Attached files

file filename
8-K - 8-K - FIRST COMMUNITY CORP /SC/a13-16745_18k.htm

Exhibit 99.1

 

 

 

News Release

 

For Release July 17, 2013

 

9:00 A.M.

 

Contact:

Joseph G. Sawyer, Executive Vice President & Chief Financial Officer or

 

Robin D. Brown, Executive Vice President & Director of Marketing

 

(803) 951- 2265

 

First Community Corporation Announces Second Quarter Results and Cash Dividend Increase

 

Highlights

 

·                  Third consecutive quarter of net income in excess of $1 million and a 15.9% increase over the first quarter of 2013 results

·                  Increase in cash dividend to $0.06 per common share, which is the second increase announced in 2013

·                  Regulatory capital ratios of 10.61% (Tier 1 Leverage) and 18.68% (Total Capital) along with Tangible Common Equity / Tangible Assets (TCE/TA) ratio of 8.25%

·                  Non-performing assets (NPAs) better than peer with ratio of 1.39%

·                  Organic pure deposit growth continues with $19.4 million increase during the second quarter and a $59.3 million (19.3%) increase during the trailing twelve months.

·                  The cost of total deposits declined an additional 7 basis points from 44 basis points in the first quarter to 37 basis points in the second quarter

·                  Diversified revenue model shows continued strength as non-interest income increased and represents 34% of revenue

 

Lexington, SC — July 17, 2013  Today, First Community Corporation (Nasdaq:  FCCO), the holding company for First Community Bank, reported net income available to common shareholders for the second quarter of 2013.  Net income available to common shareholders for the second quarter of 2013 was $1.203 million as compared to $1.038 million in the first quarter of 2013.  Diluted earnings per common share were $0.23 for the second quarter of 2013 as compared to $0.20 for the first quarter of 2013.

 

Year-to-date 2013 net income available to common shareholders was $2.24 million compared to $1.39 million during the first six months of 2012.  Diluted earnings per share for the first half of 2013 were $0.42, unchanged from the same time period in 2012 as a result of the increase in the number of shares of common stock outstanding after the capital raise completed in the third quarter of 2012.

 

1



 

Cash Dividend and Capital

 

As a result of the strong earnings performance and quality of its balance sheet, the Board of Directors is pleased to announce its approval of an increase in its cash dividend for the second quarter of 2013.  The company will pay a $0.06 per share dividend to holders of the company’s common stock.  This dividend is payable August 15, 2013 to shareholders of record as of July 31, 2013.  Mike Crapps, President and CEO of First Community, commented, “Our entire board is pleased that our performance enables the company to increase its cash dividend for a second time this year following the increase announced earlier this year in January.  This quarter’s payout ratio of 26% is within our targeted payout range that we believe is appropriate for our company at this time.”

 

Each of the regulatory capital ratios (Leverage, Tier I Risk Based and Total Risk Based) exceed the well capitalized minimum levels currently required by regulatory statute.  At June 30, 2013, the company’s regulatory capital ratios (Leverage, Tier I Risk Based and Total Risk Based) were 10.61%, 17.51%, and 18.68%, respectively.  This compares to the same ratios as of June 30, 2012 of 9.94%, 16.64%, and 18.59%, respectively.  Additionally, the regulatory capital ratios for the company’s wholly owned subsidiary, First Community Bank, were 10.21%, 16.81%, and 17.99%, respectively as of June 30, 2013.  Further, the company’s ratio of tangible common equity to tangible assets indicates a high quality of capital with a ratio of 8.25% as of June 30, 2013.

 

The strength of these capital ratios is a result of the company’s continued earnings and the residual capital retained from the successful common equity offering in 2012.

 

On a linked quarter basis, tangible book value per share decreased $0.36 from $10.22 to $9.86.  This decline results from the decrease in market value of our available-for-sale investment portfolio (AFS portfolio) solely as a result of the increase in interest rates during the period.  The company believes its balance sheet as a whole is currently positioned for a rising rate environment.  The change in market value of the AFS portfolio is the only segment of the balance sheet that is reflected in the equity section and as such can result in some volatility in the calculated tangible book value per share as interest rates fluctuate.  The company attempts to manage this volatility by balancing the overall AFS portfolio duration.

 

Asset Quality

 

Non-performing assets decreased by $246,000 (2.70%) to $8.8 million (1.39% of total assets) at the end of the quarter.  This ratio compares favorably with the bank’s peer group non-performing assets ratio which the company believes to be in excess of 3.50%.

 

Trouble debt restructurings, that are still accruing interest, declined during the quarter to $593 thousand from $907 thousand.  Loans past due 30-89 days decreased to $2.8 million (0.82% of loans) this quarter.

 

Net loan charge-offs for the quarter were $195 thousand (0.23% annualized ratio) as compared to the linked quarter total of $237 thousand (0.28% annualized ratio).  The company believes that these levels compare very favorably to its peer group average.

 

It is also noteworthy that classified loans decreased in the quarter to $13.6 million from $13.9 million as of March 31, 2013.  The ratio of classified loans plus OREO now stands at 24.19% of total regulatory risk-based capital as of June 30, 2013.

 

2



 

Balance Sheet

 

(Numbers in millions)

 

 

 

 

 

 

 

 

 

12 Month

 

12 Month

 

 

 

6/30/12

 

12/31/12

 

6/30/13

 

$ Variance

 

% Variance

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

324.9

 

$

332.1

 

$

341.1

 

$

16.2

 

5.0

%

Yield

 

5.59

%

5.41

%

5.20

%

 

 

(39

)bps

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Total Pure Deposits

 

$

307.9

 

$

319.5

 

$

367.2

 

$

59.3

 

19.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Certificates of Deposit

 

166.1

 

155.4

 

142.5

 

(23.6

)

(14.2

)%

Total Deposits

 

$

474.0

 

$

474.9

 

$

509.7

 

$

35.6

 

7.5

%

 

 

 

 

 

 

 

 

 

 

 

 

Customer Cash Management

 

12.8

 

15.9

 

15.7

 

2.9

 

22.7

%

FHLB Advances

 

38.5

 

36.3

 

34.3

 

(4.2

)

(10.9

)%

 

 

 

 

 

 

 

 

 

 

 

 

Total Funding

 

$

525.3

 

$

527.1

 

559.7

 

34.4

 

6.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Funds*

 

1.03

%

0.87

%

0.67

%

 

 

(36

)bps

 


(*including demand deposits)

 

 

 

 

 

 

 

 

 

 

 

Cost of Deposits

 

0.68

%

0.55

%

0.37

%

 

 

(31

)bps

 

Mr. Crapps commented, “Our success in serving our target market of local business and professional clients is demonstrated in the growth in pure deposits and our loan portfolio.  The momentum in pure deposit growth has continued and during the past twelve months we have increased pure deposits by $59.3 million, which is an increase of 19.3%.  This has positioned us to drive down our cost of deposits by 31 basis points to 0.37% during this same time period.  We are especially pleased to report that we are experiencing a rebound in credit demand and that during the past twelve months the loan portfolio has grown by 5.0% or $16.2 million.  The second quarter of 2013 was especially strong with $7.4 million in growth.”

 

Revenue

 

Net Interest Income/Net Interest Margin

 

Net interest income was $4.423 million for the second quarter of 2013 which represents a 3.40% increase over the first quarter of 2013.  The net interest margin, on a tax equivalent basis, was 3.11% for the second quarter of 2013, which represents a decrease from 3.15% during the first quarter of 2013.  Mr. Crapps commented, “The contraction in our net interest margin of four basis points was driven primarily by the decrease in yields in the investment portfolio.  We were able to overcome this contraction with growth in average earning assets; and therefore, we were able to experience growth in net-interest income.”

 

Non-Interest Income

 

During the second quarter, non-interest income increased by 10.2% ($212,000) on a linked quarter basis.  On a year-over-year comparison basis, the increase is even more significant.

 

3



 

Notably, non-interest income represented 34% of total revenues during this quarter.  Mr. Crapps noted, “Our mortgage banking line of business continues to be an important component of our company.”  During the second quarter, total production increased by 6.4% from $34.4 million to $36.6 million.  Significantly, purchase transactions, as a component of total production, grew at an even faster rate, increasing by 72.1% from $10.4 million to $17.9 million.  During the second quarter, purchase transactions represented 48.9% of the total as compared to 30.2% during the first quarter.  Mortgage origination fees increased by $168 thousand to $1.184 million in the quarter.

 

Mr. Crapps commented, “Our mortgage banking line of business continues to be a real success story.  We recognize that we may be at an inflection point in the interest rate cycle and the housing market.  In our company, and we believe on an industry wide basis, the refinance activity is decreasing in volume while the purchase activity is increasing.  The outcome of this change may result in less overall volume with a higher component of purchase transactions.  The pre-tax net income margin in our mortgage line of business is in a range of 35%-45%, depending upon volume and product mix.  We are recruiting additional quality mortgage bankers as we seek to continue to grow this line of business.

 

It is also noteworthy that the financial planning/investment advisory line of business continues to grow in revenue and assets under management (AUM) have now exceeded $120 million.

 

Mr. Crapps commented further on the revenue model, “We believe that the diversification of revenue in our model is a real strength of our company now and in the future.  As noted above, we believe that we are at an inflection point in the interest rate cycle.  As one example of the benefit of our diversified revenue model the increase in rates may slow total mortgage loan production; and therefore, the contribution to net income from that line of business will decrease.  The offset to that may be the increase in yields in our investment portfolio as prepayments on mortgage back securities slow; as well as, the re-investment of cash flows at higher yields in both the loan and investment portfolios.  This would serve to enhance our net-interest margin and our net-interest income.”

 

Non-Interest Expense

 

Non-interest expense increased by 3.1% ($148,000) on a linked quarter basis to $4,955,000.  This increase was primarily driven by an increase in other miscellaneous expenses, which included a debit card fraud of $28 thousand as well as increases in certain legal and other professional fees.

 

First Community Corporation stock trades on the NASDAQ Capital Market under the symbol “FCCO” and is the holding company for First Community Bank, a local community bank based in the midlands of South Carolina.  First Community Bank operates eleven banking offices located in Lexington, Richland, Newberry and Kershaw counties in addition to First Community Financial Consultants, a financial planning/investment advisory division and Palmetto South Mortgage, a separate mortgage division.

 

Certain statements in this news release contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, such as statements relating to future plans and expectations, and are thus prospective.  Such forward-looking statements are subject to risks, uncertainties, and other factors, such as a downturn in the economy, which could cause actual results to differ materially from future results expressed or implied by such forward-looking statements.

 

4



 

Although we believe that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove to be inaccurate.  Therefore, we can give no assurance that the results contemplated in the forward-looking statements will be realized.  The inclusion of this forward-looking information should not be construed as a representation by our company or any person that the future events, plans, or expectations contemplated by our company will be achieved.  We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

 

###

 

5



 

FIRST COMMUNITY CORPORATION

INCOME STATEMENT DATA

(Dollars in thousands, except per share data)

 

 

 

Three months ended

 

Three months ended

 

Six months ended

 

 

 

June 30,

 

March 31,

 

June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

$

5,370

 

$

5,840

 

$

5,283

 

$

6,044

 

$

10,653

 

$

11,884

 

Interest Expense

 

947

 

1,389

 

1,004

 

1,535

 

1,951

 

2,924

 

Net Interest Income

 

4,423

 

4,451

 

4,279

 

4,509

 

8,702

 

8,960

 

Provision for Loan Losses

 

100

 

71

 

150

 

230

 

250

 

301

 

Net Interest Income After Provision

 

4,323

 

4,380

 

4,129

 

4,279

 

8,452

 

8,659

 

Non-interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit service charges

 

367

 

375

 

361

 

389

 

728

 

764

 

Mortgage origination fees

 

1,183

 

877

 

1,015

 

723

 

2,198

 

1,600

 

Investment advisory fees and non-deposit commissions

 

218

 

162

 

198

 

147

 

416

 

309

 

Gain (loss) on sale of securities

 

133

 

(38

)

15

 

11

 

148

 

(27

)

Gain (loss) on sale of other assets

 

32

 

(36

)

(2

)

50

 

30

 

14

 

Fair value gain (loss) adjustment

 

(2

)

(4

)

 

(33

)

(2

)

(37

)

Other-than-temporary-impairment write-down on securities

 

 

 

 

(200

)

 

(200

)

Loss on early extinquishment of debt

 

(141

)

 

 

(121

)

(141

)

(121

)

Other

 

505

 

519

 

496

 

497

 

1,001

 

1,016

 

Total non-interest income

 

2,295

 

1,855

 

2,083

 

1,463

 

4,378

 

3,318

 

Non-interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

2,994

 

2,747

 

2,992

 

2,558

 

5,986

 

5,305

 

Occupancy

 

334

 

335

 

346

 

345

 

680

 

680

 

Equipment

 

314

 

283

 

283

 

287

 

597

 

570

 

Marketing and public relations

 

112

 

108

 

93

 

186

 

205

 

294

 

FDIC assessment

 

102

 

196

 

99

 

184

 

201

 

380

 

Other real estate expenses

 

115

 

267

 

112

 

144

 

206

 

386

 

Amortization of intangibles

 

45

 

51

 

51

 

51

 

96

 

102

 

Other

 

939

 

921

 

831

 

857

 

1,791

 

1,803

 

Total non-interest expense

 

4,955

 

4,908

 

4,807

 

4,612

 

9,762

 

9,520

 

Income before taxes

 

1,663

 

1,327

 

1,405

 

1,130

 

3,068

 

2,457

 

Income tax expense

 

460

 

399

 

367

 

331

 

827

 

730

 

Net Income

 

1,203

 

928

 

$

1,038

 

$

799

 

$

2,241

 

$

1,727

 

Preferred stock dividends

 

 

168

 

 

169

 

 

337

 

Net income available to common shareholders

 

$

1,203

 

$

760

 

$

1,038

 

$

630

 

$

2,241

 

$

1,390

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, basic

 

$

0.23

 

$

0.23

 

$

0.20

 

$

0.19

 

$

0.42

 

$

0.42

 

Net income, diluted

 

$

0.23

 

$

0.23

 

$

0.20

 

$

0.19

 

$

0.42

 

$

0.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average number of shares outstanding - basic

 

5,291,828

 

3,295,804

 

5,255,525

 

3,308,677

 

5,273,777

 

3,302,236

 

Average number of shares outstanding - diluted

 

5,311,194

 

3,356,785

 

5,292,000

 

3,329,175

 

5,330,011

 

3,343,040

 

Shares outstanding period end

 

5,293,116

 

3,346,365

 

5,290,452

 

3,310,572

 

5,293,116

 

3,346,365

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.77

%

0.51

%

0.69

%

0.43

%

0.73

%

0.47

%

Return on average common equity:

 

8.75

%

8.02

%

7.72

%

6.86

%

8.24

%

7.46

%

Return on average common tangible equity:

 

8.88

%

8.22

%

7.82

%

7.09

%

8.28

%

7.64

%

Net Interest Margin (non taxable equivalent)

 

3.03

%

3.25

%

3.09

%

3.34

%

3.06

%

3.32

%

Net Interest Margin (taxable equivalent)

 

3.11

%

3.30

%

3.15

%

3.36

%

3.13

%

3.35

%

 



 

FIRST COMMUNITY CORPORATION

BALANCE SHEET DATA

(Dollars in thousands, except per share data)

 

 

 

June

 

December 31,

 

June 30

 

 

 

2013

 

2012

 

2012

 

 

 

 

 

 

 

 

 

Total Assets

 

$

633,185

 

$

602,925

 

$

598,014

 

Other short-term investments (1)

 

14,560

 

7,191

 

18,205

 

Investment Securities

 

225,915

 

205,972

 

201,381

 

Loans held for sale

 

5,789

 

9,658

 

4,356

 

Loans

 

341,089

 

332,111

 

324,913

 

Allowance for Loan Losses

 

4,439

 

4,621

 

4,742

 

Total Deposits

 

509,619

 

474,977

 

474,019

 

Securities Sold Under Agreements to Repurchase

 

15,650

 

15,900

 

12,817

 

Federal Home Loan Bank Advances

 

34,335

 

36,344

 

38,496

 

Junior Subordinated Debt

 

15,464

 

15,464

 

17,916

 

Shareholders’ equity

 

52,828

 

54,183

 

49,296

 

 

 

 

 

 

 

 

 

Book Value Per Common Share

 

$

9.98

 

$

10.37

 

$

11.39

 

Tangible Book Value Per Common Share

 

$

9.86

 

$

10.23

 

$

11.14

 

Equity to Assets

 

8.34

%

8.99

%

8.24

%

Tangible common equity to tangible assets

 

8.25

%

8.88

%

6.24

%

Loan to Deposit Ratio

 

69.46

%

71.95

%

69.46

%

Allowance for Loan Losses/Loans

 

1.30

%

1.39

%

1.46

%

 


(1) Includes federal funds sold, securities sold under agreements to resell and interest-bearing deposits

 

Regulatory Ratios:

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2013

 

2012

 

2012

 

 

 

 

 

 

 

 

 

Leverage Ratio

 

10.61

%

10.63

%

9.94

%

Tier 1 Capital Ratio

 

17.51

%

17.33

%

16.64

%

Total Capital Ratio

 

18.68

%

18.58

%

18.59

%

Tier 1 Regulatory Capital

 

$

66,130

 

$

63,381

 

$

58,822

 

Total Regulatory Capital

 

$

70,569

 

$

67,963

 

$

68,706

 

 

Average Balances:

 

 

 

Three months ended

 

Six months ended

 

 

 

June 30,

 

June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Average Total Assets

 

$

628,330

 

$

598,124

 

$

617,273

 

$

596,048

 

Average Loans

 

344,009

 

332,081

 

340,983

 

330,342

 

Average Earning Assets

 

585,174

 

550,899

 

573,615

 

547,022

 

Average Deposits

 

498,720

 

471,955

 

487,768

 

469,270

 

Average Other Borrowings

 

69,455

 

71,746

 

69,466

 

72,838

 

Average Shareholders’ Equity

 

55,162

 

49,207

 

54,844

 

48,650

 

 

Asset Quality:

 

 

 

June 30,

 

March 31,

 

December 31,

 

 

 

2013

 

2013

 

2012

 

Loan Risk Rating by Category (End of Period)

 

 

 

 

 

 

 

Special Mention

 

$

8,512

 

$

9,097

 

$

7,681

 

Substandard

 

13,614

 

13,870

 

17,612

 

Doubtful

 

 

 

 

Pass

 

324,752

 

314,991

 

316,476

 

 

 

$

346,878

 

$

337,958

 

$

341,769

 

 

 

 

June 30,

 

March 31,

 

December 31,

 

 

 

2013

 

2013

 

2012

 

 

 

 

 

 

 

 

 

Nonperforming Assets:

 

 

 

 

 

 

 

Non-accrual loans

 

$

5,978

 

$

5,388

 

$

4,715

 

Other real estate owned

 

2,824

 

3,335

 

3,987

 

Accruing loans past due 90 days or more

 

 

325

 

55

 

Total nonperforming assets

 

$

8,802

 

$

9,048

 

$

8,757

 

Accruing trouble debt restructurings

 

$

593

 

$

907

 

$

960

 

 

 

 

Three months ended

 

Six months ended

 

 

 

June 30,

 

June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Loans charged-off

 

$

200

 

$

88

 

$

505

 

$

292

 

Overdrafts charged-off

 

9

 

7

 

18

 

15

 

Loan recoveries

 

(12

)

(18

)

(86

)

(41

)

Overdraft recoveries

 

(2

)

(2

)

(5

)

(7

)

Net Charge-offs

 

$

195

 

$

75

 

$

432

 

$

259

 

Net charge-offs to average loans

 

0.05

%

0.02

%

0.13

%

0.08

%

 



 

FIRST COMMUNITY CORPORATION

Yields on Average Earning Assets and Rates

  on Average Interest-Bearing Liabilities

 

 

 

Three months ended June 30, 2013

 

Three months ended June 30, 2012

 

 

 

Average

 

Interest

 

Yield/

 

Average

 

Interest

 

Yield/

 

 

 

Balance

 

Earned/Paid

 

Rate

 

Balance

 

Earned/Paid

 

Rate

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

344,009

 

$

4,462

 

5.20

%

$

332,081

 

$

4,629

 

5.61

%

Securities:

 

229,845

 

891

 

1.55

%

200,308

 

1,189

 

2.39

%

Federal funds sold and securities purchased

 

11,320

 

17

 

0.60

%

18,510

 

22

 

0.48

%

Total earning assets

 

585,174

 

5,370

 

3.68

%

550,899

 

5,840

 

4.26

%

Cash and due from banks

 

8,403

 

 

 

 

 

8,408

 

 

 

 

 

Premises and equipment

 

17,230

 

 

 

 

 

17,416

 

 

 

 

 

Other assets

 

22,050

 

 

 

 

 

26,148

 

 

 

 

 

Allowance for loan losses

 

(4,527

)

 

 

 

 

(4,747

)

 

 

 

 

Total assets

 

$

628,330

 

 

 

 

 

$

598,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction accounts

 

$

101,247

 

$

29

 

0.11

%

$

89,647

 

$

41

 

0.18

%

Money market accounts

 

76,272

 

44

 

0.23

%

52,309

 

42

 

0.32

%

Savings deposits

 

46,355

 

13

 

0.11

%

38,752

 

12

 

0.12

%

Time deposits

 

173,879

 

371

 

0.86

%

201,079

 

713

 

1.43

%

Other borrowings

 

69,455

 

490

 

2.83

%

71,746

 

581

 

3.26

%

Total interest-bearing liabilities

 

467,208

 

947

 

0.81

%

453,533

 

1,389

 

1.23

%

Demand deposits

 

100,967

 

 

 

 

 

90,168

 

 

 

 

 

Other liabilities

 

4,993

 

 

 

 

 

5,216

 

 

 

 

 

Shareholders’ equity

 

55,162

 

 

 

 

 

49,207

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

628,330

 

 

 

 

 

$

598,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of funds, including demand deposits

 

 

 

 

 

0.67

%

 

 

 

 

1.03

%

Net interest spread

 

 

 

 

 

2.87

%

 

 

 

 

3.03

%

Net interest income/margin

 

 

 

$

4,423

 

3.03

%

 

 

$

4,451

 

3.25

%

Net interest income/margin FTE basis

 

 

 

$

4,532

 

3.11

%

 

 

$

4,516

 

3.30

%

 



 

FIRST COMMUNITY CORPORATION

Yields on Average Earning Assets and Rates

  on Average Interest-Bearing Liabilities

 

 

 

Six months ended June 30, 2013

 

Six months ended June 30, 2012

 

 

 

Average

 

Interest

 

Yield/

 

Average

 

Interest

 

Yield/

 

 

 

Balance

 

Earned/Paid

 

Rate

 

Balance

 

Earned/Paid

 

Rate

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

340,983

 

$

8,823

 

5.22

%

$

330,342

 

$

9,256

 

5.63

%

Securities:

 

219,084

 

1,798

 

1.65

%

201,908

 

2,590

 

2.58

%

Federal funds sold and securities purchased under agreements to resell

 

13,548

 

32

 

0.48

%

14,772

 

38

 

0.52

%

Total earning assets

 

573,615

 

10,653

 

3.75

%

547,022

 

11,884

 

4.37

%

Cash and due from banks

 

8,570

 

 

 

 

 

8,520

 

 

 

 

 

Premises and equipment

 

17,226

 

 

 

 

 

17,430

 

 

 

 

 

Other assets

 

22,458

 

 

 

 

 

27,815

 

 

 

 

 

Allowance for loan losses

 

(4,596

)

 

 

 

 

(4,739

)

 

 

 

 

Total assets

 

$

617,273

 

 

 

 

 

$

596,048

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction accounts

 

$

91,056

 

58

 

0.13

%

$

87,318

 

83

 

0.19

%

Money market accounts

 

75,869

 

79

 

0.21

%

51,226

 

84

 

0.33

%

Savings deposits

 

44,485

 

24

 

0.11

%

37,598

 

24

 

0.13

%

Time deposits

 

177,972

 

809

 

0.92

%

204,822

 

1,544

 

1.52

%

Other borrowings

 

69,466

 

981

 

2.85

%

72,838

 

1,189

 

3.28

%

Total interest-bearing liabilities

 

458,848

 

1,951

 

0.86

%

453,802

 

2,924

 

1.30

%

Demand deposits

 

98,386

 

 

 

 

 

88,306

 

 

 

 

 

Other liabilities

 

5,195

 

 

 

 

 

5,290

 

 

 

 

 

Shareholders’ equity

 

54,844

 

 

 

 

 

48,650

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

617,273

 

 

 

 

 

$

596,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of funds, including demand deposits

 

 

 

 

 

0.71

%

 

 

 

 

1.08

%

Net interest spread

 

 

 

 

 

2.89

%

 

 

 

 

3.07

%

Net interest income/margin

 

 

 

$

8,702

 

3.06

%

 

 

$

8,960

 

3.29

%

Net interest income/margin FTE basis

 

 

 

$

8,904

 

3.13

%

 

 

$

9,056

 

3.33

%