|
Oklahoma
|
001-38656
|
20-0764349
|
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
| ☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
| ☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
| ☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
| ☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Title of each class
|
Trading
Symbol(s)
|
Name of each exchange on which registered
|
|
Common Stock, $0.01 Par Value Per Share
|
BSVN
|
NASDAQ Global Select Market System
|
| Item 2.02. |
Results of Operations and Financial Condition
|
| Item 7.01 |
Regulation FD Disclosure
|
| Item 9.01 |
Financial Statements and Exhibits
|
|
(d)
|
Exhibits.
|
|
Item
|
Description
|
||
|
Press Release dated July 29, 2021
|
|||
|
Second Quarter 2021 Investor Presentation
|
|
BANK7 CORP.
|
||
|
Date: July 29, 2021
|
By:
|
/s/ Kelly J. Harris
|
|
Kelly J. Harris
|
||
|
Executive Vice President and Chief Financial Officer
|
||
| - |
Pre-tax, pre-provision earnings of $9.4 million compared to $8.1 million, an increase of 15.6%
|
| - |
Net income of $6.1 million compared to $5.0 million, an increase of 21.2%
|
| - |
Interest income on loans, including loan fee income, totaled $14.4 million compared to $13.4 million, an increase of 9.5%
|
| - |
Total assets of $1.1 billion compared to $1.0 billion, an increase of 12.8%
|
| - |
Total loans of $932.0 million compared to $837.9 million, an increase of 11.2%
|
| - |
Total deposits of $1.0 billion compared to $894.2 million, an increase of 12.8%
|
| - |
Tangible book value per share of $12.76 compared to $10.83, an increase of 17.8%
|
| - |
Average cost of funds of 0.34% compared to 0.76%, a decrease of 54.7%
|
| - |
Earnings per share of $0.67 compared to $0.54, an increase of 24.9%
|
| - |
ROAA of 2.39% compared to 2.09%, an increase of 14.6%
|
| - |
ROATCE of 21.90% compared to 20.72%, an increase of 5.7%
|
| - |
Pre-tax, pre-provision earnings of $17.5 million, compared to $15.5 million, an increase of 12.6%
|
| - |
Net income of $11.2 million compared to $10.1 million, an increase of 11.1%
|
| - |
Efficiency ratio of 35.02% compared to 35.33%, a decrease of 0.86%
|
| - |
Average cost of funds of 0.37% compared to 0.91%, a decrease of 58.9%
|
| - |
ROAA of 2.25% compared to 2.20%, an increase of 2.51%
|
| - |
ROATCE of 20.63% compared to 20.52%, an increase of 0.54%
|
|
Three months ended
June 30, |
Six months ended
June 30, |
|||||||||||||||
|
(Dollars in thousands, except per share data)
|
2021
|
2020
|
2021
|
2020
|
||||||||||||
|
Loan interest income (excluding loan fees)
|
||||||||||||||||
|
Total loan interest income, including loan fee income
|
$
|
14,357
|
$
|
13,385
|
$
|
27,450
|
$
|
26,491
|
||||||||
|
Loan fee income
|
(2,527
|
)
|
(1,632
|
)
|
(4,517
|
)
|
(2,892
|
)
|
||||||||
|
Loan interest income excluding loan fee income
|
$
|
11,830
|
$
|
11,753
|
$
|
22,933
|
$
|
23,599
|
||||||||
|
Average total loans
|
$
|
889,278
|
$
|
826,111
|
$
|
868,526
|
$
|
786,943
|
||||||||
|
Yield on loans (including loan fee income)
|
6.48
|
%
|
6.52
|
%
|
6.37
|
%
|
6.77
|
%
|
||||||||
|
Yield on loans (excluding loan fee income)
|
5.34
|
%
|
5.72
|
%
|
5.32
|
%
|
6.03
|
%
|
||||||||
|
Pre-tax, pre-provision net earnings
|
||||||||||||||||
|
Net income before income taxes
|
$
|
8,069
|
$
|
6,707
|
$
|
14,899
|
$
|
13,466
|
||||||||
|
Plus: Provision for loan losses
|
1,300
|
1,400
|
2,575
|
2,050
|
||||||||||||
|
Pre-tax, pre-provision net earnings
|
$
|
9,369
|
$
|
8,107
|
$
|
17,474
|
$
|
15,516
|
||||||||
|
Adjusted provision for income tax
|
||||||||||||||||
|
Net income before income taxes
|
$
|
8,069
|
$
|
6,707
|
$
|
14,899
|
$
|
13,466
|
||||||||
|
Total effective adjusted tax rate
|
24.3
|
%
|
24.9
|
%
|
24.8
|
%
|
25.1
|
%
|
||||||||
|
Adjusted provision for income taxes
|
$
|
1,964
|
$
|
1,671
|
$
|
3,690
|
$
|
3,379
|
||||||||
|
Tax-adjusted net income
|
||||||||||||||||
|
Net income before income taxes
|
$
|
8,069
|
$
|
6,707
|
$
|
14,899
|
$
|
13,466
|
||||||||
|
Adjusted provision for income taxes
|
1,964
|
1,671
|
3,690
|
3,379
|
||||||||||||
|
Tax-adjusted net income
|
$
|
6,105
|
$
|
5,036
|
$
|
11,209
|
$
|
10,087
|
||||||||
|
Tax-adjusted ratios and per share data
|
||||||||||||||||
|
Tax-adjusted net income (numerator)
|
$
|
6,105
|
$
|
5,036
|
$
|
11,209
|
$
|
10,087
|
||||||||
|
Average assets (denominator)
|
$
|
1,024,751
|
$
|
971,373
|
$
|
1,003,444
|
$
|
923,087
|
||||||||
|
Tax-adjusted return on average assets
|
2.39
|
%
|
2.09
|
%
|
2.25
|
%
|
2.20
|
%
|
||||||||
|
Average shareholders' equity (denominator)
|
$
|
113,332
|
$
|
99,469
|
$
|
111,108
|
$
|
100,593
|
||||||||
|
Tax-adjusted return on average shareholders' equity
|
21.61
|
%
|
20.36
|
%
|
20.34
|
%
|
20.17
|
%
|
||||||||
|
Average tangible common equity (denominator)
|
$
|
111,822
|
$
|
97,760
|
$
|
109,573
|
$
|
98,858
|
||||||||
|
Tax-adjusted return on average tangible common equity
|
21.90
|
%
|
20.72
|
%
|
20.63
|
%
|
20.52
|
%
|
||||||||
|
Weighted average common shares outstanding basic (denominator)
|
9,050,606
|
9,232,509
|
9,050,295
|
9,598,232
|
||||||||||||
|
Tax-adjusted net income per common share--basic
|
$
|
0.67
|
$
|
0.54
|
$
|
1.24
|
$
|
1.05
|
||||||||
|
Weighted average common shares outstanding diluted (denominator)
|
9,074,408
|
9,232,509
|
9,066,797
|
9,598,232
|
||||||||||||
|
Tax-adjusted net income per common share--diluted
|
$
|
0.67
|
$
|
0.54
|
$
|
1.24
|
$
|
1.05
|
||||||||
|
Tangible assets
|
||||||||||||||||
|
Total assets
|
$
|
1,133,031
|
$
|
1,004,085
|
||||||||||||
|
Less: Goodwill and intangibles
|
(1,491
|
)
|
(1,686
|
)
|
||||||||||||
|
Tangible assets
|
$
|
1,131,540
|
$
|
1,002,399
|
||||||||||||
|
Tangible shareholders' equity
|
||||||||||||||||
|
Total shareholders' equity
|
$
|
117,011
|
$
|
101,618
|
||||||||||||
|
Less: Goodwill and intangibles
|
(1,491
|
)
|
(1,686
|
)
|
||||||||||||
|
Tangible shareholders' equity
|
$
|
115,520
|
$
|
99,932
|
||||||||||||
|
Tangible shareholders' equity
|
||||||||||||||||
|
Tangible shareholders' equity (numerator)
|
$
|
115,520
|
$
|
99,932
|
||||||||||||
|
Tangible assets (denominator)
|
$
|
1,131,540
|
$
|
1,002,399
|
||||||||||||
|
Tangible common equity to tangible assets
|
10.21
|
%
|
9.97
|
%
|
||||||||||||
|
End of period common shares outstanding
|
9,050,606
|
9,226,252
|
||||||||||||||
|
Book value per share
|
$
|
12.93
|
$
|
11.01
|
||||||||||||
|
Tangible book value per share
|
$
|
12.76
|
$
|
10.83
|
||||||||||||
|
Total shareholders' equity to total assets
|
10.33
|
%
|
10.12
|
%
|
||||||||||||
|
Net Interest Margin Excluding Loan Fee Income
|
||||||||||||||||||||||||
|
For the Three Months Ended June 30,
|
||||||||||||||||||||||||
|
2021
|
2020
|
|||||||||||||||||||||||
|
Average
Balance |
Interest
Income/ Expense |
Average
Yield/ Rate |
Average
Balance |
Interest
Income/ Expense |
Average
Yield/ Rate |
|||||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||
|
Interest-Earning Assets:
|
||||||||||||||||||||||||
|
Short-term investments(1)
|
$
|
128,643
|
$
|
64
|
0.20
|
%
|
$
|
134,764
|
$
|
156
|
0.47
|
%
|
||||||||||||
|
Investment securities(2)
|
1,187
|
15
|
5.07
|
1,089
|
15
|
5.54
|
||||||||||||||||||
|
Loans held for sale
|
557
|
-
|
-
|
222
|
-
|
-
|
||||||||||||||||||
|
Total loans(3)
|
889,278
|
11,830
|
5.34
|
826,111
|
11,753
|
5.72
|
||||||||||||||||||
|
Total interest-earning assets
|
1,019,665
|
11,909
|
4.68
|
962,186
|
11,924
|
4.98
|
||||||||||||||||||
|
Noninterest-earning assets
|
5,086
|
9,187
|
||||||||||||||||||||||
|
Total assets
|
$
|
1,024,751
|
$
|
971,373
|
||||||||||||||||||||
|
Funding sources:
|
||||||||||||||||||||||||
|
Interst-bearing liabilities:
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Transaction accounts
|
$
|
399,293
|
329
|
0.33
|
%
|
$
|
373,812
|
704
|
0.76
|
%
|
||||||||||||||
|
Time deposits
|
212,212
|
443
|
0.84
|
219,990
|
923
|
1.69
|
||||||||||||||||||
|
Total interest-bearing deposits
|
611,505
|
772
|
0.51
|
593,802
|
1,627
|
1.10
|
||||||||||||||||||
|
Total interest-bearing liabilities
|
611,505
|
772
|
0.51
|
593,802
|
1,627
|
1.10
|
||||||||||||||||||
|
Noninterest-bearing liabilities:
|
||||||||||||||||||||||||
|
Noninterest-bearing deposits
|
293,867
|
272,373
|
||||||||||||||||||||||
|
Other noninterest-bearing liabilities
|
6,047
|
5,729
|
||||||||||||||||||||||
|
Total noninterest-bearing liabilities
|
299,914
|
278,102
|
||||||||||||||||||||||
|
Shareholders' equity
|
113,332
|
99,469
|
||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
1,024,751
|
$
|
971,373
|
||||||||||||||||||||
|
Net interst income excluding loan fee income
|
$
|
11,137
|
$
|
10,297
|
||||||||||||||||||||
|
Net interest spread excluding loan fee income(4)
|
4.18
|
%
|
3.88
|
%
|
||||||||||||||||||||
|
Net interest margin excluding loan fee income
|
4.38
|
%
|
4.30
|
%
|
||||||||||||||||||||
|
Net Interest Margin With Loan Fee Income
|
||||||||||||||||||||||||
|
For the Three Months Ended June 30,
|
||||||||||||||||||||||||
|
2021
|
2020
|
|||||||||||||||||||||||
|
Average
Balance |
Interest
Income/ Expense |
Average
Yield/ Rate |
Average
Balance |
Interest
Income/ Expense |
Average
Yield/ Rate |
|||||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||
|
Interest-Earning Assets:
|
||||||||||||||||||||||||
|
Short-term investments(1)
|
$
|
128,643
|
$
|
64
|
0.20
|
%
|
$
|
134,764
|
$
|
156
|
0.47
|
%
|
||||||||||||
|
Investment securities(2)
|
1,187
|
15
|
5.07
|
1,089
|
15
|
5.54
|
||||||||||||||||||
|
Loans held for sale
|
557
|
-
|
-
|
222
|
-
|
-
|
||||||||||||||||||
|
Total loans(3)
|
889,278
|
14,357
|
6.48
|
826,111
|
13,385
|
6.52
|
||||||||||||||||||
|
Total interest-earning assets
|
1,019,665
|
14,436
|
5.68
|
962,186
|
13,556
|
5.67
|
||||||||||||||||||
|
Noninterest-earning assets
|
5,086
|
9,187
|
||||||||||||||||||||||
|
Total assets
|
$
|
1,024,751
|
$
|
971,373
|
||||||||||||||||||||
|
Funding sources:
|
||||||||||||||||||||||||
|
Interst-bearing liabilities:
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Transaction accounts
|
$
|
399,293
|
329
|
0.33
|
%
|
$
|
373,812
|
704
|
0.76
|
%
|
||||||||||||||
|
Time deposits
|
212,212
|
443
|
0.84
|
219,990
|
923
|
1.69
|
||||||||||||||||||
|
Total interest-bearing deposits
|
611,505
|
772
|
0.51
|
593,802
|
1,627
|
1.10
|
||||||||||||||||||
|
Total interest-bearing liabilities
|
611,505
|
772
|
0.51
|
593,802
|
1,627
|
1.10
|
||||||||||||||||||
|
Noninterest-bearing liabilities:
|
||||||||||||||||||||||||
|
Noninterest-bearing deposits
|
293,867
|
272,373
|
||||||||||||||||||||||
|
Other noninterest-bearing liabilities
|
6,047
|
5,729
|
||||||||||||||||||||||
|
Total noninterest-bearing liabilities
|
299,914
|
278,102
|
||||||||||||||||||||||
|
Shareholders' equity
|
113,332
|
99,469
|
||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
1,024,751
|
$
|
971,373
|
||||||||||||||||||||
|
Net interst income including loan fee income
|
$
|
13,664
|
$
|
11,929
|
||||||||||||||||||||
|
Net interest spread including loan fee income(4)
|
5.17
|
%
|
4.56
|
%
|
||||||||||||||||||||
|
Net interest margin including loan fee income
|
5.37
|
%
|
4.99
|
%
|
||||||||||||||||||||
| (1) |
Includes income and average balances for fed funds sold, interest-earning deposits in banks and other miscellaneous interest-earning assets.
|
| (2) |
Includes income and average balances for FHLB and FRB stock.
|
| (3) |
Non-accrual loans are included in loans.
|
| (4) |
Net interest spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
|
|
Net Interest Margin Excluding Loan Fee Income
|
||||||||||||||||||||||||
|
For the Six Months Ended June 30,
|
||||||||||||||||||||||||
|
2021
|
2020
|
|||||||||||||||||||||||
|
Average
Balance |
Interest
Income/ Expense |
Average
Yield/ Rate |
Average
Balance |
Interest
Income/ Expense |
Average
Yield/ Rate |
|||||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||
|
Interest-Earning Assets:
|
||||||||||||||||||||||||
|
Short-term investments(1)
|
$
|
127,203
|
$
|
157
|
0.25
|
%
|
$
|
125,906
|
$
|
554
|
0.88
|
%
|
||||||||||||
|
Investment securities(2)
|
1,180
|
17
|
2.91
|
1,095
|
18
|
3.31
|
||||||||||||||||||
|
Loans held for sale
|
445
|
-
|
-
|
174
|
-
|
-
|
||||||||||||||||||
|
Total loans(3)
|
868,526
|
22,933
|
5.32
|
786,943
|
23,599
|
6.03
|
||||||||||||||||||
|
Total interest-earning assets
|
997,354
|
23,107
|
4.67
|
914,118
|
24,171
|
5.32
|
||||||||||||||||||
|
Noninterest-earning assets
|
6,090
|
8,969
|
||||||||||||||||||||||
|
Total assets
|
$
|
1,003,444
|
$
|
923,087
|
||||||||||||||||||||
|
Funding sources:
|
||||||||||||||||||||||||
|
Interst-bearing liabilities:
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Transaction accounts
|
$
|
412,070
|
691
|
0.34
|
%
|
$
|
358,167
|
1,714
|
0.96
|
%
|
||||||||||||||
|
Time deposits
|
208,903
|
956
|
0.92
|
212,537
|
1,988
|
1.88
|
||||||||||||||||||
|
Total interest-bearing deposits
|
620,973
|
1,647
|
0.53
|
570,704
|
3,702
|
1.30
|
||||||||||||||||||
|
Total interest-bearing liabilities
|
620,973
|
1,647
|
0.53
|
570,704
|
3,702
|
1.30
|
||||||||||||||||||
|
Noninterest-bearing liabilities:
|
||||||||||||||||||||||||
|
Noninterest-bearing deposits
|
266,237
|
246,630
|
||||||||||||||||||||||
|
Other noninterest-bearing liabilities
|
5,126
|
5,160
|
||||||||||||||||||||||
|
Total noninterest-bearing liabilities
|
271,363
|
251,790
|
||||||||||||||||||||||
|
Shareholders' equity
|
111,108
|
100,593
|
||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
1,003,444
|
$
|
923,087
|
||||||||||||||||||||
|
Net interst income excluding loan fee income
|
$
|
21,460
|
$
|
20,469
|
||||||||||||||||||||
|
Net interest spread excluding loan fee income(4)
|
4.14
|
%
|
4.01
|
%
|
||||||||||||||||||||
|
Net interest margin excluding loan fee income
|
4.34
|
%
|
4.50
|
%
|
||||||||||||||||||||
|
Net Interest Margin With Loan Fee Income
|
||||||||||||||||||||||||
|
For the Six Months Ended June 30,
|
||||||||||||||||||||||||
|
2021
|
2020
|
|||||||||||||||||||||||
|
Average
Balance |
Interest
Income/ Expense |
Average
Yield/ Rate |
Average
Balance |
Interest
Income/ Expense |
Average
Yield/ Rate |
|||||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||
|
Interest-Earning Assets:
|
||||||||||||||||||||||||
|
Short-term investments(1)
|
$
|
127,203
|
$
|
157
|
0.25
|
%
|
$
|
125,906
|
$
|
554
|
0.88
|
%
|
||||||||||||
|
Investment securities(2)
|
1,180
|
17
|
2.91
|
1,095
|
18
|
3.31
|
||||||||||||||||||
|
Loans held for sale
|
445
|
-
|
-
|
174
|
-
|
-
|
||||||||||||||||||
|
Total loans(3)
|
868,526
|
27,450
|
6.37
|
786,943
|
26,491
|
6.77
|
||||||||||||||||||
|
Total interest-earning assets
|
997,354
|
27,624
|
5.59
|
914,118
|
27,063
|
5.95
|
||||||||||||||||||
|
Noninterest-earning assets
|
6,090
|
8,969
|
||||||||||||||||||||||
|
Total assets
|
$
|
1,003,444
|
$
|
923,087
|
||||||||||||||||||||
|
Funding sources:
|
||||||||||||||||||||||||
|
Interst-bearing liabilities:
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Transaction accounts
|
$
|
412,070
|
691
|
0.34
|
%
|
$
|
358,167
|
1,714
|
0.96
|
%
|
||||||||||||||
|
Time deposits
|
208,903
|
956
|
0.92
|
212,537
|
1,988
|
1.88
|
||||||||||||||||||
|
Total interest-bearing deposits
|
620,973
|
1,647
|
0.53
|
570,704
|
3,702
|
1.30
|
||||||||||||||||||
|
Total interest-bearing liabilities
|
620,973
|
1,647
|
0.53
|
570,704
|
3,702
|
1.30
|
||||||||||||||||||
|
Noninterest-bearing liabilities:
|
||||||||||||||||||||||||
|
Noninterest-bearing deposits
|
266,237
|
246,630
|
||||||||||||||||||||||
|
Other noninterest-bearing liabilities
|
5,126
|
5,160
|
||||||||||||||||||||||
|
Total noninterest-bearing liabilities
|
271,363
|
251,790
|
||||||||||||||||||||||
|
Shareholders' equity
|
111,108
|
100,593
|
||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
1,003,444
|
$
|
923,087
|
||||||||||||||||||||
|
Net interst income including loan fee income
|
$
|
25,977
|
$
|
23,361
|
||||||||||||||||||||
|
Net interest spread including loan fee income(4)
|
5.05
|
%
|
4.65
|
%
|
||||||||||||||||||||
|
Net interest margin including loan fee income
|
5.25
|
%
|
5.14
|
%
|
||||||||||||||||||||
| (1) |
Includes income and average balances for fed funds sold, interest-earning deposits in banks and other miscellaneous interest-earning assets.
|
| (2) |
Includes income and average balances for FHLB and FRB stock.
|
| (3) |
Non-accrual loans are included in loans.
|
| (4) |
Net interest spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
|
|
Dollars in thousands
|
Unaudited as of
|
|||||||
|
Assets
|
June 30,
|
December 31,
|
||||||
|
2021
|
2020
|
|||||||
|
Cash and due from banks
|
$
|
187,732
|
$
|
153,901
|
||||
|
Interest-bearing time deposits in other banks
|
5,478
|
16,412
|
||||||
|
Loans, net
|
919,687
|
826,974
|
||||||
|
Loans held for sale
|
1,334
|
324
|
||||||
|
Premises and equipment, net
|
8,889
|
9,151
|
||||||
|
Nonmarketable equity securities
|
1,187
|
1,172
|
||||||
|
Goodwill and intangibles
|
1,491
|
1,583
|
||||||
|
Interest receivable and other assets
|
7,233
|
7,152
|
||||||
|
Total assets
|
$
|
1,133,031
|
$
|
1,016,669
|
||||
|
Liabilities and Shareholders’ Equity
|
||||||||
|
Deposits
|
||||||||
|
Noninterest-bearing
|
$
|
330,061
|
$
|
246,569
|
||||
|
Interest-bearing
|
678,488
|
658,945
|
||||||
|
Total deposits
|
1,008,549
|
905,514
|
||||||
|
Income taxes payable
|
2,574
|
9
|
||||||
|
Interest payable and other liabilities
|
4,897
|
3,827
|
||||||
|
Total liabilities
|
1,016,020
|
909,350
|
||||||
|
Common stock
|
90
|
90
|
||||||
|
Additional paid-in capital
|
93,635
|
93,162
|
||||||
|
Retained earnings
|
23,286
|
14,067
|
||||||
|
Total shareholders’ equity
|
117,011
|
107,319
|
||||||
|
|
||||||||
|
Total liabilities and shareholders’ equity
|
$
|
1,133,031
|
$
|
1,016,669
|
||||
|
Unaudited as of
|
||||||||||||||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
Dollars in thousands, except per share data
|
2021
|
2020
|
2021
|
2020
|
||||||||||||
|
Interest Income
|
||||||||||||||||
|
Loans, including fees
|
$
|
14,357
|
$
|
13,385
|
$
|
27,450
|
$
|
26,491
|
||||||||
|
Interest-bearing time deposits in other banks
|
38
|
133
|
106
|
295
|
||||||||||||
|
Interest-bearing deposits in other banks
|
42
|
38
|
68
|
277
|
||||||||||||
|
Total interest income
|
14,437
|
13,556
|
27,624
|
27,063
|
||||||||||||
|
Interest Expense
|
||||||||||||||||
|
Deposits
|
772
|
1,627
|
1,647
|
3,702
|
||||||||||||
|
Total interest expense
|
772
|
1,627
|
1,647
|
3,702
|
||||||||||||
|
Net Interest Income
|
13,665
|
11,929
|
25,977
|
23,361
|
||||||||||||
|
Provision for Loan Losses
|
1,300
|
1,400
|
2,575
|
2,050
|
||||||||||||
|
Net Interest Income After Provision for Loan Losses
|
12,365
|
10,529
|
23,402
|
21,311
|
||||||||||||
|
Noninterest Income
|
||||||||||||||||
|
Secondary market income
|
78
|
39
|
92
|
77
|
||||||||||||
|
Service charges on deposit accounts
|
119
|
95
|
239
|
214
|
||||||||||||
|
Other
|
382
|
167
|
585
|
340
|
||||||||||||
|
Total noninterest income
|
579
|
301
|
916
|
631
|
||||||||||||
|
Noninterest Expense
|
||||||||||||||||
|
Salaries and employee benefits
|
2,949
|
2,597
|
5,739
|
5,071
|
||||||||||||
|
Furniture and equipment
|
231
|
218
|
433
|
434
|
||||||||||||
|
Occupancy
|
458
|
413
|
930
|
874
|
||||||||||||
|
Data and item processing
|
286
|
269
|
565
|
545
|
||||||||||||
|
Accounting, marketing and legal fees
|
149
|
77
|
297
|
203
|
||||||||||||
|
Regulatory assessments
|
161
|
94
|
302
|
117
|
||||||||||||
|
Advertising and public relations
|
71
|
29
|
105
|
298
|
||||||||||||
|
Travel, lodging and entertainment
|
118
|
43
|
207
|
96
|
||||||||||||
|
Other
|
452
|
383
|
841
|
838
|
||||||||||||
|
Total noninterest expense
|
4,875
|
4,123
|
9,419
|
8,476
|
||||||||||||
|
Income Before Taxes
|
8,069
|
6,707
|
14,899
|
13,466
|
||||||||||||
|
Income tax expense
|
1,964
|
1,671
|
3,690
|
3,379
|
||||||||||||
|
Net Income
|
$
|
6,105
|
$
|
5,036
|
$
|
11,209
|
$
|
10,087
|
||||||||
|
Earnings per common share - basic
|
$
|
0.67
|
$
|
0.54
|
$
|
1.24
|
$
|
1.05
|
||||||||
|
Diluted earnings per common share
|
0.67
|
0.54
|
1.24
|
1.05
|
||||||||||||
|
Weighted average common shares outstanding - basic
|
9,050,606
|
9,232,509
|
9,050,295
|
9,598,232
|
||||||||||||
|
Weighted average common shares outstanding - diluted
|
9,074,408
|
9,232,509
|
9,066,797
|
9,598,232
|
||||||||||||




















