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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MAINE
|
01-0404322
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
|
MAIN
STREET, DAMARISCOTTA, MAINE
|
04543
|
|
(Address
of principal executive offices)
|
(Zip
code)
|
|
1
|
|
|
8
|
|
|
13
|
|
|
14
|
|
|
14
|
|
|
14
|
|
|
15
|
|
|
18
|
|
|
19
|
|
|
42
|
|
|
44
|
|
|
75
|
|
|
75
|
|
|
76
|
|
|
76
|
|
|
76
|
|
|
76
|
|
|
76
|
|
|
76
|
|
|
77
|
|
|
78
|
|
|
·
|
The
creation of an independent accounting oversight
board;
|
|
·
|
Auditor
independence provisions which restrict non-audit services that accountants
may provide to clients;
|
|
·
|
Additional
corporate governance and responsibility measures, including the
requirement that the chief executive officer and chief financial officer
of a public company certify financial
statements;
|
|
·
|
The
forfeiture of bonuses or other incentive-based compensation and profits
from the sale of an issuer’s securities by directors and senior officers
in the twelve-month period following initial publication of any financial
statements that later require
restatement;
|
|
·
|
An
increase in the oversight of, and enhancement of certain requirements
relating to, audit committees of public companies and how they interact
with the public company’s independent
auditors;
|
|
·
|
Requirements
that audit committee members must be independent and are barred from
accepting consulting, advisory or other compensatory fees from the
issuer;
|
|
·
|
Requirements
that companies disclose whether at least one member of the audit committee
is a ‘financial expert’ (as such term is defined by the Securities and
Exchange Commission (“SEC”) ) and if not, why
not;
|
|
·
|
Expanded
disclosure requirements for corporate insiders, including accelerated
reporting of stock transactions by insiders and a prohibition on insider
trading during pension blackout
periods;
|
|
·
|
A
prohibition on personal loans to directors and officers, except certain
loans made by insured financial institutions, such as the Bank, on
nonpreferential terms and in compliance with bank regulatory
requirements;
|
|
·
|
Disclosure
of a code of ethics and filing a Form 8-K in the event of a change or
waiver of such code; and
|
|
·
|
A
range of enhanced penalties for fraud and other
violations.
|
|
·
|
Impose
no further special assessments under the final rule adopted in May
2009.
|
|
·
|
Maintain
assessment rates at their current levels through the end of 2010 and
thereafter adopt a uniform 3 basis point increase in assessment rates
effective January 1, 2011.
|
|
·
|
Extend
to eight years the Amended Restoration Plan to raise the Deposit Insurance
Fund reserve ratio to 1.15 percent.
|
|
·
|
Require
all institutions to prepay, on December 30, 2009, their estimated
risk-based assessments for the fourth quarter of 2009 and for all of 2010,
2011, and 2012, at the same time that institutions pay their regular
quarterly deposit insurance assessments for the third quarter of 2009. An
institution would initially account for the prepaid assessments as a
prepaid expense and amortize this amount over a three-year
period.
|
|
·
|
Impose
no further special assessments under the final rule adopted in May
2009.
|
|
·
|
Maintain
assessment rates at their current levels through the end of 2010 and
thereafter adopt a uniform 3 basis point increase in assessment rates
effective January 1, 2011.
|
|
·
|
Extend
to eight years the Amended Restoration Plan to raise the Deposit Insurance
Fund reserve ratio to 1.15 percent.
|
|
·
|
Require
all institutions to prepay, on December 30, 2009, their estimated
risk-based assessments for the fourth quarter of 2009 and for all of 2010,
2011, and 2012, at the same time that institutions pay their regular
quarterly deposit insurance assessments for the third quarter of 2009. An
institution would initially account for the prepaid assessments as a
prepaid expense and amortize this amount over a three-year
period.
|
|
·
|
quarterly
fluctuations in our operating and financial
results;
|
|
·
|
operating
results that vary from the expectations of Management, securities analysts
and investors;
|
|
·
|
changes
in expectations as to our future financial performance, including
financial estimates by securities
analysts;
|
|
·
|
events
negatively impacting the financial services industry which result in a
general decline for the industry;
|
|
·
|
announcements
of material developments affecting our operations or our dividend
policy;
|
|
·
|
future
sales of our equity securities;
|
|
·
|
new
laws or regulations or new interpretations of existing laws or regulations
applicable to our business;
|
|
·
|
changes
in accounting standards, policies, guidance, interpretations or
principles; and
|
|
·
|
general
domestic economic and market
conditions.
|
|
Lincoln
County
|
Knox
County
|
Hancock
County
|
Washington
County
|
|
Boothbay
Harbor
|
Camden
|
Bar
Harbor
|
Eastport
|
|
Damariscotta
|
Rockland
|
Blue
Hill
|
Calais
|
|
Waldoboro
|
Rockport
|
Ellsworth
|
|
|
Wiscasset
|
Northeast
Harbor
|
||
|
Southwest
Harbor
|
|
2009
|
2008
|
|||||||||||||||
|
High
|
Low
|
High
|
Low
|
|||||||||||||
|
1st
Quarter
|
$ | 20.29 | $ | 10.77 | $ | 15.74 | $ | 13.95 | ||||||||
|
2nd
Quarter
|
21.80 | 14.49 | 18.00 | 13.65 | ||||||||||||
|
3rd
Quarter
|
20.50 | 17.29 | 23.05 | 12.88 | ||||||||||||
|
4th
Quarter
|
19.00 | 14.65 | 22.98 | 12.84 | ||||||||||||
|
Date
Declared
|
Amount
Per Share
|
Date
Payable
|
|||
|
March
20, 2008
|
$ | 0.185 |
April
30, 2008
|
||
|
June
19, 2008
|
$ | 0.190 |
July
31, 2008
|
||
|
September
18, 2008
|
$ | 0.195 |
October
31, 2008
|
||
|
December
18, 2008
|
$ | 0.195 |
January
30, 2009
|
||
|
March
18, 2009
|
$ | 0.195 |
April
30, 2009
|
||
|
June
18, 2009
|
$ | 0.195 |
July
31, 2009
|
||
|
September
17, 2009
|
$ | 0.195 |
October
30, 2009
|
||
|
December
17, 2009
|
$ | 0.195 |
January
29, 2010
|
||
|
Number
of securities to be issued upon exercise of outstanding options, warrants
and rights
|
Weighted-average
exercise price of outstanding options, warrants and rights
|
Number
of securities remaining available for future issuance under equity
compensation plans (excluding securities reflected in column
(a))
|
||||||||||
|
Plan
category
|
(a)
|
(b)
|
(c)
|
|||||||||
|
Equity
compensation plans approved by security holders
|
55,000 | $ | 15.89 | - | ||||||||
|
Equity
compensation plans not approved by security holders
|
- | $ | - | - | ||||||||
|
Total
|
55,000 | $ | 15.89 | - | ||||||||
|
2004
|
2005
|
2006
|
2007
|
2008
|
2009
|
|
|
FNLC
|
100.00
|
103.71
|
102.02
|
93.15
|
133.86
|
107.09
|
|
S&P
500
|
100.00
|
104.92
|
121.49
|
128.13
|
80.72
|
102.09
|
|
NASD
Bank
|
100.00
|
98.04
|
111.59
|
89.48
|
70.25
|
58.99
|
|
Month
|
Total
Number
of
Shares
Purchased
|
Average
Price Paid Per Share
|
Total
Number of Shares Purchased as Part of a Publicly Announced Plan or
Program
|
Maximum
Number of Shares that may yet be Purchased under the Plan or
Program
|
||||||||||||
|
January
2009
|
1,077 | $ | 16.50 | 1,077 | 123,450 | |||||||||||
|
February
2009
|
820 | 14.46 | 820 | 122,630 | ||||||||||||
|
March
2009
|
666 | 13.93 | 666 | 121,964 | ||||||||||||
|
April
2009
|
1 | 20.00 | 1 | 121,963 | ||||||||||||
|
May
2009
|
75 | 16.21 | 75 | 121,888 | ||||||||||||
|
June
2009
|
- | - | - | 121,888 | ||||||||||||
|
July
2009
|
4,717 | 19.26 | 4,717 | 117,171 | ||||||||||||
|
August
2009
|
260 | 19.89 | 40 | - | ||||||||||||
|
September
2009
|
70 | 19.13 | - | - | ||||||||||||
|
October
2009
|
860 | 17.06 | - | - | ||||||||||||
|
November
2009
|
7,378 | 15.02 | - | - | ||||||||||||
|
December
2009
|
1 | 11.00 | - | - | ||||||||||||
|
Total
|
15,925 | $ | 16.51 | 7,396 | - | |||||||||||
|
Month
|
Shares
|
Average
Price
|
Proceeds
|
|||||||||
|
January
2009
|
385 | $ | 16.57 | $ | 6,378 | |||||||
|
February
2009
|
671 | 14.62 | 9,807 | |||||||||
|
March
2009
|
5,552 | 12.46 | 69,183 | |||||||||
|
April
2009
|
1,138 | 16.77 | 19,088 | |||||||||
|
May
2009
|
633 | 15.61 | 9,880 | |||||||||
|
June
2009
|
592 | 17.39 | 10,296 | |||||||||
|
July 2009
|
577 | 19.05 | 10,990 | |||||||||
|
August 2009
|
355 | 19.85 | 7,047 | |||||||||
|
September 2009
|
400 | 18.69 | 7,477 | |||||||||
|
October
2009
|
404 | 17.67 | 7,137 | |||||||||
|
November
2009
|
705 | 15.31 | 10,794 | |||||||||
|
December
2009
|
- | - | - | |||||||||
|
Total
|
11,412 | $ | 14.73 | $ | 168,077 | |||||||
|
Years ended December 31,
|
||||||||||||||||||||
|
Dollars
in thousands,
except
for per share amounts
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
|
Summary
of Operations
|
||||||||||||||||||||
|
Interest
Income
|
$ | 62,569 | $ | 71,372 | $ | 71,721 | $ | 64,204 | $ | 50,431 | ||||||||||
|
Interest
Expense
|
18,916 | 33,669 | 39,885 | 33,589 | 18,848 | |||||||||||||||
|
Net
Interest Income
|
43,653 | 37,703 | 31,836 | 30,615 | 31,583 | |||||||||||||||
|
Provision
for Loan Losses
|
12,160 | 4,700 | 1,432 | 1,325 | 200 | |||||||||||||||
|
Non-Interest
Income
|
12,754 | 9,646 | 10,145 | 10,306 | 9,034 | |||||||||||||||
|
Non-Interest
Expense
|
26,658 | 22,994 | 22,183 | 22,439 | 22,518 | |||||||||||||||
|
Net
Income
|
13,042 | 14,034 | 13,101 | 12,295 | 12,843 | |||||||||||||||
|
Per
Common Share Data
|
||||||||||||||||||||
|
Net
Income
|
||||||||||||||||||||
|
Basic
|
$ | 1.22 | $ | 1.45 | $ | 1.34 | $ | 1.25 | $ | 1.32 | ||||||||||
|
Diluted
|
1.22 | 1.44 | 1.34 | 1.25 | 1.30 | |||||||||||||||
|
Cash
Dividends (Declared)
|
0.780 | 0.765 | 0.690 | 0.610 | 0.530 | |||||||||||||||
|
Book
Value
|
12.66 | 12.09 | 11.58 | 10.98 | 10.52 | |||||||||||||||
|
Market
Value
|
$ | 15.42 | 19.89 | 14.64 | 16.72 | 17.58 | ||||||||||||||
|
Financial
Ratios
|
||||||||||||||||||||
|
Return
on Average Equity
|
10.66 | % | 12.02 | % | 11.89 | % | 11.63 | % | 12.98 | % | ||||||||||
|
Return
on Average Tangible Equity
|
13.77 | 15.75 | 15.89 | 15.75 | 17.81 | |||||||||||||||
|
Return
on Average Assets
|
0.96 | 1.10 | 1.13 | 1.14 | 1.36 | |||||||||||||||
|
Average
Equity to Average Assets
|
10.85 | 9.14 | 9.53 | 9.81 | 10.44 | |||||||||||||||
|
Average
Tangible Equity to Average Assets
|
8.80 | 6.98 | 7.13 | 7.24 | 7.61 | |||||||||||||||
|
Net
Interest Margin (Tax-Equivalent)
|
3.66 | 3.33 | 3.13 | 3.24 | 3.84 | |||||||||||||||
|
Dividend
Payout Ratio (Declared)
|
63.93 | 52.76 | 51.49 | 48.80 | 40.15 | |||||||||||||||
|
Allowance
for Loan Losses/Total Loans
|
1.43 | 0.90 | 0.74 | 0.76 | 0.79 | |||||||||||||||
|
Non-Performing
Loans to Total Loans
|
1.95 | 1.27 | 0.31 | 0.42 | 0.40 | |||||||||||||||
|
Non-Performing
Assets to Total Assets
|
1.80 | 1.31 | 0.56 | 0.32 | 0.30 | |||||||||||||||
|
Efficiency
Ratio (Tax-equivalent)
|
43.39 | 46.07 | 50.16 | 52.12 | 52.89 | |||||||||||||||
|
At
Year End
|
||||||||||||||||||||
|
Total
Assets
|
$ | 1,331,394 | $ | 1,325,744 | $ | 1,223,250 | $ | 1,104,869 | $ | 1,042,209 | ||||||||||
|
Total
Loans
|
952,492 | 979,273 | 920,164 | 838,145 | 772,338 | |||||||||||||||
|
Total
Investment Securities
|
272,375 | 247,839 | 208,585 | 172,301 | 173,033 | |||||||||||||||
|
Total
Deposits
|
922,667 | 925,736 | 781,280 | 805,235 | 713,964 | |||||||||||||||
|
Total
Borrowings
|
249,778 | 272,074 | 316,719 | 179,862 | 215,189 | |||||||||||||||
|
Total
Shareholders’ Equity
|
$ | 147,938 | $ | 117,181 | $ | 112,453 | $ | 107,327 | $ | 103,452 | ||||||||||
|
High
|
Low
|
|||||||||||||||||||
|
Market
price per common share of stock during 2009
|
$ | 21.80 | $ | 10.77 | ||||||||||||||||
|
Years
ended December 31,
|
||||||||||||
|
Dollars in
thousands
|
2009
|
2008
|
2007
|
|||||||||
|
Net
interest income as presented
|
$ | 43,653 | $ | 37,703 | $ | 31,836 | ||||||
|
Effect
of tax-exempt income
|
2,395 | 2,187 | 2,081 | |||||||||
|
Net
interest income, tax equivalent
|
$ | 46,048 | $ | 39,890 | $ | 33,917 | ||||||
|
Years
ended December 31,
|
||||||||||||
|
In
thousands of dollars
|
2009
|
2008
|
2007
|
|||||||||
|
Non-interest
expense, as presented
|
$ | 26,658 | $ | 22,994 | $ | 22,183 | ||||||
|
Net
securities losses
|
(150 | ) | (89 | ) | - | |||||||
|
Other
than temporary impairment charge
|
(916 | ) | - | - | ||||||||
|
Adjusted
non-interest expense
|
25,592 | 22,905 | 22,183 | |||||||||
|
Net
interest income, as presented
|
43,653 | 37,703 | 31,836 | |||||||||
|
Effect
of tax-exempt income
|
2,395 | 2,187 | 2,081 | |||||||||
|
Non-interest
income, as presented
|
12,754 | 9,646 | 10,145 | |||||||||
|
Effect
of non-interest tax-exempt income
|
185 | 186 | 165 | |||||||||
|
Net
securities gains
|
- | - | 2 | |||||||||
|
Adjusted
net interest income plus non-interest income
|
$ | 58,987 | $ | 49,722 | $ | 44,229 | ||||||
|
Non-GAAP
efficiency ratio
|
43.39 | % | 46.07 | % | 50.16 | % | ||||||
|
GAAP
efficiency ratio
|
47.26 | % | 48.56 | % | 52.84 | % | ||||||
|
Years
ended December 31,
|
||||||||||||
|
In thousands of
dollars
|
2009
|
2008
|
2007
|
|||||||||
|
Average
shareholders’ equity as presented
|
$ | 146,854 | $ | 116,448 | $ | 111,422 | ||||||
|
Intangible
assets
|
27,684 | 27,684 | 27,684 | |||||||||
|
Tangible
average shareholders’ equity
|
$ | 119,170 | $ | 88,764 | $ | 83,738 | ||||||
|
Year
ended December 31, 2009 compared to 2008
|
||||||||||||||||
|
Dollars
in thousands
|
Volume
|
Rate
|
Rate/Volume
1
|
Total
|
||||||||||||
|
Interest
on earning assets
|
||||||||||||||||
|
Interest-bearing
deposits
|
$ | 4 | $ | (3 | ) | $ | (3 | ) | $ | (2 | ) | |||||
|
Investment
securities
|
3,002 | (2,424 | ) | (491 | ) | 87 | ||||||||||
|
Loans
held for sale
|
30 | (4 | ) | (1 | ) | 25 | ||||||||||
|
Loans
|
2,008 | (10,359 | ) | (355 | ) | (8,706 | ) | |||||||||
|
Total
interest income
|
5,044 | (12,790 | ) | (850 | ) | (8,596 | ) | |||||||||
|
Interest
expense
|
||||||||||||||||
|
Deposits
|
2,694 | (12,373 | ) | (1,449 | ) | (11,128 | ) | |||||||||
|
Borrowings
|
(1,651 | ) | (2,335 | ) | 361 | (3,625 | ) | |||||||||
|
Total
interest expense
|
1,043 | (14,708 | ) | (1,088 | ) | (14,753 | ) | |||||||||
|
Change
in net interest income
|
$ | 4,001 | $ | 1,918 | $ | 238 | $ | 6,157 | ||||||||
|
Year
ended December 31, 2008 compared to 2007
|
||||||||||||||||
|
Dollars
in thousands
|
Volume
|
Rate
|
Rate/Volume
1
|
Total
|
||||||||||||
|
Interest
on earning assets
|
||||||||||||||||
|
Interest-bearing
deposits
|
$ | - | $ | - | $ | 3 | $ | 3 | ||||||||
|
Investment
securities
|
2,592 | (305 | ) | (63 | ) | 2,224 | ||||||||||
|
Loans
held for sale
|
6 | 22 | 47 | 75 | ||||||||||||
|
Loans
|
5,338 | (7,251 | ) | (632 | ) | (2,545 | ) | |||||||||
|
Total
interest income
|
7,936 | (7,534 | ) | (645 | ) | (243 | ) | |||||||||
|
Interest
expense
|
||||||||||||||||
|
Deposits
|
1,272 | (7,688 | ) | (329 | ) | (6,745 | ) | |||||||||
|
Borrowings
|
3,688 | (2,317 | ) | (842 | ) | 529 | ||||||||||
|
Total
interest expense
|
4,960 | (10,005 | ) | (1,171 | ) | (6,216 | ) | |||||||||
|
Change
in net interest income
|
$ | 2,976 | $ | 2,471 | $ | 526 | $ | 5,973 | ||||||||
|
2009
|
2008
|
2007
|
||||||||||||||||||||||
|
Dollars
in thousands
|
Amount
of interest
|
Average
Yield/Rate
|
Amount
of interest
|
Average
Yield/Rate
|
Amount
of interest
|
Average
Yield/Rate
|
||||||||||||||||||
|
Interest
on earning assets
|
||||||||||||||||||||||||
|
Interest-bearing
deposits
|
$ | 1 | 0.25 | % | $ | 3 | 1.65 | % | $ | - | 0.00 | % | ||||||||||||
|
Investment
securities
|
14,893 | 5.42 | % | 14,806 | 6.07 | % | 12,582 | 5.98 | % | |||||||||||||||
|
Loans
held for sale
|
125 | 4.99 | % | 78 | 4.05 | % | 53 | 8.43 | % | |||||||||||||||
|
Loans
|
49,945 | 5.09 | % | 58,672 | 6.16 | % | 61,167 | 7.01 | % | |||||||||||||||
|
Total
interest-earning assets
|
64,964 | 5.16 | % | 73,559 | 6.14 | % | 73,802 | 6.81 | % | |||||||||||||||
|
Interest-bearing
liabilities
|
||||||||||||||||||||||||
|
Deposits
|
11,872 | 1.35 | % | 23,000 | 2.90 | % | 29,745 | 3.93 | % | |||||||||||||||
|
Borrowings
|
7,044 | 2.84 | % | 10,669 | 3.62 | % | 10,140 | 4.71 | % | |||||||||||||||
|
Total
interest-bearing liabilities
|
18,916 | 1.67 | % | 33,669 | 3.10 | % | 39,885 | 4.10 | % | |||||||||||||||
|
Net
interest income
|
$ | 46,048 | $ | 39,890 | $ | 33,917 | ||||||||||||||||||
|
Interest
rate spread
|
3.48 | % | 3.04 | % | 2.71 | % | ||||||||||||||||||
|
Net
interest margin
|
3.66 | % | 3.33 | % | 3.13 | % | ||||||||||||||||||
|
Years
ended December 31,
|
||||||||||||
|
In
thousands of dollars
|
2009
|
2008
|
2007
|
|||||||||
|
Assets
|
||||||||||||
|
Cash
and due from banks
|
$ | 14,288 | $ | 16,281 | $ | 19,978 | ||||||
|
Overnight
funds sold
|
407 | 181 | - | |||||||||
|
Securities
available for sale
|
29,040 | 22,865 | 33,765 | |||||||||
|
Securities
to be held to maturity
|
245,972 | 205,783 | 158,080 | |||||||||
|
Federal
Home Loan Bank and Federal Reserve Bank Stock
|
14,814 | 14,641 | 9,887 | |||||||||
|
Loans
held for sale (fair value approximates cost)
|
2,506 | 1,923 | 623 | |||||||||
|
Loans
|
981,628 | 949,135 | 873,009 | |||||||||
|
Allowance
for loan losses
|
(11,277 | ) | (7,607 | ) | (6,634 | ) | ||||||
|
Net
loans
|
970,351 | 941,528 | 866,375 | |||||||||
|
Accrued
interest receivable
|
6,027 | 6,846 | 6,697 | |||||||||
|
Premises
and equipment, net of accumulated depreciation
|
18,024 | 16,228 | 15,664 | |||||||||
|
Other
real estate owned
|
2,652 | 1,736 | 931 | |||||||||
|
Goodwill
|
27,684 | 27,684 | 27,684 | |||||||||
|
Other
assets
|
21,752 | 17,737 | 16,833 | |||||||||
|
Total
Assets
|
$ | 1,353,517 | $ | 1,273,433 | $ | 1,156,517 | ||||||
|
Liabilities
& Stockholders' Equity
|
||||||||||||
|
Demand
deposits
|
$ | 65,567 | $ | 63,495 | $ | 61,678 | ||||||
|
NOW
deposits
|
106,895 | 105,689 | 102,083 | |||||||||
|
Money
market deposits
|
108,922 | 123,699 | 125,370 | |||||||||
|
Savings
deposits
|
87,921 | 86,018 | 91,967 | |||||||||
|
Certificates
of deposit
|
227,161 | 364,529 | 323,367 | |||||||||
|
Certificates
$100M and over
|
351,552 | 109,988 | 114,764 | |||||||||
|
Total
deposits
|
948,018 | 853,418 | 819,229 | |||||||||
|
Borrowed
funds
|
248,291 | 293,745 | 215,403 | |||||||||
|
Dividends
payable
|
953 | 850 | 739 | |||||||||
|
Other
liabilities
|
9,401 | 8,972 | 9,724 | |||||||||
|
Total
Liabilities
|
1,206,663 | 1,156,985 | 1,045,095 | |||||||||
|
Shareholders'
Equity:
|
||||||||||||
|
Preferred
Stock
|
24,452 | - | - | |||||||||
|
Common
stock
|
97 | 97 | 98 | |||||||||
|
Additional
paid-in capital
|
44,807 | 44,214 | 45,644 | |||||||||
|
Retained
earnings
|
78,072 | 72,492 | 65,366 | |||||||||
|
Accumulated
other comprehensive (loss) income
|
||||||||||||
|
Net
unrealized gains (losses) on available-for-sale securities
|
(310 | ) | (87 | ) | 574 | |||||||
|
Net
unrealized loss on postretirement benefit costs
|
(264 | ) | (268 | ) | (260 | ) | ||||||
|
Total
Stockholders' Equity
|
146,854 | 116,448 | 111,422 | |||||||||
|
Total
Liabilities & Stockholders' Equity
|
$ | 1,353,517 | $ | 1,273,433 | $ | 1,156,517 | ||||||
|
Dollars
in thousands
|
2009
|
2008
|
2007
|
|||||||||
|
Securities
available for sale
|
||||||||||||
|
U.S.
Treasury and agency
|
$ | 30,959 | $ | - | $ | - | ||||||
|
Mortgage-backed
securities
|
31,148 | 922 | 1,322 | |||||||||
|
State
and political subdivisions
|
18,514 | 8,910 | 10,855 | |||||||||
|
Corporate
securities
|
818 | 2,977 | 14,727 | |||||||||
|
Other
equity securities
|
399 | 263 | 326 | |||||||||
| $ | 81,838 | $ | 13,072 | $ | 27,230 | |||||||
|
Securities
to be held to maturity
|
||||||||||||
|
U.S.
Treasury and agency
|
$ | 39,099 | $ | 110,513 | $ | 95,009 | ||||||
|
Mortgage-backed
securities
|
90,193 | 60,774 | 30,786 | |||||||||
|
State
and political subdivisions
|
61,095 | 62,330 | 53,914 | |||||||||
|
Corporate
securities
|
150 | 1,150 | 1,645 | |||||||||
| 190,537 | 234,767 | 181,354 | ||||||||||
|
Total
securities
|
$ | 272,375 | $ | 247,839 | $ | 208,584 | ||||||
|
Available For Sale
|
Held to Maturity
|
|||||||||||||||
|
Dollars
in thousands
|
Fair
Value
|
Yield
to maturity
|
Amortized
Cost
|
Yield
to maturity
|
||||||||||||
|
U.S.
Treasury & Agency
|
||||||||||||||||
|
Due
in 1 year or less
|
$ | - | 0.00 | % | $ | - | 0.00 | % | ||||||||
|
Due
in 1 to 5 years
|
15,000 | 2.75 | % | - | 0.00 | % | ||||||||||
|
Due
in 5 to 10 years
|
- | 0.00 | % | - | 0.00 | % | ||||||||||
|
Due
after 10 years
|
15,959 | 5.35 | % | 39,099 | 6.07 | % | ||||||||||
|
Total
|
30,959 | 4.09 | % | 39,099 | 6.07 | % | ||||||||||
|
Mortgage-Backed
Securities
|
||||||||||||||||
|
Due
in 1 year or less
|
- | 0.00 | % | 125 | 4.50 | % | ||||||||||
|
Due
in 1 to 5 years
|
91 | 5.71 | % | 1,662 | 4.17 | % | ||||||||||
|
Due
in 5 to 10 years
|
82 | 8.50 | % | 1,255 | 5.79 | % | ||||||||||
|
Due
after 10 years
|
30,975 | 3.52 | % | 87,151 | 3.80 | % | ||||||||||
|
Total
|
31,148 | 3.54 | % | 90,193 | 3.84 | % | ||||||||||
|
State
& Political Subdivisions
|
||||||||||||||||
|
Due
in 1 year or less
|
- | 0.00 | % | 205 | 6.95 | % | ||||||||||
|
Due
in 1 to 5 years
|
3,290 | 7.13 | % | 6,122 | 6.51 | % | ||||||||||
|
Due
in 5 to 10 years
|
3,701 | 7.57 | % | 13,765 | 6.53 | % | ||||||||||
|
Due
after 10 years
|
11,523 | 6.24 | % | 41,003 | 6.40 | % | ||||||||||
|
Total
|
18,514 | 6.66 | % | 61,095 | 6.44 | % | ||||||||||
|
Corporate
Securities
|
||||||||||||||||
|
Due
in 1 year or less
|
- | 0.00 | % | - | 0.00 | % | ||||||||||
|
Due
in 1 to 5 years
|
- | 0.00 | % | 150 | 1.50 | % | ||||||||||
|
Due
in 5 to 10 years
|
- | 0.00 | % | - | 0.00 | % | ||||||||||
|
Due
after 10 years
|
818 | 1.38 | % | - | 0.00 | % | ||||||||||
|
Total
|
818 | 1.38 | % | 150 | 1.50 | % | ||||||||||
|
Equity
Securities
|
399 | 2.43 | % | |||||||||||||
| $ | 81,838 | 4.43 | % | $ | 190,537 | 5.13 | % | |||||||||
|
Less
than 12 months
|
12
months or more
|
Total
|
||||||||||||||||||||||
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
|
In
thousands of dollars
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
||||||||||||||||||
|
U.S.
Treasury and agency
|
$ | 19,999 | $ | (707 | ) | $ | - | $ | - | $ | 19,999 | $ | (707 | ) | ||||||||||
|
Mortgage-backed
securities
|
47,509 | (602 | ) | - | - | 47,509 | (602 | ) | ||||||||||||||||
|
State
and political subdivisions
|
9,396 | (147 | ) | 1,350 | (338 | ) | 10,746 | (485 | ) | |||||||||||||||
|
Corporate
securities
|
- | - | 818 | (302 | ) | 818 | (302 | ) | ||||||||||||||||
|
Other
equity securities
|
- | - | 44 | (21 | ) | 44 | (21 | ) | ||||||||||||||||
| $ | 76,904 | $ | (1,456 | ) | $ | 2,212 | $ | (661 | ) | $ | 79,116 | $ | (2,117 | ) | ||||||||||
|
As
of December 31,
|
||||||||||||||||||||||||||||||||||||||||
|
In
thousands
of
dollars
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||||||||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||||||||||||||||||
|
Real
estate
|
$ | 240,178 | 25.2 | % | $ | 219,057 | 22.3 | % | $ | 202,301 | 22.0 | % | $ | 140,626 | 16.8 | % | $ | 142,137 | 18.4 | % | ||||||||||||||||||||
|
Construction
|
48,714 | 5.1 | % | 48,182 | 4.9 | % | - | 0.0 | % | - | 0.0 | % | - | 0.0 | % | |||||||||||||||||||||||||
|
Other
|
114,486 | 12.0 | % | 118,109 | 12.1 | % | 109,954 | 11.9 | % | 189,908 | 22.7 | % | 170,108 | 22.0 | % | |||||||||||||||||||||||||
|
Municipal
|
45,952 | 4.8 | % | 34,832 | 3.6 | % | 34,425 | 3.7 | % | 23,724 | 2.8 | % | 20,270 | 2.7 | % | |||||||||||||||||||||||||
|
Residential
|
||||||||||||||||||||||||||||||||||||||||
|
Term
|
367,267 | 38.7 | % | 431,520 | 44.0 | % | 431,237 | 46.9 | % | 371,242 | 44.3 | % | 309,689 | 40.1 | % | |||||||||||||||||||||||||
|
Construction
|
17,361 | 1.8 | % | 26,235 | 2.7 | % | 45,942 | 5.0 | % | 20,258 | 2.4 | % | 26,909 | 3.5 | % | |||||||||||||||||||||||||
|
Home
equity
line
of credit
|
94,324 | 9.9 | % | 77,206 | 7.9 | % | 74,199 | 8.1 | % | 73,453 | 8.8 | % | 83,587 | 10.8 | % | |||||||||||||||||||||||||
|
Consumer
|
24,210 | 2.5 | % | 24,132 | 2.5 | % | 22,106 | 2.4 | % | 18,934 | 2.3 | % | 19,638 | 2.5 | % | |||||||||||||||||||||||||
|
Total
loans
|
$ | 952,492 | 100.0 | % | $ | 979,273 | 100.0 | % | $ | 920,164 | 100.0 | % | $ | 838,145 | 100.0 | % | $ | 772,338 | 100.0 | % | ||||||||||||||||||||
|
In
thousands of dollars
|
<
1 Year
|
1 -
5 Years
|
5 -
10 Years
|
>
10 Years
|
Total
|
|||||||||||||||
|
Commercial
|
||||||||||||||||||||
|
Real
estate
|
$ | 10,314 | $ | 8,600 | $ | 25,331 | $ | 195,933 | $ | 240,178 | ||||||||||
|
Construction
|
18,506 | 3,243 | 454 | 26,511 | 48,714 | |||||||||||||||
|
Other
|
17,690 | 22,494 | 34,446 | 39,856 | 114,486 | |||||||||||||||
|
Municipal
|
26,277 | 2,607 | 6,375 | 10,693 | 45,952 | |||||||||||||||
|
Residential
|
||||||||||||||||||||
|
Term
|
5,944 | 8,394 | 35,013 | 317,916 | 367,267 | |||||||||||||||
|
Construction
|
9,842 | 947 | 19 | 6,553 | 17,361 | |||||||||||||||
|
Home
equity line of credit
|
1,030 | 1,232 | 1,129 | 90,933 | 94,324 | |||||||||||||||
|
Consumer
|
7,440 | 10,343 | 1,454 | 4,973 | 24,210 | |||||||||||||||
|
Total
loans
|
$ | 97,043 | $ | 57,860 | $ | 104,221 | $ | 693,368 | $ | 952,492 | ||||||||||
|
Fixed-Rate
|
Adjustable-Rate
|
Total
|
||||||||||||||||||||||
|
In
thousands of dollars
|
Amount
|
%
of total
|
Amount
|
%
of total
|
Amount
|
%
of total
|
||||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||
|
Real
estate
|
$ | 55,378 | 5.8 | % | $ | 184,800 | 19.4 | % | $ | 240,178 | 25.2 | % | ||||||||||||
|
Construction
|
13,733 | 1.4 | % | 34,981 | 3.7 | % | 48,714 | 5.1 | % | |||||||||||||||
|
Other
|
53,399 | 5.6 | % | 61,087 | 6.4 | % | 114,486 | 12.0 | % | |||||||||||||||
|
Municipal
|
42,072 | 4.4 | % | 3,880 | 0.4 | % | 45,952 | 4.8 | % | |||||||||||||||
|
Residential
|
||||||||||||||||||||||||
|
Term
|
128,901 | 13.5 | % | 238,366 | 25.0 | % | 367,267 | 38.7 | % | |||||||||||||||
|
Construction
|
6,726 | 0.7 | % | 10,635 | 1.1 | % | 17,361 | 1.8 | % | |||||||||||||||
|
Home
equity line of credit
|
2,111 | 0.2 | % | 92,213 | 9.7 | % | 94,324 | 9.9 | % | |||||||||||||||
|
Consumer
|
19,454 | 2.0 | % | 4,756 | 0.5 | % | 24,210 | 2.5 | % | |||||||||||||||
|
Total
loans
|
$ | 321,774 | 33.8 | % | $ | 630,718 | 66.2 | % | $ | 952,492 | 100.0 | % | ||||||||||||
|
Dollars
in
|
As
of December 31,
|
|||||||||||||||||||||||||||||||||||||||
|
thousands
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||||||||||||||||||||||
|
Commercial
|
||||||||||||||||||||||||||||||||||||||||
|
Real
estate
|
$ | 5,297 | 25.2 | % | $ | 2,958 | 22.3 | % | $ | 3,020 | 22.0 | % | $ | 1,905 | 16.8 | % | $ | 1,791 | 18.4 | % | ||||||||||||||||||||
|
Construction
|
896 | 5.1 | % | 650 | 4.9 | % | - | 0.0 | % | - | 0.0 | % | - | 0.0 | % | |||||||||||||||||||||||||
|
Other
|
3,095 | 12.0 | % | 2,595 | 12.1 | % | 1,633 | 11.9 | % | 2,573 | 22.7 | % | 2,142 | 22.0 | % | |||||||||||||||||||||||||
|
Municipal
|
23 | 4.8 | % | 20 | 3.6 | % | 25 | 3.7 | % | 25 | 2.8 | % | 50 | 2.6 | % | |||||||||||||||||||||||||
|
Residential
|
||||||||||||||||||||||||||||||||||||||||
|
Term
|
1,197 | 38.7 | % | 713 | 44.0 | % | 706 | 46.9 | % | 711 | 44.3 | % | 734 | 40.1 | % | |||||||||||||||||||||||||
|
Construction
|
43 | 1.8 | % | 44 | 2.7 | % | 75 | 5.0 | % | 38 | 2.4 | % | 64 | 3.5 | % | |||||||||||||||||||||||||
|
Home
equity
line
of credit
|
515 | 9.9 | % | 482 | 7.9 | % | 491 | 8.1 | % | 470 | 8.8 | % | 560 | 10.8 | % | |||||||||||||||||||||||||
|
Consumer
|
716 | 2.5 | % | 662 | 2.5 | % | 606 | 2.4 | % | 537 | 2.3 | % | 483 | 2.5 | % | |||||||||||||||||||||||||
|
Unallocated
|
1,855 | 0.0 | % | 676 | 0.0 | % | 244 | 0.0 | % | 105 | 0.0 | % | 262 | 0.0 | % | |||||||||||||||||||||||||
|
Total
|
$ | 13,637 | 100.0 | % | $ | 8,800 | 100.0 | % | $ | 6,800 | 100.0 | % | $ | 6,364 | 100.0 | % | $ | 6,086 | 100.0 | % | ||||||||||||||||||||
|
As
of December 31,
|
||||||||||||||||||||
|
Dollars
in thousands
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
|
Balance
at beginning of year
|
$ | 8,800 | $ | 6,800 | $ | 6,364 | $ | 6,086 | $ | 4,714 | ||||||||||
|
Acquisition
of FNB Bankshares
|
- | - | - | - | 2,066 | |||||||||||||||
|
Loans
charged off:
|
||||||||||||||||||||
|
Commercial
|
||||||||||||||||||||
|
Real
estate
|
2,430 | 3 | 27 | 2 | - | |||||||||||||||
|
Construction
|
- | - | - | - | - | |||||||||||||||
|
Other
|
2,329 | 1,997 | 477 | 854 | 473 | |||||||||||||||
|
Municipal
|
- | - | - | - | - | |||||||||||||||
|
Residential
|
||||||||||||||||||||
|
Term
|
1,767 | 113 | 13 | 42 | 256 | |||||||||||||||
|
Construction
|
47 | - | - | - | - | |||||||||||||||
|
Home
equity line of credit
|
177 | 83 | 50 | 21 | - | |||||||||||||||
|
Consumer
|
826 | 745 | 770 | 394 | 323 | |||||||||||||||
|
Total
|
7,576 | 2,941 | 1,337 | 1,313 | 1,052 | |||||||||||||||
|
Recoveries
on loans previously charged off
|
||||||||||||||||||||
|
Commercial
|
||||||||||||||||||||
|
Real
estate
|
- | - | - | 30 | 18 | |||||||||||||||
|
Construction
|
- | - | - | - | - | |||||||||||||||
|
Other
|
79 | 32 | 142 | 60 | 31 | |||||||||||||||
|
Municipal
|
- | - | - | - | - | |||||||||||||||
|
Residential
|
||||||||||||||||||||
|
Term
|
59 | 5 | 4 | 16 | - | |||||||||||||||
|
Construction
|
- | - | - | - | - | |||||||||||||||
|
Home
equity line of credit
|
1 | - | 21 | - | - | |||||||||||||||
|
Consumer
|
114 | 204 | 174 | 160 | 109 | |||||||||||||||
|
Total
|
253 | 241 | 341 | 266 | 158 | |||||||||||||||
|
Net
loans charged off
|
7,323 | 2,700 | 996 | 1,047 | 894 | |||||||||||||||
|
Provision
for loan losses
|
12,160 | 4,700 | 1,432 | 1,325 | 200 | |||||||||||||||
|
Balance
at end of period
|
$ | 13,637 | $ | 8,800 | $ | 6,800 | $ | 6,364 | $ | 6,086 | ||||||||||
|
Ratio
of net loans charged off to average loans outstanding
|
0.75 | % | 0.28 | % | 0.11 | % | 0.13 | % | 0.13 | % | ||||||||||
|
Ratio
of allowance for loan losses to total loans outstanding
|
1.43 | % | 0.90 | % | 0.74 | % | 0.76 | % | 0.79 | % | ||||||||||
|
As
of December 31,
|
||||||||||||||||||||
|
Dollars
in thousands
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
|
Commercial
|
||||||||||||||||||||
|
Real
estate
|
$ | 6,589 | $ | 7,477 | $ | 734 | $ | 1,105 | $ | 744 | ||||||||||
|
Construction
|
458 | - | - | - | - | |||||||||||||||
|
Other
|
2,735 | 2,908 | 2,011 | 2,285 | 1,697 | |||||||||||||||
|
Municipal
|
- | - | - | - | - | |||||||||||||||
|
Residential
|
||||||||||||||||||||
|
Term
|
6,322 | 6,594 | 2,109 | 606 | 914 | |||||||||||||||
|
Construction
|
3,182 | - | - | - | - | |||||||||||||||
|
Home
equity line of credit
|
143 | 313 | 299 | 190 | 20 | |||||||||||||||
|
Consumer
|
309 | 137 | 1 | 46 | 45 | |||||||||||||||
|
Total
loans 90 or more days past due
|
$ | 19,738 | $ | 17,429 | $ | 5,154 | $ | 4,232 | $ | 3,420 | ||||||||||
|
Non-accrual
loans included in above total
|
$ | 18,562 | $ | 12,449 | $ | 2,867 | $ | 3,485 | $ | 3,095 | ||||||||||
|
·
|
The
borrower demonstrates financial difficulty; common indicators include past
due status with bank obligations, substandard credit bureau reports, or an
inability to refinance with another lender,
and
|
|
·
|
The
Bank has granted a concession; common concession types include maturity
date extension, interest rate adjustments to below market pricing, and
deferment of payments.
|
|
As
of December 31,
|
||||||||||||||||||||
|
Dollars
in thousands
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
|
Commercial
|
||||||||||||||||||||
|
Real
estate
|
$ | 9,443 | $ | 10,446 | $ | 2,607 | $ | 2,326 | $ | 1,006 | ||||||||||
|
Construction
|
458 | 584 | 325 | 9 | - | |||||||||||||||
|
Other
|
3,607 | 4,713 | 8,393 | 5,575 | 4,331 | |||||||||||||||
|
Municipal
|
- | - | - | - | - | |||||||||||||||
|
Residential
|
||||||||||||||||||||
|
Term
|
11,747 | 11,526 | 8,803 | 4,067 | 3,093 | |||||||||||||||
|
Construction
|
3,182 | - | - | - | - | |||||||||||||||
|
Home
equity line of credit
|
682 | 1,423 | 872 | 627 | 729 | |||||||||||||||
|
Consumer
|
775 | 609 | 496 | 312 | 328 | |||||||||||||||
|
Total
|
$ | 29,894 | $ | 29,301 | $ | 21,496 | $ | 12,916 | $ | 9,487 | ||||||||||
|
Loans
30-89 days past due to total loans
|
1.26 | % | 1.21 | % | 1.78 | % | 1.04 | % | 0.79 | % | ||||||||||
|
Loans
90+ days past due and accruing to total loans
|
0.12 | % | 0.51 | % | 0.25 | % | 0.09 | % | 0.04 | % | ||||||||||
|
Loans
90+ days past due on non-accrual to total loans
|
1.76 | % | 1.27 | % | 0.31 | % | 0.42 | % | 0.40 | % | ||||||||||
|
Total
past due loans to total loans
|
3.14 | % | 2.99 | % | 2.34 | % | 1.54 | % | 1.23 | % | ||||||||||
|
As
of December 31,
|
||||||||||||||||||||
|
Dollars
in thousands
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
|
Carrying
Value
|
||||||||||||||||||||
|
Commercial
|
||||||||||||||||||||
|
Real
estate
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
|
Construction
|
1,182 | 1,172 | 1,152 | 950 | - | |||||||||||||||
|
Other
|
1,920 | 731 | - | 463 | - | |||||||||||||||
|
Municipal
|
- | - | - | - | - | |||||||||||||||
|
Residential
|
- | - | - | - | - | |||||||||||||||
|
Term
|
2,826 | 849 | - | - | - | |||||||||||||||
|
Construction
|
- | - | - | - | - | |||||||||||||||
|
Home
equity line of credit
|
- | - | - | - | - | |||||||||||||||
|
Consumer
|
- | - | - | - | - | |||||||||||||||
|
Total
|
$ | 5,928 | $ | 2,752 | $ | 1,152 | $ | 1,413 | $ | - | ||||||||||
|
Related
Allowance
|
||||||||||||||||||||
|
Commercial
|
||||||||||||||||||||
|
Real
estate
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
|
Construction
|
476 | 325 | 325 | 250 | - | |||||||||||||||
|
Other
|
- | - | - | 19 | - | |||||||||||||||
|
Municipal
|
- | - | - | - | - | |||||||||||||||
|
Residential
|
- | - | - | - | - | |||||||||||||||
|
Term
|
107 | - | - | - | - | |||||||||||||||
|
Construction
|
- | - | - | - | - | |||||||||||||||
|
Home
equity line of credit
|
- | - | - | - | - | |||||||||||||||
|
Consumer
|
- | - | - | - | - | |||||||||||||||
|
Total
|
$ | 583 | $ | 325 | $ | 325 | $ | 269 | $ | - | ||||||||||
|
Net
Value
|
||||||||||||||||||||
|
Commercial
|
||||||||||||||||||||
|
Real
estate
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
|
Construction
|
706 | 848 | 827 | 700 | - | |||||||||||||||
|
Other
|
1,920 | 731 | - | 444 | - | |||||||||||||||
|
Municipal
|
- | - | - | - | - | |||||||||||||||
|
Residential
|
- | - | - | - | - | |||||||||||||||
|
Term
|
2,719 | 849 | - | - | - | |||||||||||||||
|
Construction
|
- | - | - | - | - | |||||||||||||||
|
Home
equity line of credit
|
- | - | - | - | - | |||||||||||||||
|
Consumer
|
- | - | - | - | - | |||||||||||||||
|
Total
|
$ | 5,345 | $ | 2,428 | $ | 827 | $ | 1,144 | $ | - | ||||||||||
|
Years ended December 31,
|
%
change
|
|||||||||||||||
|
Dollars
in thousands
|
2009
|
2008
|
2007
|
2009
vs. 2008
|
||||||||||||
|
Demand
deposits
|
$ | 65,567 | $ | 63,495 | $ | 61,678 | 3.26 | % | ||||||||
|
NOW
accounts
|
106,895 | 105,689 | 102,083 | 1.14 | % | |||||||||||
|
Money
market accounts
|
108,922 | 123,699 | 125,370 | -11.95 | % | |||||||||||
|
Savings
|
87,921 | 86,018 | 91,967 | 2.21 | % | |||||||||||
|
Certificates
of deposit
|
578,713 | 474,517 | 438,131 | 21.96 | % | |||||||||||
|
Total
deposits
|
$ | 948,018 | $ | 853,418 | $ | 819,229 | 11.08 | % | ||||||||
|
Years ended December 31,
|
|||
|
2009
|
2008
|
2007
|
|
|
NOW
|
0.35%
|
0.63%
|
0.66%
|
|
Money
market
|
1.07%
|
2.88%
|
4.82%
|
|
Savings
|
0.62%
|
0.97%
|
1.12%
|
|
Certificates
of deposit
|
1.75%
|
3.78%
|
5.12%
|
|
Total
interest-bearing deposits
|
1.35%
|
2.90%
|
3.93%
|
|
As of December 31,
|
||||||||
|
Dollars
in thousands
|
2009
|
2008
|
||||||
|
Within
3 Months
|
$ | 184,574 | $ | 214,491 | ||||
|
3
Months through 6 months
|
94,778 | 35,475 | ||||||
|
6
months through 12 months
|
27,709 | 22,631 | ||||||
|
Over
12 months
|
36,143 | 18,200 | ||||||
|
Total
|
$ | 343,204 | $ | 290,797 | ||||
|
Dollars
in thousands
|
Total
|
Less
than
1
year
|
1-3
years
|
3-5
years
|
More
than 5 years
|
|||||||||||||||
|
Borrowed
funds
|
$ | 249,778 | 149,601 | 20,000 | 30,000 | 50,177 | ||||||||||||||
|
Operating
leases
|
907 | 190 | 334 | 131 | 252 | |||||||||||||||
|
Certificates
of deposit
|
556,097 | 452,129 | 56,379 | 47,589 | - | |||||||||||||||
|
Total
|
$ | 806,782 | 601,920 | 76,713 | 77,720 | 50,429 | ||||||||||||||
|
Unused
lines, collateralized by residential real estate
|
$ | 58,751 | 58,751 | - | - | - | ||||||||||||||
|
Other
unused commitments
|
76,125 | 76,125 | - | - | - | |||||||||||||||
|
Standby
letters of credit
|
3,449 | 3,449 | - | - | - | |||||||||||||||
|
Commitments
to extend credit
|
4,512 | 4,512 | - | - | - | |||||||||||||||
|
Total
loan commitments and unused lines of credit
|
$ | 142,837 | 142,837 | - | - | - | ||||||||||||||
| 0-90 | 90-365 | 1-5 | 5+ | |||||||||||||
|
Dollars in
thousands
|
Days
|
Days
|
Years
|
Years
|
||||||||||||
|
Investment
securities at amortized cost
|
$ | 28,564 | $ | 69,880 | $ | 98,862 | $ | 75,260 | ||||||||
|
Federal
Home Loan Bank and Federal Reserve Bank Stock, at cost
|
14,031 | - | - | 1,412 | ||||||||||||
|
Loans
held for sale
|
- | - | - | 2,876 | ||||||||||||
|
Loans
|
426,650 | 157,308 | 280,994 | 87,540 | ||||||||||||
|
Other
interest-earning assets
|
- | 9,492 | - | - | ||||||||||||
|
Non-rate-sensitive
assets
|
8,115 | - | - | 70,410 | ||||||||||||
|
Total
assets
|
477,360 | 236,680 | 379,856 | 237,498 | ||||||||||||
|
Interest-bearing
deposits
|
325,829 | 221,275 | 103,471 | 205,775 | ||||||||||||
|
Borrowed
funds
|
79,604 | 70,008 | 40,047 | 60,119 | ||||||||||||
|
Non-rate-sensitive
liabilities and equity
|
1,850 | 5,850 | 38,800 | 178,766 | ||||||||||||
|
Total
liabilities and equity
|
407,283 | 297,133 | 182,318 | 444,660 | ||||||||||||
|
Period
gap
|
$ | 70,077 | $ | (60,453 | ) | $ | 197,538 | $ | (207,162 | ) | ||||||
|
Percent
of total assets
|
5.26 | % | -4.54 | % | 14.84 | % | -15.56 | % | ||||||||
|
Cumulative
gap (current)
|
70,077 | 9,624 | 207,162 | - | ||||||||||||
|
Percent
of total assets
|
5.26 | % | 0.72 | % | 15.56 | % | 0.00 | % | ||||||||
|
Changes
in Net Interest Income
|
2009
|
2008
|
|
Year
1
|
||
|
Projected
changes if rates decrease by 1.0%
|
-0.1%
|
+1.8%
|
|
Projected
change if rates increase by 2.0%
|
-1.0%
|
-1.2%
|
|
Year
2
|
||
|
Projected
changes if rates decrease by 1.0%
|
-0.8%
|
-.0.5%
|
|
Projected
change if rates increase by 2.0%
|
-4.4%
|
-6.4%
|
|
As
of December 31,
|
2009
|
2008
|
||||||
|
Assets
|
||||||||
|
Cash
and cash equivalents
|
$ | 15,332,000 | $ | 16,856,000 | ||||
|
Securities
available for sale
|
81,838,000 | 13,072,000 | ||||||
|
Securities
to be held to maturity, fair value of $192,838,000
at
December 31, 2009, and $229,460,000 at December 31, 2008
|
190,537,000 | 234,767,000 | ||||||
|
Federal
Home Loan Bank and Federal Reserve Bank stock, at cost
|
15,443,000 | 14,693,000 | ||||||
|
Loans
held for sale
|
2,876,000 | 1,298,000 | ||||||
|
Loans
|
952,492,000 | 979,273,000 | ||||||
|
Less
allowance for loan losses
|
13,637,000 | 8,800,000 | ||||||
|
Net
loans
|
938,855,000 | 970,473,000 | ||||||
|
Accrued
interest receivable
|
4,889,000 | 5,783,000 | ||||||
|
Premises
and equipment, net
|
18,331,000 | 16,028,000 | ||||||
|
Other
real estate owned
|
5,345,000 | 2,428,000 | ||||||
|
Goodwill
|
27,684,000 | 27,684,000 | ||||||
|
Other
assets
|
30,264,000 | 22,662,000 | ||||||
|
Total
assets
|
$ | 1,331,394,000 | $ | 1,325,744,000 | ||||
|
Liabilities
|
||||||||
|
Demand
deposits
|
$ | 66,317,000 | $ | 68,399,000 | ||||
|
NOW
deposits
|
114,955,000 | 108,188,000 | ||||||
|
Money
market deposits
|
94,425,000 | 129,333,000 | ||||||
|
Savings
deposits
|
90,873,000 | 82,867,000 | ||||||
|
Certificates
of deposit under $100,000
|
212,893,000 | 246,152,000 | ||||||
|
Certificates
of deposit $100,000 or more
|
343,204,000 | 290,797,000 | ||||||
|
Total
deposits
|
922,667,000 | 925,736,000 | ||||||
|
Borrowed
funds
|
249,778,000 | 272,074,000 | ||||||
|
Other
liabilities
|
11,011,000 | 10,753,000 | ||||||
|
Total
liabilities
|
1,183,456,000 | 1,208,563,000 | ||||||
|
Commitments
and contingent liabilities (notes 12, 15, 19 and 20)
|
||||||||
|
Shareholders’ equity
|
||||||||
|
Preferred
stock, $1,000 preference value per share
|
24,606,000 | - | ||||||
|
Common
stock, one cent par value per share
|
97,000 | 97,000 | ||||||
|
Additional
paid-in capital
|
45,121,000 | 44,117,000 | ||||||
|
Retained
earnings
|
78,450,000 | 74,057,000 | ||||||
|
Accumulated
other comprehensive loss
|
||||||||
|
Net
unrealized loss on securities available for sale, net of
tax
benefit of $67,000 in 2009 and $441,000 in 2008
|
(125,000 | ) | (819,000 | ) | ||||
|
Net
unrealized loss on post-retirement benefit costs,
net
of tax benefit of $114,000 in 2009 and $146,000 in 2008
|
(211,000 | ) | (271,000 | ) | ||||
|
Total
shareholders’ equity
|
147,938,000 | 117,181,000 | ||||||
|
Total
liabilities and shareholders’ equity
|
$ | 1,331,394,000 | $ | 1,325,744,000 | ||||
|
Common stock
|
||||||||
|
Number
of shares authorized
|
18,000,000 | 18,000,000 | ||||||
|
Number
of shares issued
|
9,744,170 | 9,696,397 | ||||||
|
Number
of shares outstanding
|
9,744,170 | 9,696,397 | ||||||
|
Book
value per share
|
$ | 12.66 | $ | 12.09 | ||||
|
The
accompanying notes are an integral part of these consolidated financial
statements
|
||||||||
|
Years
ended December 31,
|
2009
|
2008
|
2007
|
|||||||||
|
Interest
and dividend income
|
||||||||||||
|
Interest
and fees on loans (includes tax-exempt income of
$1,472,000
in 2009, $1,245,000 in 2008, and $1,179,000 in 2007)
|
$ | 49,277,000 | $ | 58,079,000 | $ | 60,585,000 | ||||||
|
Interest
on deposits with other banks
|
1,000 | 3,000 | - | |||||||||
|
Interest
and dividends on investments (includes tax-exempt income of $2,980,000 in
2009, $2,820,000 in 2008, and $2,685,000 in 2007)
|
13,291,000 | 13,290,000 | 11,136,000 | |||||||||
|
Total
interest and dividend income
|
62,569,000 | 71,372,000 | 71,721,000 | |||||||||
|
Interest
expense
|
||||||||||||
|
Interest
on deposits
|
11,872,000 | 23,000,000 | 29,745,000 | |||||||||
|
Interest
on borrowed funds
|
7,044,000 | 10,669,000 | 10,140,000 | |||||||||
|
Total
interest expense
|
18,916,000 | 33,669,000 | 39,885,000 | |||||||||
|
Net
interest income
|
43,653,000 | 37,703,000 | 31,836,000 | |||||||||
|
Provision
for loan losses
|
12,160,000 | 4,700,000 | 1,432,000 | |||||||||
|
Net
interest income after provision for loan losses
|
31,493,000 | 33,003,000 | 30,404,000 | |||||||||
|
Non-interest
income
|
||||||||||||
|
Fiduciary
and investment management income
|
1,331,000 | 1,475,000 | 1,737,000 | |||||||||
|
Service
charges on deposit accounts
|
2,516,000 | 2,837,000 | 2,740,000 | |||||||||
|
Net
securities gains
|
- | - | 2,000 | |||||||||
|
Mortgage
origination and servicing income
|
2,341,000 | 145,000 | 589,000 | |||||||||
|
Other
operating income
|
6,566,000 | 5,189,000 | 5,077,000 | |||||||||
|
Total
non-interest income
|
12,754,000 | 9,646,000 | 10,145,000 | |||||||||
|
Non-interest
expense
|
||||||||||||
|
Salaries
and employee benefits
|
10,935,000 | 11,333,000 | 11,037,000 | |||||||||
|
Occupancy
expense
|
1,580,000 | 1,518,000 | 1,438,000 | |||||||||
|
Furniture
and equipment expense
|
2,273,000 | 2,005,000 | 1,944,000 | |||||||||
|
FDIC
insurance premiums
|
1,666,000 | 402,000 | 97,000 | |||||||||
|
Net
securities losses
|
150,000 | 89,000 | - | |||||||||
|
Other
than temporary impairment charge
|
916,000 | - | - | |||||||||
|
Amortization
of core deposit intangible
|
283,000 | 283,000 | 283,000 | |||||||||
|
Other
operating expenses
|
8,855,000 | 7,364,000 | 7,384,000 | |||||||||
|
Total
non-interest expense
|
26,658,000 | 22,994,000 | 22,183,000 | |||||||||
|
Income
before income taxes
|
17,589,000 | 19,655,000 | 18,366,000 | |||||||||
|
Income
tax expense
|
4,547,000 | 5,621,000 | 5,265,000 | |||||||||
|
Net
income
|
$ | 13,042,000 | $ | 14,034,000 | $ | 13,101,000 | ||||||
|
Less
dividends and amortization of premium on preferred stock
|
1,161,000 | - | - | |||||||||
|
Net
income available to common shareholders
|
$ | 11,881000 | $ | 14,034,000 | $ | 13,101,000 | ||||||
|
Earnings
per common share
|
||||||||||||
|
Basic
earnings per share
|
$ | 1.22 | $ | 1.45 | $ | 1.34 | ||||||
|
Diluted
earnings per share
|
1.22 | 1.44 | 1.34 | |||||||||
|
Cash
dividends declared per share
|
0.780 | 0.765 | 0.690 | |||||||||
|
Weighted
average number of shares outstanding
|
9,721,172 | 9,701,379 | 9,787,287 | |||||||||
|
Incremental
shares
|
12,072 | 18,952 | 25,731 | |||||||||
|
The
accompanying notes are an integral part of these consolidated financial
statements
|
||||||||||||
|
Common
stock and
|
Accumulated other
|
Total
|
||||||||||||||||||||||
|
Preferred
|
additional
paid-in capital
|
Retained
|
comprehensive
|
shareholders’
|
||||||||||||||||||||
|
stock
|
Shares
|
Amount
|
earnings
|
income
(loss)
|
equity
|
|||||||||||||||||||
|
Balance
at December 31, 2006
|
$ | - | 9,770,792 | $ | 45,685,000 | $ | 61,298,000 | $ | 344,000 | $ | 107,327,000 | |||||||||||||
|
Net
income
|
- | - | - | 13,101,000 | - | 13,101,000 | ||||||||||||||||||
|
Net
unrealized loss on securities available for sale, net of tax benefit of
$100,000
|
- | - | - | - | (260,000 | ) | (260,000 | ) | ||||||||||||||||
|
Unrecognized
actuarial gain
for
post-retirement benefits,
net
of taxes of $42,000
|
- | - | - | - | 78,000 | 78,000 | ||||||||||||||||||
|
Comprehensive
income
|
- | - | - | 13,101,000 | (182,000 | ) | 12,919,000 | |||||||||||||||||
|
Cash
dividends declared
|
- | - | - | (6,752,000 | ) | - | (6,752,000 | ) | ||||||||||||||||
|
Equity
compensation expense
|
- | - | 59,000 | - | - | 59,000 | ||||||||||||||||||
|
Payment
to repurchase common stock
|
- | (109,860 | ) | (1,687,000 | ) | - | - | (1,687,000 | ) | |||||||||||||||
|
Proceeds
from sale of common stock
|
- | 71,561 | 802,000 | - | - | 802,000 | ||||||||||||||||||
|
Change
in accounting for split dollar life insurance arrangements
|
- | - | - | (215,000 | ) | - | (215,000 | ) | ||||||||||||||||
|
Balance
at December 31, 2007
|
$ | - | 9,732,493 | $ | 44,859,000 | $ | 67,432,000 | $ | 162,000 | $ | 112,453,000 | |||||||||||||
|
Net
income
|
- | - | - | 14,034,000 | - | 14,034,000 | ||||||||||||||||||
|
Net
unrealized loss on securities available for sale, net of tax benefit of
$675,000
|
- | - | - | - | (1,255,000 | ) | (1,255,000 | ) | ||||||||||||||||
|
Unrecognized
actuarial gain
for
post-retirement benefits,
net
of taxes of $1,000
|
- | - | - | - | 3,000 | 3,000 | ||||||||||||||||||
|
Comprehensive
income
|
- | - | - | 14,034,000 | (1,252,000 | ) | 12,782,000 | |||||||||||||||||
|
Cash
dividends declared
|
- | - | - | (7,416,000 | ) | - | (7,416,000 | ) | ||||||||||||||||
|
Equity
compensation expense
|
- | - | 37,000 | - | - | 37,000 | ||||||||||||||||||
|
Payment
to repurchase common stock
|
- | (88,764 | ) | (1,414,000 | ) | - | - | (1,414,000 | ) | |||||||||||||||
|
Proceeds
from sale of common stock
|
- | 52,668 | 732,000 | - | - | 732,000 | ||||||||||||||||||
|
Tax
benefit of disqualifying disposition of stock option
shares
|
- | - | - | 7,000 | - | 7,000 | ||||||||||||||||||
|
Balance
at December 31, 2008
|
$ | - | 9,696,397 | $ | 44,214,000 | $ | 74,057,000 | $ | (1,090,000 | ) | $ | 117,181,000 | ||||||||||||
|
Net
income
|
- | - | - | 13,042,000 | - | 13,042,000 | ||||||||||||||||||
|
Net
unrealized gain on securities available for sale, net of
taxes
of
$374,000
|
- | - | - | - | 694,000 | 694,000 | ||||||||||||||||||
|
Unrecognized
actuarial gain
for
post-retirement benefits, net of tax benefit of $32,000
|
- | - | - | - | 60,000 | 60,000 | ||||||||||||||||||
|
Comprehensive
income
|
- | - | - | 13,042,000 | 754,000 | 13,796,000 | ||||||||||||||||||
|
Cash
dividends declared
|
- | - | - | (8,649,000 | ) | - | (8,649,000 | ) | ||||||||||||||||
|
Equity
compensation expense
|
- | - | 37,000 | - | - | 37,000 | ||||||||||||||||||
|
Proceeds
from sale of preferred stock
|
25,000,000 | - | - | - | - | 25,000,000 | ||||||||||||||||||
|
Premium
on preferred stock issuance
|
(493,000 | ) | - | 493,000 | - | - | - | |||||||||||||||||
|
Amortization
of premium on preferred stock
|
99,000 | - | (99,000 | ) | - | - | - | |||||||||||||||||
|
Payment
to repurchase common stock
|
- | (15,925 | ) | (263,000 | ) | - | - | (263,000 | ) | |||||||||||||||
|
Proceeds
from sale of common stock
|
- | 63,698 | 836,000 | - | - | 836,000 | ||||||||||||||||||
|
Balance
at December 31, 2009
|
$ | 24,606,000 | 9,744,170 | $ | 45,218,000 | $ | 78,450,000 | $ | (336,000 | ) | $ | 147,938,000 | ||||||||||||
|
The
accompanying notes are an integral part of these consolidated financial
statements
|
||||||||||||||||||||||||
|
For
the years ended December 31,
|
2009
|
2008
|
2007
|
|||||||||
|
Cash
flows from operating activities
|
||||||||||||
|
Net
income
|
$ | 13,042,000 | $ | 14,034,000 | $ | 13,101,000 | ||||||
|
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
|
Depreciation
|
1,483,000 | 1,232,000 | 1,224,000 | |||||||||
|
Change
in deferred income taxes
|
(1,210,000 | ) | (1,039,000 | ) | (464,000 | ) | ||||||
|
Provision
for loan losses
|
12,160,000 | 4,700,000 | 1,432,000 | |||||||||
|
Loans
originated for resale
|
(117,282,000 | ) | (19,199,000 | ) | (24,081,000 | ) | ||||||
|
Proceeds
from sales of loans
|
115,704,000 | 19,718,000 | 22,724,000 | |||||||||
|
Net
(gain) loss on sale or call of securities
|
150,000 | 89,000 | (2,000 | ) | ||||||||
|
Write-down
of securities available for sale
|
916,000 | - | - | |||||||||
|
Net
accretion of discounts on investments
|
(2,774,000 | ) | (5,475,000 | ) | (2,996,000 | ) | ||||||
|
Net
loss on sale of other real estate owned
|
223,000 | - | 20,000 | |||||||||
|
Provision
for losses on other real estate owned
|
481,000 | - | 56,000 | |||||||||
|
Equity
compensation expense
|
37,000 | 37,000 | 59,000 | |||||||||
|
Net
change in other assets and accrued interest receivable
|
(4,013,000 | ) | (1,627,000 | ) | (926,000 | ) | ||||||
|
Net
change in other liabilities
|
(728,000 | ) | (1,933,000 | ) | 486,000 | |||||||
|
Net
(gain) loss on sale of premises and equipment
|
11,000 | 17,000 | (34,000 | ) | ||||||||
|
Amortization
of investments in limited partnerships
|
275,000 | 84,000 | - | |||||||||
|
Net
acquisition amortization
|
260,000 | 239,000 | 228,000 | |||||||||
|
Net
cash provided by operating activities
|
18,735,000 | 10,877,000 | 10,827,000 | |||||||||
|
Cash
flows from investing activities
|
||||||||||||
|
Proceeds
from sales of securities available for sale
|
4,051,000 | 14,192,000 | 179,000 | |||||||||
|
Proceeds
from maturities, payments, calls of securities available for
sale
|
10,255,000 | 3,551,000 | 8,883,000 | |||||||||
|
Proceeds
from maturities, payments, calls of securities held to
maturity
|
183,973,000 | 106,450,000 | 90,261,000 | |||||||||
|
Proceeds
from sales of other real estate owned
|
820,000 | - | 978,000 | |||||||||
|
Purchases
of securities available for sale
|
(81,853,000 | ) | (5,373,000 | ) | - | |||||||
|
Investments
in limited partnerships
|
(1,371,000 | ) | (1,700,000 | ) | - | |||||||
|
Purchases
of securities to be held to maturity
|
(138,186,000 | ) | (154,618,000 | ) | (133,008,000 | ) | ||||||
|
Purchases
of FRB and FHLB stock
|
(750,000 | ) | (1,463,000 | ) | (4,983,000 | ) | ||||||
|
Net
(increase) decrease in loans
|
15,017,000 | (63,410,000 | ) | (83,804,000 | ) | |||||||
|
Capital
expenditures
|
(3,798,000 | ) | (796,000 | ) | (2,108,000 | ) | ||||||
|
Proceeds
from sale of premises and equipment
|
1,000 | - | 282,000 | |||||||||
|
Net
cash used in investing activities
|
(11,841,000 | ) | (103,167,000 | ) | (123,320,000 | ) | ||||||
|
Cash
flows from financing activities
|
||||||||||||
|
Net
increase (decrease) in transaction and savings accounts
|
(22,217,000 | ) | 15,826,000 | (24,102,000 | ) | |||||||
|
Net
increase in certificates of deposit
|
19,164,000 | 128,651,000 | 231,000 | |||||||||
|
Advances
on long-term borrowings
|
10,000,000 | 50,000,000 | 100,000,000 | |||||||||
|
Repayments
on long-term borrowings
|
(27,000,000 | ) | - | (62,000,000 | ) | |||||||
|
Net
increase (decrease) in short-term borrowings
|
(5,289,000 | ) | (94,622,000 | ) | 98,880,000 | |||||||
|
Proceeds
from issuance of preferred stock
|
25,000,000 | - | - | |||||||||
|
Payments
to repurchase common stock
|
(263,000 | ) | (1,414,000 | ) | (1,687,000 | ) | ||||||
|
Proceeds
from sale of common stock
|
836,000 | 732,000 | 802,000 | |||||||||
|
Dividends
paid
|
(8,649,000 | ) | (7,281,000 | ) | (6,565,000 | ) | ||||||
|
Net
cash provided (used) by financing activities
|
(8,418,000 | ) | 91,892,000 | 105,559,000 | ||||||||
|
Net
decrease in cash and cash equivalents
|
(1,524,000 | ) | (398,000 | ) | (6,934,000 | ) | ||||||
|
Cash
and cash equivalents at beginning of year
|
16,856,000 | 17,254,000 | 24,188,000 | |||||||||
|
Cash
and cash equivalents at end of year
|
$ | 15,332,000 | $ | 16,856,000 | $ | 17,254,000 | ||||||
|
Interest
paid
|
$ | 19,160,000 | $ | 34,558,000 | $ | 39,265,000 | ||||||
|
Income
taxes paid
|
5,859,000 | 7,111,000 | 5,919,000 | |||||||||
|
Non-cash
transactions:
|
||||||||||||
|
Transfer
from loans to other real estate owned
|
4,441,000 | 1,601,000 | 737,000 | |||||||||
|
Net
(increase) decrease in unrealized gain on securities available for
sale
|
(1,068,000 | ) | 1,930,000 | 360,000 | ||||||||
|
Net
decrease in net unrealized loss on postretirement benefit
costs
|
60,000 | 3,000 | 78,000 | |||||||||
|
Number
of Shares
|
Weighted
Average Grant Date Fair Value
|
|||||||
|
Non-vested
at December 31, 2008
|
21,000 | $ | 4.41 | |||||
|
Granted
in 2009
|
- | - | ||||||
|
Vested
in 2009
|
- | - | ||||||
|
Forfeited
in 2009
|
- | - | ||||||
|
Non-vested
at December 31, 2009
|
21,000 | $ | 4.41 | |||||
|
Number
of Shares
|
Weighted
Average Exercise Price
|
Weighted
Average Remaining Contractual Term
|
Aggregate
Intrinsic
Value
|
|||||||||||||
|
Outstanding
at December 31, 2008
|
76,500 | $ | 13.27 | |||||||||||||
|
Granted
in 2009
|
- | - | ||||||||||||||
|
Vested
in 2009
|
- | - | ||||||||||||||
|
Exercised
in 2009
|
(21,000 | ) | 6.36 | |||||||||||||
|
Forfeited
in 2009
|
- | - | ||||||||||||||
|
Outstanding
at December 31, 2009
|
55,500 | $ | 15.89 | 4.6 | $ | 82,000 | ||||||||||
|
Exercisable
at December 31, 2009
|
34,500 | $ | 14.61 | 4.1 | $ | 82,000 | ||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
Value
|
|||||||||||||
|
As of December 31,
2009
|
Cost
|
Gains
|
Losses
|
(Estimated)
|
||||||||||||
|
Securities
available for sale
|
||||||||||||||||
|
U.S.
Treasury and agency
|
$ | 31,022,000 | $ | 90,000 | $ | (153,000 | ) | $ | 30,959,000 | |||||||
|
Mortgage-backed
securities
|
31,254,000 | 133,000 | (239,000 | ) | 31,148,000 | |||||||||||
|
State
and political subdivisions
|
18,219,000 | 414,000 | (119,000 | ) | 18,514,000 | |||||||||||
|
Corporate
securities
|
1,120,000 | - | (302,000 | ) | 818,000 | |||||||||||
|
Other
equity securities
|
414,000 | 6,000 | (21,000 | ) | 399,000 | |||||||||||
| $ | 82,029,000 | $ | 643,000 | $ | (834,000 | ) | $ | 81,838,000 | ||||||||
|
Securities
to be held to maturity
|
||||||||||||||||
|
U.S.
Treasury and agency
|
$ | 39,099,000 | $ | 142,000 | $ | (554,000 | ) | $ | 38,687,000 | |||||||
|
Mortgage-backed
securities
|
90,193,000 | 1,839,000 | (363,000 | ) | 91,669,000 | |||||||||||
|
State
and political subdivisions
|
61,095,000 | 1,603,000 | (366,000 | ) | 62,332,000 | |||||||||||
|
Corporate
securities
|
150,000 | - | - | 150,000 | ||||||||||||
| $ | 190,537,000 | $ | 3,584,000 | $ | (1,283,000 | ) | $ | 192,838,000 | ||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
Value
|
|||||||||||||
|
As
of December 31, 2008
|
Cost
|
Gains
|
Losses
|
(Estimated)
|
||||||||||||
|
Securities
available for sale
|
||||||||||||||||
|
Mortgage-backed
securities
|
$ | 900,000 | $ | 22,000 | $ | - | $ | 922,000 | ||||||||
|
State
and political subdivisions
|
8,571,000 | 339,000 | - | 8,910,000 | ||||||||||||
|
Corporate
securities
|
4,566,000 | - | (1,589,000 | ) | 2,977,000 | |||||||||||
|
Other
equity securities
|
295,000 | 2,000 | (34,000 | ) | 263,000 | |||||||||||
| $ | 14,332,000 | $ | 363,000 | $ | (1,623,000 | ) | $ | 13,072,000 | ||||||||
|
Securities
to be held to maturity
|
||||||||||||||||
|
U.S.
Treasury and agency
|
$ | 110,513,000 | $ | 74,000 | $ | (5,871,000 | ) | $ | 104,716,000 | |||||||
|
Mortgage-backed
securities
|
60,774,000 | 640,000 | (297,000 | ) | 61,117,000 | |||||||||||
|
State
and political subdivisions
|
62,330,000 | 952,000 | (684,000 | ) | 62,598,000 | |||||||||||
|
Corporate
securities
|
1,150,000 | - | (121,000 | ) | 1,029,000 | |||||||||||
| $ | 234,767,000 | $ | 1,666,000 | $ | (6,973,000 | ) | $ | 229,460,000 | ||||||||
|
Securities
available for sale
|
Securities
to be held to maturity
|
|||||||||||||||
|
Amortized
Cost
|
Fair
Value (Estimated)
|
Amortized
Cost
|
Fair
Value (Estimated)
|
|||||||||||||
|
Due
in 1 year or less
|
$ | - | $ | - | $ | 330,000 | $ | 335,000 | ||||||||
|
Due
in 1 to 5 years
|
18,144,000 | 18,381,000 | 7,934,000 | 8,245,000 | ||||||||||||
|
Due
in 5 to 10 years
|
3,671,000 | 3,783,000 | 15,020,000 | 15,591,000 | ||||||||||||
|
Due
after 10 years
|
59,800,000 | 59,275,000 | 167,253,000 | 168,667,000 | ||||||||||||
|
Equity
securities
|
414,000 | 399,000 | - | - | ||||||||||||
| $ | 82,029,000 | $ | 81,838,000 | $ | 190,537,000 | $ | 192,838,000 | |||||||||
|
2009
|
2008
|
2007
|
||||||||||
|
Proceeds
from sales
|
$ | 4,051,000 | $ | 14,192,000 | $ | 179,000 | ||||||
|
Gross
gains
|
20,000 | 123,000 | 2,000 | |||||||||
|
Gross
losses
|
(170,000 | ) | (212,000 | ) | - | |||||||
|
Net
gain (loss)
|
$ | (150,000 | ) | $ | (89,000 | ) | $ | 2,000 | ||||
|
Related
income taxes
|
$ | (52,000 | ) | $ | (31,000 | ) | $ | 1,000 | ||||
|
Less
than 12 months
|
12
months or more
|
Total
|
||||||||||||||||||||||
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
|
As of December 31,
2009
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
||||||||||||||||||
|
U.S.
Treasury and agency
|
$ | 19,999,000 | $ | (707,000 | ) | $ | - | $ | - | $ | 19,999,000 | $ | (707,000 | ) | ||||||||||
|
Mortgage-backed
securities
|
47,509,000 | (602,000 | ) | - | - | 47,509,000 | (602,000 | ) | ||||||||||||||||
|
State
and political subdivisions
|
9,396,000 | (147,000 | ) | 1,350,000 | (338,000 | ) | 10,746,000 | (485,000 | ) | |||||||||||||||
|
Corporate
securities
|
- | - | 818,000 | (302,000 | ) | 818,000 | (302,000 | ) | ||||||||||||||||
|
Other
equity securities
|
- | - | 44,000 | (21,000 | ) | 44,000 | (21,000 | ) | ||||||||||||||||
| $ | 76,904,000 | $ | (1,456,000 | ) | $ | 2,212,000 | $ | (661,000 | ) | $ | 79,116,000 | $ | (2,117,000 | ) | ||||||||||
|
Less
than 12 months
|
12
months or more
|
Total
|
|||||||||||||||||||||||
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||||
|
As of December 31,
2008
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
|
U.S.
Treasury and agency
|
$ | 64,951,000 | $ | (4,610,000 | ) | $ | 10,043,000 | $ | (1,261,000 | ) | $ | 74,994,000 | $ | (5,871,000 | ) | ||||||||||
|
Mortgage-backed
securities
|
12,498,000 | (110,000 | ) | 3,534,000 | (187,000 | ) | 16,032,000 | (297,000 | ) | ||||||||||||||||
|
State
and political subdivisions
|
13,592,000 | (573,000 | ) | 2,165,000 | (111,000 | ) | 15,757,000 | (684,000 | ) | ||||||||||||||||
|
Corporate
securities
|
1,821,000 | (187,000 | ) | 1,709,000 | (1,523,000 | ) | 3,530,000 | (1,710,000 | ) | ||||||||||||||||
|
Other
equity securities
|
- | - | 32,000 | (34,000 | ) | 32,000 | (34,000 | ) | |||||||||||||||||
| $ | 92,862,000 | $ | (5,480,000 | ) | $ | 17,483,000 | $ | (3,116,000 | ) | $ | 110,345,000 | $ | (8,596,000 | ) | |||||||||||
|
As
of December 31,
|
2009
|
2008
|
||||||
|
Mortgage
servicing rights
|
$ | 5,086,000 | $ | 3,954,000 | ||||
|
Accumulated
amortization
|
(3,814,000 | ) | (3,275,000 | ) | ||||
|
Impairment
reserve
|
(73,000 | ) | (368,000 | ) | ||||
| $ | 1,199,000 | $ | 311,000 | |||||
|
As
of December 31,
|
2009
|
2008
|
||||||
|
Commercial
|
||||||||
|
Real
estate
|
$ | 240,178,000 | $ | 219,057,000 | ||||
|
Construction
|
48,714,000 | 48,182,000 | ||||||
|
Other
|
114,486,000 | 118,109,000 | ||||||
|
Municipal
|
45,952,000 | 34,832,000 | ||||||
|
Residential
|
||||||||
|
Term
|
367,267,000 | 431,520,000 | ||||||
|
Construction
|
17,361,000 | 26,235,000 | ||||||
|
Home
equity line of credit
|
94,324,000 | 77,206,000 | ||||||
|
Consumer
|
24,210,000 | 24,132,000 | ||||||
|
Total
loans
|
$ | 952,492,000 | $ | 979,273,000 | ||||
|
For
the years ended December 31,
|
2009
|
2008
|
2007
|
|||||||||
|
Balance
at beginning of year
|
$ | 8,800,000 | $ | 6,800,000 | $ | 6,364,000 | ||||||
|
Provision
charged to operating expenses
|
12,160,000 | 4,700,000 | 1,432,000 | |||||||||
| 20,960,000 | 11,500,000 | 7,796,000 | ||||||||||
|
Loans
charged off
|
(7,576,000 | ) | (2,941,000 | ) | (1,337,000 | ) | ||||||
|
Recoveries
on loans
|
253,000 | 241,000 | 341,000 | |||||||||
|
Net
loans charged off
|
(7,323,000 | ) | (2,700,000 | ) | (996,000 | ) | ||||||
|
Balance
at end of year
|
$ | 13,637,000 | $ | 8,800,000 | $ | 6,800,000 | ||||||
|
As
of December 31,
|
2009
|
2008
|
2007
|
|||||||||
|
Average
investment in impaired loans
|
$ | 16,263,000 | $ | 6,199,000 | $ | 2,427,000 | ||||||
|
Interest
income recognized on impaired loans, all on cash basis
|
70,000 | 24,000 | 163,000 | |||||||||
|
As
of December 31,
|
2009
|
2008
|
||||||
|
Balance
of impaired loans
|
$ | 25,843,000 | $ | 12,449,000 | ||||
|
Less
portion for which no allowance for loan losses is
allocated
|
(13,682,000 | ) | (4,805,000 | ) | ||||
|
Portion
of impaired loan balance for which an allowance for loan losses is
allocated
|
$ | 12,161,000 | $ | 7,644,000 | ||||
|
Portion
of allowance for loan losses allocated to the impaired loan
balance
|
$ | 2,196,000 | $ | 1,957,000 | ||||
|
For
the years ended December 31,
|
2009
|
2008
|
||||||
|
Balance
at beginning of year
|
$ | 23,896,000 | $ | 20,886,000 | ||||
|
New
loans
|
3,820,000 | 12,245,000 | ||||||
|
Repayments
|
(2,341,000 | ) | (9,235,000 | ) | ||||
|
Balance
at end of year
|
$ | 25,375,000 | $ | 23,896,000 | ||||
|
As
of December 31,
|
2009
|
2008
|
||||||
|
Land
|
$ | 3,556,000 | $ | 3,556,000 | ||||
|
Land
improvements
|
648,000 | 636,000 | ||||||
|
Buildings
|
13,821,000 | 13,788,000 | ||||||
|
Equipment
|
9,532,000 | 6,348,000 | ||||||
| 27,557,000 | 24,328,000 | |||||||
|
Less
accumulated depreciation
|
9,226,000 | 8,300,000 | ||||||
| $ | 18,331,000 | $ | 16,028,000 | |||||
|
As
of December 31,
|
2009
|
2008
|
||||||
|
Real
estate acquired in settlement of loans
|
$ | 5,345,000 | $ | 2,428,000 | ||||
|
For
the years ended December 31,
|
2009
|
2008
|
2007
|
|||||||||
|
Balance
at beginning of year
|
$ | 325,000 | $ | 325,000 | $ | 269,000 | ||||||
|
Losses
charged to allowance
|
(223,000 | ) | - | - | ||||||||
|
Provision
charged to operating expenses
|
481,000 | - | 56,000 | |||||||||
|
Balance
at end of year
|
$ | 583,000 | $ | 325,000 | $ | 325,000 | ||||||
|
For
the years ended December 31,
|
2009
|
2008
|
2007
|
|||||||||
|
Federal
income tax
|
||||||||||||
|
Current
|
$ | 5,520,000 | $ | 6,415,000 | $ | 5,500,000 | ||||||
|
Deferred
|
(1,210,000 | ) | (1,039,000 | ) | (464,000 | ) | ||||||
| 4,310,000 | 5,376,000 | 5,036,000 | ||||||||||
|
State
franchise tax
|
237,000 | 245,000 | 229,000 | |||||||||
| $ | 4,547,000 | $ | 5,621,000 | $ | 5,265,000 | |||||||
|
For
the years ended December 31,
|
2009
|
2008
|
2007
|
|||||||||
|
Expected
tax expense
|
$ | 6,156,000 | $ | 6,879,000 | $ | 6,428,000 | ||||||
|
Non-taxable
income
|
(1,555,000 | ) | (1,364,000 | ) | (1,244,000 | ) | ||||||
|
State
franchise tax, net of federal tax benefit
|
154,000 | 159,000 | 149,000 | |||||||||
|
Tax
credits, net of amortization
|
(345,000 | ) | (100,000 | ) | - | |||||||
|
Other
|
137,000 | 47,000 | (68,000 | ) | ||||||||
| $ | 4,547,000 | $ | 5,621,000 | $ | 5,265,000 | |||||||
|
2009
|
2008
|
|||||||
|
Allowance
for loan losses
|
$ | 4,773,000 | $ | 3,080,000 | ||||
|
Other
real estate owned
|
204,000 | 114,000 | ||||||
|
Assets
related to FNB acquisition
|
1,000 | 9,000 | ||||||
|
Accrued
pension and post-retirement
|
1,183,000 | 1,139,000 | ||||||
|
Unrealized
loss on securities available for sale
|
67,000 | 441,000 | ||||||
|
Other
than temporary impairment of securities available for sale
|
321,000 | - | ||||||
|
Other
assets
|
169,000 | 75,000 | ||||||
|
Total
deferred tax asset
|
6,718,000 | 4,858,000 | ||||||
|
Net
deferred loan costs
|
(672,000 | ) | (578,000 | ) | ||||
|
Depreciation
|
(2,106,000 | ) | (1,422,000 | ) | ||||
|
Mortgage
servicing rights
|
(420,000 | ) | (109,000 | ) | ||||
|
Core
deposit intangible
|
(500,000 | ) | (600,000 | ) | ||||
|
Liabilities
related to FNB acquisition
|
(10,000 | ) | (32,000 | ) | ||||
|
Other
liabilities
|
(114,000 | ) | (35,000 | ) | ||||
|
Total
deferred tax liability
|
(3,822,000 | ) | (2,776,000 | ) | ||||
|
Net
deferred tax asset
|
$ | 2,896,000 | $ | 2,082,000 | ||||
|
Year
of
Maturity
|
Less
than $100,000
|
Greater
than $100,000
|
All
Certificates of Deposit
|
|||||||||
|
2010
|
$ | 145,068,000 | $ | 307,061,000 | $ | 452,129,000 | ||||||
|
2011
|
15,885,000 | 7,566,000 | 23,451,000 | |||||||||
|
2012
|
14,429,000 | 3,119,000 | 17,548,000 | |||||||||
|
2013
|
11,850,000 | 3,530,000 | 15,380,000 | |||||||||
|
2014
|
25,661,000 | 21,928,000 | 47,589,000 | |||||||||
| $ | 212,893,000 | $ | 343,204,000 | $ | 556,097,000 | |||||||
|
As
of December 31, 2009
|
||||||||
|
Federal
Home Loan Bank Advances
|
||||||||
|
2010
|
0.20% - 5.41 | % | $ | 99,225,000 | ||||
|
2012
|
4.39 | % | 10,000,000 | |||||
|
2013
|
3.49 | % | 10,000,000 | |||||
|
2014
|
2.73% - 3.89 | % | 20,000,000 | |||||
|
2015
and thereafter
|
0.00% - 2.69 | % | 60,177,000 | |||||
| 199,402,000 | ||||||||
|
Treasury
Tax & Loan Notes (rate at December 31, 2009 was 0.00%)
|
variable
|
638,000 | ||||||
|
Repurchase
agreements
|
||||||||
|
Municipal
and commercial customers
|
0.90% - 4.00 | % | 49,738,000 | |||||
| $ | 249,778,000 | |||||||
|
As
of December 31, 2008
|
||||||||
|
Federal
Home Loan Bank Advances
|
||||||||
|
2009
|
0.36% - 5.00 | % | $ | 80,227,000 | ||||
|
2010
|
4.43% - 5.41 | % | 50,000,000 | |||||
|
2012
|
4.39 | % | 10,000,000 | |||||
|
2013
|
3.49 | % | 10,000,000 | |||||
|
2014
and thereafter
|
0.00% - 3.89 | % | 70,184,000 | |||||
| 220,411,000 | ||||||||
|
Treasury
Tax & Loan Notes (rate at December 31, 2008 was 0.00%)
|
variable
|
2,864,000 | ||||||
|
Repurchase
agreements
|
||||||||
|
Municipal
and commercial customers
|
1.49% - 4.75 | % | 48,799,000 | |||||
| $ | 272,074,000 | |||||||
|
At
December 31,
|
2009
|
2008
|
2007
|
|||||||||
|
Change
in benefit obligations
|
||||||||||||
|
Benefit
obligation at beginning of year:
|
$ | 1,990,000 | $ | 1,949,000 | $ | 2,005,000 | ||||||
|
Service
cost
|
21,000 | 19,000 | 20,000 | |||||||||
|
Interest
cost
|
134,000 | 134,000 | 136,000 | |||||||||
|
Benefits
paid
|
(143,000 | ) | (155,000 | ) | (144,000 | ) | ||||||
|
Actuarial
(gain) loss
|
(40,000 | ) | 43,000 | (68,000 | ) | |||||||
|
Benefit
obligation at end of year:
|
$ | 1,962,000 | $ | 1,990,000 | $ | 1,949,000 | ||||||
|
Funded
status
|
||||||||||||
|
Benefit
obligation at end of year
|
$ | (1,962,000 | ) | $ | (1,990,000 | ) | $ | (1,949,000 | ) | |||
|
Accrued
benefit cost
|
$ | (1,962,000 | ) | $ | (1,990,000 | ) | $ | (1,949,000 | ) | |||
|
For
the years ended December 31,
|
2009
|
2008
|
2007
|
|||||||||
|
Components
of net periodic benefit cost
|
||||||||||||
|
Service
cost
|
$ | 21,000 | $ | 19,000 | $ | 20,000 | ||||||
|
Interest
cost
|
134,000 | 134,000 | 136,000 | |||||||||
|
Amortization
of unrecognized transition obligation
|
29,000 | 29,000 | 29,000 | |||||||||
|
Amortization
of prior service credit
|
(1,000 | ) | (3,000 | ) | (3,000 | ) | ||||||
|
Amortization
of accumulated losses
|
24,000 | 21,000 | 26,000 | |||||||||
|
Net
periodic benefit cost
|
$ | 207,000 | $ | 200,000 | $ | 208,000 | ||||||
|
Weighted
average assumptions as of December 31
|
||||||||||||
|
Discount
rate
|
7.0 | % | 7.0 | % | 7.0 | % | ||||||
|
At
December 31,
|
2009
|
2008
|
Portion
to Be Recognized in
Income
in 2010
|
|||||||||
|
Unamortized
prior service credit
|
$ | - | $ | 1,000 | $ | - | ||||||
|
Unamortized
net actuarial loss
|
(233,000 | ) | (297,000 | ) | - | |||||||
|
Unrecognized
transition obligation
|
(92,000 | ) | (121,000 | ) | 29,000 | |||||||
| (325,000 | ) | (417,000 | ) | 29,000 | ||||||||
|
Deferred
tax benefit at 35%
|
114,000 | 146,000 | (10,000 | ) | ||||||||
|
Net
unrecognized post-retirement benefits
included
in accumulated other comprehensive income
|
$ | (211,000 | ) | $ | (271,000 | ) | $ | 19,000 | ||||
|
As
of December 31,
|
2009
|
2008
|
||||||
|
Unused
lines, collateralized by residential real estate
|
$ | 58,751,000 | $ | 55,370,000 | ||||
|
Other
unused commitments
|
76,125,000 | 75,236,000 | ||||||
|
Standby
letters of credit
|
3,449,000 | 2,687,000 | ||||||
|
Commitments
to extend credit
|
4,512,000 | 12,496,000 | ||||||
|
Total
|
$ | 142,837,000 | $ | 145,789,000 | ||||
|
Income
|
Shares
|
Per-Share
|
||||||||||
|
(Numerator)
|
(Denominator)
|
Amount
|
||||||||||
|
For
the year ended December 31, 2009
|
||||||||||||
|
Net
income as reported
|
$ | 13,042,000 | ||||||||||
|
Less
dividends and amortization of premium on preferred stock
|
1,161,000 | |||||||||||
|
Basic
EPS: Income available to common shareholders
|
11,881,000 | 9,721,172 | $ | 1.22 | ||||||||
|
Effect
of dilutive securities: incentive stock options
|
12,072 | |||||||||||
|
Diluted
EPS: Income available to common shareholders plus assumed
conversions
|
$ | 11,881,000 | 9,733,244 | $ | 1.22 | |||||||
|
For
the year ended December 31, 2008
|
||||||||||||
|
Net
income as reported
|
$ | 14,034,000 | ||||||||||
|
Basic
EPS: Income available to common shareholders
|
14,034,000 | 9,701,379 | $ | 1.45 | ||||||||
|
Effect
of dilutive securities: incentive stock options
|
18,952 | |||||||||||
|
Diluted
EPS: Income available to common shareholders plus assumed
conversions
|
$ | 14,034,000 | 9,720,331 | $ | 1.44 | |||||||
|
For
the year ended December 31, 2007
|
||||||||||||
|
Net
income as reported
|
$ | 13,101,000 | ||||||||||
|
Basic
EPS: Income available to common shareholders
|
$ | 13,101,000 | 9,787,287 | $ | 1.34 | |||||||
|
Effect
of dilutive securities: incentive stock options
|
25,731 | |||||||||||
|
Diluted
EPS: Income available to common shareholders plus assumed
conversions
|
$ | 13,101,000 | 9,813,018 | $ | 1.34 | |||||||
|
At
December 31, 2009
|
||||||||||||||||
|
Level
1
|
Level
2
|
Level
3
|
Total
|
|||||||||||||
|
Securities
available for sale
|
||||||||||||||||
|
U.S.
Treasury and agency
|
$ | - | $ | 30,959,000 | $ | - | $ | 30,959,000 | ||||||||
|
Mortgage-backed
securities
|
- | 31,148,000 | - | 31,148,000 | ||||||||||||
|
State
and political subdivisions
|
- | 18,514,000 | - | 18,514,000 | ||||||||||||
|
Corporate
securities
|
- | 818,000 | - | 818,000 | ||||||||||||
|
Other
equity securities
|
- | 399,000 | - | 399,000 | ||||||||||||
|
Total
assets
|
$ | - | $ | 81,838,000 | $ | - | $ | 81,838,000 | ||||||||
|
At
December 31, 2008
|
||||||||||||||||
|
Level
1
|
Level
2
|
Level
3
|
Total
|
|||||||||||||
|
Securities
available for sale
|
||||||||||||||||
|
Mortgage-backed
securities
|
$ | - | $ | 922,000 | $ | - | $ | 922,000 | ||||||||
|
State
and political subdivisions
|
- | 8,910,000 | - | 8,910,000 | ||||||||||||
|
Corporate
securities
|
- | 2,977,000 | - | 2,977,000 | ||||||||||||
|
Other
equity securities
|
- | 263,000 | - | 263,000 | ||||||||||||
|
Total
assets
|
$ | - | $ | 13,072,000 | $ | - | $ | 13,072,000 | ||||||||
|
At December 31, 2009
|
||||||||||||||||
|
Level
1
|
Level
2
|
Level
3
|
Total
|
|||||||||||||
|
Mortgage
servicing rights
|
$ | - | $ | 1,199,000 | $ | - | $ | 1,199,000 | ||||||||
|
Loans
held for sale
|
- | 2,876,000 | - | 2,876,000 | ||||||||||||
|
Other
real estate owned
|
- | 5,345,000 | - | 5,345,000 | ||||||||||||
|
Impaired
loans
|
- | 9,965,000 | - | 9,965,000 | ||||||||||||
|
Total
Assets
|
$ | - | $ | 19,385,000 | $ | - | $ | 19,385,000 | ||||||||
|
At December 31, 2008
|
||||||||||||||||
|
Level
1
|
Level
2
|
Level
3
|
Total
|
|||||||||||||
|
Mortgage
servicing rights
|
$ | - | $ | 311,000 | $ | - | $ | 311,000 | ||||||||
|
Loans
held for sale
|
- | 1,298,000 | - | 1,298,000 | ||||||||||||
|
Other
real estate owned
|
- | 2,428,000 | - | 2,428,000 | ||||||||||||
|
Impaired
loans
|
- | 10,492,000 | - | 10,492,000 | ||||||||||||
|
Total
Assets
|
$ | - | $ | 14,529,000 | $ | - | $ | 14,529,000 | ||||||||
|
December 31, 2009
|
December 31, 2008
|
|||||||||||||||
|
Carrying
|
Estimated
|
Carrying
|
Estimated
|
|||||||||||||
|
amount
|
fair
value
|
amount
|
fair
value
|
|||||||||||||
|
Financial
assets
|
||||||||||||||||
|
Cash
and cash equivalents
|
$ | 15,332,000 | $ | 15,332,000 | $ | 16,856,000 | $ | 16,856,000 | ||||||||
|
Securities
available for sale
|
81,838,000 | 81,838,000 | 13,072,000 | 13,072,000 | ||||||||||||
|
Securities
to be held to maturity
|
190,537,000 | 192,838,000 | 234,767,000 | 229,460,000 | ||||||||||||
|
Federal
Home Loan Bank and Federal Reserve Bank stock
|
15,443,000 | 15,443,000 | 14,693,000 | 14,693,000 | ||||||||||||
|
Loans
held for sale
|
2,876,000 | 2,876,000 | 1,298,000 | 1,298,000 | ||||||||||||
|
Loans
(net of allowance for loan losses)
|
938,555,000 | 938,095,000 | 970,473,000 | 994,560,000 | ||||||||||||
|
Cash
surrender value of life insurance
|
9,492,000 | 9,492,000 | 9,148,000 | 9,148,000 | ||||||||||||
|
Accrued
interest receivable
|
4,889,000 | 4,889,000 | 5,783,000 | 5,783,000 | ||||||||||||
|
Financial
liabilities
|
||||||||||||||||
|
Deposits
|
$ | 922,667,000 | $ | 877,883,000 | $ | 925,736,000 | $ | 904,926,000 | ||||||||
|
Borrowed
funds
|
249,778,000 | 255,292,000 | 272,074,000 | 290,336,000 | ||||||||||||
|
Accrued
interest payable
|
1,078,000 | 1,078,000 | 1,322,000 | 1,322,000 | ||||||||||||
|
For
the years ended December 31,
|
2009
|
2008
|
2007
|
|||||||||
|
Other
operating income
|
||||||||||||
|
Merchant
credit card processing income
|
$ | 2,289,000 | $ | 2,433,000 | $ | 2,528,000 | ||||||
|
ATM
income
|
1,184,000 | 1,156,000 | 971,000 | |||||||||
|
Gain
on sale of merchant credit card processing portfolio
|
1,402,000 | - | - | |||||||||
|
Other
operating expense
|
||||||||||||
|
Merchant
credit card processing fees
|
$ | 2,214,000 | $ | 2,358,000 | $ | 2,427,000 | ||||||
|
For
capital
|
To
be well-capitalized
|
|||||||||||
|
adequacy
|
under
prompt corrective
|
|||||||||||
|
Actual
|
purposes
|
action
provisions
|
||||||||||
|
As
of December 31, 2009
|
||||||||||||
|
Tier
2 capital to
|
$ | 129,338,000 | $ | 69,553,000 | $ | 86,941,000 | ||||||
|
risk-weighted
assets
|
14.88 | % | 8.00 | % | 10.00 | % | ||||||
|
Tier
1 capital to
|
$ | 118,437,000 | $ | 34,776,000 | $ | 52,165,000 | ||||||
|
risk-weighted
assets
|
13.62 | % | 4.00 | % | 6.00 | % | ||||||
|
Tier
1 capital to
|
$ | 118,437,000 | $ | 51,559,000 | $ | 64,449,000 | ||||||
|
average
assets
|
9.19 | % | 4.00 | % | 5.00 | % | ||||||
|
As
of December 31, 2008
|
||||||||||||
|
Tier
2 capital to
|
$ | 97,454,000 | $ | 70,243,000 | $ | 87,804,000 | ||||||
|
risk-weighted
assets
|
11.10 | % | 8.00 | % | 10.00 | % | ||||||
|
Tier
1 capital to
|
$ | 88,554,000 | $ | 35,122,000 | $ | 52,682,000 | ||||||
|
risk-weighted
assets
|
10.09 | % | 4.00 | % | 6.00 | % | ||||||
|
Tier
1 capital to
|
$ | 88,554,000 | $ | 51,311,000 | $ | 64,139,000 | ||||||
|
average
assets
|
6.90 | % | 4.00 | % | 5.00 | % | ||||||
|
For
capital
|
To
be well-capitalized
|
|||||||||||
|
adequacy
|
under
prompt corrective
|
|||||||||||
|
Actual
|
purposes
|
action
provisions
|
||||||||||
|
As
of December 31, 2009
|
||||||||||||
|
Tier
2 capital to
|
$ | 130,031,000 | $ | 69,557,000 | n/a | |||||||
|
risk-weighted
assets
|
14.96 | % | 8.00 | % | n/a | |||||||
|
Tier
1 capital to
|
$ | 119,130,000 | $ | 34,778,000 | n/a | |||||||
|
risk-weighted
assets
|
13.70 | % | 4.00 | % | n/a | |||||||
|
Tier
1 capital to
|
$ | 119,130,000 | $ | 50,461,000 | n/a | |||||||
|
average
assets
|
9.44 | % | 4.00 | % | n/a | |||||||
|
As
of December 31, 2008
|
||||||||||||
|
Tier
2 capital to
|
$ | 97,649,000 | $ | 70,218,000 | n/a | |||||||
|
risk-weighted
assets
|
11.13 | % | 8.00 | % | n/a | |||||||
|
Tier
1 capital to
|
$ | 88,749,000 | $ | 35,109,000 | n/a | |||||||
|
risk-weighted
assets
|
10.11 | % | 4.00 | % | n/a | |||||||
|
Tier
1 capital to
|
$ | 88,749,000 | $ | 50,204,000 | n/a | |||||||
|
average
assets
|
7.07 | % | 4.00 | % | n/a | |||||||
|
As
of December 31,
|
2009
|
2008
|
||||||
|
Assets
|
||||||||
|
Cash
and cash equivalents
|
$ | 313,000 | $ | 213,000 | ||||
|
Dividends
receivable
|
1,900,000 | 1,800,000 | ||||||
|
Investments
|
260,000 | 123,000 | ||||||
|
Investment
in subsidiary
|
119,786,000 | 89,323,000 | ||||||
|
Goodwill
|
27,559,000 | 27,559,000 | ||||||
|
Other
assets
|
20,000 | 64,000 | ||||||
|
Total
assets
|
$ | 149,838,000 | $ | 119,082,000 | ||||
|
Liabilities and shareholders’
equity
|
||||||||
|
Dividends
payable
|
$ | 1,900,000 | $ | 1,891,000 | ||||
|
Other
liabilities
|
- | 10,000 | ||||||
|
Total
liabilities
|
1,900,000 | 1,901,000 | ||||||
|
Shareholders’
equity
|
||||||||
|
Preferred
stock
|
24,606,000 | - | ||||||
|
Common
stock
|
97,000 | 97,000 | ||||||
|
Additional
paid-in capital
|
45,121,000 | 44,117,000 | ||||||
|
Retained
earnings
|
78,335,000 | 73,259,000 | ||||||
|
Accumulated
other comprehensive loss
|
||||||||
|
Net
unrealized loss on available for sale securities, net
of
tax benefit of $3,000 in 2009 and $11,000 in 2008
|
(10,000 | ) | (21,000 | ) | ||||
|
Net
unrealized loss on post-retirement benefit costs, net
of
tax benefit of $114,000 in 2009 and $146,000 in 2008
|
(211,000 | ) | (271,000 | ) | ||||
|
Total
accumulated other comprehensive loss
|
(221,000 | ) | (292,000 | ) | ||||
|
Total
shareholders’ equity
|
147,938,000 | 117,181,000 | ||||||
|
Total
liabilities and shareholders’ equity
|
$ | 149,838,000 | $ | 119,082,000 | ||||
|
For
the years ended December 31,
|
2009
|
2008
|
2007
|
|||||||||
|
Investment
income
|
$ | 10,000 | $ | 11,000 | $ | 28,000 | ||||||
|
Other
income
|
- | - | 26,000 | |||||||||
|
Other
expense
|
152,000 | 136,000 | 179,000 | |||||||||
|
Loss
before Bank earnings
|
(142,000 | ) | (125,000 | ) | (125,000 | ) | ||||||
|
Equity
in earnings of Bank
|
||||||||||||
|
Remitted
|
8,404,000 | 7,281,000 | 7,825,000 | |||||||||
|
Unremitted
|
4,780,000 | 6,878,000 | 5,401,000 | |||||||||
|
Net
income
|
$ | 13,042,000 | $ | 14,034,000 | $ | 13,101,000 | ||||||
|
For
the years ended December 31,
|
2009
|
2008
|
2007
|
|||||||||
|
Cash
flows from operating activities:
|
||||||||||||
|
Net
income
|
$ | 13,042,000 | $ | 14,034,000 | $ | 13,101,000 | ||||||
|
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
|
Depreciation
|
- | 2,000 | 1,000 | |||||||||
|
Net
realized loss on sale of securities
|
- | 24,000 | - | |||||||||
|
Equity
compensation expense
|
37,000 | 37,000 | 59,000 | |||||||||
|
(Increase)
decrease in other assets
|
38,000 | (38,000 | ) | (134,000 | ) | |||||||
|
Increase
(decrease) in other liabilities
|
(41,000 | ) | 278,000 | (73,000 | ) | |||||||
|
Gain
on sale of real estate
|
- | - | (27,000 | ) | ||||||||
|
Unremitted
earnings of Bank
|
(4,780,000 | ) | (6,878,000 | ) | (5,401,000 | ) | ||||||
|
Net
cash provided by operating activities
|
8,296,000 | 7,459,000 | 7,526,000 | |||||||||
|
Cash
flows from investing activities:
|
||||||||||||
|
Proceeds
from maturities and calls of investments
|
- | - | 251,000 | |||||||||
|
Purchases
of investments
|
(120,000 | ) | - | - | ||||||||
|
Preferred
stock investment in subsidiary
|
(25,000,000 | ) | - | - | ||||||||
|
Capital
expenditures
|
- | - | (350,000 | ) | ||||||||
|
Net
cash used in investing activities
|
(25,120,000 | ) | - | (99,000 | ) | |||||||
|
Cash
flows from financing activities:
|
||||||||||||
|
Proceeds
from sale of real estate
|
- | 348,000 | 250,000 | |||||||||
|
Proceeds
from issuance of preferred stock
|
25,000,000 | - | - | |||||||||
|
Payments
to purchase common stock
|
(263,000 | ) | (1,414,000 | ) | (1,687,000 | ) | ||||||
|
Proceeds
from sale of common stock
|
836,000 | 732,000 | 802,000 | |||||||||
|
Dividends
paid
|
(8,649,000 | ) | (7,281,000 | ) | (6,565,000 | ) | ||||||
|
Net
cash provided (used) in financing activities
|
16,924,000 | (7,615,000 | ) | (7,200,000 | ) | |||||||
|
Net
increase (decrease) in cash and cash equivalents
|
100,000 | (156,000 | ) | 227,000 | ||||||||
|
Cash
and cash equivalents at beginning of year
|
213,000 | 369,000 | 142,000 | |||||||||
|
Cash
and cash equivalents at end of year
|
$ | 313,000 | $ | 213,000 | $ | 369,000 | ||||||
|
1.
|
A
valuation technique that uses a) the quoted price of an identical
liability when traded as an asset, or b) quoted prices for similar
liabilities or similar liabilities when traded as
assets.
|
|
2.
|
Another
valuation technique that is consistent with the principles of ASC Topic
820, examples include an income approach, such as a present value
technique, or a market approach, such as a technique that is based on the
amount at measurement date that the reporting entity would pay to transfer
the identical liability or would receive to enter into the identical
liability.
|
|
Dollars
in thousands except per share data
|
2008Q1 | 2008Q2 | 2008Q3 | 2008Q4 | 2009Q1 | 2009Q2 | 2009Q3 | 2009Q4 | ||||||||||||||||||||||||
|
Balance
Sheets
|
||||||||||||||||||||||||||||||||
|
Cash
|
$ | 15,837 | $ | 19,997 | $ | 21,667 | $ | 16,856 | $ | 15,815 | $ | 18,575 | $ | 23,921 | $ | 15,332 | ||||||||||||||||
|
Investments
|
218,185 | 231,685 | 246,364 | 247,839 | 309,106 | 283,599 | 250,359 | 272,375 | ||||||||||||||||||||||||
|
FHLB
& FRB stock,
at
cost
|
14,693 | 14,693 | 14,693 | 14,693 | 14,693 | 14,693 | 14,693 | 15,443 | ||||||||||||||||||||||||
|
Net
loans
|
928,887 | 946,267 | 953,797 | 971,771 | 982,158 | 973,746 | 963,817 | 941,730 | ||||||||||||||||||||||||
|
Other
assets
|
70,606 | 72,731 | 74,636 | 74,585 | 76,728 | 79,373 | 79,052 | 86,514 | ||||||||||||||||||||||||
|
Total
assets
|
$ | 1,248,208 | $ | 1,285,373 | $ | 1,311,157 | $ | 1,325,744 | $ | 1,398,500 | $ | 1,369,986 | $ | 1,331,842 | $ | 1,331,394 | ||||||||||||||||
|
Deposits
|
$ | 826,477 | $ | 842,120 | $ | 918,856 | $ | 925,736 | $ | 987,440 | $ | 913,949 | $ | 960,072 | $ | 922,667 | ||||||||||||||||
|
Borrowed
funds
|
295,253 | 317,055 | 264,617 | 272,074 | 254,124 | 297,361 | 213,061 | 249,778 | ||||||||||||||||||||||||
|
Other
liabilities
|
12,867 | 11,440 | 11,812 | 10,753 | 12,336 | 12,478 | 11,095 | 11,011 | ||||||||||||||||||||||||
|
Shareholders’
equity
|
113,611 | 114,758 | 115,872 | 117,181 | 144,600 | 146,198 | 147,614 | 147,938 | ||||||||||||||||||||||||
|
Total
liabilities
&
equity
|
$ | 1,248,208 | $ | 1,285,373 | $ | 1,311,157 | $ | 1,325,744 | $ | 1,398,500 | $ | 1,369,986 | $ | 1,331,842 | $ | 1,331,394 | ||||||||||||||||
|
Income
Statements
|
||||||||||||||||||||||||||||||||
|
Interest
income
|
$ | 18,330 | $ | 17,514 | $ | 17,891 | $ | 17,637 | $ | 16,618 | $ | 16,251 | $ | 15,224 | $ | 14,476 | ||||||||||||||||
|
Interest
expense
|
9,513 | 8,572 | 8,268 | 7,316 | 5,545 | 4,814 | 4,409 | 4,148 | ||||||||||||||||||||||||
|
Net
interest income
|
8,817 | 8,942 | 9,623 | 10,321 | 11,073 | 11,437 | 10,815 | 10,328 | ||||||||||||||||||||||||
|
Provision
for
loan
losses
|
500 | 939 | 875 | 2,386 | 1,650 | 2,950 | 3,060 | 4,500 | ||||||||||||||||||||||||
|
Net
interest income after provision for loan losses
|
8,317 | 8,003 | 8,748 | 7,935 | 9,423 | 8,487 | 7,755 | 5,828 | ||||||||||||||||||||||||
|
Non-interest
income
|
2,176 | 2,518 | 2,856 | 2,096 | 2,586 | 2,963 | 2,977 | 4,229 | ||||||||||||||||||||||||
|
Non-interest
expense
|
5,449 | 5,425 | 6,284 | 5,836 | 6,787 | 6,234 | 6,872 | 6,766 | ||||||||||||||||||||||||
|
Income
before taxes
|
5,044 | 5,096 | 5,320 | 4,195 | 5,222 | 5,216 | 3,860 | 3,291 | ||||||||||||||||||||||||
|
Income
taxes
|
1,453 | 1,493 | 1,488 | 1,187 | 1,494 | 1,454 | 970 | 629 | ||||||||||||||||||||||||
|
Net
income
|
$ | 3,591 | $ | 3,603 | $ | 3,832 | $ | 3,008 | $ | 3,728 | $ | 3,762 | $ | 2,890 | $ | 2,662 | ||||||||||||||||
|
Less
preferred stock
premium
amortization
and
dividends
|
- | - | - | - | 150 | 337 | 337 | 337 | ||||||||||||||||||||||||
|
Net
income available to common shareholders
|
$ | 3,591 | $ | 3,603 | $ | 3,832 | $ | 3,008 | $ | 3,578 | $ | 3,425 | $ | 2,553 | $ | 2,325 | ||||||||||||||||
|
Basic
earnings per share
|
$ | 0.37 | $ | 0.37 | $ | 0.40 | $ | 0.31 | $ | 0.37 | $ | 0.35 | $ | 0.26 | $ | 0.24 | ||||||||||||||||
|
Diluted
earnings per share
|
$ | 0.37 | $ | 0.37 | $ | 0.39 | $ | 0.31 | $ | 0.37 | $ | 0.35 | $ | 0.26 | $ | 0.24 |
|
/s/
DANIEL R.
DAIGNEAULT /s/
F. STEPHEN WARD
|
|
Daniel
R. Daigneault, President and
Director F.
Stephen Ward , Treasurer and Chief Financial Officer
|
|
(Principal
Executive
Officer) (Principal
Financial Officer, Principal Accounting Officer)
|
|
March
12,
2010
March 12,
2010
|
|
/s/
STUART G. SMITH
|
|
Stuart
G. Smith, Director and Chairman of the Board
|
|
March
12, 2010
|
|
/s/
KATHERINE M.
BOYD /s/
CARL S. POOLE, JR.
|
|
Katherine
M. Boyd ,
Director Carl
S. Poole, Jr., Director
|
|
March
12,
2010 March
12, 2010
|
|
/s/
ROBERT B.
GREGORY /s/
MARK N. ROSBOROUGH
|
|
Robert
B. Gregory,
Director Mark
N. Rosborough, Director
|
|
March
12,
2010 March
12, 2010
|
|
/s/
TONY C.
MCKIM
/s/ DAVID B. SOULE, JR.
|
|
Tony
C. McKim,
Director David
B. Soule, Jr. , Director
|
|
March
12,
2010
March 12,
2010
|
|
/s/
BRUCE A. TINDAL
|
|
Bruce
A. Tindal, Director
|
|
March
12, 2010
|
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 |
|---|