SB Financial Group Announces Third Quarter 2024 Results

DEFIANCE, Ohio, Oct. 24, 2024 (GLOBE NEWSWIRE) -- SB Financial Group, Inc. (NASDAQ:SBFG) ("SB Financial" or the "Company"), a diversified financial services company providing full-service community banking, mortgage banking, wealth management, private client and title insurance services today reported earnings for the third quarter ended September 30, 2024.

Third Quarter 2024 Highlights compared to the third quarter of the prior year:

Net income of $2.4 million, down 12.4 percent with Diluted Earnings Per Share ("EPS") of $0.35. EPS is up 3.0% when adjusted for mortgage servicing rights impairment in both periods.

Net interest income totaled $10.2 million, a 6.8 percent increase from $9.5 million.

Total loans increased to $1.03 billion, up by $40.9 million or 4.1 percent.

Tangible book value per share ended the quarter at $16.49, up $3.40 per share or 26.0%.

Nine Months Ended September 30, 2024, highlights over prior-year nine months include:

Mortgage Banking Revenue increased to $4.7 million, up by 7.6 percent from $4.4 million.

Noninterest income increased 2.2% to $12.5 million, up from $12.2 million.

Noninterest expense increased 1.1% to $32.0 million, up from $31.6 million.

Trailing Twelve Months Ended September 30, 2024, highlights compared to the prior year:

Diluted EPS was $1.74 for the twelve months ended September 2024, reflecting a 3.6% increase from the prior twelve months of $1.68.

Total deposits reached $1.16 billion by the end of September 2024, marking a 6.8% growth from $1.09 billion at the same time in 2023.

Mortgage origination volume was $228.3 million for the trailing twelve months, while the servicing portfolio increased by 2.9% to $1.41 billion.

Earnings Highlights

Three Months Ended

 

Nine Months Ended

($ in thousands, except per share & ratios)

Sep. 2024

Sep. 2023

% Change

 

Sep. 2024

Sep. 2023

% Change

Operating revenue

$

14,309

 

$

13,699

 

4.5

%

 

$

41,485

 

$

41,879

 

-0.9

%

Interest income

 

16,548

 

 

14,796

 

11.8

%

 

 

47,502

 

 

43,026

 

10.4

%

Interest expense

 

6,362

 

 

5,260

 

21.0

%

 

 

18,477

 

 

13,337

 

38.5

%

Net interest income

 

10,186

 

 

9,536

 

6.8

%

 

 

29,025

 

 

29,689

 

-2.2

%

Provision (recovery) for credit losses

 

200

 

 

(6

)

3433.3

%

 

 

200

 

 

389

 

-48.6

%

Noninterest income

 

4,123

 

 

4,163

 

-1.0

%

 

 

12,460

 

 

12,190

 

2.2

%

Noninterest expense

 

11,003

 

 

10,481

 

5.0

%

 

 

31,956

 

 

31,593

 

1.1

%

Net income

 

2,354

 

 

2,687

 

-12.4

%

 

 

7,835

 

 

8,212

 

-4.6

%

Earnings per diluted share

 

0.35

 

 

0.39

 

-10.3

%

 

 

1.17

 

 

1.18

 

-0.8

%

Return on average assets

 

0.68

%

 

0.80

%

-15.0

%

 

 

0.77

%

 

0.81

%

-4.9

%

Return on average equity

 

7.32

%

 

8.73

%

-16.2

%

 

 

8.41

%

 

8.72

%

-3.6

%

 

 

 

 

 

 

 

 

"We delivered strong operational performance during the September quarter with our pretax preprovision earnings up over 14% when we adjust for the servicing rights impairment," stated Mark A. Klein, Chairman, President, and CEO. "We are on track with our Marblehead acquisition and are especially pleased that we have increased the tangible book value per share by 26% in the last year."

"Our Loan Book expanded to $1.03 billion, an increase of $40.9 million, underscoring our disciplined approach to portfolio expansion. Despite market pressures from interest rates, our deposits increased by $74.2 million or 6.8% year-over-year reaching $1.16 billion," added Mr. Klein.

RESULTS OF OPERATIONS

Consolidated Revenue

In the third quarter of 2024, core earnings and margins rose with operating revenue rising to $14.3 million, a 4.5% increase from the $13.7 million in the prior year. While net interest income rose to $10.2 million, a 6.8% increase year-over-year, the Company faced pressure from rising deposit costs, which drove a 21% increase in interest expenses. Despite this, net interest margin saw a slight expansion, increasing by 9 basis points compared to the same period last year, reaching 3.17%.

Noninterest income was down 1.0%, however, when adjusted for the servicing rights impairment and the gain on sale of assets, it was up nearly 4%. Mortgage gain on sale had its best quarter since the first quarter of 2022 and we saw solid increases in Title insurance revenue (up 13%) and Wealth management revenue (up 5%).

Mortgage Loan Business

In the third quarter of 2024, SB Financial Group recorded a 15.5% year-over-year increase in mortgage loan originations, reaching $70.7 million, up from $61.2 million in the corresponding period last year. This strong performance reflects our ability to capitalize on favorable market conditions and underscores the resilience of the housing sector, which continues to show signs of strength despite broader economic challenges. Mortgage sales followed this growth, reaching $61.3 million, or 86.6% of total originations. This represents a 13.3% year-over-year increase from $54.1 million, signaling our ongoing success in expanding our market reach and maintaining a competitive position. The sales volume highlights the robustness of our operations, even as competition intensifies in the residential lending space.

However, mortgage banking net revenue decreased to $1.35 million, down 17.9% from $1.65 million in the prior year. This decline was primarily driven by a negative Originated Mortgage Servicing Rights ("OMSR") valuation adjustment of $465 thousand this quarter, significantly impacting net loan servicing fees. This reflects broader market headwinds, including shifts in borrower behavior and refinancing rates, which put pressure on servicing valuations. Despite this, gains from the sale of mortgages and continued efficiency in our operations helped partially offset the decline. The mortgage servicing portfolio expanded by 2.9%, reaching $1.41 billion. This steady growth in our servicing portfolio is a testament to our commitment to building long-term, sustainable relationships.

Mr. Klein stated, "This quarter has showcased improved efficiency in our mortgage operations. Although our results slightly missed our internal targets, the shortfall primarily reflects the heightened competitiveness and shifting dynamics within the mortgage market. Despite these challenges, our proactive measures, including expanding our origination teams, including closing our first loan from the Cincinnati market, have positioned us to capitalize on market opportunities and maintain our momentum."

Mortgage Banking

 

 

 

 

 

 

 

($ in thousands)

Sep. 2024

Jun. 2024

Mar. 2024

Dec. 2023

Sep. 2023

 

Prior Year Growth

Mortgage originations

$

70,715

 

$

75,110

 

$

42,912

 

$

39,566

 

$

61,200

 

 

$

9,515

 

Mortgage sales

 

61,271

 

 

55,835

 

 

36,623

 

 

33,362

 

 

54,085

 

 

 

7,186

 

Mortgage servicing portfolio

 

1,406,273

 

 

1,389,805

 

 

1,371,713

 

 

1,366,667

 

 

1,367,209

 

 

 

39,064

 

Mortgage servicing rights

 

14,357

 

 

14,548

 

 

14,191

 

 

13,906

 

 

13,893

 

 

 

464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

Loan servicing fees

 

874

 

 

862

 

 

855

 

 

855

 

 

850

 

 

 

24

 

OMSR amortization

 

(370

)

 

(335

)

 

(273

)

 

(282

)

 

(334

)

 

 

(36

)

Net administrative fees

 

504

 

 

527

 

 

582

 

 

573

 

 

516

 

 

 

(12

)

OMSR valuation adjustment

 

(465

)

 

38

 

 

181

 

 

(12

)

 

(78

)

 

 

(387

)

Net loan servicing fees

 

39

 

 

565

 

 

763

 

 

561

 

 

438

 

 

 

(399

)

Gain on sale of mortgages

 

1,311

 

 

1,277

 

 

781

 

 

747

 

 

1,207

 

 

 

104

 

Mortgage banking revenue, net

$

1,350

 

$

1,842

 

$

1,544

 

$

1,308

 

$

1,645

 

 

$

(295

)

 

 

 

 

 

 

 

 

Noninterest Income and Noninterest Expense

For the third quarter of 2024, SB Financial Group's noninterest income slightly declined to $4.12 million, representing a 1.0% decrease compared to $4.16 million in the third quarter of 2023. This minor reduction was primarily driven by lower mortgage loan servicing fees, which fell from $438 thousand in the third quarter of 2023 to $39 thousand in the third quarter of 2024, reflecting significant pressure in the mortgage servicing market. Furthermore, other noninterest income also contributed to the decline. However, this was partially offset by an increase in wealth management fees, which rose by 5.4% to $882 thousand, and a gain on the sale of mortgage loans and OMSR, which increased to $1.31 million from $1.21 million in the prior-year quarter. The gain on the sale of assets further contributed positively with $200 thousand realized this quarter.

Noninterest expenses for the third quarter were reported at $11.0 million, reflecting a 5.0% increase compared to $10.5 million in the third quarter of 2023. This rise was primarily driven by the increase of additional talent, which rose by 10.3% to $6.06 million, along with a 17% increase in data processing fees to $758 thousand. While certain expense categories saw reductions, such as other expenses, which decreased to $804 thousand from $1.1 million in the prior year, these declines were not sufficient enough to offset the overall increase in operating expenses.

Noninterest Income/Noninterest Expense

 

 

 

 

 

 

($ in thousands, except ratios)

 

Sep. 2024

Jun. 2024

Mar. 2024

Dec. 2023

Sep. 2023

 

Prior Year Growth

Noninterest Income (NII)

 

$

4,123

 

$

4,386

 

$

3,951

 

$

5,531

 

$

4,163

 

 

$

(40

)

NII / Total Revenue

 

 

28.8

%

 

31.5

%

 

30.1

%

 

36.6

%

 

30.4

%

 

 

-1.6

%

NII / Average Assets

 

 

1.2

%

 

1.3

%

 

1.2

%

 

1.7

%

 

1.2

%

 

 

0.0

%

Total Revenue Growth

 

 

4.5

%

 

-0.6

%

 

-6.1

%

 

3.4

%

 

-5.3

%

 

 

-0.9

%

 

 

 

 

 

 

 

 

 

Noninterest Expense (NIE)

 

$

11,003

 

$

10,671

 

$

10,282

 

$

10,369

 

$

10,481

 

 

$

522

 

Efficiency Ratio

 

 

76.8

%

 

75.9

%

 

78.2

%

 

68.4

%

 

79.0

%

 

 

-2.2

%

NIE / Average Assets

 

 

3.2

%

 

3.2

%

 

3.1

%

 

3.1

%

 

3.1

%

 

 

0.1

%

Net Noninterest Expense/Avg. Assets

 

-2.0

%

 

-1.9

%

 

-1.9

%

 

-1.4

%

 

-1.9

%

 

 

-0.1

%

Total Expense Growth

 

 

5.0

%

 

3.2

%

 

-4.6

%

 

1.0

%

 

0.9

%

 

 

5.0

%

 

 

 

 

 

 

 

 

 

Mr. Klein commented on the financial performance, stating, "Our noninterest income continues to show resilience, supported by gains from mortgage-related activities and consistent wealth management performance. As expected, the competitive environment and market fluctuations impacted servicing fees. On the expense side, our focus remains on managing costs related to growth initiatives, and we are committed to optimizing our cost structure to maintain operational efficiency and deliver sustained value to our stakeholders."

Balance Sheet

As of September 30, 2024, SB Financial Group continued to demonstrate financial stability, with total assets increasing to $1.39 billion, a 5.1% increase from $1.33 billion at the end of the prior-year period. This growth underscores our ability to maintain a robust financial position amidst changing market conditions.

Our loan portfolio remained strong, standing at $1.03 billion, up by $40.9 million or 4.1% compared to the prior year. This growth highlights our effective lending practices and strong demand in the credit market. Additionally, cash and cash equivalents increased significantly to $49.3 million, up 159.1% from $19.0 million a year ago, enhancing our liquidity position and providing us with greater flexibility in navigating economic uncertainties.

Deposits increased to $1.16 billion, reflecting a 6.8% growth compared to the prior-year figure of $1.09 billion, driven by increases across all interest-bearing deposit categories. This growth reflects continued trust from our clients and a solid base to support ongoing operations.

Shareholders' equity expanded significantly to $132.8 million, a 5.9% increase from the linked quarter and an 18.2% year-over-year rise, underscoring our commitment to driving shareholder value. This improvement can be attributed to retained earnings growth and an improvement in accumulated comprehensive losses. The year-over-year growth in shareholders' equity reflects our focus on strengthening the balance sheet and optimizing capital allocation strategies.

Mr. Klein, commented, "In 2024, we have maintained a disciplined and proactive approach to our growth and capital management, aligning closely with our strategic objectives. Our ability to sustain and grow our loan portfolio, even in a highly competitive market, demonstrates the resilience of our business model and the effectiveness of our relationship-driven lending practices. Furthermore, the year-over-year increase in shareholders' equity highlights our continued commitment to delivering shareholder value. We remain poised to leverage future opportunities that will further fortify our financial position and ensure long-term prosperity for our stakeholders."

Loan Balances

 

 

 

 

 

 

($ in thousands, except ratios)

Sep. 2024

Jun. 2024

Mar. 2024

Dec. 2023

Sep. 2023

Annual Growth

Commercial

$

123,821

 

$

123,287

 

$

120,016

 

$

126,716

 

$

120,325

 

$

3,496

 

% of Total

 

12.0

%

 

12.3

%

 

12.1

%

 

12.7

%

 

12.2

%

 

2.9

%

Commercial RE

 

459,449

 

 

434,967

 

 

429,362

 

 

424,041

 

 

421,736

 

 

37,713

 

% of Total

 

44.6

%

 

43.3

%

 

43.3

%

 

42.4

%

 

42.6

%

 

8.9

%

Agriculture

 

64,887

 

 

64,329

 

 

62,365

 

 

65,659

 

 

60,928

 

 

3,959

 

% of Total

 

6.3

%

 

6.4

%

 

6.3

%

 

6.6

%

 

6.2

%

 

6.5

%

Residential RE

 

314,010

 

 

316,233

 

 

314,668

 

 

318,123

 

 

320,306

 

 

(6,296

)

% of Total

 

30.5

%

 

31.5

%

 

31.7

%

 

31.8

%

 

32.4

%

 

-2.0

%

Consumer & Other

 

67,788

 

 

66,574

 

 

65,141

 

 

65,673

 

 

65,726

 

 

2,062

 

% of Total

 

6.6

%

 

6.6

%

 

6.6

%

 

6.6

%

 

6.6

%

 

3.1

%

Total Loans

$

1,029,955

 

$

1,005,390

 

$

991,552

 

$

1,000,212

 

$

989,021

 

$

40,934

 

Total Growth Percentage

 

 

 

 

 

4.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Balances

 

 

 

 

 

 

($ in thousands, except ratios)

Sep. 2024

Jun. 2024

Mar. 2024

Dec. 2023

Sep. 2023

Annual Growth

Non-Int DDA

$

222,425

 

$

208,244

 

$

219,395

 

$

228,713

 

$

224,182

 

$

(1,757

)

% of Total

 

19.2

%

 

18.7

%

 

19.7

%

 

21.4

%

 

20.7

%

 

-0.8

%

Interest DDA

 

202,097

 

 

190,857

 

 

169,171

 

 

166,413

 

 

174,729

 

 

27,368

 

% of Total

 

17.4

%

 

17.1

%

 

15.2

%

 

15.5

%

 

16.1

%

 

15.7

%

Savings

 

241,761

 

 

231,855

 

 

244,157

 

 

216,965

 

 

226,077

 

 

15,684

 

% of Total

 

20.8

%

 

20.8

%

 

21.9

%

 

20.3

%

 

20.8

%

 

6.9

%

Money Market

 

228,182

 

 

225,650

 

 

221,362

 

 

202,605

 

 

216,565

 

 

11,617

 

% of Total

 

19.7

%

 

20.2

%

 

19.9

%

 

18.9

%

 

20.0

%

 

5.4

%

Time Deposits

 

265,068

 

 

258,582

 

 

258,257

 

 

255,509

 

 

243,766

 

 

21,302

 

% of Total

 

22.9

%

 

23.2

%

 

23.2

%

 

23.9

%

 

22.5

%

 

8.7

%

Total Deposits

$

1,159,533

 

$

1,115,188

 

$

1,112,342

 

$

1,070,205

 

$

1,085,319

 

$

74,214

 

Total Growth Percentage

 

 

 

 

 

6.8

%

 

 

 

 

 

 

 

Asset Quality

SB Financial Group's commitment to maintaining exceptional asset quality remained strong through the third quarter of 2024. As of September 2024, nonperforming loans constituted 0.54% of total loans, an increase from 0.47% in the prior quarter. While the allowance for credit losses coverage stood at 276.8% of nonperforming loans—below the 330% reported in the linked quarter—it remains robust, signaling a conservative approach to risk management.

Additionally, the net loan charge-offs to average loans ratio was a modest 0.01%, further highlighting SB Financial Group's effective loan repayment management. Collectively, these metrics reinforce our reputation for disciplined risk oversight and credit administration.

Mr. Klein concluded, "Our third quarter performance underscores our continued commitment to maintaining high asset quality. Although we observed a slight increase in nonperforming loans and a decrease in our reserve coverage ratio, our allowance for credit losses remains robust. This, coupled with our disciplined approach to credit risk management, demonstrates our focus on preserving the long-term strength of our loan portfolio and ensuring stability amidst ongoing economic shifts."

 

 

 

 

 

 

 

Nonperforming Assets

 

 

 

 

 

Annual Change

($ in thousands, except ratios)

Sep. 2024

Jun. 2024

Mar. 2024

Dec. 2023

Sep. 2023

Commercial & Agriculture

$

2,899

 

$

2,781

 

$

897

 

$

748

 

$

717

 

$

2,182

 

% of Total Com./Ag. loans

 

1.54

%

 

1.48

%

 

0.49

%

 

0.39

%

 

0.40

%

 

304.3

%

Commercial RE

 

813

 

 

475

 

 

49

 

 

168

 

 

222

 

 

591

 

% of Total CRE loans

 

0.18

%

 

0.11

%

 

0.01

%

 

0.04

%

 

0.05

%

 

266.2

%

Residential RE

 

1,536

 

 

1,247

 

 

1,295

 

 

1,690

 

 

2,182

 

 

(646

)

% of Total Res. RE loans

 

0.49

%

 

0.39

%

 

0.41

%

 

0.53

%

 

0.68

%

 

-29.6

%

Consumer & Other

 

270

 

 

231

 

 

193

 

 

212

 

 

208

 

 

62

 

% of Total Con./Oth. loans

 

0.40

%

 

0.35

%

 

0.30

%

 

0.32

%

 

0.32

%

 

29.8

%

Total Nonaccruing Loans

 

5,518

 

 

4,734

 

 

2,434

 

 

2,818

 

 

3,329

 

 

2,189

 

% of Total loans

 

0.54

%

 

0.47

%

 

0.25

%

 

0.28

%

 

0.34

%

 

65.8

%

Foreclosed Assets and Other Assets

 

-

 

 

510

 

 

510

 

 

511

 

 

629

 

 

(629

)

Total Change (%)

 

 

 

 

 

 

-100.0

%

Total Nonperforming Assets

$

5,518

 

$

5,244

 

$

2,944

 

$

3,329

 

$

3,958

 

$

1,560

 

% of Total assets

 

0.40

%

 

0.39

%

 

0.22

%

 

0.25

%

 

0.30

%

 

39.41

%

 

 

 

 

 

 

 

Webcast and Conference Call

The Company will hold the third quarter 2024 earnings conference call and webcast on October 25, 2024, at 11:00 a.m. EDT. Interested parties may access the conference call by dialing 1-888-338-9469. The webcast can be accessed at ir.yourstatebank.com. An audio replay of the call will be available on the Company's website.

About SB Financial Group

Headquartered in Defiance, Ohio, SB Financial is a diversified financial services holding company for the State Bank & Trust Company (State Bank) and SBFG Title, LLC dba Peak Title (Peak Title). State Bank provides a full range of financial services for consumers and small businesses, including wealth management, private client services, mortgage banking and commercial and agricultural lending, operating through a total of 23 offices: 22 in nine Ohio counties and one in Fort Wayne, Indiana, and 23 ATMs. State Bank has six loan production offices located throughout the Tri-State region of Ohio, Indiana and Michigan. Peak Title provides title insurance and title opinions throughout the Tri-State region. SB Financial's common stock is listed on the NASDAQ Capital Market with the ticker symbol "SBFG".

Forward-Looking Statements

Certain statements within this document, which are not statements of historical fact, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties, and actual results may differ materially from those predicted by the forward-looking statements. These risks and uncertainties include, but are not limited to, risks and uncertainties inherent in the national and regional banking industry, changes in economic conditions in the market areas in which SB Financial and its subsidiaries operate, changes in policies by regulatory agencies, changes in accounting standards and policies, changes in tax laws, fluctuations in interest rates, demand for loans in the market areas in SB Financial and its subsidiaries operate, increases in FDIC insurance premiums, changes in the competitive environment, losses of significant customers, geopolitical events, the loss of key personnel and other risks identified in SB Financial's Annual Report on Form 10-K and documents subsequently filed by SB Financial with the Securities and Exchange Commission. Forward-looking statements speak only as of the date on which they are made, and SB Financial undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made, except as required by law. All subsequent written and oral forward-looking statements attributable to SB Financial or any person acting on its behalf are qualified by these cautionary statements.

Non-GAAP Financial Measures

This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles ("GAAP"). Non-GAAP financial measures, specifically pre-tax, pre-provision income, tangible common equity, tangible assets, tangible book value per common share, tangible common equity to tangible assets, return on average tangible common equity, total interest income, FTE, net interest income, FTE and net interest margin, FTE are used by the Company's management to measure the strength of its capital and analyze profitability, including its ability to generate earnings on tangible capital invested by its shareholders. In addition, the Company excludes the OMSR valuation adjustment and any gain on sale of assets from net income to report a non-GAAP adjusted net income level. Although management believes these non-GAAP measures are useful to investors by providing a greater understanding of its business, they should not be considered a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Investor Contact Information:

Mark A. KleinChairman, President and Chief Executive

Anthony V. CosentinoExecutive Vice President and Chief Financial

 

 

SB FINANCIAL GROUP, INC.

 

 

CONSOLIDATED BALANCE SHEETS - (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September

 

June

 

March

 

December

 

September

 

 

 

($ in thousands)

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2023

 

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

49,348

 

 

$

21,983

 

 

$

26,602

 

 

$

22,965

 

 

$

19,049

 

 

Interest bearing time deposits

 

 

1,706

 

 

 

2,417

 

 

 

2,417

 

 

 

1,535

 

 

 

1,180

 

 

Available-for-sale securities

 

 

211,511

 

 

 

207,856

 

 

 

213,239

 

 

 

219,708

 

 

 

212,768

 

 

Loans held for sale

 

 

8,927

 

 

 

7,864

 

 

 

4,730

 

 

 

2,525

 

 

 

3,206

 

 

Loans, net of unearned income

 

 

1,029,955

 

 

 

1,005,390

 

 

 

991,552

 

 

 

1,000,212

 

 

 

989,021

 

 

Allowance for credit losses

 

 

(15,278

)

 

 

(15,612

)

 

 

(15,643

)

 

 

(15,786

)

 

 

(15,790

)

 

Premises and equipment, net

 

 

20,715

 

 

 

20,860

 

 

 

20,985

 

 

 

21,378

 

 

 

21,934

 

 

Federal Reserve and FHLB Stock, at cost

 

 

5,223

 

 

 

5,204

 

 

 

6,512

 

 

 

7,279

 

 

 

6,261

 

 

Foreclosed assets and other assets

 

 

-

 

 

 

510

 

 

 

510

 

 

 

511

 

 

 

629

 

 

Interest receivable

 

 

4,842

 

 

 

4,818

 

 

 

3,706

 

 

 

4,657

 

 

 

6,673

 

 

Goodwill

 

 

23,239

 

 

 

23,239

 

 

 

23,239

 

 

 

23,239

 

 

 

23,239

 

 

Cash value of life insurance

 

 

30,488

 

 

 

30,294

 

 

 

30,103

 

 

 

29,121

 

 

 

29,291

 

 

Mortgage servicing rights

 

 

14,357

 

 

 

14,548

 

 

 

14,191

 

 

 

13,906

 

 

 

13,893

 

 

Other assets

 

 

8,916

 

 

 

12,815

 

 

 

13,869

 

 

 

11,999

 

 

 

15,120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,393,949

 

 

$

1,342,186

 

 

$

1,336,012

 

 

$

1,343,249

 

 

$

1,326,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

Non interest bearing demand

 

$

222,425

 

 

$

208,244

 

 

$

219,395

 

 

$

228,713

 

 

$

224,182

 

 

 

Interest bearing demand

 

 

202,097

 

 

 

190,857

 

 

 

169,171

 

 

 

166,413

 

 

 

174,729

 

 

 

Savings

 

 

241,761

 

 

 

231,855

 

 

 

244,157

 

 

 

216,965

 

 

 

226,077

 

 

 

Money market

 

 

228,182

 

 

 

225,650

 

 

 

221,362

 

 

 

202,605

 

 

 

216,565

 

 

 

Time deposits

 

 

265,068

 

 

 

258,582

 

 

 

258,257

 

 

 

255,509

 

 

 

243,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

 

1,159,533

 

 

 

1,115,188

 

 

 

1,112,342

 

 

 

1,070,205

 

 

 

1,085,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

 

15,240

 

 

 

15,178

 

 

 

12,916

 

 

 

13,387

 

 

 

16,519

 

 

Federal Home Loan Bank advances

 

 

35,000

 

 

 

35,000

 

 

 

35,000

 

 

 

83,600

 

 

 

59,500

 

 

Trust preferred securities

 

 

10,310

 

 

 

10,310

 

 

 

10,310

 

 

 

10,310

 

 

 

10,310

 

 

Subordinated debt net of issuance costs

 

 

19,678

 

 

 

19,666

 

 

 

19,654

 

 

 

19,642

 

 

 

19,630

 

 

Interest payable

 

 

3,374

 

 

 

2,944

 

 

 

2,772

 

 

 

2,443

 

 

 

2,216

 

 

Other liabilities

 

 

17,973

 

 

 

18,421

 

 

 

19,295

 

 

 

19,320

 

 

 

20,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,261,108

 

 

 

1,216,707

 

 

 

1,212,289

 

 

 

1,218,907

 

 

 

1,214,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

61,319

 

 

 

61,319

 

 

 

61,319

 

 

 

61,319

 

 

 

61,319

 

 

 

Additional paid-in capital

 

 

15,090

 

 

 

15,195

 

 

 

14,978

 

 

 

15,124

 

 

 

15,037

 

 

 

Retained earnings

 

 

113,515

 

 

 

112,104

 

 

 

109,938

 

 

 

108,486

 

 

 

105,521

 

 

 

Accumulated other comprehensive loss

 

 

(24,870

)