80,254 |
|
57,324 |
|
34,394 |
|
34,394 |
|
22,930 |
|
|
229,296 |
|
|
229,296 | ||||||||||
Weighted average interest rate |
|
7.50 |
% |
|||||||||||||||||||||||
Financial Liabilities |
||||||||||||||||||||||||||
Noninterest bearing deposits |
|
14,742 |
|
14,742 |
|
14,742 |
|
14,742 |
|
14,742 |
|
24,570 |
|
|
98,280 |
|
|
98,280 | ||||||||
Interest-bearing demand deposits |
|
25,058 |
|
25,058 |
|
25,058 |
|
25,058 |
|
25,058 |
|
41,765 |
|
|
167,055 |
|
|
167,055 | ||||||||
Weighted average interest rate |
|
2.25 |
% |
|||||||||||||||||||||||
Savings deposits |
|
6,051 |
|
6,051 |
|
6,051 |
|
6,051 |
|
6,051 |
|
10,087 |
|
|
40,342 |
|
|
40,342 | ||||||||
Weighted average interest rate |
|
1.75 |
% |
|||||||||||||||||||||||
Time deposits |
|
199,869 |
|
22,004 |
|
2,730 |
|
1,365 |
|
493 |
|
99 |
|
|
226,560 |
|
|
247,490 | ||||||||
Weighted average interest rate |
|
3.50 |
% |
|||||||||||||||||||||||
Short-term borrowings |
|
52,974 |
|
|
52,974 |
|
|
52,974 | ||||||||||||||||||
|
2.40 |
% |
||||||||||||||||||||||||
Net of financial assets and liabilities |
|
(64,737 |
) |
77,370 |
|
38,553 |
|
39,918 |
|
11,747 |
|
(76,521 |
) |
|||||||||||||
Cumulative net amount |
|
(64,737 |
) |
12,633 |
|
51,186 |
|
91,104 |
|
102,851 |
|
26,330 |
|
|||||||||||||
Percentage of total assets |
|
-9.82 |
% |
1.92 |
% |
7.76 |
% |
13.82 |
% |
15.60 |
% |
3.99 |
% |
21 |
Subsidiary of Registrant. Reference is made to Item 1. Business. AmericanWest Bancorporation and The Bank for the required
information. |
Principal Executive Officer: |
||||||||
By: |
/s/ WES COLLEY Wes Colley |
President, Chief Executive Officer and Director | ||||||
Principal Accounting Officer |
||||||||
By: |
/s/ CHAD GALLOWAY Chad Galloway |
Vice President and Chief Financial Officer | ||||||
Remaining Directors |
||||||||
By: |
/s/ RAND ELLIOTT Rand Elliott, Directors |
By |
/s/ DON SWARTZ Don Swartz | |||||
By: |
/s/ DAVE FRAME Dave Frame, Director |
By: |
/s/ KEITH SATTER Keith Sattler, Chairman and Director | |||||
By: |
/s/ ROBERT J. GARDNER Robert J. Gardner, Director |
By: |
/s/ MIKE TAYLOR Mike Taylor |
/s/ |
Moss Adams LLP |
2001 |
2000 |
||||||
ASSETS |
|||||||
Cash and due from banks |
$ |
24,421 |
$ |
28,580 |
| ||
Overnight interest bearing deposits with other banks |
|
535 |
|
1,247 |
| ||
|
|
|
|
| |||
Cash and cash equivalents |
|
24,956 |
|
29,827 |
| ||
Securities |
|
15,550 |
|
47,885 |
| ||
Loans, net of allowance for loan losses of $6,624 in 2001 and $4,948 in 2000 |
|
580,899 |
|
488,459 |
| ||
Accrued interest receivable |
|
5,368 |
|
5,379 |
| ||
Premises and equipment, net |
|
13,488 |
|
13,215 |
| ||
Foreclosed real estate and other foreclosed assets |
|
1,616 |
|
1,510 |
| ||
Life insurance and salary continuation assets |
|
10,519 |
|
4,304 |
| ||
Intangible assets |
|
4,970 |
|
5,302 |
| ||
Other assets |
|
1,975 |
|
2,632 |
| ||
|
|
|
|
| |||
TOTAL ASSETS |
$ |
659,341 |
$ |
598,513 |
| ||
|
|
|
|
| |||
LIABILITIES |
|||||||
Noninterest bearingdemand deposits |
$ |
98,280 |
$ |
96,087 |
| ||
Interest bearing deposits: |
|||||||
NOW and savings accounts |
|
207,397 |
|
195,241 |
| ||
Time, $100,000 and over |
|
81,508 |
|
71,735 |
| ||
Other time |
|
145,052 |
|
138,363 |
| ||
|
|
|
|
| |||
TOTAL DEPOSITS |
|
532,237 |
|
501,426 |
| ||
Short-term borrowings |
|
52,974 |
|
26,701 |
| ||
Capital lease obligations |
|
627 |
|
666 |
| ||
Accrued interest payable |
|
1,439 |
|
1,980 |
| ||
Other liabilities |
|
3,858 |
|
3,210 |
| ||
|
|
|
|
| |||
TOTAL LIABILITIES |
|
591,135 |
|
533,983 |
| ||
STOCKHOLDERS' EQUITY |
|||||||
Common stock, no par, shares authorized 15 million; issued and outstanding 7,905,366 in 2001 and 6,974,012 in 2000
|
|
61,540 |
|
48,904 |
| ||
Retained earnings |
|
6,584 |
|
15,710 |
| ||
Accumulated other comprehensive income, net of tax |
|
82 |
|
(84 |
) | ||
|
|
|
|
| |||
TOTAL STOCKHOLDERS' EQUITY |
|
68,206 |
|
64,530 |
| ||
|
|
|
|
| |||
TOTAL LIABILITIES and STOCKHOLDERS' EQUITY |
$ |
659,341 |
$ |
598,513 |
| ||
|
|
|
|
|
2001 |
2000 |
1999 | ||||||||
INTEREST INCOME |
||||||||||
Interest and fees on loans |
$ |
51,300 |
$ |
46,319 |
|
$ |
39,728 | |||
Interest on securities |
|
2,078 |
|
3,259 |
|
|
3,760 | |||
Other interest income |
|
126 |
|
464 |
|
|
420 | |||
|
|
|
|
|
|
| ||||
TOTAL INTEREST INCOME |
|
53,504 |
|
50,042 |
|
|
43,908 | |||
|
|
|
|
|
|
| ||||
INTEREST EXPENSE |
||||||||||
Interest on deposits |
|
17,167 |
|
18,979 |
|
|
14,963 | |||
Interest on borrowings |
|
1,913 |
|
707 |
|
|
471 | |||
|
|
|
|
|
|
| ||||
TOTAL INTEREST EXPENSE |
|
19,080 |
|
19,686 |
|
|
15,434 | |||
|
|
|
|
|
|
| ||||
NET INTEREST INCOME |
|
34,424 |
|
30,356 |
|
|
28,474 | |||
Provision for loan losses |
|
2,855 |
|
1,643 |
|
|
1,577 | |||
|
|
|
|
|
|
| ||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES |
|
31,569 |
|
28,713 |
|
|
26,897 | |||
|
|
|
|
|
|
| ||||
NONINTEREST INCOME |
||||||||||
Fees and service charges |
|
2,802 |
|
2,467 |
|
|
2,482 | |||
Insurance commissions |
|
349 |
|
964 |
|
|
985 | |||
Securities gains/(losses) |
|
188 |
|
(327 |
) |
|
66 | |||
Gain on sale of Bank of the West name |
|
1,250 | ||||||||
Other |
|
1,363 |
|
925 |
|
|
1,129 | |||
|
|
|
|
|
|
| ||||
TOTAL NONINTEREST INCOME |
|
4,702 |
|
4,029 |
|
|
5,912 | |||
|
|
|
|
|
|
| ||||
NONINTEREST EXPENSE |
||||||||||
Salaries and employee benefits |
|
13,115 |
|
12,685 |
|
|
11,450 | |||
Occupancy expense, net |
|
1,849 |
|
1,804 |
|
|
1,562 | |||
Equipment expense |
|
1,649 |
|
1,503 |
|
|
1,380 | |||
State business and occupation tax |
|
571 |
|
608 |
|
|
579 | |||
Director fees |
|
114 |
|
351 |
|
|
501 | |||
Intangible assets amortization |
|
336 |
|
884 |
|
|
381 | |||
Other |
|
4,642 |
|
3,493 |
|
|
3,356 | |||
|
|
|
|
|
|
| ||||
TOTAL NONINTEREST EXPENSE |
|
22,276 |
|
21,328 |
|
|
19,209 | |||
|
|
|
|
|
|
| ||||
INCOME BEFORE INCOME TAX EXPENSE |
|
13,995 |
|
11,414 |
|
|
13,600 | |||
INCOME TAX EXPENSE |
|
4,788 |
|
3,379 |
|
|
3,888 | |||
|
|
|
|
|
|
| ||||
NET INCOME |
$ |
9,207 |
$ |
8,035 |
|
$ |
9,712 | |||
|
|
|
|
|
|
| ||||
Basic earnings per common share |
$ |
1.12 |
$ |
0.91 |
|
$ |
1.05 | |||
Diluted earnings per common share |
$ |
1.12 |
$ |
0.90 |
|
$ |
1.04 | |||
Basic weighted average shares outstanding |
|
8,190,374 |
|
8,819,697 |
|
|
9,233,412 | |||
Diluted weighted average shares outstanding |
|
8,256,160 |
|
8,881,387 |
|
|
9,358,949 |
Common Stock |
Retained Earnings |
Accumulated Other Comprehensive Income (Loss) |
Total |
Comprehensive Income (Loss) |
|||||||||||||||||||
Shares |
Amount |
||||||||||||||||||||||
($ in thousands) |
|||||||||||||||||||||||
Balances, January 1, 1999 |
6,735,999 |
|
$ |
41,852 |
|
$ |
12,163 |
|
$ |
196 |
|
$ |
54,211 |
|
|||||||||
Common stock issued for options exercised |
32,628 |
|
|
221 |
|
|
221 |
|
|||||||||||||||
Net income |
|
9,712 |
|
|
9,712 |
|
$ |
9,712 |
| ||||||||||||||
Redemption of fractional shares |
(1,118 |
) |
|
(17 |
) |
|
(17 |
) |
|||||||||||||||
AmericanWest Bank portion of 10% stock dividend |
174,930 |
|
|
2,415 |
|
|
(2,415 |
) |
|||||||||||||||
Net change in unrealized gain on available-for-sale securities, net of taxes |
|
(1,205 |
) |
|
(1,205 |
) |
|
(1,205 |
) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Balances, December 31, 1999 |
6,942,439 |
|
|
44,471 |
|
|
19,460 |
|
|
(1,009 |
) |
|
62,922 |
|
$ |
8,507 |
| ||||||
|
|
| |||||||||||||||||||||
Common stock issued for options exercised |
86,789 |
|
|
585 |
|
|
585 |
|
|||||||||||||||
10% stock dividend |
693,891 |
|
|
8,934 |
|
|
(8,934 |
) |
|||||||||||||||
Net income |
|
8,035 |
|
|
8,035 |
|
$ |
8,035 |
| ||||||||||||||
Stock repurchase program |
(749,107 |
) |
|
(5,086 |
) |
|
(2,851 |
) |
|
(7,937 |
) |
||||||||||||
Net change in unrealized gain on available-for-sale securities, net of taxes |
|
925 |
|
|
925 |
|
|
925 |
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Balances, December 31, 2000 |
6,974,012 |
|
|
48,904 |
|
|
15,710 |
|
|
(84 |
) |
|
64,530 |
|
$ |
8,960 |
| ||||||
|
|
| |||||||||||||||||||||
Common stock issued for options exercised |
75,005 |
|
|
504 |
|
|
504 |
|
|||||||||||||||
10% stock dividend declared in January 2001 |
698,298 |
|
|
7,853 |
|
|
(7,853 |
) |
|||||||||||||||
10% stock dividend declared in December 2001 |
718,670 |
|
|
8,408 |
|
|
(8,408 |
) |
|||||||||||||||
Net income |
|
9,207 |
|
|
9,207 |
|
$ |
9,207 |
| ||||||||||||||
Stock repurchase program |
(560,619 |
) |
|
(4,129 |
) |
|
(2,072 |
) |
|
(6,201 |
) |
||||||||||||
Net change in unrealized gain on available-for-sale securities, net of taxes |
|
166 |
|
|
166 |
|
|
166 |
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Balances, December 31, 2001 |
7,905,366 |
|
$ |
61,540 |
|
$ |
6,584 |
|
$ |
82 |
|
$ |
68,206 |
|
$ |
9,373 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2001 |
2000 |
1999 |
||||||||||
($ in thousands) |
||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||||||
Net Income |
$ |
9,207 |
|
$ |
8,035 |
|
$ |
9,712 |
| |||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Provision for loan losses |
|
2,855 |
|
|
1,643 |
|
|
1,577 |
| |||
Depreciation and amortization |
|
1,234 |
|
|
1,129 |
|
|
930 |
| |||
Deferred income taxes |
|
(814 |
) |
|
(199 |
) |
|
(465 |
) | |||
(Gain)/loss on sale of premises and equipment |
|
(16 |
) |
|
84 |
|
|
(50 |
) | |||
(Increase) decrease in assets: |
||||||||||||
Accrued interest receivable |
|
11 |
|
|
(885 |
) |
|
71 |
| |||
Life insurance and salary continuation assets |
|
(115 |
) |
|
(481 |
) |
|
(611 |
) | |||
Other assets |
|
1,803 |
|
|
(8 |
) |
|
743 |
| |||
Increase/(decrease) in liabilities: |
||||||||||||
Accrued interest payable |
|
(541 |
) |
|
613 |
|
|
(279 |
) | |||
Other liabilities |
|
648 |
|
|
870 |
|
|
(686 |
) | |||
|
|
|
|
|
|
|
|
| ||||
NET CASH FROM OPERATING ACTIVITIES |
|
14,272 |
|
|
10,801 |
|
|
10,942 |
| |||
|
|
|
|
|
|
|
|
| ||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||||||
Securities available-for-sale: |
||||||||||||
Maturities |
|
19,103 |
|
|
7,774 |
|
|
37,642 |
| |||
Sales |
|
27,566 |
|
|
8,002 |
|
|
10,150 |
| |||
Purchases |
|
(14,168 |
) |
|
(9,595 |
) |
|
(14,832 |
) | |||
Securities held-to-maturity: |
||||||||||||
Maturities |
|
44 |
| |||||||||
Net increase in loans and leases |
|
(95,295 |
) |
|
(71,892 |
) |
|
(60,255 |
) | |||
Purchase of life insurance contracts |
|
(6,100 |
) |
|||||||||
Purchases of premises and equipment |
|
(1,514 |
) |
|
(2,055 |
) |
|
(2,388 |
) | |||
Proceeds from sale of premises and equipment |
|
23 |
|
|
760 |
|
|
521 |
| |||
Foreclosed assets activity |
|
(106 |
) |
|
(331 |
) |
|
66 |
| |||
|
|
|
|
|
|
|
|
| ||||
NET CASH FROM INVESTING ACTIVITIES |
|
(70,491 |
) |
|
(67,337 |
) |
|
(29,052 |
) | |||
|
|
|
|
|
|
|
|
| ||||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||||||
Net increase/(decrease) in deposits |
|
30,811 |
|
|
48,527 |
|
|
(14 |
) | |||
Short-term borrowings activity |
|
26,273 |
|
|
19,193 |
|
|
6,872 |
| |||
Principal payments on capital lease obligations |
|
(39 |
) |
|
(24 |
) |
|
(22 |
) | |||
Proceeds from issuance of capital stock |
|
504 |
|
|
585 |
|
|
221 |
| |||
Stock repurchase program |
|
(6,201 |
) |
|
(7,937 |
) |
||||||
Cash dividends and fractional shares |
|
(17 |
) | |||||||||
|
|
|
|
|
|
|
|
| ||||
NET CASH FROM FINANCING ACTIVITIES |
|
51,348 |
|
|
60,344 |
|
|
7,040 |
| |||
|
|
|
|
|
|
|
|
| ||||
NET CHANGE IN CASH AND CASH EQUIVALENTS |
|
(4,871 |
) |
|
3,808 |
|
|
(11,070 |
) | |||
Cash and cash equivalents at January 1 |
|
29,827 |
|
|
26,019 |
|
|
37,089 |
| |||
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents at December 31 |
$ |
24,956 |
|
$ |
29,827 |
|
$ |
26,019 |
| |||
|
|
|
|
|
|
|
|
| ||||
Interest paid |
$ |
19,621 |
|
$ |
19,073 |
|
$ |
15,713 |
| |||
Income taxes paid |
$ |
4,852 |
|
$ |
3,726 |
|
$ |
3,981 |
| |||
Supplemental Schedule of Noncash Investing and Financing Activities |
||||||||||||
Foreclosed real estate acquired in settlement of loans |
$ |
1,252 |
|
$ |
1,498 |
|
$ |
1,570 |
| |||
Transfers from securities at cost to securities at fair value |
$ |
707 |
|
December 31, 2001 |
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value | ||||||||
($ in thousands) | ||||||||||||
Securities available-for-sale: |
||||||||||||
U.S. Treasury securities |
$ |
1,001 |
$ |
42 |
$ |
1,043 | ||||||
Obligations of federal government agencies |
|
4,531 |
|
53 |
$ |
20 |
|
4,564 | ||||
Obligations of states, municipalities and political subdivisions |
|
1,255 |
|
42 |
|
1,297 | ||||||
Mortgage backed securities |
|
2,688 |
|
42 |
|
2,730 | ||||||
Other securities |
|
5,951 |
|
34 |
|
69 |
|
5,916 | ||||
|
|
|
|
|
|
|
| |||||
Total |
$ |
15,426 |
$ |
213 |
$ |
89 |
$ |
15,550 | ||||
|
|
|
|
|
|
|
|
December 31, 2001 |
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value | ||||||||
($ in thousands) | ||||||||||||
Securities available-for-sale: |
||||||||||||
U.S. Treasury securities |
$ |
2,500 |
$ |
39 |
$ |
1 |
$ |
2,538 | ||||
Obligations of federal government agencies |
|
18,054 |
|
16 |
|
95 |
|
17,975 | ||||
Obligations of states, municipalities and political subdivisions |
|
7,458 |
|
134 |
|
7,592 | ||||||
Mortgage backed securities |
|
9,246 |
|
16 |
|
169 |
|
9,093 | ||||
Other securities |
|
10,755 |
|
1 |
|
69 |
|
10,687 | ||||
|
|
|
|
|
|
|
| |||||
Total |
$ |
48,013 |
$ |
206 |
$ |
334 |
$ |
47,885 | ||||
|
|
|
|
|
|
|
|
Amortized Cost |
Fair Value | |||||
($ in thousands) | ||||||
Due in one year or less |
$ |
6,070 |
$ |
6,102 | ||
Due from one year to five years |
|
3,658 |
|
3,716 | ||
Due from five to ten years |
|
2,775 |
|
2,745 | ||
Due after ten years |
|
316 |
|
339 | ||
Mortgage backed securities |
|
2,607 |
|
2,648 | ||
|
|
|
| |||
$ |
15,426 |
$ |
15,550 | |||
|
|
|
|
2001 |
2000 |
|||||||
($ in thousands) |
||||||||
Commercial and industrial |
$ |
411,197 |
|
$ |
317,108 |
| ||
Agricultural |
|
88,121 |
|
|
76,093 |
| ||
Real estate mortgage |
|
40,084 |
|
|
62,173 |
| ||
Real estate construction |
|
17,201 |
|
|
12,252 |
| ||
Installment |
|
26,311 |
|
|
22,489 |
| ||
Bank cards and other |
|
5,062 |
|
|
3,972 |
| ||
|
|
|
|
|
| |||
Total loans |
|
587,976 |
|
|
494,087 |
| ||
Allowance for loan losses |
|
(6,624 |
) |
|
(4,948 |
) | ||
Deferred loan fees, net of deferred costs |
|
(453 |
) |
|
(680 |
) | ||
|
|
|
|
|
| |||
Net loans |
$ |
580,899 |
|
$ |
488,459 |
| ||
|
|
|
|
|
|
2001 |
2000 | |||||
($ in thousands) | ||||||
Maturity within one year |
$ |
185,917 |
$ |
124,644 | ||
One to five years |
|
220,890 |
|
211,794 | ||
Over five years |
|
181,169 |
|
157,649 | ||
|
|
|
| |||
$ |
587,976 |
$ |
494,087 | |||
|
|
|
|
2001 |
2000 |
1999 |
||||||||||
($ in thousands) |
||||||||||||
Balance, beginning of year |
$ |
4,948 |
|
$ |
4,349 |
|
$ |
3,819 |
| |||
Provision charged to operations |
|
2,855 |
|
|
1,643 |
|
|
1,577 |
| |||
Loans charged-off |
|
(1,329 |
) |
|
(1,140 |
) |
|
(1,248 |
) | |||
Recoveries |
|
150 |
|
|
96 |
|
|
201 |
| |||
|
|
|
|
|
|
|
|
| ||||
Balance, end of year |
$ |
6,624 |
|
$ |
4,948 |
|
$ |
4,349 |
| |||
|
|
|
|
|
|
|
|
|
2001 |
2000 |
1999 | |||||||
($ in thousands) | |||||||||
Impaired loans with specific allowance for loan losses |
$ |
1,679 |
$ |
177 |
$ |
1,157 | |||
Impaired loans without a specific allowance for loan losses |
|
11,442 |
|
6,586 |
|
5,169 | |||
|
|
|
|
|
| ||||
Total impaired loans |
$ |
13,121 |
$ |
6,763 |
$ |
6,326 | |||
|
|
|
|
|
| ||||
Impaired loans allowance for loan losses |
$ |
444 |
$ |
50 |
$ |
539 | |||
Average impaired loans |
|
11,767 |
|
6,414 |
|
3,544 | |||
Interest income recognized for impaired loans |
|
269 |
|
41 |
|
306 |
2001 |
2000 |
|||||||
($ in thousands) |
||||||||
Premises |
$ |
11,865 |
|
$ |
11,653 |
| ||
Furniture, fixtures, and equipment |
|
6,314 |
|
|
5,408 |
| ||
Leasehold improvements |
|
843 |
|
|
889 |
| ||
|
|
|
|
|
| |||
|
19,022 |
|
|
17,950 |
| |||
Less accumulated depreciation |
|
(7,672 |
) |
|
(6,873 |
) | ||
|
|
|
|
|
| |||
|
11,350 |
|
|
11,077 |
| |||
Land |
|
2,138 |
|
|
2,138 |
| ||
|
|
|
|
|
| |||
Premises and equipment, net |
$ |
13,488 |
|
$ |
13,215 |
| ||
|
|
|
|
|
|
2001 |
2000 | |||||
($ in thousands) | ||||||
Cash surrender value |
$ |
4,419 |
$ |
4,304 | ||
Present value at age 65 of all participants after full vesting is obtained |
|
5,014 |
|
5,040 | ||
Present value at age 65 of the current fully vested participants |
|
3,933 |
|
3,959 | ||
Recorded liability for future benefit obligation |
|
1,428 |
|
1,123 |
2001 |
2000 |
1999 |
||||||||||
($ in thousands) |
||||||||||||
Current expense |
$ |
5,602 |
|
$ |
3,578 |
|
$ |
4,353 |
| |||
Deferred tax expense/(benefit) |
|
(814 |
) |
|
(199 |
) |
|
(465 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Income tax expense |
$ |
4,788 |
|
$ |
3,379 |
|
$ |
3,888 |
| |||
|
|
|
|
|
|
|
|
|
2001 |
2000 |
1999 |
||||||||||
($ in thousands) |
||||||||||||
Income tax at statutory rates |
$ |
4,772 |
|
$ |
3,892 |
|
$ |
4,647 |
| |||
Effect of tax-exempt interest income |
|
(104 |
) |
|
(186 |
) |
|
(204 |
) | |||
Effect of tax credit |
|
(283 |
) |
|
(400 |
) | ||||||
Effect of nondeductible expenses and other |
|
120 |
|
|
(44 |
) |
|
(155 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Income tax expense |
$ |
4,788 |
|
$ |
3,379 |
|
$ |
3,888 |
| |||
|
|
|
|
|
|
|
|
|
2001 |
2000 |
||||||
($ in thousands) |
|||||||
Deferred tax assets: |
|||||||
Allowance for loan losses |
$ |
2,163 |
$ |
1,400 |
| ||
Deferred compensation expense |
|
538 |
|
405 |
| ||
Other |
|
296 |
|
148 |
| ||
|
|
|
|
| |||
Total deferred tax assets |
|
2,997 |
|
1,953 |
| ||
|
|
|
|
| |||
Deferred tax liabilities: |
|||||||
Deferred loan costs |
|
493 |
|
500 |
| ||
Lease financing |
|
74 |
|
100 |
| ||
FHLB stock dividend income |
|
579 |
|
486 |
| ||
Unrealized losses on available-for-sale securities |
|
42 |
|
(43 |
) | ||
Other |
|
677 |
|
507 |
| ||
|
|
|
|
| |||
Total deferred tax liabilities |
|
1,865 |
|
1,550 |
| ||
|
|
|
|
| |||
Net deferred tax assets |
$ |
1,132 |
$ |
403 |
| ||
|
|
|
|
|
($ in thousands) | |||
2002 |
$ |
199,869 | |
2003 |
|
22,004 | |
2004 |
|
2,730 | |
2005 |
|
1,365 | |
2006 |
|
493 | |
Later years |
|
99 | |
|
| ||
Total |
$ |
226,560 | |
|
|
($ in thousands) |
||||
2002 |
$ |
613 |
| |
2003 |
|
602 |
| |
2004 |
|
551 |
| |
2005 |
|
492 |
| |
2006 |
|
456 |
| |
Later years |
|
3,936 |
| |
|
|
| ||
Total minimum payments due |
|
6,650 |
| |
Less: Amount representing interest |
|
(342 |
) | |
|
|
| ||
Present value of net minimum lease payments |
$ |
6,308 |
| |
|
|
|
Contract or Notional Amount | ||||||
2001 |
2000 | |||||
($ in thousands) | ||||||
Financial instruments whose contract amounts represent credit risk: |
||||||
Commitments to extend credit |
$ |
104,783 |
$ |
93,051 | ||
Standby letters of credit and financial guarantees written |
|
1,224 |
|
1,891 | ||
Unused commitments on bankcards |
|
10,078 |
|
13,477 | ||
|
|
|
| |||
TOTAL |
$ |
116,085 |
$ |
108,419 | ||
|
|
|
|
2001 |
2000 |
1999 | |||||||||||||
Number |
Weighted Average Exercise Price |
Number |
Weighted Average Exercise Price |
Number |
Weighted Average Exercise Price | ||||||||||
Outstanding at beginning of year |
445,201 |
|
8.39 |
449,770 |
|
8.07 |
451,515 |
|
7.50 | ||||||
Granted |
128,370 |
|
9.73 |
149,617 |
|
8.15 |
44,029 |
|
10.55 | ||||||
Exercised |
(82,506 |
) |
5.95 |
(105,015 |
) |
5.58 |
(45,774 |
) |
4.77 | ||||||
Forfeited |
(4,953 |
) |
8.80 |
(49,171 |
) |
12.23 |
|||||||||
|
|
|
|
|
|
||||||||||
Outstanding at year-end |
486,112 |
|
9.17 |
445,201 |
|
8.39 |
449,770 |
|
8.07 | ||||||
|
|
|
|
|
|
||||||||||
Exercisable at year-end |
227,985 |
|
8.87 |
337,659 |
|
7.57 |
281,212 |
|
6.81 | ||||||
Weighted average fair value of options granted during the year |
9.73 |
8.15 |
10.31 |
Options Outstanding |
Options Exercisable | |||||||||
Range of Exercise Prices |
Number Outstanding |
Weighted Average Remaining Contractual Life |
Weighted Average Exercise Price |
Number Exercisable |
Weighted Average Exercise Price | |||||
$5.48 $6.05 |
31,649 |
.1 years |
$5.73 |
31,649 |
$5.73 | |||||
$6.35 |
33,983 |
1.1 years |
$6.35 |
33,983 |
$6.35 | |||||
$7.20 |
8,910 |
1.2 years |
$7.20 |
8,910 |
$7.20 | |||||
$7.85 |
121,000 |
2.1 years |
$7.85 |
25,410 |
$7.85 | |||||
$7.86 |
11,550 |
1.2 years |
$7.86 |
11,550 |
$7.86 | |||||
$9.39 |
28,622 |
3.1 years |
$9.39 |
7,986 |
$9.39 | |||||
$9.73 |
128,370 |
4.1 years |
$9.73 |
55,000 |
$9.73 | |||||
$10.50 |
35,463 |
2.1 years |
$10.50 |
|||||||
$10.59 |
2,928 |
1.9 years |
$10.59 |
2,928 |
$10.59 | |||||
$10.89 |
5,324 |
2.1 years |
$10.89 |
|||||||
$11.19 |
6,003 |
2.0 years |
$11.19 |
|||||||
$11.37 |
15,138 |
1.9 years |
$11.37 |
15,138 |
$11.37 | |||||
$12.88 |
57,172 |
1.1 years |
$12.88 |
35,431 |
$12.88 |
2001 |
2000 |
1999 |
||||||||||
( $ in thousands, except per share) |
||||||||||||
Results using fair value based method of accounting: |
||||||||||||
Net income |
$ |
8,919 |
|
$ |
7,739 |
|
$ |
9,608 |
| |||
Basic earnings per common share |
$ |
1.09 |
|
$ |
0.88 |
|
$ |
1.04 |
| |||
Diluted earnings per common share |
$ |
1.08 |
|
$ |
0.87 |
|
$ |
1.03 |
| |||
Assumptions used to make the fair value calculation: |
||||||||||||
Risk free interest rate |
|
4.25 |
% |
|
5.00 |
% |
|
5.50 |
% | |||
Expected volatility |
|
28.25 |
% |
|
28.25 |
% |
|
28.25 |
% | |||
Expected cash dividends |
|
0 |
% |
|
0 |
% |
|
0 |
% | |||
Expected stock option life |
|
5.0 years |
|
|
5.0 years |
|
|
5.0 years |
|
December 31, | ||||||
2001 |
2000 | |||||
($ in thousands) | ||||||
Cash |
$ |
1 |
$ |
348 | ||
Investment in: |
||||||
Bank subsidiaries |
|
63,918 |
|
62,211 | ||
Nonbank subsidiary |
|
299 | ||||
Premises and equipment |
|
1,115 | ||||
Other assets |
|
4,287 |
|
1,165 | ||
|
|
|
| |||
TOTAL ASSETS |
$ |
68,206 |
$ |
65,138 | ||
|
|
|
| |||
Accrued expenses and other liabilities |
$ |
608 | ||||
Stockholders' equity |
|
68,206 |
|
64,530 | ||
|
|
|
| |||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
68,206 |
$ |
65,138 | ||
|
|
|
|
Years Ended December 31, | ||||||||||
2001 |
2000 |
1999 | ||||||||
($ in thousands) | ||||||||||
Income: |
||||||||||
Bank subsidiaries dividends |
$ |
4,471 |
|
$ |
6,318 |
$ |
3,099 | |||
Rent income |
|
489 |
|
476 | ||||||
Other income |
|
395 |
|
|
6 |
|
155 | |||
|
|
|
|
|
|
| ||||
|
4,866 |
|
|
6,813 |
|
3,730 | ||||
|
|
|
|
|
|
| ||||
Expenses: |
||||||||||
Salaries and benefits |
|
1,151 |
|
1,029 | ||||||
Interest expense |
|
1 |
|
|
6 |
|||||
Depreciation and amortization |
|
226 |
|
|
171 |
|
169 | |||
Other operating expenses |
|
479 |
|
712 | ||||||
|
|
|
|
|
|
| ||||
|
227 |
|
|
1,807 |
|
1,910 | ||||
|
|
|
|
|
|
| ||||
Income/(loss) before tax benefit and equity in undistributed net income of subsidiaries |
|
4,639 |
|
|
5,006 |
|
1,820 | |||
Income tax benefit/(expense) |
|
(134 |
) |
|
591 |
|
498 | |||
|
|
|
|
|
|
| ||||
Income/(loss) before equity in undistributed net income of subsidiaries |
|
4,505 |
|
|
5,597 |
|
2,318 | |||
Equity in undistributed net income of: |
||||||||||
Bank subsidiaries |
|
4,634 |
|
|
2,348 |
|
7,333 | |||
Nonbank subsidiaries |
|
68 |
|
|
90 |
|
61 | |||
|
|
|
|
|
|
| ||||
Net income |
$ |
9,207 |
|
$ |
8,035 |
$ |
9,712 | |||
|
|
|
|
|
|
|
Years Ended December 31, |
||||||||||||
2001 |
2000 |
1999 |
||||||||||
($ in thousands) |
||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||||||
Net Income |
$ |
9,207 |
|
$ |
8,035 |
|
$ |
9,712 |
| |||
Adjustments to reconcile net income to cash provided by operating activities: |
||||||||||||
Equity in undistributed net income of subsidiaries |
|
(4,702 |
) |
|
(2,438 |
) |
|
(7,394 |
) | |||
Depreciation and amortization |
|
226 |
|
|
171 |
|
|
169 |
| |||
Gain on sale |
|
(391 |
) |
|||||||||
(Increase) decrease in other assets |
|
(2,966 |
) |
|
(1,060 |
) |
|
65 |
| |||
Increase (decrease) in other liabilities |
|
(608 |
) |
|
547 |
|
|
(82 |
) | |||
|
|
|
|
|
|
|
|
| ||||
NET CASH FROM OPERATING ACTIVITIES |
|
766 |
|
|
5,255 |
|
|
2,470 |
| |||
|
|
|
|
|
|
|
|
| ||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||||||
Investment in subsidiaries |
|
(294 |
) |
|
(2,913 |
) |
||||||
Return of investment in subsidiaries |
|
4,097 |
|
|
52 |
| ||||||
Purchase of premises and equipment |
|
(632 |
) |
|
(612 |
) | ||||||
Proceeds from sale of Insurance Agency |
|
781 |
|
|||||||||
Sale of premises and equipment |
|
3,585 |
|
|||||||||
|
|
|
|
|
|
|
|
| ||||
NET CASH FROM INVESTING ACTIVITIES |
|
4,584 |
|
|
40 |
|
|
(560 |
) | |||
|
|
|
|
|
|
|
|
| ||||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||||||
Issuance of capital stock |
|
504 |
|
|
585 |
|
|
124 |
| |||
Stock repurchase program |
|
(6,201 |
) |
|
(7,937 |
) |
||||||
Cash paid for redemption of fractional shares |
|
(17 |
) | |||||||||
|
|
|
|
|
|
|
|
| ||||
NET CASH FROM FINANCING ACTIVITIES |
|
(5,697 |
) |
|
(7,352 |
) |
|
107 |
| |||
|
|
|
|
|
|
|
|
| ||||
NET CHANGE IN CASH |
|
(347 |
) |
|
(2,057 |
) |
|
2,017 |
| |||
CASH, beginning of year |
|
348 |
|
|
2,405 |
|
|
388 |
| |||
|
|
|
|
|
|
|
|
| ||||
CASH, end of year |
$ |
1 |
|
$ |
348 |
|
$ |
2,405 |
| |||
|
|
|
|
|
|
|
|
|
2001 |
2000 |
|||||||
($ in thousands) |
||||||||
Balance at beginning of year |
$ |
15,104 |
|
$ |
20,515 |
| ||
New loans or advances |
|
815 |
|
|
5,230 |
| ||
Repayments and adjustments |
|
(11,897 |
) |
|
(10,641 |
) | ||
|
|
|
|
|
| |||
Balance at end of year |
$ |
4,022 |
|
$ |
15,104 |
| ||
|
|
|
|
|
|
As of December 31, 2001: |
Assumptions Used in Estimating Fair Value |
Carrying Amount |
Estimated Fair Value | |||||
($ in thousands) | ||||||||
Financial Assets: |
||||||||
Cash and due from banks |
Equal to carrying value |
$ |
24,421 |
$ |
24,421 | |||
Overnight interest bearing deposits with other banks |
Equal to carrying value |
|
535 |
|
535 | |||
Securities |
Quoted market prices |
|
15,550 |
|
15,550 | |||
Loans |
Fixed-rate loans: Discounted expected future cash flows, variable-rate loans: equal to carrying value, net of allowance for loan
losses |
|
580,899 |
|
609,992 | |||
Financial Liabilities: |
||||||||
Deposits |
Fixed-rate certificates of deposit: Discounted
expected future cash flows |
|||||||
All other deposits: Equal to carrying value |
|
532,237 |
|
553,167 | ||||
Short-term borrowings |
Equal to carrying value |
|
52,974 |
|
52,974 |
As of December 31, 2000: |
Assumptions Used in Estimating Fair Value |
Carrying Amount |
Estimated Fair Value | |||||
($ in thousands) | ||||||||
Financial Assets: |
||||||||
Cash and due from banks |
Equal to carrying value |
$ |
28,580 |
$ |
28,580 | |||
Overnight interest bearing deposits with other banks |
Equal to carrying value |
|
1,247 |
|
1,247 | |||
Securities |
Quoted market prices |
|
47,885 |
|
47,885 | |||
Loans |
Fixed-rate loans: Discounted expected future cash flows, variable-rate loans: equal to carrying value, net of allowance for loan losses |
|
488,459 |
|
488,116 | |||
Financial Liabilities: |
||||||||
Deposits |
Fixed-rate certificates of deposit: Discounted expected future cash flows |
|||||||
All other deposits: Equal to carrying value |
|
501,426 |
|
501,860 | ||||
Short-term borrowings |
Equal to carrying value |
|
26,701 |
|
26,701 |
Actual |
Adequately Capitalized |
Well Capitalized |
||||||||||||||||
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
|||||||||||||
($ in thousands) |
||||||||||||||||||
As of December 31, 2001: |
||||||||||||||||||
Total capital to risk weighted assets: |
||||||||||||||||||
AWBC |
$ |
69,778 |
11.25 |
% |
$ |
>49,633 |
8.00 |
% |
$ |
>62,041 |
10.00 |
% | ||||||
AWB |
|
69,362 |
11.18 |
% |
|
>49,620 |
8.00 |
% |
|
>62,025 |
10.00 |
% | ||||||
Tier I capital to risk weighted assets: |
||||||||||||||||||
AWBC |
|
63,154 |
10.18 |
% |
|
>24,816 |
4.00 |
% |
|
>37,225 |
6.00 |
% | ||||||
AWB |
|
62,738 |
10.12 |
% |
|
>24,810 |
4.00 |
% |
|
>37,215 |
6.00 |
% | ||||||
Leverage capital, Tier I capital to average assets: |
||||||||||||||||||
AWBC |
|
63,154 |
9.84 |
% |
|
>25,660 |
4.00 |
% |
|
>32,075 |
5.00 |
% | ||||||
AWB |
|
62,738 |
9.92 |
% |
|
>25,297 |
4.00 |
% |
|
>31,622 |
5.00 |
% | ||||||
As of December 31, 2000: |
||||||||||||||||||
Total capital to risk weighted assets: |
||||||||||||||||||
AWBC |
$ |
64,260 |
12.18 |
% |
$ |
>42,192 |
8.00 |
% |
$ |
>52,740 |
10.00 |
% | ||||||
USB |
|
24,723 |
11.04 |
% |
|
>17,911 |
8.00 |
% |
|
>23,389 |
10.00 |
% | ||||||
HSB |
|
12,399 |
12.30 |
% |
|
>8,064 |
8.00 |
% |
|
>10,080 |
10.00 |
% | ||||||
BOP |
|
6,678 |
10.77 |
% |
|
>4,960 |
8.00 |
% |
|
>6,199 |
10.00 |
% | ||||||
GNB |
|
3,992 |
11.67 |
% |
|
>2,736 |
8.00 |
% |
|
>3,420 |
10.00 |
% | ||||||
AWB |
|
14,178 |
11.46 |
% |
|
>9,901 |
8.00 |
% |
|
>12,376 |
10.00 |
% | ||||||
Tier I capital to risk weighted assets: |
||||||||||||||||||
AWBC |
|
59,312 |
11.25 |
% |
|
>21,096 |
4.00 |
% |
|
>31,644 |
6.00 |
% | ||||||
USB |
|
22,596 |
10.09 |
% |
|
>8,956 |
4.00 |
% |
|
>13,433 |
6.00 |
% | ||||||
HSB |
|
11,424 |
11.33 |
% |
|
>4,032 |
4.00 |
% |
|
>6,048 |
6.00 |
% | ||||||
BOP |
|
6,154 |
9.93 |
% |
|
>2,480 |
4.00 |
% |
|
>3,720 |
6.00 |
% | ||||||
GNB |
|
3,668 |
10.72 |
% |
|
>1,368 |
4.00 |
% |
|
>2,052 |
6.00 |
% | ||||||
AWB |
|
13,148 |
10.62 |
% |
|
>4,950 |
4.00 |
% |
|
>7,246 |
6.00 |
% | ||||||
Leverage capital, Tier I capital to average assets: |
||||||||||||||||||
AWBC |
|
59,312 |
10.24 |
% |
|
>23,176 |
4.00 |
% |
|
>28,970 |
5.00 |
% | ||||||
USB |
|
22,596 |
10.04 |
% |
|
>8,998 |
4.00 |
% |
|
>11,248 |
5.00 |
% | ||||||
HSB |
|
11,424 |
10.19 |
% |
|
>4,483 |
4.00 |
% |
|
>5,604 |
5.00 |
% | ||||||
BOP |
|
6,154 |
9.16 |
% |
|
>2,686 |
4.00 |
% |
|
>3,358 |
5.00 |
% | ||||||
GNB |
|
3,668 |
8.02 |
% |
|
>1,830 |
4.00 |
% |
|
>2,288 |
5.00 |
% | ||||||
AWB |
|
13,148 |
10.84 |
% |
|
>4,850 |
4.00 |
% |
|
>6,062 |
5.00 |
% |
2001 |
2000 |
1999 | |||||||
($ in thousands, except per share) | |||||||||
Numerator: |
|||||||||
Net income |
$ |
9,207 |
$ |
8,035 |
$ |
9,712 | |||
Denominator: |
|||||||||
Weighted-average number of common shares outstanding |
|
8,190,374 |
|
8,819,697 |
|
9,233,412 | |||
Incremental shares assumed for stock options |
|
65,786 |
|
61,690 |
|
125,537 | |||
|
|
|
|
|
| ||||
Total |
|
8,256,160 |
|
8,881,387 |
|
9,358,949 | |||
|
|
|
|
|
| ||||
Basic earnings per common share |
$ |
1.12 |
$ |
0.91 |
$ |
1.05 | |||
Diluted earnings per common share |
$ |
1.12 |
$ |
0.90 |
$ |
1.04 | |||
Potentially dilutive stock option shares |
|
122,028 |
|
150,650 |
|
143,013 |
2001, Quarter Ended |
2000, Quarter Ended | |||||||||||||||||||||||
Dec. 31 |
Sept. 30 |
June 30 |
Mar. 31 |
Dec. 31 |
Sept. 30 |
June 30 |
Mar. 31 | |||||||||||||||||
Interest income |
$ |
13,229 |
$ |
13,616 |
$ |
13,340 |
$ |
13,319 |
$ |
13,727 |
$ |
13,055 |
$ |
12,022 |
$ |
11,238 | ||||||||
Interest expense |
|
3,802 |
|
4,555 |
|
5,162 |
|
5,561 |
|
5,385 |
|
5,271 |
|
4,719 |
|
4,311 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Net Interest Income |
|
9,427 |
|
9,061 |
|
8,178 |
|
7,758 |
|
8,342 |
|
7,784 |
|
7,303 |
|
6,927 | ||||||||
Provision for loan losses |
|
618 |
|
1,109 |
|
707 |
|
421 |
|
647 |
|
352 |
|
307 |
|
337 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Net interest income after provision for loan losses |
|
8,809 |
|
7,952 |
|
7,471 |
|
7,337 |
|
7,695 |
|
7,432 |
|
6,996 |
|
6,590 | ||||||||
Noninterest income |
|
1,055 |
|
1,070 |
|
1,326 |
|
1,251 |
|
1,018 |
|
925 |
|
1,043 |
|
1,043 | ||||||||
Noninterest expense |
|
5,548 |
|
5,545 |
|
5,322 |
|
5,861 |
|
5,837 |
|
5,123 |
|
5,148 |
|
5,220 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Income before income taxes |
|
4,316 |
|
3,477 |
|
3,475 |
|
2,727 |
|
2,876 |
|
3,234 |
|
2,891 |
|
2,413 | ||||||||
Income tax |
|
1,540 |
|
1,180 |
|
1,161 |
|
907 |
|
825 |
|
1,058 |
|
873 |
|
623 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Net income |
$ |
2,776 |
$ |
2,297 |
$ |
2,314 |
$ |
1,820 |
$ |
2,051 |
$ |
2,176 |
$ |
2,018 |
$ |
1,790 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Basic earnings per common share |
$ |
0.35 |
$ |
0.28 |
$ |
0.28 |
$ |
0.22 |
$ |
0.24 |
$ |
0.25 |
$ |
0.23 |
$ |
0.20 | ||||||||
Diluted earnings per common share |
$ |
0.35 |
$ |
0.28 |
$ |
0.28 |
$ |
0.21 |
$ |
0.24 |
$ |
0.25 |
$ |
0.23 |
$ |
0.19 | ||||||||
Basic average shares |
|
7,932,785 |
|
8,133,848 |
|
8,271,923 |
|
8,429,012 |
|
8,519,111 |
|
8,782,550 |
|
8,853,077 |
|
9,131,179 | ||||||||
Diluted average shares |
|
8,007,335 |
|
8,205,918 |
|
8,330,313 |
|
8,502,078 |
|
8,591,469 |
|
8,831,893 |
|
8,898,737 |
|
9,206,633 |