These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
| þ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| o | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
PENNSYLVANIA
(State or other jurisdiction of incorporation or organization) |
23-2254643
(I.R.S. Employer Identification Number) |
|
|
232 East Street, Bloomsburg, Pennsylvania
(Address of principal executive offices) |
17815
(Zip Code) |
| Large accelerated filer o | Accelerated filer o | Non-accelerated filer o | Smaller reporting company þ | |||
| (Do not check if a smaller reporting company) |
| Page | ||||
|
PART I
|
||||
|
Item 1. Business
|
3 | |||
|
Item 1A. Risk Factors
|
12 | |||
|
Item 1B. Unresolved Staff Comments
|
13 | |||
|
Item 2. Properties
|
14 | |||
|
Item 3. Legal Proceedings
|
15 | |||
|
Item 4. Submission of Matters to a Vote of Security Holders
|
15 | |||
|
|
||||
|
PART II
|
||||
|
Item 5. Market for the Registrants Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
15 | |||
|
Item 6. Selected Financial Data
|
16 | |||
|
Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations
|
17 | |||
|
Item 7A. Quantitative and Qualitative Disclosures about Market Risk
|
31 | |||
|
Item 8. Financial Statements and Supplementary Data
|
32 | |||
|
Item 9. Changes in and Disagreements With Accountants on Accounting and Financial Disclosure
|
64 | |||
|
Item 9A(T)Controls and Procedures
|
64 | |||
|
Item 9B. Other Information
|
66 | |||
|
|
||||
|
PART III
|
||||
|
Item 10. Directors, Executive Officers and Corporate Governance
|
66 | |||
|
Item 11. Executive Compensation
|
66 | |||
|
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder
Matters
|
66 | |||
|
Item 13. Certain Relationships and Related Transactions, and Director Independence
|
66 | |||
|
Item 14. Principal Accounting Fees and Services
|
67 | |||
|
|
||||
|
PART IV
|
||||
|
Item 15. Exhibits, Financial Statements Schedules
|
67 | |||
|
SIGNATURES
|
68 | |||
|
INDEX TO EXHIBITS
|
69 | |||
2
| Item 1. | Business |
| | $602 million in total assets; | ||
| | $330 million in gross loans; | ||
| | $462 million in deposits; and | ||
| | $65 million in stockholders equity. |
| | economic characteristics, | ||
| | products and services, | ||
| | operating processes, | ||
| | delivery systems, | ||
| | customer bases, and | ||
| | regulatory oversight. |
3
4
| | the default of a commonly controlled FDIC-insured depository institution or | ||
| | any assistance provided by the FDIC to a commonly controlled FDIC-insured depository institution in danger of default. |
| | commercial, financial, and agricultural | ||
| | real estate mortgages, | ||
| | consumer, and | ||
| | unallocated. |
| | by risk profile, and | ||
| | by past due status. |
| | historical trends, | ||
| | economic conditions, and | ||
| | any known deterioration. |
5
| | core (Tier 1) capital, which includes common equity, non-cumulative perpetual preferred stock, a limited amount of cumulative perpetual preferred stock, and minority interests in equity accounts of consolidated subsidiaries, less goodwill, certain identifiable intangible assets, and certain other assets; and | ||
| | supplementary (Tier 2) capital, which includes, among other items, perpetual preferred stock not meeting the Tier 1 definition, mandatory convertible securities, subordinated debt and allowances for loan and lease losses, subject to certain limitations, less certain required deductions. |
6
| | the Banks surplus is at least equal to its paid-in capital, and | ||
| | the payment of the dividend would not reduce the Banks surplus below the required level. |
7
8
9
| | An annual percentage rate exceeding 8.00 percentage points above comparable term U.S. Treasury securities for first-lien mortgages and 10 percent for subordinate-lien mortgages; and/or | ||
| | Total points and fees payable by the consumer at or before closing that exceed the greater of 8.0 percent of the total loan amount or $583. The $583 is adjusted annually by the annual percentage change in the Consumer Price Index. |
10
11
| Item 1A. | Risk Factors |
| | customers credit quality may deteriorate; | ||
| | loan delinquencies may increase; | ||
| | problem assets and foreclosures may increase; | ||
| | demand for our products and services may decrease; | ||
| | competition for low cost or non-interest bearing deposits may increase; and | ||
| | collateral securing loans may decline in value. |
12
| Item 1B. | Unresolved Staff Comments |
13
| Approximate | ||||||||
| Location | Square Footage | Own or Lease | Use | |||||
|
Red Rock Road, Benton, PA
|
2,814 | Own | For Sale | |||||
|
Market Street, Benton, PA
|
4,672 | Own | Banking Services | |||||
|
1919 W. Front Street, Berwick, PA
|
2,240 | Own | Banking Services | |||||
|
Market Street, Berwick, PA
|
Own | Future expansion | ||||||
|
1 Hospital Drive, Bloomsburg
|
120 | Lease | ATM Facility | |||||
|
17 E. Main Street, Bloomsburg
|
Lease | ATM Facility | ||||||
|
232 East Street, Bloomsburg
|
11,686 | Own | Main Office and Bancorp Headquarters | |||||
|
Market Street, Bloomsburg
|
1,335 | Lease | Banking Services | |||||
|
Buckhorn, PA
|
693 | Lease | Banking Services (In Wal-Mart Supercenter) | |||||
|
Buckhorn, PA
|
3,804 | Own | Banking Services | |||||
|
Catawissa, PA
|
1,558 | Own | Banking Services | |||||
|
Catawissa, PA
|
2,804 | Own | Residential | |||||
|
Elysburg, PA
|
2,851 | Own | Banking Services | |||||
|
Millville, PA
|
2,520 | Own | Banking Services | |||||
|
Orangeville, PA
|
2,259 | Own | Banking Services | |||||
|
1199 Lightstreet Road, Scott
Township, PA
|
16,500 | Own | Banking Services, Financial Planning, IT and Deposit Operations | |||||
|
2691 Columbia Blvd, Scott
Township, PA
|
3,680 | Own | Banking Services | |||||
|
992 Central Road, Scott
Township, PA
|
12,624 | Own | Operations Center | |||||
|
West Hazleton, PA
|
3,015 | Own | Banking Services | |||||
14
| Item 3. | Legal Proceedings |
| Item 4. | Submission of Matters to a Vote of Security Holders |
| 2009: | High ($) | Low ($) | Dividends Declared ($) | |||
|
First quarter
|
19.00 | 14.00 | .24 | |||
|
Second quarter
|
22.50 | 18.35 | .24 | |||
|
Third quarter
|
24.00 | 20.90 | .27 | |||
|
Fourth quarter
|
28.00 | 23.50 | .28 |
| 2008: | High ($) | Low ($) | Dividends Declared ($) | |||
|
First quarter
|
26.00 | 24.30 | .21 | |||
|
Second quarter
|
25.45 | 23.70 | .21 | |||
|
Third quarter
|
23.80 | 21.00 | .24 | |||
|
Fourth quarter
|
22.00 | 18.50 | .24 |
| Total | Average | Total Number of | Maximum Number (or | |||||||||||||
| Number of | Price Paid | Shares (or Units) | Approximate Dollar Value) | |||||||||||||
| Shares (or | per Share | Purchased as Part of | of Shares (or Units) that | |||||||||||||
| Units) | (or Units) | Publicly Announced | May Yet Be Purchased | |||||||||||||
| Period | Purchased | Purchased | Plans or Programs (1) | Under the Plans or Programs | ||||||||||||
|
Month #1 (October 1 - October 31, 2009)
|
| $ | | | 187,500 | |||||||||||
|
Month #2 (November 1 - November 30, 2009)
|
10,000 | 26.50 | 10,000 | 177,500 | ||||||||||||
|
Month #3 (December 1 - December 31, 2009)
|
| | | 177,500 | ||||||||||||
| (1) | This program was announced in 2009. The Board of Directors approved the purchase of 200,000 shares from time to time at prevailing market prices in block trades on the open market or in privately negotiated transactions, as market conditions warrant. No expiration date is associated with this program. |
15
| For the Year Ending December 31, | ||||||||||||||||||||
| (In Thousands except per share data) | 2009 | 2008 | 2007 | 2006 | 2005 | |||||||||||||||
|
INCOME STATEMENT DATA:
|
||||||||||||||||||||
|
Total interest income
|
$ | 28,420 | $ | 21,357 | $ | 14,483 | $ | 13,202 | $ | 11,442 | ||||||||||
|
Total interest expense
|
8,614 | 7,504 | 6,185 | 5,301 | 4,131 | |||||||||||||||
|
Net interest income
|
19,806 | 13,853 | 8,298 | 7,901 | 7,311 | |||||||||||||||
|
Provision for possible loan losses
|
1,025 | 750 | 30 | 175 | 90 | |||||||||||||||
|
Non interest income
|
5,065 | 3,043 | 2,305 | 1,900 | 1,713 | |||||||||||||||
|
Non interest expenses
|
15,914 | 12,172 | 7,038 | 6,437 | 6,077 | |||||||||||||||
|
Federal income taxes
|
2,055 | 896 | 888 | 777 | 631 | |||||||||||||||
|
Net income
|
$ | 5,877 | $ | 3,078 | $ | 2,647 | $ | 2,412 | $ | 2,226 | ||||||||||
|
|
||||||||||||||||||||
|
PER SHARE DATA:
|
||||||||||||||||||||
|
Earnings per share (1)
|
$ | 2.61 | $ | 1.82 | $ | 2.15 | $ | 1.93 | $ | 1.76 | ||||||||||
|
Cash dividends declared per share
|
$ | 1.03 | $ | 0.90 | $ | 0.82 | $ | 0.78 | $ | 0.74 | ||||||||||
|
Book value per share
|
$ | 28.95 | $ | 26.94 | $ | 25.79 | $ | 24.36 | $ | 23.06 | ||||||||||
|
Average annual shares outstanding
|
2,253,087 | 1,688,498 | 1,233,339 | 1,249,844 | 1,262,171 | |||||||||||||||
|
|
||||||||||||||||||||
|
BALANCE SHEET DATA:
|
||||||||||||||||||||
|
Total assets
|
$ | 602,489 | $ | 568,319 | $ | 245,324 | $ | 241,920 | $ | 231,218 | ||||||||||
|
Total loans
|
330,489 | 320,068 | 161,460 | 160,641 | 154,271 | |||||||||||||||
|
Total securities
|
223,250 | 196,580 | 57,686 | 53,486 | 53,919 | |||||||||||||||
|
Total deposits
|
462,288 | 434,309 | 170,938 | 169,285 | 164,847 | |||||||||||||||
|
FHLB advances-long-term
|
15,128 | 9,133 | 11,137 | 11,297 | 11,311 | |||||||||||||||
|
Total stockholders equity
|
65,086 | 60,775 | 31,627 | 30,249 | 29,012 | |||||||||||||||
|
|
||||||||||||||||||||
|
PERFORMANCE RATIOS:
|
||||||||||||||||||||
|
Return on average assets
|
1.01 | % | 0.77 | % | 1.07 | % | 1.02 | % | 0.97 | % | ||||||||||
|
Return on average stockholders equity
|
9.25 | % | 6.91 | % | 8.54 | % | 7.97 | % | 7.73 | % | ||||||||||
|
Net interest margin (2)
|
3.80 | % | 3.90 | % | 3.74 | % | 3.74 | % | 3.65 | % | ||||||||||
|
Total non-interest expense as a percentage of
average assets
|
2.73 | % | 3.06 | % | 2.83 | % | 2.72 | % | 2.64 | % | ||||||||||
|
|
||||||||||||||||||||
|
ASSET QUALITY RATIOS:
|
||||||||||||||||||||
|
Allowance for possible loan losses as a
percentage of loans, net
|
1.27 | % | 1.17 | % | 0.89 | % | 0.91 | % | 1.02 | % | ||||||||||
|
Allowance for possible loan losses as a
percentage of non-performing loans (3)
|
89.87 | % | 83.29 | % | 102.64 | % | 686.79 | % | 185.54 | % | ||||||||||
|
Non-performing loans as a percentage of total
loans, net (3)
|
1.42 | % | 1.43 | % | 0.09 | % | 0.13 | % | 0.85 | % | ||||||||||
|
Non-performing assets as a percentage of total
assets (3)
|
0.78 | % | 0.86 | % | 0.57 | % | 0.09 | % | 0.36 | % | ||||||||||
|
Net charge-offs as a percentage of average net
loans (4)
|
-0.18 | % | -0.05 | % | -0.03 | % | -0.17 | % | 0.05 | % | ||||||||||
|
|
||||||||||||||||||||
|
LIQUIDITY AND CAPITAL RATIOS:
|
||||||||||||||||||||
|
Average equity to average assets
|
10.90 | % | 11.19 | % | 12.48 | % | 12.79 | % | 12.51 | % | ||||||||||
|
Tier 1 capital to risk-weighted assets (5)
|
16.38 | % | 15.37 | % | 18.10 | % | 19.25 | % | 19.24 | % | ||||||||||
|
Leverage ratios (5) (6)
|
9.82 | % | 9.27 | % | 12.71 | % | 12.71 | % | 12.74 | % | ||||||||||
|
Total capital to risk-weighted assets (5)
|
17.62 | % | 16.48 | % | 18.93 | % | 20.29 | % | 20.32 | % | ||||||||||
|
Dividend Payout Ratio
|
39.44 | % | 51.75 | % | 38.16 | % | 40.38 | % | 41.92 | % | ||||||||||
16
| (1) | Based upon average shares and common share equivalents outstanding. | |
| (2) | Represents net interest income as a percentage of average total interest-earning assets, calculated on a tax-equivalent basis. | |
| (3) | Non-performing loans are comprised of (i) loans which are on a non-accrual basis, (ii) accruing loans that are 90 days or more past due, and (iii) restructured loans. Non-performing assets are comprised of non-performing loans and foreclosed real estate (assets acquired in foreclosure), if applicable. | |
| (4) | Based upon average balances for the respective periods. | |
| (5) | Based on the Federal Reserve Banks risk-based capital guidelines, as applicable to the Corporation. The Bank is subject to similar requirements imposed by the FDIC. | |
| (6) | The leverage ratio is defined as the ratio of Tier 1 Capital to average total assets less intangible assets, if applicable. |
| | Our business and financial results are affected by business and economic conditions, both generally and specifically in the Northcentral Pennsylvania market in which we operate. In particular, our businesses and financial results may be impacted by: | ||
| | Changes in interest rates and valuations in the debt, equity and other financial markets. | ||
| | Disruptions in the liquidity and other functioning of financial markets, including such disruptions in the market for real estate and other assets commonly securing financial products. | ||
| | Actions by the Federal Reserve Board and other government agencies, including those that impact money supply and market interest rates. | ||
| | Changes in our customers and suppliers performance in general and their creditworthiness in particular. | ||
| | Changes in customer preferences and behavior, whether as a result of changing business and economic conditions or other factors. | ||
| | Changes resulting from the newly enacted Emergency Economic Stabilization Act of 2008. | ||
| | A continuation of recent turbulence in significant segments of the United States and global financial markets, particularly if it worsens, could impact our performance, both directly by affecting our revenues and the value of our assets and liabilities and indirectly by affecting our customers and suppliers and the economy generally. | ||
| | Our business and financial performance could be impacted as the financial industry restructures in the current environment by changes in the competitive landscape. | ||
| | Given current economic and financial market conditions, our forward-looking financial statements are subject to the risk that these conditions will be substantially different than we are currently expecting. These statements are based on our current expectations that interest rates will remain low throughout most of 2010 with consistent credit spreads and our view that national economic trends currently point to a continuation of recessionary conditions into 2010 followed by a subdued recovery. | ||
| | Legal and regulatory developments could have an impact on our ability to operate our businesses or our financial condition or results of operations or our competitive position or reputation. Reputational impacts, in turn, could affect matters such as business generation and retention, our ability to attract and retain management, liquidity and funding. These legal and regulatory developments could include: (a) the unfavorable resolution of legal proceedings or regulatory and other governmental inquiries; (b) increased litigation risk from recent regulatory and |
17
| other governmental developments; (c) the results of the regulatory examination process, and regulators future use of supervisory and enforcement tools; (d) legislative and regulatory reforms, including changes to laws and regulations involving tax, pension, education and mortgage lending, the protection of confidential customer information, and other aspects of the financial institution industry; and (e) changes in accounting policies and principles. | |||
| | Our business and operating results are affected by our ability to identify and effectively manage risks inherent in our businesses, including, where appropriate, through the effective use of third-party insurance and capital management techniques. | ||
| | Our ability to anticipate and respond to technological changes can have an impact on our ability to respond to customer needs and to meet competitive demands. | ||
| | Our ability to implement our business initiatives and strategies could affect our financial performance over the next several years. | ||
| | Competition can have an impact on customer acquisition, growth and retention, as well as on our credit spreads and product pricing, which can affect market share, deposits and revenues. | ||
| | Our business and operating results can also be affected by widespread natural disasters, terrorist activities or international hostilities, either as a result of the impact on the economy and capital and other financial markets generally or on us or on our customers and suppliers. |
18
19
| 2009 | 2008 | 2007 | ||||||||||||||||||||||||||||||||||
| Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | ||||||||||||||||||||||||||||
| (In Thousands) | (1) | (1) | (1) | |||||||||||||||||||||||||||||||||
|
ASSETS:
|
||||||||||||||||||||||||||||||||||||
|
Tax-exempt loans
|
$ | 19,627 | $ | 1,254 | 6.39 | % | $ | 16,156 | $ | 1,070 | 6.62 | % | $ | 11,389 | $ | 771 | 6.77 | % | ||||||||||||||||||
|
All other loans
|
307,450 | 18,925 | 6.16 | % | 218,915 | 14,587 | 6.66 | % | 148,959 | 10,585 | 7.11 | % | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total loans (2)(3)(4)
|
327,077 | 20,179 | 6.17 | % | 235,071 | 15,657 | 6.66 | % | 160,348 | 11,356 | 7.08 | % | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Taxable securities
|
189,202 | 8,220 | 4.34 | % | 118,012 | 5,633 | 4.77 | % | 54,353 | 2,546 | 4.68 | % | ||||||||||||||||||||||||
|
Tax-exempt securitites (3)
|
11,550 | 650 | 5.63 | % | 6,765 | 385 | 5.69 | % | 4,200 | 281 | 6.69 | % | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total securities
|
200,752 | 8,870 | 4.42 | % | 124,777 | 6,018 | 4.82 | % | 58,553 | 2,827 | 4.83 | % | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Federal funds sold
|
7,639 | 10 | 0.13 | % | 6,990 | 155 | 2.22 | % | 10,013 | 512 | 5.11 | % | ||||||||||||||||||||||||
|
Interest-bearing deposits
|
2,877 | 8 | 0.28 | % | 873 | 22 | 2.52 | % | 2,754 | 145 | 5.27 | % | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total interest-earning assets
|
538,345 | 29,067 | 5.40 | % | 367,711 | 21,852 | 5.94 | % | 231,668 | 14,840 | 6.41 | % | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Other assets
|
44,460 | 30,117 | 16,808 | |||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
TOTAL ASSETS
|
$ | 582,805 | $ | 397,828 | $ | 248,476 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
LIABILITIES:
|
||||||||||||||||||||||||||||||||||||
|
Savings
|
$ | 56,493 | 225 | 0.40 | % | $ | 39,223 | 156 | 0.40 | % | $ | 24,602 | 98 | 0.40 | % | |||||||||||||||||||||
|
Now deposits
|
68,650 | 100 | 0.15 | % | 47,534 | 129 | 0.27 | % | 29,321 | 91 | 0.31 | % | ||||||||||||||||||||||||
|
Money market deposits
|
43,906 | 452 | 1.03 | % | 21,119 | 350 | 1.66 | % | 8,894 | 59 | 0.66 | % | ||||||||||||||||||||||||
|
Time deposits
|
228,005 | 6,701 | 2.94 | % | 154,334 | 5,447 | 3.53 | % | 90,375 | 3,810 | 4.22 | % | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total deposits
|
397,054 | 7,478 | 1.88 | % | 262,210 | 6,082 | 2.32 | % | 153,192 | 4,058 | 2.65 | % | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Short-term borrowings
|
48,826 | 368 | 0.75 | % | 42,912 | 754 | 1.76 | % | 31,582 | 1,457 | 4.61 | % | ||||||||||||||||||||||||
|
Long-term borrowings
|
12,492 | 640 | 5.12 | % | 9,413 | 572 | 6.08 | % | 11,188 | 670 | 5.99 | % | ||||||||||||||||||||||||
|
Junior subordinate debentures
|
4,640 | 128 | 2.76 | % | 1,605 | 96 | 5.98 | % | | | | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total borrowings
|
65,958 | 1,136 | 1.72 | % | 53,930 | 1,422 | 2.64 | % | 42,770 | 2,127 | 4.97 | % | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Total interest-bearing liabilities
|
463,012 | 8,614 | 1.86 | % | 316,140 | 7,504 | 2.37 | % | 195,962 | 6,185 | 3.16 | % | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Demand deposits
|
51,908 | 34,403 | 19,611 | |||||||||||||||||||||||||||||||||
|
Other liabilities
|
4,359 | 2,761 | 1,900 | |||||||||||||||||||||||||||||||||
|
Stockholders equity
|
63,526 | 44,524 | 31,003 | |||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
TOTAL LIABILITIES AND
STOCKHOLDERS EQUITY
|
$ | 582,805 | $ | 397,828 | $ | 248,476 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Interest rate spread (6)
|
3.54 | % | 3.57 | % | 3.25 | % | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Net interest income/margin (5)
|
$ | 20,453 | 3.80 | % | $ | 14,348 | 3.90 | % | $ | 8,655 | 3.74 | % | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
| (1) | Average volume information was compared using daily averages for interest-earning and bearing accounts. | |
| (2) | Interest on loans includes loan fee income. | |
| (3) | Tax exempt interest revenue is shown on a tax-equivalent basis using a statutory federal income tax rate of 34 percent for 2009, 2008 and 2007. | |
| (4) | Nonaccrual loans have been included with loans for the purpose of analyzing net interest earnings. | |
| (5) | Net interest margin is computed by dividing annualized tax-equivalent net interest income by total interest earning assets. | |
| (6) | Interest rate spread represents the difference between the average rate earned on interest-earning assets and the average rate paid on interest-bearing liabilities. |
20
| (In Thousands) | 2009 | 2008 | 2007 | |||||||||
|
Total interest income
|
$ | 28,420 | $ | 21,357 | $ | 14,483 | ||||||
|
Total interest expense
|
8,614 | 7,504 | 6,185 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net interest income
|
19,806 | 13,853 | 8,298 | |||||||||
|
Tax equivalent adjustment
|
647 | 495 | 357 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net interest income
(fully taxable equivalent)
|
$ | 20,453 | $ | 14,348 | $ | 8,655 | ||||||
|
|
||||||||||||
| Year Ended December 31, | ||||||||||||||||||||||||
| 2009 vs 2008 | 2008 vs 2007 | |||||||||||||||||||||||
| Increase (Decrease) | Increase (Decrease) | |||||||||||||||||||||||
| Due to | Due to | |||||||||||||||||||||||
| (In Thousands) | Volume | Rate | Net | Volume | Rate | Net | ||||||||||||||||||
|
Interest income:
|
||||||||||||||||||||||||
|
Loans, tax-exempt
|
$ | 223 | $ | (39 | ) | $ | 184 | $ | 316 | $ | (17 | ) | $ | 299 | ||||||||||
|
Loans
|
5,346 | (1,008 | ) | 4,338 | 4,614 | (612 | ) | 4,002 | ||||||||||||||||
|
Taxable investment securities
|
3,133 | (546 | ) | 2,587 | 3,040 | 47 | 3,087 | |||||||||||||||||
|
Tax-exempt investment securities
|
269 | (4 | ) | 265 | 151 | (47 | ) | 104 | ||||||||||||||||
|
Federal funds sold
|
13 | (158 | ) | (145 | ) | (255 | ) | (102 | ) | (357 | ) | |||||||||||||
|
Interest bearing deposits
|
19 | (33 | ) | (14 | ) | 124 | (247 | ) | (123 | ) | ||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest-earning assets
|
9,003 | (1,788 | ) | 7,215 | 7,990 | (978 | ) | 7,012 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest expense:
|
||||||||||||||||||||||||
|
Savings
|
69 | | 69 | 58 | | 58 | ||||||||||||||||||
|
NOW deposits
|
44 | (73 | ) | (29 | ) | 51 | (13 | ) | 38 | |||||||||||||||
|
Money market deposits
|
272 | (170 | ) | 102 | (1,325 | ) | 1,615 | 290 | ||||||||||||||||
|
Time deposits
|
2,278 | (1,024 | ) | 1,254 | 2,339 | (702 | ) | 1,637 | ||||||||||||||||
|
Short-term borrowings
|
93 | (479 | ) | (386 | ) | 404 | (1,107 | ) | (703 | ) | ||||||||||||||
|
Long-term borrowings, FHLB
|
168 | (100 | ) | 68 | (107 | ) | 10 | (97 | ) | |||||||||||||||
|
Junior subordinate debentures
|
84 | (52 | ) | 32 | 96 | | 96 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest-bearing liabilities
|
3,008 | (1,898 | ) | 1,110 | 1,516 | (197 | ) | 1,319 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Change in net interest income
|
$ | 5,995 | $ | 110 | $ | 6,105 | $ | 6,474 | $ | (781 | ) | $ | 5,693 | |||||||||||
|
|
||||||||||||||||||||||||
21
| For The Year Ended | ||||||||||||||||||||||||
| December 31, 2009 | December 31, 2008 | Change | ||||||||||||||||||||||
| (In Thousands) | Amount | % Total | Amount | % Total | Amount | % | ||||||||||||||||||
|
Service charges and fees
|
$ | 1,704 | 33.6 | % | $ | 1,281 | 42.1 | % | $ | 423 | 33.0 | % | ||||||||||||
|
Gain on sale of loans
|
806 | 15.9 | 339 | 11.1 | 467 | 137.8 | ||||||||||||||||||
|
Earnings on bank-owned life insurance
|
445 | 8.8 | 366 | 12.0 | 79 | 21.6 | ||||||||||||||||||
|
Brokerage and insurance
|
281 | 5.5 | 218 | 7.2 | 63 | 28.9 | ||||||||||||||||||
|
Trust
|
655 | 12.9 | 434 | 14.3 | 221 | 50.9 | ||||||||||||||||||
|
Investment security (losses) gains
|
(385 | ) | (7.6 | ) | (431 | ) | (14.2 | ) | 46 | (10.7 | ) | |||||||||||||
|
Bank card and credit card interchange fees
|
743 | 14.7 | 417 | 13.7 | 326 | 78.2 | ||||||||||||||||||
|
Other
|
816 | 16.2 | 419 | 13.8 | 397 | 94.7 | ||||||||||||||||||
|
Total non-interest income
|
$ | 5,065 | 100.0 | % | $ | 3,043 | 100.0 | % | $ | 2,022 | 66.4 | % | ||||||||||||
22
| For The Year Ended | ||||||||||||||||||||||||
| December 31,2008 | December 31,2007 | Change | ||||||||||||||||||||||
| (In Thousands) | Amount | % Total | Amount | % Total | Amount | % | ||||||||||||||||||
|
Service charges and fees
|
$ | 1,281 | 42.1 | % | $ | 942 | 40.9 | % | $ | 339 | 36.0 | % | ||||||||||||
|
Gain on sale of loans
|
339 | 11.1 | 182 | 7.9 | 157 | 86.3 | ||||||||||||||||||
|
Earnings on bank-owned life insurance
|
366 | 12.0 | 285 | 12.4 | 81 | 28.4 | ||||||||||||||||||
|
Brokerage and insurance
|
218 | 7.2 | 399 | 17.3 | (181 | ) | (45.4 | ) | ||||||||||||||||
|
Trust
|
434 | 14.3 | 196 | 8.5 | 238 | 121.4 | ||||||||||||||||||
|
Investment security (losses) gains
|
(431 | ) | (14.2 | ) | 1 | | (432 | ) | | |||||||||||||||
|
Bank card and credit card interchange fees
|
417 | 13.7 | 173 | 7.5 | 244 | 141.0 | ||||||||||||||||||
|
Other
|
419 | 13.8 | 127 | 5.5 | 292 | 229.9 | ||||||||||||||||||
|
Total non-interest income
|
$ | 3,043 | 100.0 | % | $ | 2,305 | 100.0 | % | $ | 738 | 32.0 | % | ||||||||||||
| For The Years Ended | ||||||||||||||||||||||||
| December 31,2009 | December 31,2008 | Change | ||||||||||||||||||||||
| (In Thousands) | Amount | % Total | Amount | % Total | Amount | % | ||||||||||||||||||
|
Salaries
|
$ | 6,314 | 39.7 | % | $ | 4,762 | 39.1 | % | $ | 1,552 | 32.6 | % | ||||||||||||
|
Employee benefits
|
1,492 | 9.4 | 2,179 | 17.9 | (687 | ) | (31.5 | ) | ||||||||||||||||
|
Occupancy
|
1,062 | 6.7 | 760 | 6.2 | 302 | 39.7 | ||||||||||||||||||
|
Furniture and equipment
|
1,272 | 8.0 | 927 | 7.6 | 345 | 37.2 | ||||||||||||||||||
|
State shares tax
|
529 | 3.3 | 418 | 3.4 | 111 | 26.6 | ||||||||||||||||||
|
Professional fees
|
587 | 3.7 | 570 | 4.7 | 17 | 3.0 | ||||||||||||||||||
|
Directors fees
|
284 | 1.8 | 244 | 2.0 | 40 | 16.4 | ||||||||||||||||||
|
FDIC assessments
|
920 | 5.8 | 81 | 0.7 | 839 | 1,035.8 | ||||||||||||||||||
|
Telecommunications
|
347 | 2.2 | 215 | 1.8 | 132 | 61.4 | ||||||||||||||||||
|
Amortization of core deposit intangible
|
643 | 4.0 | 280 | 2.3 | 363 | 129.6 | ||||||||||||||||||
|
Automated teller machine and interchange
|
509 | 3.2 | 286 | 2.3 | 223 | 78.0 | ||||||||||||||||||
|
Other
|
1,955 | 12.2 | 1,450 | 12.0 | 505 | 34.8 | ||||||||||||||||||
|
Total non-interest expense
|
$ | 15,914 | 100.0 | % | $ | 12,172 | 100.0 | % | $ | 3,742 | 30.7 | % | ||||||||||||
23
| For The Years Ended | ||||||||||||||||||||||||
| December 31,2008 | December 31,2007 | Change | ||||||||||||||||||||||
| (In Thousands) | Amount | % Total | Amount | % Total | Amount | % | ||||||||||||||||||
|
Salaries
|
$ | 4,762 | 39.1 | % | $ | 3,000 | 42.6 | % | $ | 1,762 | 58.7 | % | ||||||||||||
|
Employee benefits
|
2,179 | 17.9 | 897 | 12.7 | 1,282 | 142.9 | ||||||||||||||||||
|
Occupancy
|
760 | 6.2 | 491 | 7.0 | 269 | 54.8 | ||||||||||||||||||
|
Furniture and equipment
|
927 | 7.6 | 485 | 6.9 | 442 | 91.1 | ||||||||||||||||||
|
State shares tax
|
418 | 3.4 | 313 | 4.4 | 105 | 33.5 | ||||||||||||||||||
|
Professional fees
|
570 | 4.7 | 315 | 4.5 | 255 | 81.0 | ||||||||||||||||||
|
Directors fees
|
244 | 2.0 | 188 | 2.7 | 56 | 29.8 | ||||||||||||||||||
|
FDIC assessments
|
81 | 0.7 | 20 | 0.3 | 61 | 305.0 | ||||||||||||||||||
|
Telecommunications
|
215 | 1.8 | 49 | 0.7 | 166 | 338.8 | ||||||||||||||||||
|
Amortization of core deposit intangible
|
280 | 2.3 | | | 280 | | ||||||||||||||||||
|
Automated teller machine and interchange
|
286 | 2.3 | 167 | 2.4 | 119 | 71.3 | ||||||||||||||||||
|
Other
|
1,450 | 12.0 | 1,113 | 15.8 | 337 | 30.3 | ||||||||||||||||||
|
Total non-interest expense
|
$ | 12,172 | 100.0 | % | $ | 7,038 | 100.0 | % | $ | 5,134 | 72.9 | % | ||||||||||||
24
| For the Years Ended December 31, | ||||||||||||
| (In Thousands) | 2009 | 2008 | 2007 | |||||||||
|
Federal Agency Obligations
|
$ | 68,339 | $ | 64,080 | $ | 27,547 | ||||||
|
Mortgage-backed Securities
|
138,856 | 118,046 | 23,782 | |||||||||
|
Obligations of State amd Political Subdivisions
|
11,374 | 9,994 | 4,045 | |||||||||
|
Marketable Equity Securities
|
1,697 | 2,293 | 1,037 | |||||||||
|
|
||||||||||||
|
Total
|
$ | 220,266 | $ | 194,413 | $ | 56,411 | ||||||
|
|
||||||||||||
| After One Year | After Five Year | |||||||||||||||||||||||||||||||||||||||
| Within | But Within | But Within | After | |||||||||||||||||||||||||||||||||||||
| One Year | Five Years | Ten Years | Ten Years | Total | ||||||||||||||||||||||||||||||||||||
| (In Thousands) | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||||||||
|
Federal Agency Obligations
|
$ | 1,007 | 3.92 | % | $ | 55,004 | 2.86 | % | $ | 26,903 | 4.65 | % | $ | 120,171 | 4.44 | % | $ | 203,085 | 4.03 | % | ||||||||||||||||||||
|
Obligations of State and Political Subdivisions
|
471 | 3.06 | % | 3,257 | 5.25 | % | 2,839 | 6.30 | % | 4,698 | 6.21 | % | 11,265 | 5.82 | % | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
$ | 1,478 | $ | 58,261 | $ | 29,742 | $ | 124,869 | 214,350 | |||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Marketable Equity Securities
|
2,093 | |||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Total Invesment Securities
|
$ | 216,443 | ||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
| For the Years Ended December 31, | ||||||||||||||||||||
| (In Thousands) | 2009 | 2008 | 2007 | 2006 | 2005 | |||||||||||||||
|
Commercial, financial and agricultural
|
$ | 37,642 | $ | 27,165 | $ | 8,074 | $ | 9,574 | $ | 12,097 | ||||||||||
|
Tax-exempt
|
18,055 | 16,762 | 13,108 | 9,621 | 9,019 | |||||||||||||||
|
Real estate
|
253,463 | 262,539 | 132,453 | 135,009 | 127,170 | |||||||||||||||
|
Real estate construction
|
13,526 | 5,307 | 3,698 | 2,231 | 1,548 | |||||||||||||||
|
Installment loans to individuals
|
7,725 | 8,202 | 4,059 | 4,118 | 4,348 | |||||||||||||||
|
Add (deduct): Unearned discount
|
(15 | ) | (24 | ) | (23 | ) | (19 | ) | (30 | ) | ||||||||||
|
Unamortized loan costs, net of fees
|
93 | 117 | 91 | 107 | 119 | |||||||||||||||
|
|
||||||||||||||||||||
|
Gross loans
|
$ | 330,489 | $ | 320,068 | $ | 161,460 | $ | 160,641 | $ | 154,271 | ||||||||||
|
|
||||||||||||||||||||
25
| For the Years Ended December 31, | ||||||||||||||||||||
| 2009 | 2008 | 2007 | 2006 | 2005 | ||||||||||||||||
|
Commercial, financial and agricultural
|
11.4 | % | 8.5 | % | 5.0 | % | 6.0 | % | 7.8 | % | ||||||||||
|
Tax-exempt
|
5.5 | 5.2 | 8.1 | 6.0 | 5.8 | |||||||||||||||
|
Real estate
|
76.7 | 82.1 | 82.1 | 84.1 | 82.5 | |||||||||||||||
|
Real estate construction
|
4.1 | 1.7 | 2.3 | 1.4 | 1.0 | |||||||||||||||
|
Installment loans to individuals
|
2.3 | 2.5 | 2.5 | 2.5 | 2.9 | |||||||||||||||
|
|
||||||||||||||||||||
|
Gross loans
|
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||
|
|
||||||||||||||||||||
| One Year | ||||||||||||||||
| In One Year | Through | Over | ||||||||||||||
| (In Thousands) | or Less | Five Years | Five Years | Total | ||||||||||||
|
Commercial, Tax exempt, Real estate and
Personal loans
|
$ | 9,666 | $ | 36,614 | $ | 270,683 | $ | 316,963 | ||||||||
|
|
||||||||||||||||
|
Real estate construction
|
13,526 | | | 13,526 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 23,192 | $ | 36,614 | $ | 270,683 | $ | 330,489 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Amounts of Such Loans with:
|
||||||||||||||||
|
Predetermined Fixed Rates
|
$ | 5,900 | $ | 26,496 | $ | 82,004 | $ | 114,400 | ||||||||
|
Floating or Adjustable Rates
|
17,292 | 10,118 | 188,679 | 216,089 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 23,192 | $ | 36,614 | $ | 270,683 | $ | 330,489 | ||||||||
|
|
||||||||||||||||
| For the Years Ended December 31, | ||||||||||||||||||||
| (In Thousands) | 2009 | 2008 | 2007 | 2006 | 2005 | |||||||||||||||
|
Commercial, financial, and agricultural
|
$ | 567 | $ | 402 | $ | 104 | $ | 101 | $ | 208 | ||||||||||
|
Real estate mortgages
|
3,132 | 2,461 | 700 | 659 | 694 | |||||||||||||||
|
Installment loans to indiviuals
|
149 | 158 | 28 | 27 | 32 | |||||||||||||||
|
Unallocated
|
362 | 737 | 605 | 669 | 619 | |||||||||||||||
|
|
$ | 4,210 | $ | 3,758 | $ | 1,437 | $ | 1,456 | $ | 1,553 | ||||||||||
26
| For the Years Ended December 31, | ||||||||||||||||||||
| (In Thousands) | 2009 | 2008 | 2007 | 2006 | 2005 | |||||||||||||||
|
Average Loans Outstanding during
the period
|
$ | 327,077 | $ | 235,071 | $ | 160,348 | $ | 158,554 | $ | 150,065 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Balance, beginning of year
|
$ | 3,758 | $ | 1,437 | $ | 1,456 | $ | 1,553 | $ | 1,392 | ||||||||||
|
Provision charged to operations
|
1,025 | 750 | 30 | 175 | 90 | |||||||||||||||
|
Allowance acquired
|
| 1,683 | | | | |||||||||||||||
|
|
||||||||||||||||||||
|
Loans charged off:
|
||||||||||||||||||||
|
Commercial, financial, and agricultural
|
(116 | ) | | | (185 | ) | | |||||||||||||
|
Real estate mortgages
|
(407 | ) | (42 | ) | (29 | ) | (65 | ) | | |||||||||||
|
Installment loans to indiviuals
|
(76 | ) | (106 | ) | (56 | ) | (50 | ) | (54 | ) | ||||||||||
|
|
||||||||||||||||||||
|
Recoveries :
|
||||||||||||||||||||
|
Commercial, financial, and agricultural
|
1 | 4 | | 8 | 79 | |||||||||||||||
|
Real estate mortgages
|
10 | 2 | 1 | | | |||||||||||||||
|
Installment loans to indiviuals
|
15 | 30 | 35 | 20 | 46 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Balance, end of year
|
$ | 4,210 | $ | 3,758 | $ | 1,437 | $ | 1,456 | $ | 1,553 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Net charge-offs to Average loans
outstanding during the period
|
-0.18 | % | -0.05 | % | -0.03 | % | -0.17 | % | 0.05 | % | ||||||||||
|
|
||||||||||||||||||||
| For the Years Ended December 31, | ||||||||||||||||||||
| (In Thousands) | 2009 | 2008 | 2007 | 2006 | 2005 | |||||||||||||||
|
Commercial, financial and agricultural
|
||||||||||||||||||||
|
Days 30-89
|
$ | 14 | $ | 61 | $ | 168 | $ | | $ | 12 | ||||||||||
|
Days 90 plus
|
| | | | | |||||||||||||||
|
Non-accrual
|
145 | 581 | | | 189 | |||||||||||||||
|
|
||||||||||||||||||||
|
Real estate
|
||||||||||||||||||||
|
Days 30-89
|
1,632 | 1,528 | 259 | 598 | 1,152 | |||||||||||||||
|
Days 90 plus
|
| | 70 | 67 | 128 | |||||||||||||||
|
Non-accrual
|
4,216 | 3,780 | 77 | 91 | 518 | |||||||||||||||
|
Installment loans to individuals
|
||||||||||||||||||||
|
Days 30-89
|
49 | 9 | 33 | 40 | 65 | |||||||||||||||
|
Days 90 plus
|
| | 10 | | 2 | |||||||||||||||
|
Non-accrual
|
| 92 | | | | |||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 6,056 | $ | 6,051 | $ | 617 | $ | 796 | $ | 2,066 | ||||||||||
|
|
||||||||||||||||||||
|
Days 30-89
|
$ | 1,695 | $ | 1,598 | $ | 460 | $ | 638 | $ | 1,229 | ||||||||||
|
Days 90 plus
|
| | 80 | 67 | 130 | |||||||||||||||
|
Non-accrual
|
4,361 | 4,453 | 77 | 91 | 707 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 6,056 | $ | 6,051 | $ | 617 | $ | 796 | $ | 2,066 | ||||||||||
|
|
||||||||||||||||||||
|
Restructured loans still accruing
|
$ | 323 | $ | 58 | $ | 1,018 | $ | 539 | $ | | ||||||||||
|
|
||||||||||||||||||||
|
Other real estate owned
|
$ | 29 | $ | 373 | $ | | $ | 14 | $ | | ||||||||||
|
|
||||||||||||||||||||
|
Interest income that would have been
recorded under original terms
|
$ | 285 | $ | 320 | $ | 10 | $ | 98 | $ | 9 | ||||||||||
|
|
||||||||||||||||||||
|
Interest income recorded during the year
|
$ | 241 | $ | 116 | $ | 4 | $ | 90 | $ | 28 | ||||||||||
|
|
||||||||||||||||||||
27
| 2009 | 2008 | 2007 | ||||||||||||||||||||||
| Average | Average | Average | ||||||||||||||||||||||
| (In Thousands) | Balance | Rate | Balance | Rate | Balance | Rate | ||||||||||||||||||
|
Non-interest bearing
|
$ | 51,908 | | % | $ | 34,403 | | % | $ | 19,611 | | % | ||||||||||||
|
Savings
|
56,493 | 0.40 | 39,223 | 0.40 | 24,602 | 0.40 | ||||||||||||||||||
|
Now deposits
|
68,650 | 0.15 | 47,534 | 0.27 | 29,321 | 0.31 | ||||||||||||||||||
|
Money market deposits
|
43,906 | 1.03 | 21,119 | 1.66 | 8,894 | 0.66 | ||||||||||||||||||
|
Time deposits
|
228,005 | 2.94 | 154,334 | 3.53 | 90,375 | 4.22 | ||||||||||||||||||
|
Total deposits
|
$ | 448,962 | 1.67 | % | $ | 296,613 | 2.05 | % | $ | 172,803 | 2.35 | % | ||||||||||||
| For the Years Ended | ||||||||||||
| (In Thousands) | 2009 | 2008 | 2007 | |||||||||
|
Three months or less
|
$ | 8,346 | $ | 9,353 | $ | 8,932 | ||||||
|
Three months to six months
|
8,666 | 9,259 | 7,662 | |||||||||
|
Six months to twelve months
|
20,805 | 24,095 | 5,799 | |||||||||
|
Over twelve months
|
33,903 | 15,672 | 8,248 | |||||||||
|
Total
|
$ | 71,720 | $ | 58,379 | $ | 30,641 | ||||||
|
As a percentage of total average
time deposits
|
31.5 | % | 37.8 | % | 33.9 | % | ||||||
28
| December 31, 2009 | December 31, 2008 | December 31, 2007 | ||||||||||||||||||||||
| (In Thousands) | Amount | % Total | Amount | % Total | Amount | % Total | ||||||||||||||||||
|
Short-term borrowings:
|
||||||||||||||||||||||||
|
Securities sold under agreement to repurchase
|
$ | 47,873 | 72.6 | % | $ | 41,573 | 77.1 | % | $ | 31,206 | 72.9 | % | ||||||||||||
|
Other short-term borrowings, FHL B
|
352 | 0.5 | 849 | 1.6 | | | ||||||||||||||||||
|
U .S. Treasury tax and loan notes
|
601 | 0.9 | 490 | 0.9 | 376 | 0.9 | ||||||||||||||||||
|
Total short-term borrowings
|
48,826 | 74.0 | % | 42,912 | 79.6 | % | 31,582 | 73.8 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Long -term borrowing s, FH LB
|
12,492 | 19.0 | 9,413 | 17.4 | 11,188 | 26.2 | ||||||||||||||||||
|
Junior subordinate debentures
|
4,640 | 7.0 | 1,605 | 3.0 | | | ||||||||||||||||||
|
Total borrowed funds
|
$ | 65,958 | 100.0 | % | $ | 53,930 | 100.0 | % | $ | 42,770 | 100.0 | % | ||||||||||||
| 2009 | 2008 | |||||||||||||||
| (In Thousands) | Amount | Ratio | Amount | Ratio | ||||||||||||
|
Total Capital
(to Risk-weighted Assets) |
||||||||||||||||
|
Actual
|
$ | 60,322 | 17.6 | % | $ | 55,851 | 16.5 | % | ||||||||
|
For Capital Adequacy Purposes
|
27,394 | 8.0 | 27,112 | 8.0 | ||||||||||||
|
To Be Well-Capitalized
|
34,243 | 10.0 | 33,890 | 10.0 | ||||||||||||
|
|
||||||||||||||||
|
Tier I Capital
(to Risk-weighted Assets) |
||||||||||||||||
|
Actual
|
$ | 56,102 | 16.4 | % | $ | 52,083 | 15.4 | % | ||||||||
|
For Capital Adequacy Purposes
|
13,697 | 4.0 | 13,556 | 4.0 | ||||||||||||
|
To Be Well-Capitalized
|
20,546 | 6.0 | 20,334 | 6.0 | ||||||||||||
|
|
||||||||||||||||
|
Tier I Capital
(to Average Assets) |
||||||||||||||||
|
Actual
|
$ | 56,102 | 9.8 | % | $ | 52,083 | 9.3 | % | ||||||||
|
For Capital Adequacy Purposes
|
22,861 | 4.0 | 22,476 | 4.0 | ||||||||||||
|
To Be Well-Capitalized
|
28,577 | 5.0 | 28,095 | 5.0 | ||||||||||||
29
| > 90 Days | ||||||||||||||||||||||||
| 90 Days | But | 1 to 5 | 5 to 10 | > 10 | ||||||||||||||||||||
| (In Thousands) | Or Less | < 1 Year | Years | Years | Years | Total | ||||||||||||||||||
|
Interest-bearing deposits at banks
|
$ | 708 | $ | | $ | | $ | | $ | | $ | 708 | ||||||||||||
|
Investment securities (1)
|
16,257 | 37,383 | 134,619 | 23,247 | 11,744 | 223,250 | ||||||||||||||||||
|
Loans (1)
|
49,928 | 54,917 | 164,622 | 38,707 | 22,315 | 330,489 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Rate Sensitive Assets
|
66,893 | 92,300 | 299,241 | 61,954 | 34,059 | 554,447 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Interest-bearing demand deposits (2)
|
| | 57,117 | 14,279 | | 71,396 | ||||||||||||||||||
|
Savings (2)
|
9,487 | 16,989 | 63,447 | 11,614 | | 101,537 | ||||||||||||||||||
|
Time
|
36,237 | 95,069 | 101,892 | 398 | 25 | 233,621 | ||||||||||||||||||
|
Borrowed funds
|
49,622 | 1,353 | 1,022 | | | 51,997 | ||||||||||||||||||
|
Long-term debt
|
5,000 | 4,005 | 6,022 | 36 | 65 | 15,128 | ||||||||||||||||||
|
Junior Subordinated Debentures
|
4,640 | | | | | 4,640 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Rate Sensitive Liabilities
|
104,986 | 117,416 | 229,500 | 26,327 | 90 | 478,319 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest Sensitivity Gap
|
$ | (38,093 | ) | $ | (25,116 | ) | $ | 69,741 | $ | 35,627 | $ | 33,969 | $ | 76,128 | ||||||||||
|
|
||||||||||||||||||||||||
|
Cumulative Gap
|
$ | (38,093 | ) | $ | (63,209 | ) | $ | 6,532 | $ | 42,159 | $ | 76,128 | $ | | ||||||||||
|
|
||||||||||||||||||||||||
30
| (1) | Investments and loans are included at the earlier of repricing or maturity and adjusted for the effects of prepayments. | |
| (2) | Interest bearing demand and savings accounts are included based on historical experience and managements judgment about the behavior of these deposits in changing interest rate environments. |
| Item 7A. | Quantitative and Qualitative Disclosures about Market Risk |
| Item 8. | Financial Statements and Supplementary Data |
31
| December 31, | ||||||||
| (In Thousands) | 2009 | 2008 | ||||||
|
ASSETS
|
||||||||
|
Cash and due from banks
|
$ | 10,751 | $ | 10,173 | ||||
|
Interest-bearing deposits in other banks
|
116 | 149 | ||||||
|
Federal funds sold
|
592 | 5,163 | ||||||
|
|
||||||||
|
Total cash and cash equivalents
|
11,459 | 15,485 | ||||||
|
|
||||||||
|
Investment securities, available for sale, at fair value
|
220,266 | 194,413 | ||||||
|
Restricted securities, at cost
|
2,984 | 2,167 | ||||||
|
Loans,net of unearned income
|
330,489 | 320,068 | ||||||
|
Less: Allowance for loan losses
|
4,210 | 3,758 | ||||||
|
|
||||||||
|
Loans, net
|
326,279 | 316,310 | ||||||
|
Premises and equipment, net
|
12,583 | 12,609 | ||||||
|
Accrued interest receivable
|
2,006 | 2,388 | ||||||
|
Cash surrender value of bank-owned life insurance
|
11,440 | 10,943 | ||||||
|
Investment in limited partnerships
|
687 | 845 | ||||||
|
Intangible Assets:
|
||||||||
|
Core deposit
|
2,768 | 3,411 | ||||||
|
Goodwill
|
7,937 | 7,937 | ||||||
|
Prepaid FDIC assessment
|
2,037 | | ||||||
|
Other assets
|
2,043 | 1,811 | ||||||
|
|
||||||||
|
TOTAL ASSETS
|
$ | 602,489 | $ | 568,319 | ||||
|
|
||||||||
|
|
||||||||
|
LIABILITIES
|
||||||||
|
Interest-bearing deposits
|
$ | 406,554 | $ | 381,849 | ||||
|
Noninterest-bearing deposits
|
55,734 | 52,460 | ||||||
|
|
||||||||
|
Total deposits
|
462,288 | 434,309 | ||||||
|
|
||||||||
|
Short-term borrowings
|
51,997 | 55,462 | ||||||
|
Long-term borrowings
|
15,128 | 9,133 | ||||||
|
Junior subordinate debentures
|
4,640 | 4,640 | ||||||
|
Accrued interest payable
|
859 | 1,075 | ||||||
|
Other liabilities
|
2,491 | 2,925 | ||||||
|
|
||||||||
|
TOTAL LIABILITIES
|
537,403 | 507,544 | ||||||
|
|
||||||||
|
STOCKHOLDERS EQUITY
|
||||||||
|
Common stock, par value $1.25 per share; authorized
5,000,000 shares; issued 2,270,850 shares
in 2009 and 2,253,080 shares in 2008
|
2,838 | 2,816 | ||||||
|
Surplus
|
27,539 | 27,173 | ||||||
|
Retained earnings
|
32,723 | 29,164 | ||||||
|
Accumulated other comprehensive income
|
2,523 | 1,622 | ||||||
|
Treasury stock, at cost; 22,500 shares in 2009 and 0 shares
in 2008
|
(537 | ) | | |||||
|
|
||||||||
|
TOTAL STOCKHOLDERS EQUITY
|
65,086 | 60,775 | ||||||
|
|
||||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY
|
$ | 602,489 | $ | 568,319 | ||||
|
|
||||||||
32
| For the Years Ended December 31, | ||||||||||||
| (In Thousands, Except Per Share Data) | 2009 | 2008 | 2007 | |||||||||
|
INTEREST AND DIVIDEND INCOME
|
||||||||||||
|
Interest and fees on loans:
|
||||||||||||
|
Taxable
|
$ | 18,925 | $ | 14,586 | $ | 10,585 | ||||||
|
Tax-exempt
|
828 | 706 | 509 | |||||||||
|
Interest and dividends on investment securities:
|
||||||||||||
|
Taxable
|
8,162 | 5,521 | 2,423 | |||||||||
|
Tax-exempt
|
429 | 254 | 186 | |||||||||
|
Dividend and other interest income
|
58 | 112 | 123 | |||||||||
|
Federal funds sold
|
10 | 155 | 512 | |||||||||
|
Deposits in other banks
|
8 | 23 | 145 | |||||||||
|
|
||||||||||||
|
TOTAL INTEREST AND DIVIDEND INCOME
|
28,420 | 21,357 | 14,483 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
INTEREST EXPENSE
|
||||||||||||
|
Deposits
|
7,478 | 6,083 | 4,058 | |||||||||
|
Short-term borrowings
|
368 | 753 | 1,457 | |||||||||
|
Long-term borrowings
|
640 | 572 | 670 | |||||||||
|
Junior subordinate debentures
|
128 | 96 | | |||||||||
|
|
||||||||||||
|
TOTAL INTEREST EXPENSE
|
8,614 | 7,504 | 6,185 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
NET INTEREST INCOME
|
19,806 | 13,853 | 8,298 | |||||||||
|
|
||||||||||||
|
PROVISION FOR LOAN LOSSES
|
1,025 | 750 | 30 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
18,781 | 13,103 | 8,268 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
NON-INTEREST INCOME
|
||||||||||||
|
Service charges and fees
|
1,704 | 1,281 | 942 | |||||||||
|
Gain on sale of loans
|
806 | 339 | 182 | |||||||||
|
Earnings on bank-owned life insurance
|
445 | 366 | 285 | |||||||||
|
Brokerage
|
281 | 218 | 399 | |||||||||
|
Trust
|
655 | 434 | 196 | |||||||||
|
Investment security (losses) gains
|
(385 | ) | (431 | ) | 1 | |||||||
|
Bank card and credit card interchange fees
|
743 | 417 | 173 | |||||||||
|
Other
|
816 | 419 | 127 | |||||||||
|
|
||||||||||||
|
TOTAL NON-INTEREST INCOME
|
5,065 | 3,043 | 2,305 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
NON-INTEREST EXPENSE
|
||||||||||||
|
Salaries
|
6,314 | 4,762 | 3,000 | |||||||||
|
Employee benefits
|
1,492 | 2,179 | 897 | |||||||||
|
Occupancy
|
1,062 | 760 | 491 | |||||||||
|
Furniture and Equipment
|
1,272 | 927 | 485 | |||||||||
|
State shares tax
|
529 | 418 | 313 | |||||||||
|
Professional fees
|
587 | 570 | 315 | |||||||||
|
Directors fees
|
284 | 244 | 188 | |||||||||
|
FDIC assessments
|
920 | 81 | 20 | |||||||||
|
Telecommunications
|
347 | 215 | 49 | |||||||||
|
Amortization of core deposit intangible
|
643 | 280 | | |||||||||
|
Automated teller machine and interchange
|
509 | 286 | 167 | |||||||||
|
Other
|
1,955 | 1,450 | 1,113 | |||||||||
|
|
||||||||||||
|
TOTAL NON-INTEREST EXPENSE
|
15,914 | 12,172 | 7,038 | |||||||||
|
|
||||||||||||
|
|
||||||||||||
|
INCOME BEFORE INCOME TAX PROVISION
|
7,932 | 3,974 | 3,535 | |||||||||
|
INCOME TAX PROVISION
|
2,055 | 896 | 888 | |||||||||
|
|
||||||||||||
|
NET INCOME
|
$ | 5,877 | $ | 3,078 | $ | 2,647 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
EARNINGS PER SHARE
|
$ | 2.61 | $ | 1.82 | $ | 2.15 | ||||||
|
|
||||||||||||
|
CASH DIVIDENDS PER SHARE
|
$ | 1.03 | $ | 0.90 | $ | 0.82 | ||||||
|
|
||||||||||||
|
WEIGHTED AVERAGE SHARES OUTSTANDING
|
2,253,087 | 1,688,498 | 1,233,339 | |||||||||
|
|
||||||||||||
33
| Accumulated | ||||||||||||||||||||||||||||
| Common | Other | Total | ||||||||||||||||||||||||||
| Stock | Retained | Comprehensive | Treasury | Stockholders | ||||||||||||||||||||||||
| (In Thousands Except Per Share Data) | Shares | Amount | Surplus | Earnngs | Income (loss) | Stock | Equity | |||||||||||||||||||||
|
Balance, December 31, 2006
|
1,241,664 | $ | 1,552 | $ | 2,673 | $ | 26,054 | $ | (30 | ) | $ | | $ | 30,249 | ||||||||||||||
|
Comprehensive Income:
|
||||||||||||||||||||||||||||
|
Net income
|
2,647 | 2,647 | ||||||||||||||||||||||||||
|
Change in net unrealized gain on
investment securities available-for-sale,
net of reclassification adjustment and
tax effects.
|
174 | 174 | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total comprehensive income
|
2,821 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Cumulative effect of change in accounting
for deferred compensation endorsement
split-dollar life insurance arrangements
|
(12 | ) | (12 | ) | ||||||||||||||||||||||||
|
Common stock issuance under dividend
reinvestment and stock purchase plans
|
8,872 | 11 | 225 | 236 | ||||||||||||||||||||||||
|
Recognition of employee stock purchase
plan expense
|
1 | 1 | ||||||||||||||||||||||||||
|
Purchase of treasury stock (24,000 shares)
|
(658 | ) | (658 | ) | ||||||||||||||||||||||||
|
Retirement of treasury stock
|
(24,000 | ) | (30 | ) | (628 | ) | 658 | | ||||||||||||||||||||
|
Cash dividends, ($0.82 per share)
|
(1,010 | ) | (1,010 | ) | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Balance, December 31, 2007
|
1,226,536 | 1,533 | 2,271 | 27,679 | 144 | | 31,627 | |||||||||||||||||||||
|
Comprehensive Income:
|
||||||||||||||||||||||||||||
|
Net income
|
3,078 | 3,078 | ||||||||||||||||||||||||||
|
Change in net unrealized gain on
investment securities available-for-sale,
net of reclassification adjustment and
tax effects.
|
1,478 | 1,478 | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total comprehensive income
|
4,556 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Par value of new shares issued to acquire
Columbia Financial
|
1,030,286 | 1,288 | 25,026 | 26,314 | ||||||||||||||||||||||||
|
Common stock issuance under dividend
reinvestment and stock purchase plans
|
12,258 | 15 | 252 | 267 | ||||||||||||||||||||||||
|
Recognition of employee stock purchase
plan expense
|
2 | 2 | ||||||||||||||||||||||||||
|
Purchase of treasury stock (16,000 shares)
|
(398 | ) | (398 | ) | ||||||||||||||||||||||||
|
Retirement of treasury stock
|
(16,000 | ) | (20 | ) | (378 | ) | 398 | | ||||||||||||||||||||
|
Cash dividends, ($0.90 per share)
|
(1,593 | ) | (1,593 | ) | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Balance, December 31, 2008
|
2,253,080 | 2,816 | 27,173 | 29,164 | 1,622 | | 60,775 | |||||||||||||||||||||
|
Comprehensive Income:
|
||||||||||||||||||||||||||||
|
Net income
|
5,877 | 5,877 | ||||||||||||||||||||||||||
|
Change in net unrealized gain on
investment securities available-for-sale,
net of reclassification adjustment and
tax effects.
|
901 | 901 | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total comprehensive income
|
6,778 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Common stock issuance under dividend
reinvestment and stock purchase plans
|
17,770 | 22 | 359 | 381 | ||||||||||||||||||||||||
|
Recognition of employee stock purchase
plan expense
|
7 | 7 | ||||||||||||||||||||||||||
|
Purchase of treasury stock (22,500 shares)
|
(537 | ) | (537 | ) | ||||||||||||||||||||||||
|
Cash dividends, ($1.03 per share)
|
(2,318 | ) | (2,318 | ) | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Balance, December 31, 2009
|
2,270,850 | $ | 2,838 | $ | 27,539 | $ | 32,723 | $ | 2,523 | $ | (537 | ) | $ | 65,086 | ||||||||||||||
|
|
||||||||||||||||||||||||||||
34
| Years Ended December 31, | ||||||||||||
| (In Thousands) | 2009 | 2008 | 2007 | |||||||||
|
OPERATING ACTIVITIES
|
||||||||||||
|
Net Income
|
$ | 5,877 | $ | 3,078 | $ | 2,647 | ||||||
|
Adjustments to reconcile net income to net cash
|
||||||||||||
|
provided by operating activities:
|
||||||||||||
|
Provision for loan losses
|
1,025 | 750 | 30 | |||||||||
|
Depreciation and amortization
|
1,023 | 693 | 409 | |||||||||
|
Loss (gain) on sale of investment securities
|
316 | (6 | ) | | ||||||||
|
Impairment loss on securites
|
69 | 437 | | |||||||||
|
Amortization and accretion on investment securities
|
606 | 350 | 43 | |||||||||
|
(Gain) loss on sale of premises and equipment
|
(117 | ) | 29 | | ||||||||
|
Loss on sale of other real estate owned
|
94 | | | |||||||||
|
Deferred income taxes (benefit)
|
35 | (259 | ) | (25 | ) | |||||||
|
Gain on sale of loans
|
(806 | ) | (339 | ) | (182 | ) | ||||||
|
Proceeds from sale of mortgage loans
|
35,263 | 17,407 | 9,979 | |||||||||
|
Originations of mortgage loans held for resale
|
(33,847 | ) | (16,477 | ) | (10,215 | ) | ||||||
|
Amortization of intangibles and invesment in limited partnerships
|
801 | 353 | | |||||||||
|
Decrease (increase) in accrued interest receivable
|
382 | 228 | (88 | ) | ||||||||
|
Increases in cash surrender value of bank-owned life insurance
|
(497 | ) | (404 | ) | (309 | ) | ||||||
|
(Decrease) increase in accrued interest payable
|
(216 | ) | (164 | ) | 80 | |||||||
|
Increase in prepaid FDIC assessment
|
(2,037 | ) | | | ||||||||
|
Other, net
|
(1,501 | ) | (211 | ) | 115 | |||||||
|
|
||||||||||||
|
Net cash provided by operating activities
|
6,470 | 5,465 | 2,484 | |||||||||
|
|
||||||||||||
|
INVESTING ACTIVITIES
|
||||||||||||
|
Investment securities available for sale:
|
||||||||||||
|
Purchases
|
(117,943 | ) | (49,809 | ) | (39,718 | ) | ||||||
|
Proceeds from sales, maturities and redemptions
|
92,463 | 50,001 | 35,783 | |||||||||
|
Proceeds from redemption of restricted securities
|
| 1,806 | 16 | |||||||||
|
Purchase of restricted securities
|
(817 | ) | (1,176 | ) | (62 | ) | ||||||
|
Net (increase) decrease in loans
|
(12,350 | ) | 2,723 | (449 | ) | |||||||
|
Proceeds from sale of premises and equipment
|
1,294 | 786 | | |||||||||
|
Proceeds from sale of other real estate owned
|
996 | | | |||||||||
|
Acquisition of bank cash
|
| 5,803 | | |||||||||
|
Acquisition of premises and equipment
|
(2,174 | ) | (2,534 | ) | (448 | ) | ||||||
|
|
||||||||||||
|
Net cash (used for) provided by investing activities
|
(38,531 | ) | 7,600 | (4,878 | ) | |||||||
|
|
||||||||||||
|
FINANCING ACTIVITIES
|
||||||||||||
|
Net increase (decrease) in deposits
|
27,979 | (1,321 | ) | 1,654 | ||||||||
|
Net (decrease) increase in short-term borrowings
|
(3,465 | ) | (5,932 | ) | 201 | |||||||
|
Proceeds from long-term borrowings
|
6,000 | | | |||||||||
|
Repayment of long-term borrowings
|
(5 | ) | (2,004 | ) | (160 | ) | ||||||
|
Acquisition of treasury stock
|
(537 | ) | (398 | ) | (658 | ) | ||||||
|
Proceeds from issuance of common stock
|
381 | 267 | 236 | |||||||||
|
Cash dividends paid
|
(2,318 | ) | (1,593 | ) | (1,010 | ) | ||||||
|
|
||||||||||||
|
Net cash provided by (used for) financing activities
|
28,035 | (10,981 | ) | 263 | ||||||||
|
|
||||||||||||
|
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(4,026 | ) | 2,084 | (2,131 | ) | |||||||
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
15,485 | 13,401 | 15,532 | |||||||||
|
|
||||||||||||
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$ | 11,459 | $ | 15,485 | $ | 13,401 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||||||
|
|
||||||||||||
|
Interest paid
|
$ | 8,830 | $ | 6,904 | $ | 6,135 | ||||||
|
Income taxes paid
|
1,790 | 992 | 889 | |||||||||
|
Loans transferred to other real estate owned
|
746 | 373 | | |||||||||
35
36
37
38
| For the Year Ended: | ||||
|
2010
|
$ | 576,000 | ||
|
2011
|
509,000 | |||
|
2012
|
442,000 | |||
|
2013
|
374,000 | |||
|
2014
|
308,000 | |||
|
Thereafter
|
559,000 | |||
|
|
||||
|
Total
|
$ | 2,768,000 | ||
|
|
||||
39
40
41
42
43
| 2009 | ||||||||||||||||
| Gross | Gross | Estimated | ||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| (In Thousands) | Cost | Gains | Losses | Value | ||||||||||||
|
Obligation
of U.S.Government Corporations and Agencies:
|
||||||||||||||||
|
Mortgage-backed
|
$ | 134,762 | $ | 4,212 | $ | (118 | ) | $ | 138,856 | |||||||
|
Other
|
68,323 | 421 | (405 | ) | 68,339 | |||||||||||
|
Obligations of state and political subdivisions
|
11,265 | 116 | (7 | ) | 11,374 | |||||||||||
|
Total debt securities
|
214,350 | 4,749 | (530 | ) | 218,569 | |||||||||||
|
Marketable equity securities
|
2,093 | 41 | (437 | ) | 1,697 | |||||||||||
|
Total investment securities AFS
|
$ | 216,443 | $ | 4,790 | $ | (967 | ) | $ | 220,266 | |||||||
| 2008 | ||||||||||||||||
| Gross | Gross | Estimated | ||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| (In Thousands) | Cost | Gains | Losses | Value | ||||||||||||
|
Obligation
of U.S.Government Corporations and Agencies:
|
||||||||||||||||
|
Mortgage-backed
|
$ | 116,357 | $ | 1,808 | $ | (119 | ) | $ | 118,046 | |||||||
|
Other
|
63,031 | 1,049 | | 64,080 | ||||||||||||
|
Obligations of state and political subdivisions
|
9,944 | 67 | (17 | ) | 9,994 | |||||||||||
|
Total debt securities
|
189,332 | 2,924 | (136 | ) | 192,120 | |||||||||||
|
Marketable equity securities
|
2,623 | 73 | (403 | ) | 2,293 | |||||||||||
|
Total investment securities AFS
|
$ | 191,955 | $ | 2,997 | $ | (539 | ) | $ | 194,413 | |||||||
| Weighted | ||||||||||||
| Amortized | Estimated | Average | ||||||||||
| (In Thousands) | Cost | Fair Value | Yield | |||||||||
|
Due in one year or less
|
$ | 1,478 | $ | 1,478 | 3.64 | % | ||||||
|
Due after one year to five years
|
58,261 | 58,397 | 2.99 | % | ||||||||
|
Due after five years to ten years
|
29,743 | 30,316 | 4.80 | % | ||||||||
|
Due after ten years
|
126,961 | 130,075 | 4.51 | % | ||||||||
|
|
||||||||||||
|
Total
|
$ | 216,443 | $ | 220,266 | ||||||||
|
|
||||||||||||
44
| 2009 | ||||||||||||||||||||||||
| Less than Twelve Months | Twelve Months or Greater | Total | ||||||||||||||||||||||
| Estimated | Gross | Estimated | Gross | Estimated | Gross | |||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| (In Thousands) | Value | Losses | Value | Losses | Value | Losses | ||||||||||||||||||
|
Obligations
of U.S. Government Corporations and Agencies:
|
||||||||||||||||||||||||
|
Mortgage-backed
|
$ | 8,105 | $ | 117 | $ | 51 | $ | 1 | $ | 8,156 | $ | 118 | ||||||||||||
|
Other
|
28,876 | 405 | | | 28,876 | 405 | ||||||||||||||||||
|
Obligations of state and political subdivisions
|
1,856 | 7 | | | 1,856 | 7 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total debt securities
|
38,837 | 529 | 51 | 1 | 38,888 | 530 | ||||||||||||||||||
|
Equity securities
|
366 | 159 | 806 | 278 | 1,172 | 437 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 39,203 | $ | 688 | $ | 857 | $ | 279 | $ | 40,060 | $ | 967 | ||||||||||||
|
|
||||||||||||||||||||||||
45
| 2008 | ||||||||||||||||||||||||
| Less than Twelve Months | Twelve Months or Greater | Total | ||||||||||||||||||||||
| Estimated | Gross | Estimated | Gross | Estimated | Gross | |||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| (In Thousands) | Value | Losses | Value | Losses | Value | Losses | ||||||||||||||||||
|
Obligations of U.S. Government Corporations
and Agencies:
|
||||||||||||||||||||||||
|
Mortgage-backed
|
$ | 12,894 | $ | 114 | $ | 1,481 | $ | 5 | $ | 14,375 | $ | 119 | ||||||||||||
|
Other
|
| | | 0 | | | ||||||||||||||||||
|
Obligations of state and political subdivisions
|
1,004 | 17 | | | 1,004 | 17 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total debt securities
|
13,898 | 131 | 1,481 | 5 | 15,379 | 136 | ||||||||||||||||||
|
Equity securities
|
1,327 | 304 | 617 | 99 | 1,944 | 403 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 15,225 | $ | 435 | $ | 2,098 | $ | 104 | $ | 17,323 | $ | 539 | ||||||||||||
|
|
||||||||||||||||||||||||
| December 31, 2009 | ||||||||||||||||
| Gross | Gross | Estimated | ||||||||||||||
| (In Thousands) | Amortized | Unrealized | Unrealized | Fair | ||||||||||||
| Asset size($) | Cost | Gains | Losses | Value | ||||||||||||
|
Under $1 Billion
|
$ | 414 | $ | 12 | $ | (61 | ) | $ | 365 | |||||||
|
$1 to $5 Billion
|
213 | | (68 | ) | 145 | |||||||||||
|
$6 to $100 billion
|
780 | 13 | (233 | ) | 560 | |||||||||||
|
Over $100 Billion
|
686 | 16 | (75 | ) | 627 | |||||||||||
|
|
$ | 2,093 | $ | 41 | $ | (437 | ) | $ | 1,697 | |||||||
| December 31, 2009 | ||||||||||||||||
| Gross | Gross | Estimated | ||||||||||||||
| (In Thousands) | Amortized | Unrealized | Unrealized | Fair | ||||||||||||
| Geographic Region | Cost | Gains | Losses | Value | ||||||||||||
|
Eastern U.S.
|
$ | 1,003 | $ | 20 | $ | (248 | ) | $ | 775 | |||||||
|
Southeastern U.S.
|
110 | | (17 | ) | 93 | |||||||||||
|
Western U.S.
|
53 | | (27 | ) | 26 | |||||||||||
|
National
|
927 | 21 | (145 | ) | 803 | |||||||||||
|
|
$ | 2,093 | $ | 41 | $ | (437 | ) | $ | 1,697 | |||||||
46
| (In Thousands) | ||||||||
| 2009 | 2008 | |||||||
|
Commercial, financial and agricultural
|
$ | 37,642 | $ | 27,165 | ||||
|
Tax-exempt
|
18,055 | 16,762 | ||||||
|
Real estate
|
253,463 | 262,539 | ||||||
|
Real estate construction
|
13,526 | 5,307 | ||||||
|
Installment loans to individuals
|
7,725 | 8,202 | ||||||
|
Add (deduct): Unearned discount
|
(15 | ) | (24 | ) | ||||
|
Unamortized loan costs, net of fees
|
93 | 117 | ||||||
|
|
||||||||
|
Gross loans
|
$ | 330,489 | $ | 320,068 | ||||
|
|
||||||||
| (In Thousands) | 2009 | 2008 | 2007 | |||||||||
|
Gross interest due under terms
|
$ | 285 | $ | 320 | $ | 10 | ||||||
|
Amount included in income
|
(241 | ) | (116 | ) | (4 | ) | ||||||
|
Interest income not recognized
|
$ | 44 | $ | 204 | $ | 6 | ||||||
47
| (In Thousands) | 2009 | 2008 | 2007 | |||||||||
|
Balance, beginning of year
|
$ | 3,758 | $ | 1,437 | $ | 1,456 | ||||||
|
Provision charged to operations
|
1,025 | 750 | 30 | |||||||||
|
Allowance acquired
|
| 1,683 | | |||||||||
|
Loans charged off
|
(599 | ) | (148 | ) | (85 | ) | ||||||
|
Recoveries
|
26 | 36 | 36 | |||||||||
|
|
||||||||||||
|
Balance, end of year
|
$ | 4,210 | $ | 3,758 | $ | 1,437 | ||||||
|
|
||||||||||||
| (In Thousands) | 2009 | 2008 | ||||||
|
Balance, beginning of year
|
$ | 206 | $ | 49 | ||||
|
Servicing asset additions and acquisition
|
214 | 201 | ||||||
|
Amortization
|
(76 | ) | (44 | ) | ||||
|
|
||||||||
|
Balance, end of year
|
$ | 344 | $ | 206 | ||||
|
|
||||||||
| (In Thousands) | 2009 | 2008 | ||||||
|
Land
|
$ | 1,704 | $ | 1,514 | ||||
|
Premises
|
11,305 | 12,550 | ||||||
|
Furniture and equipment
|
9,803 | 9,696 | ||||||
|
Leasehold improvements
|
64 | 64 | ||||||
|
|
||||||||
|
Total
|
22,876 | 23,824 | ||||||
|
Less accumulated depreciation
and amortization
|
10,293 | 11,215 | ||||||
|
Net premises and equipment
|
$ | 12,583 | $ | 12,609 | ||||
|
|
||||||||
48
| (In Thousands) | 2009 | 2008 | ||||||
|
Demand deposits
|
$ | 55,734 | $ | 52,460 | ||||
|
Interest-bearing demand deposits
|
71,396 | 63,776 | ||||||
|
Savings
|
101,537 | 92,385 | ||||||
|
Time deposits over $100,000
|
71,720 | 58,379 | ||||||
|
Other time deposits
|
161,901 | 167,309 | ||||||
|
|
||||||||
|
Total deposits
|
$ | 462,288 | $ | 434,309 | ||||
|
|
||||||||
| (In Thousands) | ||||
|
2010
|
$ | 37,817 | ||
|
2011
|
7,473 | |||
|
2012
|
21,833 | |||
|
2013
|
2,379 | |||
|
2014
|
2,218 | |||
|
|
||||
|
Total
|
$ | 71,720 | ||
|
|
||||
| 2009 | ||||||||||||||||
| Weighted | Maximum | |||||||||||||||
| Ending | Average | Month End | Average | |||||||||||||
| (In Thousands) | Balance | Balance | Balance | Rate | ||||||||||||
|
Securities sold under agreements
to repurchase
|
$ | 51,682 | $ | 47,873 | $ | 56,253 | 0.76 | % | ||||||||
|
Other short-term borrowings
|
| 352 | 5,400 | 0.64 | % | |||||||||||
|
U.S. Treasury tax and loan notes
|
315 | 601 | 994 | 0.00 | % | |||||||||||
|
Total
|
$ | 51,997 | $ | 48,826 | $ | 62,647 | 0.75 | % | ||||||||
| 2008 | ||||||||||||||||
| Weighted | Maximum | |||||||||||||||
| Ending | Average | Month End | Average | |||||||||||||
| (In Thousands) | Balance | Balance | Balance | Rate | ||||||||||||
|
Securities sold under agreements
to repurchase
|
$ | 54,462 | $ | 41,573 | $ | 62,692 | 1.77 | % | ||||||||
|
Other short-term borrowings
|
| 849 | 5,400 | 1.04 | % | |||||||||||
|
U.S. Treasury tax and loan notes
|
1,000 | 490 | 1,000 | 1.38 | % | |||||||||||
|
Total
|
$ | 55,462 | $ | 42,912 | $ | 69,092 | 1.76 | % | ||||||||
49
| (In Thousands) | 2009 | 2008 | ||||||
|
Loan dated June 25, 1998 in the original amount of $72,000 for a 30-year term
requiring monthly payments of $425 including interest at 5.86%.
|
$ | 58 | $ | 60 | ||||
|
|
||||||||
|
Loan dated February 23, 1999 in the original amount of $29,160 for a 20-year term
requiring monthly payments of $179 including interest at 5.50%.
|
21 | 22 | ||||||
|
|
||||||||
|
Loan dated August 20, 1999 in the original amount of $32,400 for a 20-year term
requiring monthly payments of $199 including interest at 5.50%.
|
24 | 25 | ||||||
|
|
||||||||
|
Loan dated January 27, 2000 in the original amount of $5,000,000 for a 10-year term
with a 1-year conversion date, at the discretion of FHLB, and a 3-month conversion
frequency thereafter. At December 31, 2009 the interest rate was 6.00%.
|
5,000 | 5,000 | ||||||
|
|
||||||||
|
Loan dated August 16, 2000 in the original amount of $2,000,000 for a 10-year term
with a 6-month conversion date, at the discretion of FHLB, and a 3-month conversion
frequency thereafter. At December 31, 2009 the interest rate was 5.93%.
|
2,000 | 2,000 | ||||||
|
|
||||||||
|
Loan dated September 20, 2000 in the original amount of $2,000,000 for a 10-year term
with a 3-year conversion date, at the discretion of FHLB, and a 3-month conversion
frequency thereafter. At December 31, 2009 the interest rate was 6.10%.
|
2,000 | 2,000 | ||||||
|
|
||||||||
|
Loan dated December 13, 2000 in the original amount of $32,092 for a 20-year term
requiring monthly payments of $197 including interest at 5.50%.
|
25 | 26 | ||||||
|
|
||||||||
|
Three FHLB Fixed Rate Community Lending Program loans dated May 7, 2009 in the
original amount of $1,000,000 each for terms ranging from 3 to 5 years. At
December 31, 2009 the interest rates ranged from 2.03% to 2.94%.
|
3,000 | | ||||||
|
|
||||||||
|
Three FHLB Fixed Rate Community Lending Program loans dated July 15, 2009 in the
original amount of $1,000,000 each for terms ranging from 3 to 5 years. At
December 31, 2009 the interest rates ranged from 1.99% to 3.04%.
|
3,000 | | ||||||
|
|
||||||||
|
Total
|
$ | 15,128 | $ | 9,133 | ||||
| (In Thousands) | ||||
|
2010
|
$ | 9,005 | ||
|
2011
|
5 | |||
|
2012
|
2,005 | |||
|
2013
|
2,006 | |||
|
2014
|
2,006 | |||
|
Thereafter
|
101 | |||
|
|
||||
|
Total
|
$ | 15,128 | ||
|
|
||||
50
| Years Ended December 31, | ||||||||||||
| (In Thousands) | 2009 | 2008 | 2007 | |||||||||
|
Unrealized holding gains on available-for-sale
|
||||||||||||
|
investment securities
|
$ | 1,750 | $ | 2,671 | $ | 262 | ||||||
|
Reclassification adjustment for (losses) gains realized in income
|
(385 | ) | (431 | ) | 1 | |||||||
|
|
||||||||||||
|
Change in unrealized gains before tax effect
|
1,365 | 2,240 | 263 | |||||||||
|
Tax effect
|
464 | 762 | 89 | |||||||||
|
|
||||||||||||
|
Net change in unrealized gains
|
$ | 901 | $ | 1,478 | $ | 174 | ||||||
|
|
||||||||||||
| Average Per Share | ||||||||||||
| Employees | Market | |||||||||||
| Number | Purchase | Value | ||||||||||
| of Shares | Price | of Shares | ||||||||||
|
Year Issued:
|
||||||||||||
|
2009
|
3154 | $ | 20.96 | $ | 22.55 | |||||||
|
2008
|
606 | $ | 22.86 | $ | 25.40 | |||||||
|
2007
|
557 | $ | 25.50 | $ | 28.33 | |||||||
| Number | Total | |||||||
| (In Thousands, Except Per Share Data) | of Shares | Proceeds | ||||||
|
Year:
|
||||||||
|
2009
|
14,616 | $ | 319 | |||||
|
2008
|
11,652 | $ | 254 | |||||
|
2007
|
8,315 | $ | 222 | |||||
51
| For the Years Ended December 31, | ||||||||||||
| (In Thousands) | 2009 | 2008 | 2007 | |||||||||
|
Currently payable
|
$ | 1,980 | $ | 1,155 | $ | 913 | ||||||
|
Deferred tax (benefit)
|
75 | (259 | ) | (25 | ) | |||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total income tax provision
|
$ | 2,055 | $ | 896 | $ | 888 | ||||||
|
|
||||||||||||
| (In Thousands) | 2009 | 2008 | 2007 | |||||||||||||||||||||
| Amount | % | Amount | % | Amount | % | |||||||||||||||||||
|
Provision at statutory rate
|
$ | 2,697 | 34.0 | % | $ | 1,351 | 34.0 | % | $ | 1,202 | 34.0 | % | ||||||||||||
|
Tax-exempt income
|
(409 | ) | (5.2 | ) | (327 | ) | (8.2 | ) | (236 | ) | (6.7 | ) | ||||||||||||
|
Bank-owned life insurance income-net
|
(152 | ) | (1.9 | ) | (124 | ) | (3.1 | ) | (97 | ) | (2.7 | ) | ||||||||||||
|
Tax credit from limited partnerships
less amortization, net
|
(46 | ) | (0.6 | ) | (68 | ) | (1.7 | ) | | | ||||||||||||||
|
Non-decuctible expenses
|
268 | 3.4 | 51 | 1.3 | 32 | 0.9 | ||||||||||||||||||
|
Other, net
|
(303 | ) | (3.8 | ) | 13 | 0.2 | (13 | ) | (0.4 | ) | ||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Effective income tax and rate
|
$ | 2,055 | 25.9 | % | $ | 896 | 22.5 | % | $ | 888 | 25.1 | % | ||||||||||||
|
|
||||||||||||||||||||||||
| (In Thousands) | 2009 | 2008 | ||||||
|
Deferred tax assets:
|
||||||||
|
Allowance for loan losses
|
$ | 1,101 | $ | 991 | ||||
|
Allowance for off balance sheet losses
|
3 | 3 | ||||||
|
Deferred compensation and directors fees
|
418 | 488 | ||||||
|
Non-accrual loan interest
|
21 | 106 | ||||||
|
Investment in limited partnerships
|
106 | 96 | ||||||
|
Impairment losses on investment securities
|
378 | 445 | ||||||
|
* Property valuation
|
280 | 309 | ||||||
|
Capital loss carryforward
|
238 | 41 | ||||||
|
|
||||||||
|
Total
|
2,545 | 2,479 | ||||||
|
|
||||||||
|
|
||||||||
|
Deferred tax liabilities:
|
||||||||
|
Loan fees and costs
|
(32 | ) | (39 | ) | ||||
|
Bond accretion
|
(73 | ) | (63 | ) | ||||
|
Depreciation
|
(598 | ) | (609 | ) | ||||
|
Investment in insurance agency
|
(22 | ) | (17 | ) | ||||
|
* Intangibles
|
(905 | ) | (843 | ) | ||||
|
* Other
|
(308 | ) | (224 | ) | ||||
|
Unrealized investment security gains
|
(1,299 | ) | (836 | ) | ||||
|
|
||||||||
|
Total
|
(3,237 | ) | (2,631 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Deferred tax liability, net
|
$ | (692 | ) | $ | (152 | ) | ||
|
|
||||||||
52
53
| (In Thousands) | ||||
|
2010
|
$ | 214 | ||
|
2011
|
272 | |||
|
2012
|
275 | |||
|
2013
|
121 | |||
|
2014
|
41 | |||
|
Thereafter
|
10 | |||
|
|
||||
|
Total
|
$ | 933 | ||
|
|
||||
54
| (In Thousands) | ||||
|
Purchase price
|
$ | 26,316 | ||
|
Carrying value of net assets acquired
|
(17,855 | ) | ||
|
|
||||
|
Excess of purchase price over carrying value
of net assets acquired
|
8,461 | |||
|
|
||||
|
Purchase accounting adjustments:
|
||||
|
Loans
|
30 | |||
|
Premises and equipment
|
853 | |||
|
Deposits
|
1,235 | |||
|
Severance and related costs
|
840 | |||
|
Deferred taxes
|
208 | |||
|
|
||||
|
Subtotal
|
11,627 | |||
|
Core deposit intangibles
|
(3,690 | ) | ||
|
|
||||
|
Goodwill
|
$ | 7,937 | ||
|
|
||||
| (In Thousands) | ||||
|
Assets
|
||||
|
Cash and cash equivalents
|
$ | 5,157 | ||
|
Interest-bearing deposits in other banks
|
129 | |||
|
Federal funds sold
|
517 | |||
|
Investment securities
|
138,257 | |||
|
Loans, net of allowance for loan losses
|
160,724 | |||
|
Premises and equipment
|
6,492 | |||
|
Accrued interest receivable
|
1,534 | |||
|
Bank-owned life insurance
|
3,462 | |||
|
Investment in limited partnerships
|
919 | |||
|
Goodwill and other intangibles
|
11,627 | |||
|
Other assets
|
564 | |||
|
|
||||
|
Total assets
|
$ | 329,382 | ||
|
|
||||
|
|
||||
|
Liabilities
|
||||
|
Deposits
|
$ | 264,692 | ||
|
Borrowings
|
31,883 | |||
|
Junior subordinate debentures
|
4,640 | |||
|
Accrued interest payable
|
764 | |||
|
Other liabilities
|
1,087 | |||
|
|
||||
|
Total liabilities
|
$ | 303,066 | ||
|
|
||||
|
|
||||
|
Fair value of net assets acquired
|
$ | 26,316 | ||
|
|
||||
55
| For the Years Ended December 31, | ||||||||
| (In Thousands, Except Per Share Data) | 2008 | 2007 | ||||||
|
Net interest income
|
$ | 19,132 | $ | 18,047 | ||||
|
Provision for loan losses
|
775 | 330 | ||||||
|
Net interest income after provision for loan losses
|
18,357 | 17,717 | ||||||
|
Non-interest income
|
4,739 | 4,137 | ||||||
|
Non-interest expense
|
16,923 | 16,181 | ||||||
|
Income before income tax provision
|
6,173 | 5,673 | ||||||
|
Income tax provision
|
1,743 | 1,297 | ||||||
|
Net income
|
$ | 4,430 | $ | 4,376 | ||||
|
|
||||||||
|
Net income per common share
|
$ | 1.97 | $ | 1.93 | ||||
|
Average common shares outstanding
|
2,251,486 | 2,263,625 | ||||||
| Beginning | Ending | |||||||||||||||
| (In Thousands) | Balance | Additions | Payments | Balance | ||||||||||||
|
2009
|
$ | 7,803 | $ | 1,441 | $ | (1,399 | ) | $ | 7,845 | |||||||
|
2008
|
926 | 7,633 | (756 | ) | 7,803 | |||||||||||
56
| 2009 | 2008 | |||||||||||||||
| (In Thousands) | Amount | Ratio | Amount | Ratio | ||||||||||||
|
Total Capital
(to Risk-weighted Assets) |
||||||||||||||||
|
Actual
|
$ | 60,322 | 17.6 | % | $ | 55,851 | 16.5 | % | ||||||||
|
For Capital Adequacy Purposes
|
27,394 | 8.0 | 27,112 | 8.0 | ||||||||||||
|
To Be Well-Capitalized
|
34,243 | 10.0 | 33,890 | 10.0 | ||||||||||||
|
|
||||||||||||||||
|
Tier I Capital
(to Risk-weighted Assets) |
||||||||||||||||
|
Actual
|
$ | 56,102 | 16.4 | % | $ | 52,083 | 15.4 | % | ||||||||
|
For Capital Adequacy Purposes
|
13,697 | 4.0 | 13,556 | 4.0 | ||||||||||||
|
To Be Well-Capitalized
|
20,546 | 6.0 | 20,334 | 6.0 | ||||||||||||
|
|
||||||||||||||||
|
Tier I Capital
(to Average Assets) |
||||||||||||||||
|
Actual
|
$ | 56,102 | 9.8 | % | $ | 52,083 | 9.3 | % | ||||||||
|
For Capital Adequacy Purposes
|
22,861 | 4.0 | 22,476 | 4.0 | ||||||||||||
|
To Be Well-Capitalized
|
28,577 | 5.0 | 28,095 | 5.0 | ||||||||||||
57
| (In Thousands) | 2009 | 2008 | ||||||
|
Financial instruments whose contract amounts repsresent credit risk:
|
||||||||
|
Commitments to extend credit
|
$ | 71,868 | $ | 68,412 | ||||
|
Standby letters of credit
|
3,393 | 3,064 | ||||||
|
Dealer floor plans
|
932 | 1,129 | ||||||
|
Loans held for sale
|
267 | 72 | ||||||
| Level I: |
Quoted prices are available in active markets for identical assets or liabilities as of
the reported date.
|
|
|
|
||
| Level II: |
Pricing inputs are other than quoted prices in active markets, which are either
directly or indirectly
observables as of the reported date. The nature of these assets and liabilities include
items for which quoted prices are available but traded less frequently, and items that
are fair valued using other financial instruments of which can be directly observed.
|
|
|
|
||
| Level III: |
Assets and liabilities that have little or no pricing observability as of the
reported date. These items do not have two-way markets and are measured using
managements best estimate of fair value, where the inputs into determination of fair
value require significant management judgment or estimation.
|
58
| December 31, 2009 | ||||||||||||||||
| (In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
|
Assets Measured on a Recurring Basis:
|
||||||||||||||||
|
Investment Securities, available-for-sale
|
$ | 1,697 | $ | 218,569 | $ | | $ | 220,266 | ||||||||
| December 31, 2008 | ||||||||||||||||
| (In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
|
Assets Measured on a Recurring Basis:
|
||||||||||||||||
|
Investment Securities, available-for-sale
|
$ | 2,293 | $ | 192,120 | $ | | $ | 194,413 | ||||||||
| December 31, 2009 | ||||||||||||||||
| (In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
|
Available for sale securities
|
||||||||||||||||
|
Obligation of US Government Agencies
|
||||||||||||||||
|
Mortgage-backed
|
$ | | $ | 138,856 | $ | | $ | 138,856 | ||||||||
|
Other
|
| 68,339 | | 68,339 | ||||||||||||
|
Obligations of state and political subdivisions
|
| 11,374 | | 11,374 | ||||||||||||
|
Equity securities
|
1,697 | | | 1,697 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 1,697 | $ | 218,569 | $ | | $ | 220,266 | ||||||||
|
|
||||||||||||||||
| December 31, 2008 | ||||||||||||||||
| (In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
|
Available for sale securities
|
||||||||||||||||
|
Obligation of US Government Agencies
|
||||||||||||||||
|
Mortgage-backed
|
$ | | $ | 118,046 | $ | | $ | 118,046 | ||||||||
|
Other
|
| 64,080 | | 64,080 | ||||||||||||
|
Obligations of state and political subdivisions
|
| 9,994 | | 9,994 | ||||||||||||
|
Equity securities
|
2,293 | | | 2,293 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 2,293 | $ | 192,120 | $ | | $ | 194,413 | ||||||||
|
|
||||||||||||||||
59
| December 31, 2009 | ||||||||||||||||
| (In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
|
Assets Measured on a Non-recurring Basis:
|
||||||||||||||||
|
Impaired Loans
|
$ | | $ | 4,839 | $ | | $ | 4,839 | ||||||||
|
Loans Held for Sale
|
| 72 | | 72 | ||||||||||||
|
Mortgage Servicing Rights
|
| 344 | | 344 | ||||||||||||
|
Other Real Estate Owned
|
| 29 | | 29 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | | $ | 5,284 | $ | | $ | 5,284 | ||||||||
|
|
||||||||||||||||
| December 31, 2008 | ||||||||||||||||
| (In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
|
Assets Measured on a Non-recurring Basis:
|
||||||||||||||||
|
Impaired Loans
|
$ | | $ | 4,453 | $ | | $ | 4,453 | ||||||||
|
Loans Held for Sale
|
| 267 | | 267 | ||||||||||||
|
Mortgage Servicing Rights
|
| 206 | | 206 | ||||||||||||
|
Other Real Estate Owned
|
| 373 | | 373 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | | $ | 5,299 | $ | | $ | 5,299 | ||||||||
|
|
||||||||||||||||
| 2009 | 2008 | |||||||||||||||
| Carrying | Estimated | Carrying | Estimated | |||||||||||||
| (In Thousands) | Amount | Fair Value | Amount | Fair Value | ||||||||||||
|
Financial Assets:
|
||||||||||||||||
|
Cash and short-term instruments
|
$ | 11,459 | $ | 11,459 | $ | 15,485 | $ | 15,485 | ||||||||
|
Investment securities
|
220,266 | 220,266 | 194,413 | 194,413 | ||||||||||||
|
Restricted securities
|
2,984 | 2,984 | 2,167 | 2,167 | ||||||||||||
|
Loans, net
|
326,279 | 329,726 | 316,310 | 317,203 | ||||||||||||
|
Cash surrender value of bank owned life insurance
|
11,440 | 11,440 | 10,943 | 10,943 | ||||||||||||
|
Accrued interest receivable
|
2,043 | 2,043 | 2,388 | 2,388 | ||||||||||||
|
|
||||||||||||||||
|
Financial Liabilities:
|
||||||||||||||||
|
Interest- bearing deposits
|
406,554 | 410,168 | 381,849 | 384,105 | ||||||||||||
|
Noninterest- bearing deposits
|
55,734 | 55,734 | 52,460 | 52,460 | ||||||||||||
|
Short-term borrowings
|
51,997 | 51,997 | 55,462 | 55,462 | ||||||||||||
|
Long-term borrowings
|
15,128 | 15,375 | 9,133 | 9,452 | ||||||||||||
|
Junior subordinate debentures
|
4,640 | 4,640 | 4,640 | 4,640 | ||||||||||||
|
Accrued interest payable
|
859 | 859 | 1,075 | 1,075 | ||||||||||||
|
|
||||||||||||||||
|
Off-Balance Sheet Assets (Liabilities):
|
||||||||||||||||
|
Commitments to extend credit
|
$ | 71,868 | $ | 68,412 | ||||||||||||
|
Standby letters of credit
|
3,393 | 3,064 | ||||||||||||||
|
Dealer floor plans
|
932 | 1,129 | ||||||||||||||
60
61
| December 31, | ||||||||||||
| 2009 | 2008 | 2007 | ||||||||||
|
Assets
|
||||||||||||
|
Cash
|
$ | 793 | $ | 524 | $ | 131 | ||||||
|
Investment in subsidiary
|
65,927 | 61,568 | 30,091 | |||||||||
|
Investment in other equity securities
|
1,697 | 2,292 | 1,037 | |||||||||
|
Prepayments and other assets
|
1,226 | 942 | 402 | |||||||||
|
Receivable from subsidiary
|
109 | 200 | | |||||||||
|
Total Assets
|
$ | 69,752 | $ | 65,526 | $ | 31,661 | ||||||
|
Liabilities and Stockholders Equity
|
||||||||||||
|
Junior subordinate debentures
|
$ | 4,640 | 4,640 | | ||||||||
|
Accrued expenses and other liabilities
|
26 | $ | 111 | $ | 15 | |||||||
|
Payable to subsidiary
|
| | 19 | |||||||||
|
Total Liabilities
|
4,666 | 4,751 | 34 | |||||||||
|
Stockholders Equity
|
||||||||||||
|
Common stock
|
2,838 | 2,816 | 1,533 | |||||||||
|
Surplus
|
27,539 | 27,173 | 2,271 | |||||||||
|
Retained earnings
|
32,723 | 29,164 | 27,679 | |||||||||
|
Accumulated other comprehensive income
|
2,523 | 1,622 | 144 | |||||||||
|
Treasury stock
|
(537 | ) | | | ||||||||
|
Total Stockholders Equity
|
65,086 | 60,775 | 31,627 | |||||||||
|
Total Liabilities and Stockholders Equity
|
$ | 69,752 | $ | 65,526 | $ | 31,661 | ||||||
| Years Ended December 31, | ||||||||||||
| 2009 | 2008 | 2007 | ||||||||||
|
Income
|
||||||||||||
|
Dividends from subsidiary bank
|
$ | 2,818 | $ | 2,359 | $ | 1,534 | ||||||
|
Dividends other
|
55 | 81 | 46 | |||||||||
|
Securities losses, net
|
(383 | ) | (431 | ) | | |||||||
|
Interest
|
| | 1 | |||||||||
|
Total Income
|
2,490 | 2,009 | 1,581 | |||||||||
|
Operating expenses
|
245 | 202 | 89 | |||||||||
|
Income Before Taxes and Equity in Undistributed
|
||||||||||||
|
Net Income of Subsidiary and Insurance Agency
|
2,245 | 1,807 | 1,492 | |||||||||
|
Applicable income tax benefit
|
(204 | ) | (206 | ) | (21 | ) | ||||||
|
Income Before Equity in Undistributed Net Income of Subsidiary
and Equity in Income from Insurance Agency
|
2,449 | 2,013 | 1,513 | |||||||||
|
Equity in undistributed income of subsidiary
|
3,414 | 1,059 | 1,122 | |||||||||
|
Equity in income from investment in insurance agency
|
14 | 6 | 12 | |||||||||
|
Net Income
|
$ | 5,877 | $ | 3,078 | $ | 2,647 | ||||||
| Years Ended December 31, | ||||||||||||
| 2009 | 2008 | 2007 | ||||||||||
|
Operating Activities:
|
||||||||||||
|
Net income
|
$ | 5,877 | $ | 3,078 | $ | 2,647 | ||||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
|
Securities losses (gains)
|
314 | (6 | ) | | ||||||||
|
Impairment losson securites
|
69 | 437 | | |||||||||
|
Equity in undistributed net income of subsidiary
|
(3,414 | ) | (1,059 | ) | (1,122 | ) | ||||||
|
Increase in amounts due from subsidiary
|
(44 | ) | (219 | ) | | |||||||
|
Decrease in income taxes and accrued expenses payable
|
(230 | ) | (263 | ) | (124 | ) | ||||||
|
Net Cash Provided By Operating Activities
|
2,572 | 1,968 | 1,401 | |||||||||
|
Investing Activities:
|
||||||||||||
|
Purchase of equity securities
|
| (153 | ) | | ||||||||
|
Acquisition of bank cash
|
| 251 | | |||||||||
|
Proceeds from sale of equity securities
|
164 | 51 | | |||||||||
|
Net Cash Provided By Investing Activities
|
164 | 149 | | |||||||||
|
Financing Activities:
|
||||||||||||
|
Acquisition of treasury stock
|
(537 | ) | (398 | ) | (658 | ) | ||||||
|
Proceeds from issuance of common stock
|
388 | 267 | 236 | |||||||||
|
Cash dividends
|
(2,318 | ) | (1,593 | ) | (1,010 | ) | ||||||
|
Net Cash Used In Financing Activities
|
(2,467 | ) | (1,724 | ) | (1,432 | ) | ||||||
|
Increase (Decrease) in Cash and Cash Equivalents
|
269 | 393 | (31 | ) | ||||||||
|
Cash and Cash Equivalents at Beginning of Year
|
524 | 131 | 162 | |||||||||
|
Cash and Cash Equivalents at End of Year
|
$ | 793 | $ | 524 | $ | 131 | ||||||
62
63
64
| /s/ Lance O. Diehl | ||||
|
President
Chief Executive Officer |
||||
| /s/ Jeffrey T. Arnold | ||||
| Chief Financial Officer and Treasurer | ||||
65
66
|
3.1
|
Amended and Restated Articles of Incorporation (1) | ||
|
3.2
|
Amended Bylaws | ||
|
10.1
|
Executive Employment Agreement of Lance O. Diehl (2) | ||
|
10.2
|
Executive Employment Agreement of Edwin A. Wenner (3) | ||
|
10.3
|
Form of Deferred Director Fees Agreement (4) | ||
|
10.4
|
Supplemental Executive Retirement Plan Agreement and Amendment for Lance O. Diehl (5)) | ||
|
10.5
|
Supplemental Executive Retirement Plan Agreement and Amendment for Edwin A. Wenner (6) | ||
|
10.6
|
Supplemental Executive Retirement Plan Agreement for Paul Page (7) | ||
|
10.7
|
Executive Employment Agreement for Paul Page (8) | ||
|
21
|
List of Subsidiaries of the Corporation | ||
|
23
|
Consent of Independent Registered Public Accounting Firm | ||
|
31.1
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer | ||
|
31.2
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer | ||
|
32.1
|
Section 1350 Certification of Chief Executive Officer | ||
|
32.2
|
Section 1350 Certification of Chief Financial Officer |
| (1) | Incorporated by reference to Exhibit 1 to Registrants Current Report on Form 8-K, dated May 9, 2005, filed with the commission on May 10, 2005. | |
| (2) | Incorporated by reference to Exhibit 10.6 to Registrants Registration Statement on Form S-4 filed with the Commission on March 27, 2008. | |
| (3) | Incorporated by reference to Exhibit 10.7 to Registrants Registration Statement on Form S-4 filed with the Commission on March 27, 2008. | |
| (4) | Incorporated by reference to Exhibit 10.3 to Registrants Current Report on Form 8-K, dated December 14, 2004, filed with the Commission on December 15, 2004. | |
| (5) | Incorporated by reference to Exhibit 10.4 to Registrants Current Report on Form 8-K, dated December 14, 2004, filed with the Commission on December 15, 2004. | |
| (6) | Incorporated by reference to Exhibit 10.5 to Registrants Current Report on Form 8-K, dated December 14, 2004, filed with the Commission on December 15, 2004. |
67
| (7) | Incorporated by reference to Exhibit 1 to Registrants Current Report on Form 8-K, dated May 27, 2009, filed with the Commission on May 28, 2009. | |
| (8) | Incorporated by reference to Exhibit 10.9 to Registrants Registration Statement on Form S-4 filed with the Commission on March 27, 2008. |
|
By:
|
/s/ Lance O. Diehl | Date: March 9, 2010 | ||
|
|
||||
|
|
Lance O. Diehl | |||
|
|
President and Chief Executive Officer |
|
By:
|
/s/ Robert W. Brewington, Jr. | Date: March 9, 2010 | ||
|
|
||||
|
|
Robert W. Brewington, Jr. | |||
|
|
Director | |||
|
|
||||
|
By:
|
/s/ Edward L. Campbell | Date: March 9, 2010 | ||
|
|
||||
|
|
Edward L. Campbell. | |||
|
|
Director | |||
|
|
||||
|
By:
|
/s/ Lance O. Diehl | Date: March 9, 2010 | ||
|
|
||||
|
|
Lance O. Diehl | |||
|
|
President, Chief Executive Officer and Director | |||
|
|
(Principal Executive Officer) | |||
|
|
||||
|
By:
|
/s/ Robert W. Dillon | Date: March 9, 2010 | ||
|
|
||||
|
|
Robert W. Dillon | |||
|
|
Director | |||
|
|
||||
|
By:
|
/s/ Frank D. Gehrig | Date: March 9, 2010 | ||
|
|
||||
|
|
Frank D. Gehrig | |||
|
|
Director | |||
|
|
||||
|
By:
|
/s/ William F. Gittler | Date: March 9, 2010 | ||
|
|
||||
|
|
William F. Gittler | |||
|
|
Director | |||
|
|
||||
|
By:
|
/s/ Glenn E. Halterman | Date: March 9, 2010 | ||
|
|
||||
|
|
Glenn E. Halterman | |||
|
|
Director, Chairman of the Board | |||
|
|
||||
|
By:
|
/s/ Elwood R. Harding, Jr. | Date: March 9, 2010 | ||
|
|
||||
|
|
Elwood R. Harding, Jr. | |||
|
|
Director |
68
|
By:
|
/s/ Joanne I. Keenan | Date: March 9, 2010 | ||
|
|
||||
|
|
Joanne I. Keenan | |||
|
|
Director | |||
|
|
||||
|
By:
|
/s/ Willard H. Kile, Jr. | Date: March 9, 2010 | ||
|
|
||||
|
|
Willard H. Kile, Jr. | |||
|
|
Director | |||
|
|
||||
|
By:
|
/s/ W. Bruce McMichael, Jr. | Date: March 9, 2010 | ||
|
|
||||
|
|
W. Bruce McMichael, Jr. | |||
|
|
Director | |||
|
|
||||
|
By:
|
/s/ Mary Ann B. Naugle | Date: March 9, 2010 | ||
|
|
||||
|
|
Mary Ann B. Naugle | |||
|
|
Director | |||
|
|
||||
|
By:
|
/s/ Andrew B. Pruden | Date: March 9, 2010 | ||
|
|
||||
|
|
Andrew B. Pruden | |||
|
|
Director | |||
|
|
||||
|
By:
|
/s/ Charles B. Pursel | Date: March 9, 2010 | ||
|
|
||||
|
|
Charles B. Pursel | |||
|
|
Director | |||
|
|
||||
|
By:
|
/s/ Paul E. Reichart | Date: March 9, 2010 | ||
|
|
||||
|
|
Paul E. Reichart | |||
|
|
Director, Vice Chairman of the Board | |||
|
|
||||
|
By:
|
/s/ Steven H. Shannon | Date: March 9, 2010 | ||
|
|
||||
|
|
Steven H. Shannon | |||
|
|
Director | |||
|
|
||||
|
By:
|
/s/ Jeffrey T. Arnold | Date: March 9, 2010 | ||
|
|
||||
|
|
Jeffrey T. Arnold | |||
|
|
Chief Financial Officer and Treasurer | |||
|
|
(Principal Financial Officer) | |||
|
|
(Principal Accounting Officer) |
| Item Number | Description | Page | ||||
|
3.2
|
Amended Bylaws of CCFNB Bancorp, Inc. | 70 | ||||
|
21
|
List of Subsidiaries of the Corporation | 79 | ||||
|
23
|
Consent of Independent Registered Public Accounting Firm | 80 | ||||
|
31.1
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer | 81 | ||||
|
31.2
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer | 82 | ||||
|
32.1
|
Section 1350 Certification of Chief Executive Officer | 83 | ||||
|
32.2
|
Section 1350 Certification of Chief Financial Officer | 84 | ||||
69
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|