Attached files

file filename
8-K - FORM 8-K UNITED BANCORP, INC. - UNITED BANCORP INC /MI/form8k.htm
EX-99.2 - LETTER TO SHAREHOLDERS - UNITED BANCORP INC /MI/shareholder.htm
 
FOR IMMEDIATE RELEASE:
CONTACT:  
Robert K. Chapman,
July 27, 2012
 
President and Chief Executive Officer
 
 
United Bancorp, Inc.
 
 
734-214-3801


UNITED BANCORP, INC. ANNOUNCES UNAUDITED
SECOND QUARTER AND YEAR TO DATE 2012 RESULTS

Company reports profitable quarter and first six months
Year to date combined net interest income and noninterest income grows 8.3%
Asset quality trends continue to improve


ANN ARBOR, MI - United Bancorp, Inc. (UBMI) reported consolidated net income of $785,000, or $0.04 per share of common stock, for the second quarter of 2012, compared to consolidated net income of $361,000, or $0.01 per share of common stock, for the second quarter of 2011. Consolidated net income for the first six months of 2012 was $1.6 million, or $0.08 per share of common stock, compared to consolidated net income of $720,000, or $0.01 per share of common stock, for the first six months of 2011.

Robert K. Chapman, President and Chief Executive Officer of United Bancorp, Inc. ("United" or the "Company"), commented, "We are pleased to report another profitable quarter, and are cautiously optimistic that we are returning to sustained profitability as a result of our strong core earnings and a continued reduction in loan losses."

Mr. Chapman noted that United's double-digit increases in noninterest income continue to be a significant driver of the Company's improved earnings. Total noninterest income for the quarter and six month periods ended June 30, 2012 was up 20.1% and 20.6%, respectively, compared to the same periods of 2011. He indicated that noninterest income represented 41.1% and 39.9%, respectively, of the Company's combined net interest income and noninterest income for the three and six months ended June 30, 2012, compared to 36.9% and 35.8%, respectively, for the same periods of 2011.

This growth was driven, in part, by increased loan originations, both of residential mortgages and commercial loans. The opening of the Company's loan production office in Brighton, Michigan in December 2011 has contributed to this increase in lending activity, and in the second quarter of 2012, the Company received approval from its regulators to convert its loan production office in Brighton to a full-service banking office. United continues to pursue lending opportunities in existing and adjacent markets, and opened a loan production office within the City of Monroe, Michigan in July 2012. 

Improved asset quality trends have allowed United to reduce its levels of provision for loan losses during 2012. The Company's provision for loan losses for the second quarter and first six months of 2012 was $2.55 million and $4.65 million, respectively, down from $3.1 million and $5.9 million, respectively, for the same periods of 2011, and exceeded net charge-offs for all four periods. Net charge-offs for the second quarter of 2012 were at the lowest quarterly level since the second quarter of 2008, and net charge-offs for the six months ended June 30, 2012 were down 44% from the same period of 2011.

The Company's ratio of allowance for loan losses to total loans was 3.83% and the ratio of allowance for loan losses to nonperforming loans was 85.4% at June 30, 2012, compared to 3.66% and 80.0%, respectively, at December 31, 2011 and 4.41% and 81.2%, respectively, at June 30, 2011. The Company's allowance for loan losses increased by $1.5 million from December 31, 2011 to June 30, 2012, but decreased by $3.3 million from June 30, 2011 to June 30, 2012.
1


On June 19, 2012, the United States Department of the Treasury sold all 20,600 shares of the Company's Fixed Rate Cumulative Perpetual Preferred Stock, Series A, Liquidation Preference Amount $1,000 per share in a modified dutch auction. The Company did not receive any proceeds from the sale of the preferred shares. The sale of the preferred shares did not result in any accounting entries on the books of the Company and did not change the Company's capital position. The Company incurred $299,000 of legal and accounting costs related to the sale of the Preferred Shares in the second quarter of 2012.The Company issued the preferred shares to Treasury on January 16, 2009 as part of Treasury's Troubled Asset Relief Program Capital Purchase Program in a private placement exempt from the registration requirements of federal and state securities laws. On July 18, 2012, the Company repurchased from Treasury for $38,000 a Warrant to purchase 311,492 shares of Company common stock. The Warrant was issued to Treasury in connection with the Company's participation in the TARP Capital Purchase Program.

Mr. Chapman noted that as a result of these transactions, the Company no longer has any obligation to Treasury in connection with the TARP Capital Purchase Program and the Company is no longer subject to certain requirements of the Emergency Economic Stabilization Act of 2008, as amended by the American Recovery and Reinvestment Act of 2009, leaving the Company with greater flexibility to manage its business and affairs and eliminating the management time and expenses which were required to comply with these provisions.

Results of Operations

The Company's consolidated net income was $785,000 in the second quarter of 2012 and $1.6 million for the six months ended June 30, 2012, compared to $361,000 and $720,000, respectively, for the same periods of 2011. Net income per common share for the three and six months ended June 30, 2012 was $0.04 and $0.08, respectively, up from $0.01 per common share for both comparable periods of 2011. Return on average assets was 0.36% and 0.37%, respectively, for the second quarter and first six months of 2012, compared to 0.17% for both of the comparable periods of 2011. Return on average shareholders' equity was 3.35% and 3.48%, respectively, for the second quarter and first six months of 2012, compared to 1.55% and 1.56%, respectively, for the same periods of 2011.

The Company's combined net interest income and noninterest income was up 7.8% in the second quarter and 8.3% in the first six months of 2012 compared to the same periods of 2011. While some categories of noninterest income decreased in the second quarter and first half of 2012 compared to the same periods of 2011, large increases in income from loan sales and servicing offset the decreases. Total noninterest income for the quarter and six month periods ended June 30, 2012 was up 20.1% and 20.6%, respectively, compared to the same periods of 2011.
 
The Company's noninterest expenses for the three and six month periods ended June 30, 2012 were up 7.6% and 9.6%, respectively, from the comparable periods of 2011. The largest dollar increases were in compensation expense, attorney, accounting and other professional fees, and expenses related to other real estate owned and other foreclosed properties.
 
Expenses related to salaries and employee benefits increased by 9.5% and 9.4%, respectively, in the second quarter and first six months of 2012 compared to the same periods of 2011. The increase reflects, in part, continued higher levels of commissions and other compensation costs related to the generation of income from loan sales and servicing. In addition, the Company has increased its staffing levels modestly to accommodate its anticipated future expansion, including expansion into Livingston County, and salary increases were reinstated effective April 1, 2011. However, the Company did not pay or accrue any cash bonus or other payout to executive officers or non-commissioned employees under its bonus plans in 2011 or the first six months of 2012.

The Company's provision for loan losses for the second quarter and first six months of 2012 was $2.55 million and $4.65 million, respectively, down from $3.1 million and $5.9 million for the same periods of 2011, and exceeded net charge-offs for all four periods.

 
2


Balance Sheet

Total consolidated assets of the Company were $884.2 million at June 30, 2012, compared to $885.0 million at December 31, 2011 and $862.1 million at June 30, 2011. Total portfolio loans of $577.3 million increased by $13.6 million in the first six months of 2012, and by $2.0 million since June 30, 2011. The Company generally sells its fixed rate long-term residential mortgages on the secondary market, and retains adjustable rate mortgages in its loan portfolio.

While the Company's total portfolio loans have increased by $2.0 million, or 0.3%, since June 30, 2011, the balance of loans serviced for others has increased by $87.7 million, or 12.4%, during the same time period. The Company continues to hold elevated levels of investments, federal funds sold and cash equivalents in order to protect the balance sheet during this prolonged period of economic uncertainty. United's balances in federal funds sold and other short-term investments were $57.6 million at June 30, 2012, compared to $91.8 million at December 31, 2011 and $95.7 million at June 30, 2011. Securities available for sale of $191.9 million at June 30, 2012 were up $18.7 million from December 31, 2011 levels and have increased by $43.9 million since June 30, 2011.

Total deposits of $761.4 million at June 30, 2012 were down $3.5 million from $764.9 million at December 31, 2011, with all of the decrease in interest bearing deposit balances. The majority of the Bank's deposits are derived from core client sources, relating to long-term relationships with local individual, business and public clients. Public clients include local government and municipal bodies, hospitals, universities and other educational institutions. As a result of its strong core funding, the Company's cost of interest-bearing deposits was 0.65% and 0.66% for the second quarter and first six months of 2012, respectively, down from 0.87% and 0.89% for the same periods of 2011.

Asset Quality

The Company's ratio of allowance for loan losses to total loans was 3.83% and the ratio of allowance for loan losses to nonperforming loans was 85.4% at June 30, 2012, compared to 3.66% and 80.0%, respectively, at December 31, 2011 and 4.41% and 81.2%, respectively, at June 30, 2011. The Company's allowance for loan losses increased by $1.5 million from December 31, 2011 to June 30, 2012, but declined by $3.3 million from June 30, 2011 to June 30, 2012. Net charge-offs of $1.5 million for the second quarter of 2012 were at the lowest quarterly level since the second quarter of 2008.

Within the Company's loan portfolio, $25.9 million of loans were considered nonperforming at June 30, 2012, compared to $25.8 million at December 31, 2011 and $31.2 million at June 30, 2011. Total nonperforming loans as a percent of total portfolio loans decreased from 4.57% at the end of 2011 and 5.43% at June 30, 2011 to 4.48% at June 30, 2012. For purposes of this presentation, nonperforming loans consist of nonaccrual loans and accruing loans that are past due 90 days or more, and exclude accruing restructured loans. Balances of accruing restructured loans at June 30, 2012, December 31, 2011 and June 30, 2011 were $18.9 million, $21.8 million and $18.9 million, respectively.

Capital Management

In December, 2010, the Company closed its public offering of 7,583,800 shares of common stock. The net proceeds to the Company, after deducting underwriting discounts and commissions and offering expenses, were approximately $17.1 million. The Company has contributed $12.0 million of the net proceeds of the offering to the capital of the Bank to increase the Bank's capital and regulatory capital ratios. As a result of the additional capital, the Bank was in compliance with the capital requirements of its MOU with the FDIC and OFIR at December 31, 2010 and 2011, and June 30, 2012. At June 30, 2012, the Bank's Tier 1 capital ratio was 9.35%, and its ratio of total capital to risk-weighted assets was 15.50%. At June 30, 2012, the Bank was categorized as well-capitalized under applicable regulatory guidelines.

 
3


About United Bancorp, Inc.

United Bancorp, Inc. is a community-based financial services company located in Washtenaw, Lenawee, Livingston and Monroe Counties in Michigan. United Bank & Trust is the Company's only subsidiary, and the Bank provides financial solutions to its clients based on their unique circumstances and needs, through a line of business delivery system that includes banking, mortgage, structured finance and wealth management. For more information, visit the Company's website at www.ubat.com.

Forward-Looking Statements

This press release contains forward-looking statements that are based on management's beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy, and United Bancorp, Inc. Forward-looking statements are identifiable by words or phrases such as "trends," "continue," "cautiously optimistic," "returning," "uncertainty," "opportunities" and variations of such words and similar expressions. Such statements are based upon current beliefs and expectations and involve substantial risks and uncertainties which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These statements include, among others, statements related to asset and credit quality trends, future levels of profitability, future levels of other real estate owned and other foreclosed properties and related expenses, loan demand, and future expansion of the Company, including the benefits to the Company of expansion into new markets. All statements referencing future time periods are forward-looking.

Management's determination of the provision and allowance for loan losses, the appropriate carrying value of intangible assets (including mortgage servicing rights and deferred tax assets) and other real estate owned and the fair value of investment securities (including whether any impairment on any investment security is temporary or other-than-temporary and the amount of any impairment) involves judgments that are inherently forward-looking. There can be no assurance that future loan losses will be limited to the amounts estimated or that other real estate owned can be sold at its carrying value or at all. Our ability to fully comply with all of the provisions of our memorandum of understanding, successfully implement new programs and initiatives, increase efficiencies, utilize our deferred tax asset, address regulatory issues, respond to declines in collateral values and credit quality, and improve profitability is not entirely within our control and is not assured. The future effect of changes in the financial and credit markets and the national and regional economy on the banking industry, generally, and on United Bancorp, Inc., specifically, are also inherently uncertain. Forward-looking statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions ("risk factors") that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward-looking statements. United Bancorp, Inc. undertakes no obligation to update, clarify or revise forward-looking statements to reflect developments that occur or information obtained after the date of this report.

Risk factors include, but are not limited to, the risk factors described in "Item 1A - Risk Factors" of our Annual Report on Form 10-K for the year ended December 31, 2011. These and other factors are representative of the risk factors that may emerge and could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.

Non-GAAP Financial Information

This press release includes disclosures about our pre-tax, pre-provision income and pre-tax, pre-provision return on average assets. These disclosures are non-GAAP financial measures. For additional information about our pre-tax, pre-provision income and pre-tax, pre-provision return on average assets, please see the unaudited consolidated financial statements and related footnotes that follow.

Unaudited Consolidated Financial Statements Follow.
4

 
United Bancorp, Inc. and Subsidiary
 
Comparative Consolidated Balance Sheet Data (Unaudited)
 
 
Dollars in thousands
 
June 30,
   
Mar. 31,
       
Dec. 31,
       
June 30,
     
Period-end Balance Sheet
 
2012
   
2012
   
Change
   
2011
   
Change
   
2011
   
Change
 
Assets
                           
 Cash and due from banks
 
16,225
   
15,109
   
1,116
   
15,798
   
427
   
13,600
   
2,625
 
 Interest bearing bal. with banks
   
57,591
     
96,386
     
(38,795
)
   
91,428
     
(33,837
)
   
95,708
     
(38,117
)
 Federal funds sold
   
-
     
-
     
-
     
366
     
(366
)
   
-
     
-
 
 Total cash & cash equivalents
   
73,816
     
111,495
     
(37,679
)
   
107,592
     
(33,776
)
   
109,308
     
(35,492
)
                                                       
 Securities available for sale
   
191,886
     
183,416
     
8,470
     
173,197
     
18,689
     
148,008
     
43,878
 
 FHLB Stock
   
2,571
     
2,571
     
-
     
2,571
     
-
     
2,571
     
-
 
 Loans held for sale
   
10,349
     
11,719
     
(1,370
)
   
8,290
     
2,059
     
2,544
     
7,805
 
                                                       
 Portfolio loans
                                                       
Personal
   
108,556
     
103,395
     
5,161
     
103,405
     
5,151
     
107,642
     
914
 
Business (1)
   
346,135
     
347,765
     
(1,630
)
   
337,178
     
8,957
     
342,411
     
3,724
 
Residential mortgage
   
83,444
     
82,759
     
685
     
83,072
     
372
     
83,632
     
(188
)
Construction & development
   
38,656
     
41,220
     
(2,564
)
   
39,721
     
(1,065
)
   
41,261
     
(2,605
)
Deferred fees and costs
   
488
     
369
     
119
     
326
     
162
     
350
     
138
 
 Total portfolio loans
   
577,279
     
575,508
     
1,771
     
563,702
     
13,577
     
575,296
     
1,983
 
 Allowance for loan losses
   
22,097
     
21,048
     
1,049
     
20,633
     
1,464
     
25,370
     
(3,273
)
 Net loans
   
555,182
     
554,460
     
722
     
543,069
     
12,113
     
549,926
     
5,256
 
                                                       
 Premises and equipment, net
   
10,793
     
10,756
     
37
     
10,795
     
(2
)
   
10,850
     
(57
)
 Bank owned life insurance
   
14,028
     
13,923
     
105
     
13,819
     
209
     
13,603
     
425
 
 Other assets
   
25,527
     
26,110
     
(583
)
   
25,676
     
(149
)
   
25,289
     
238
 
Total Assets
 
884,152
   
914,450
   
(30,298
)
 
885,009
   
(857
)
 
862,099
   
22,053
 
                                                       
Liabilities
                                                       
 Deposits
                                                       
 Non-interest bearing
 
161,307
   
160,527
   
780
   
139,346
   
21,961
   
139,314
   
21,993
 
 Interest bearing
   
600,081
     
631,970
     
(31,889
)
   
625,510
     
(25,429
)
   
598,214
     
1,867
 
 Total deposits
   
761,388
     
792,497
     
(31,109
)
   
764,856
     
(3,468
)
   
737,528
     
23,860
 
 FHLB advances outstanding
   
23,775
     
24,035
     
(260
)
   
24,035
     
(260
)
   
27,068
     
(3,293
)
 Other liabilities
   
3,876
     
3,653
     
223
     
2,344
     
1,532
     
3,439
     
437
 
Total Liabilities
   
789,039
     
820,185
     
(31,146
)
   
791,235
     
(2,196
)
   
768,035
     
21,004
 
Shareholders' Equity
   
95,113
     
94,265
     
848
     
93,774
     
1,339
     
94,064
     
1,049
 
Total Liabilities and Equity
 
884,152
   
914,450
   
(30,298
)
 
885,009
   
(857
)
 
862,099
   
22,053
 
                                                       
         
Three months ended June 30,
   
Six months ended June 30,
 
Average Balance Data
     
2012
     
2011
   
% Change
     
2012
     
2011
   
% Change
 
Total loans
   
588,108
   
577,662
     
1.8
%
 
586,897
   
583,784
     
0.5
%
Earning assets
     
850,277
     
830,838
     
2.3
%
   
848,992
     
836,300
     
1.5
%
Total assets
     
888,830
     
869,523
     
2.2
%
   
890,911
     
873,534
     
2.0
%
Deposits
     
765,490
     
742,171
     
3.1
%
   
769,818
     
747,418
     
3.0
%
Shareholders' Equity
     
94,414
     
93,409
     
1.1
%
   
94,073
     
93,130
     
1.0
%
                                                       
Asset Quality
                                                 
Net charge offs
   
1,501
   
2,924
     
-48.7
%
 
3,186
   
5,693
     
-44.0
%
Non-accrual loans
     
25,634
     
28,099
     
-8.8
%
                       
Non-performing loans
     
25,876
     
31,237
     
-17.2
%
                       
Non-performing assets
     
29,268
     
36,204
     
-19.2
%
                       
Nonperforming loans/total loans
     
4.48
%
   
5.43
%
   
-17.4
%
                       
Nonperforming assets/total assets
     
3.31
%
   
4.20
%
   
-21.2
%
                       
Allowance for loan loss/total loans
     
3.83
%
   
4.41
%
   
-13.2
%
                       
Allowance/nonperforming loans
     
85.4
%
   
81.2
%
   
5.1
%
                       
 
(1)
 Business loans include commercial mortgages and tax exempt loans

5



United Bancorp, Inc. and Subsidiary
 
Comparative Consolidated Income Statement and Performance Data (Unaudited)
 
 
Dollars in thousands except per share data
 
Three months ended June 30,
   
Six months ended June 30,
 
Consolidated Income Statement
 
2012
   
2011
   
% Change
   
2012
   
2011
   
% Change
 
Interest Income
                       
 Interest and fees on loans
 
7,852
   
8,131
     
-3.4
%
 
15,778
   
16,335
     
-3.4
%
 Interest on investment securities
   
863
     
893
     
-3.4
%
   
1,716
     
1,704
     
0.7
%
 Interest on fed funds sold & bank balances
   
43
     
67
     
-35.8
%
   
97
     
141
     
-31.2
%
 Total interest income
   
8,758
     
9,091
     
-3.7
%
   
17,591
     
18,180
     
-3.2
%
                                               
Interest Expense
                                               
 Interest on deposits
   
985
     
1,309
     
-24.8
%
   
2,041
     
2,719
     
-24.9
%
 Interest on short term borrowings
   
-
     
-
     
100.0
%
   
-
     
11
     
-100.0
%
 Interest on FHLB advances
   
207
     
257
     
-19.5
%
   
415
     
523
     
-20.7
%
 Total interest expense
   
1,192
     
1,566
     
-23.9
%
   
2,456
     
3,253
     
-24.5
%
Net Interest Income
   
7,566
     
7,525
     
0.5
%
   
15,135
     
14,927
     
1.4
%
 Provision for loan losses
   
2,550
     
3,100
     
-17.7
%
   
4,650
     
5,900
     
-21.2
%
Net Interest Income After Provision
   
5,016
     
4,425
     
13.4
%
   
10,485
     
9,027
     
16.2
%
                                               
Noninterest Income
                                               
 Service charges on deposit accounts
   
449
     
511
     
-12.1
%
   
882
     
1,014
     
-13.0
%
 Trust & Investment fee income
   
1,311
     
1,291
     
1.5
%
   
2,536
     
2,554
     
-0.7
%
 Gains on securities transactions
   
-
     
-
     
0.0
%
   
4
     
-
     
0.0
%
 Income from loan sales and servicing
   
2,592
     
1,619
     
60.1
%
   
4,496
     
2,930
     
53.4
%
 ATM, debit and credit card fee income
   
559
     
556
     
0.5
%
   
1,066
     
1,069
     
-0.3
%
 Income from bank-owned life insurance
   
106
     
107
     
-0.9
%
   
210
     
212
     
-0.9
%
 Other income
   
261
     
311
     
-16.1
%
   
842
     
541
     
55.6
%
 Total noninterest income
   
5,278
     
4,395
     
20.1
%
   
10,036
     
8,320
     
20.6
%
                                               
Noninterest Expense
                                               
 Salaries and employee benefits
   
5,221
     
4,767
     
9.5
%
   
10,222
     
9,342
     
9.4
%
 Occupancy and equipment expense
   
1,320
     
1,291
     
2.2
%
   
2,638
     
2,543
     
3.7
%
 External data processing
   
267
     
329
     
-18.8
%
   
514
     
649
     
-20.8
%
 Advertising and marketing expenses
   
184
     
158
     
16.5
%
   
377
     
318
     
18.6
%
 Attorney & other professional fees
   
770
     
433
     
77.8
%
   
1,238
     
866
     
43.0
%
 Director fees
   
97
     
101
     
-4.0
%
   
195
     
203
     
-3.9
%
 Expenses relating to ORE property and
      foreclosed assets
   
183
     
254
     
-28.0
%
   
1,116
     
511
     
118.4
%
 FDIC Insurance premiums
   
296
     
302
     
-2.0
%
   
591
     
733
     
-19.4
%
 Other expense
   
810
     
866
     
-6.5
%
   
1,426
     
1,554
     
-8.2
%
 Total noninterest expense
   
9,148
     
8,501
     
7.6
%
   
18,317
     
16,719
     
9.6
%
Income Before Federal Income Tax
   
1,146
     
319
     
259.2
%
   
2,204
     
628
     
251.0
%
Federal income tax (benefit)
   
361
     
(42
)
   
-959.5
%
   
577
     
(92
)
   
-727.2
%
Net Income
 
785
   
361
     
117.5
%
 
1,627
   
720
     
126.0
%
                                               
Performance Ratios
                                               
Return on average assets
   
0.36
%
   
0.17
%
   
0.19
%
   
0.37
%
   
0.17
%
   
0.20
%
Return on average equity
   
3.35
%
   
1.55
%
   
1.80
%
   
3.48
%
   
1.56
%
   
1.92
%
Pre-tax, pre-provision ROA (1)
   
1.67
%
   
1.57
%
   
0.10
%
   
1.55
%
   
1.51
%
   
0.04
%
Net interest margin (FTE)
   
3.62
%
   
3.69
%
   
-0.06
%
   
3.63
%
   
3.65
%
   
-0.02
%
Efficiency ratio
   
70.7
%
   
70.7
%
   
0.04
%
   
72.2
%
   
71.2
%
   
0.99
%
                                               
Common Stock Performance
                                               
Basic & diluted earnings per share
 
0.04
   
0.01
           
0.08
   
0.01
   
0.07
 
Book value per share
                         
5.88
   
5.81
   
0.07
 
Tangible book value per share
                           
5.88
     
5.81
     
0.07
 
Market value per share (2)
                           
3.40
     
3.25
     
0.15
 
6



United Bancorp, Inc. and Subsidiary
 
Trends of Selected Consolidated Financial Data (Unaudited)
 
 
Dollars in thousands except per share data
 
2012
   
2011
 
Balance Sheet Data
 
2nd Qtr
   
1st Qtr
   
4th Qtr
   
3rd Qtr
   
2nd Qtr
 
Period-end:
                   
Portfolio loans
 
577,279
   
575,508
   
563,702
   
577,600
   
575,296
 
Total loans
   
587,628
     
587,227
     
571,992
     
585,309
     
577,840
 
Allowance for loan losses
   
22,097
     
21,048
     
20,633
     
24,357
     
25,370
 
Earning assets
   
839,188
     
869,231
     
839,554
     
852,245
     
824,127
 
Total assets
   
884,152
     
914,450
     
885,009
     
894,405
     
862,099
 
Deposits
   
761,388
     
792,497
     
764,856
     
775,529
     
737,528
 
Shareholders' Equity
   
95,113
     
94,265
     
93,774
     
91,806
     
94,064
 
Average:
                                       
Total loans
 
588,108
   
585,686
   
582,956
   
583,042
   
577,662
 
Earning assets
   
850,277
     
851,836
     
841,457
     
836,529
     
830,838
 
Total assets
   
888,830
     
894,346
     
881,480
     
876,095
     
869,523
 
Deposits
   
765,490
     
773,977
     
762,706
     
752,355
     
742,171
 
Shareholders' Equity
   
94,414
     
93,732
     
92,122
     
94,159
     
93,409
 
                                       
Income Statement Summary
                                       
Net interest income
 
7,566
   
7,569
   
7,687
   
7,437
   
7,525
 
Non-interest income
   
5,278
     
4,758
     
4,635
     
4,256
     
4,395
 
Non-interest expense
   
9,148
     
9,169
     
8,815
     
9,084
     
8,501
 
Pre-tax, pre-provision income (1)
   
3,696
     
3,158
     
3,507
     
2,609
     
3,419
 
Provision for loan losses
   
2,550
     
2,100
     
250
     
6,000
     
3,100
 
Federal income tax
   
361
     
216
     
960
     
(1,291
)
   
(42
)
Net income (loss)
   
785
     
842
     
2,297
     
(2,100
)
   
361
 
Basic & diluted income (loss) per share
 
0.04
   
0.04
   
0.16
   
(0.19
)
 
0.01
 
                                       
Performance Ratios and Liquidity
                                       
Return on average assets
   
0.36
%
   
0.38
%
   
1.03
%
   
-0.95
%
   
0.17
%
Return on average common equity
   
3.35
%
   
3.61
%
   
9.89
%
   
-8.85
%
   
1.55
%
Pre-tax, pre-provision ROA (1)
   
1.67
%
   
1.42
%
   
1.59
%
   
1.19
%
   
1.57
%
Net interest margin (FTE)
   
3.62
%
   
3.62
%
   
3.67
%
   
3.58
%
   
3.69
%
Efficiency ratio
   
70.7
%
   
73.8
%
   
70.9
%
   
77.0
%
   
70.7
%
Ratio of loans to deposits
   
75.8
%
   
72.6
%
   
73.7
%
   
74.5
%
   
78.0
%
                                       
Asset Quality
                                       
Net charge offs
 
1,501
   
1,685
   
3,974
   
7,013
   
2,924
 
Non-accrual loans
   
25,634
     
25,958
     
25,754
     
29,392
     
28,099
 
Non-performing loans
   
25,876
     
25,971
     
25,785
     
29,778
     
31,237
 
Non-performing assets
   
29,268
     
29,455
     
29,454
     
34,079
     
36,204
 
Nonperforming loans/portfolio loans
   
4.48
%
   
4.51
%
   
4.57
%
   
5.16
%
   
5.43
%
Nonperforming assets/total assets
   
3.31
%
   
3.22
%
   
3.33
%
   
3.81
%
   
4.20
%
Allowance for loan loss/portfolio loans
   
3.83
%
   
3.66
%
   
3.66
%
   
4.22
%
   
4.41
%
Allowance/nonperforming loans
   
85.4
%
   
81.0
%
   
80.0
%
   
81.8
%
   
81.2
%
                                       
Market Data for Common Stock
                                       
Book value per share
 
5.88
   
5.82
   
5.78
   
5.63
   
5.81
 
Market value per share (2)
                                       
High
   
3.55
     
3.45
     
2.80
     
3.50
     
3.75
 
Low
   
3.25
     
2.49
     
2.20
     
2.90
     
3.00
 
Period-end
   
3.40
     
3.35
     
2.50
     
2.95
     
3.25
 
Period-end shares outstanding
   
12,707
     
12,699
     
12,697
     
12,697
     
12,692
 
Average shares outstanding
   
12,701
     
12,697
     
12,697
     
12,696
     
12,692
 
7



Trends of Selected Consolidated Financial Data (continued)
 
 
 
2012
   
2011
 
Capital and Stock Performance
 
1st Qtr
   
1st Qtr
   
4th Qtr
   
3rd Qtr
   
2nd Qtr
 
 Tier 1 Leverage Ratio
   
9.9
%
   
9.8
%
   
9.9
%
   
9.6
%
   
10.1
%
 Tangible common equity to total assets
   
8.4
%
   
8.1
%
   
8.3
%
   
8.0
%
   
8.6
%
 Total capital to risk-weighted assets
   
16.4
%
   
16.3
%
   
16.5
%
   
15.6
%
   
16.6
%
 Period-end common stock market price/book value
   
57.8
%
   
57.6
%
   
43.2
%
   
52.4
%
   
55.9
%
 
(1)
 
 
 
 
 
In an attempt to evaluate the trends of net interest income, noninterest income and noninterest expense, the Company calculates pre-tax, pre-provision income ("PTPP Income") and pre-tax, pre-provision return on average assets ("PTPP ROA"). PTPP Income adjusts net income by the amount of the Company's federal income tax (benefit) and provision for loan losses, which is excluded because its level is elevated and volatile in times of economic stress. PTPP ROA measures PTPP Income as a percent of average assets. While this information is not consistent with, or intended to replace, presentation under generally accepted accounting principles, it is presented here for comparison.
Management believes that PTPP Income and PTPP ROA are useful and consistent measures of the Company's earning capacity, as these financial measures enable investors and others to assess the Company's ability to generate capital to cover credit losses through a credit cycle, particularly in times of economic stress.
(2)
Market value per share is based on the last reported transaction on OTCBB before period end.

8