SOUTH CAROLINA |
57-0892056 |
(State or other jurisdiction |
(I.R.S. Employer |
of incorporation or |
Identification No.) |
organization) |
|
| ||
| |
2 | |
2 | |
2 | |
2 | |
2 | |
3 | |
3 | |
4 | |
4 | |
4 | |
4 | |
11 | |
11 | |
11 | |
|
|
| |
12 | |
13 | |
14 | |
32 | |
33 | |
56 | |
56 | |
|
|
| |
57 | |
57 | |
57 | |
57 | |
57 | |
|
|
| |
58 | |
|
|
61 | |
|
|
| |
| |
| |
| |
|
1 | ||
| ||
2 | ||
| ||
3 | ||
| ||
4 | ||
| ||
5 | ||
| ||
6 | ||
| ||
7 | ||
| ||
8 | ||
| ||
9 | ||
| ||
10 | ||
| ||
11 | ||
| ||
|
2003
|
2002
| |||||||||||||||||||||||
|
4Q |
3Q |
2Q |
1Q |
4Q |
3Q |
2Q |
1Q | |||||||||||||||||
|
|
|
|
|
|
|
| ||||||||||||||||||
Stock Price ranges: (1) |
|
|
|
|
|
|
|
| |||||||||||||||||
High |
$ |
21.42 |
$ |
19.05 |
$ |
17.24 |
$ |
15.54 |
$ |
15.90 |
$ |
14.50 |
$ |
14.29 |
$ |
12.29 |
|||||||||
Low |
$ |
17.73 |
$ |
15.71 |
$ |
14.76 |
$ |
14.16 |
$ |
13.38 |
$ |
13.15 |
$ |
11.79 |
$ |
8.93 |
|||||||||
Close |
$ |
18.00 |
$ |
18.74 |
$ |
16.14 |
$ |
14.87 |
$ |
14.62 |
$ |
14.05 |
$ |
13.90 |
$ |
12.29 |
|||||||||
Volume traded |
66,440 |
97,107 |
127,542 |
171,972 |
141,680 |
51,580 |
81,572 |
54,605 |
|||||||||||||||||
Cash dividend declared |
$ |
0.10 |
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
12 | ||
| ||
|
2003 |
2002 |
2001 |
2000 |
1999 | |||||||||||
|
|
|
|
|
||||||||||||
SUMMARY OF OPERATIONS |
|
|
|
|
|
|||||||||||
Net interest income |
$ |
12,289 |
$ |
11,647 |
$ |
10,398 |
$ |
10,023 |
$ |
8,749 |
||||||
Provision for loan losses |
786 |
847 |
725 |
654 |
445 |
|||||||||||
Noninterest income |
2,930 |
2,671 |
2,582 |
1,846 |
1,560 |
|||||||||||
Noninterest expense |
8,872 |
8,444 |
8,259 |
7,356 |
6,520 |
|||||||||||
Income taxes |
1,754 |
1,585 |
1,280 |
1,204 |
936 |
|||||||||||
Net income |
3,807 |
3,442 |
2,716 |
2,655 |
2,408 |
|||||||||||
Per common share basic (1) |
0.89 |
0.82 |
0.66 |
0.65 |
0.63 |
|||||||||||
Per common share diluted (1) |
0.79 |
0.73 |
0.60 |
0.59 |
0.53 |
|||||||||||
|
|
|
|
|
|
|||||||||||
YEAR END BALANCE SHEETS |
|
|
|
|
|
|||||||||||
Investment securities |
$ |
90,887 |
$ |
63,464 |
$ |
47,400 |
$ |
32,445 |
$ |
26,466 |
||||||
Loans, net of unearned income |
231,802 |
218,800 |
207,041 |
180,521 |
148,170 |
|||||||||||
Allowance for loan losses |
3,437 |
3,369 |
2,937 |
2,560 |
2,163 |
|||||||||||
Total assets |
343,921 |
302,206 |
273,097 |
249,835 |
191,229 |
|||||||||||
Noninterest-bearing deposits |
37,037 |
33,342 |
29,372 |
35,468 |
23,823 |
|||||||||||
Interest-bearing deposits |
219,975 |
197,173 |
189,406 |
173,723 |
134,173 |
|||||||||||
Long-term debt FHLB advances |
41,317 |
27,100 |
21,900 |
13,000 |
7,000 |
|||||||||||
Shareholders equity |
32,205 |
28,742 |
24,601 |
21,528 |
17,591 |
|||||||||||
Book value per share (1) |
7.47 |
6.82 |
5.89 |
5.17 |
4.46 |
|||||||||||
|
|
|
|
|
|
|||||||||||
AVERAGE BALANCE SHEETS |
|
|
|
|
|
|||||||||||
Investment securities |
$ |
74,661 |
$ |
52,157 |
$ |
40,232 |
$ |
28,681 |
$ |
26,151 |
||||||
Loans, net of unearned income |
223,365 |
211,704 |
195,573 |
159,711 |
138,989 |
|||||||||||
Total assets |
322,766 |
288,887 |
263,695 |
212,177 |
180,141 |
|||||||||||
Noninterest-bearing deposits |
32,132 |
29,678 |
26,549 |
21,746 |
19,204 |
|||||||||||
Interest-bearing deposits |
212,048 |
197,631 |
190,713 |
153,624 |
132,468 |
|||||||||||
Shareholders equity |
30,558 |
26,427 |
23,193 |
19,562 |
16,671 |
|||||||||||
|
|
|
|
|
|
|||||||||||
RATIOS AND OTHER DATA |
|
|
|
|
|
|||||||||||
Return on average assets |
1.18 |
% |
1.19 |
% |
1.03 |
% |
1.25 |
% |
1.34 |
% | ||||||
Return on average equity |
12.46 |
% |
13.02 |
% |
11.71 |
% |
13.57 |
% |
14.45 |
% | ||||||
Net interest margin, tax-equivalent basis |
4.14 |
% |
4.38 |
% |
4.29 |
% |
5.11 |
% |
5.31 |
% | ||||||
Total risk-based capital |
13.75 |
% |
13.20 |
% |
12.41 |
% |
12.21 |
% |
12.51 |
% | ||||||
Leverage capital |
9.92 |
% |
9.70 |
% |
9.25 |
% |
10.13 |
% |
9.97 |
% | ||||||
Net charge-offs to average loans |
0.32 |
% |
0.20 |
% |
0.18 |
% |
0.16 |
% |
0.08 |
% | ||||||
Nonperforming assets to loans plus OREO, year end |
0.38 |
% |
0.22 |
% |
0.64 |
% |
0.19 |
% |
0.19 |
% | ||||||
Allowance for loan losses to loans, year end |
1.48 |
% |
1.54 |
% |
1.42 |
% |
1.42 |
% |
1.46 |
% | ||||||
Closing market price per share (1) |
$ |
18.00 |
$ |
14.62 |
$ |
9.07 |
$ |
7.99 |
$ |
9.88 |
||||||
Price to earnings, year end |
22.8 |
20.3 |
15.1 |
13.5 |
18.6 |
(1) - All per share data has been restated to reflect all 5% stock dividends issued.
13 | ||
| ||
14 | ||
| ||
15 | ||
| ||
16 | ||
| ||
|
2003
|
2002
|
2001
|
2000
|
1999
| ||||||||||||||||||||||||||
|
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
Amount |
Percent | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||
Commercial and industrial |
$ |
33,370 |
14.4 |
% |
$ |
30,643 |
14.0 |
% |
$ |
35,737 |
17.3 |
% |
$ |
31,995 |
17.7 |
% |
$ |
26,217 |
17.7 |
% | |||||||||||
Commercial secured by real estate |
74,845 |
32.3 |
% |
77,748 |
35.5 |
% |
70,036 |
33.8 |
% |
62,709 |
34.7 |
% |
55,647 |
37.6 |
% | ||||||||||||||||
Real estate residential mortgages |
64,921 |
28.0 |
% |
67,963 |
31.1 |
% |
64,239 |
31.0 |
% |
52,287 |
29.0 |
% |
47,366 |
32.0 |
% | ||||||||||||||||
Real estate construction |
49,313 |
21.3 |
% |
32,791 |
15.0 |
% |
26,672 |
12.9 |
% |
23,232 |
12.9 |
% |
10,135 |
6.9 |
% | ||||||||||||||||
Installment and other consumer loans |
5,845 |
2.5 |
% |
5,846 |
2.7 |
% |
6,301 |
3.1 |
% |
6,540 |
3.6 |
% |
5,402 |
3.6 |
% | ||||||||||||||||
Consumer finance, net of unearned income |
3,267 |
1.4 |
% |
3,544 |
1.6 |
% |
3,606 |
1.7 |
% |
3,542 |
2.0 |
% |
3,183 |
2.1 |
% | ||||||||||||||||
Other loans and overdrafts |
241 |
0.1 |
% |
265 |
0.1 |
% |
450 |
0.2 |
% |
216 |
0.1 |
% |
220 |
0.1 |
% | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
231,802 |
100 |
% |
218,800 |
100 |
% |
207,041 |
100 |
% |
180,521 |
100 |
% |
148,170 |
100 |
% | ||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||
Less Allowance for loan losses |
(3,437 |
) |
|
(3,369 |
) |
|
(2,937 |
) |
|
(2,560 |
) |
|
(2,163 |
) |
|
||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||
Net loans |
$ |
228,365 |
|
$ |
215,431 |
|
$ |
204,104 |
|
$ |
177,961 |
|
$ |
146,007 |
|
||||||||||||||||
|
|
|
|
|
17 | ||
| ||
|
1 Year
or Less |
Over 1, to
5 Years |
Over
5 Years |
Total | |||||||||
|
|
|
|
||||||||||
MATURITY DISTRIBUTION: |
|
|
|
|
|||||||||
Commercial and industrial |
$ |
23,317 |
$ |
10,053 |
$ |
- |
$ |
33,370 |
|||||
Commercial secured by real estate |
12,823 |
61,328 |
694 |
74,845 |
|||||||||
Real estate residential mortgages |
20,062 |
28,633 |
16,226 |
64,921 |
|||||||||
Real estate construction |
35,434 |
11,180 |
2,699 |
49,313 |
|||||||||
Installment and other consumer loans |
2,666 |
3,131 |
48 |
5,845 |
|||||||||
Consumer finance, net of unearned income |
3,267 |
- |
|
|
- |
3,267 |
|||||||
Other loans and overdrafts |
241 |
- |
|
|
- |
|
241 |
||||||
|
|
|
|
||||||||||
Total |
$ |
97,810 |
$ |
114,325 |
$ |
19,667 |
$ |
231,802 |
|||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
INTEREST SENSITIVITY: |
|
|
|
|
|||||||||
Total of loans with: |
|
|
|
|
|||||||||
Floating interest rates |
$ |
85,967 |
$ |
73,856 |
$ |
16,623 |
$ |
176,446 |
|||||
Predetermined interest rates |
11,843 |
40,469 |
3,044 |
55,356 |
|||||||||
|
|
|
|
||||||||||
Total |
$ |
97,810 |
$ |
114,325 |
$ |
19,667 |
$ |
231,802 |
|||||
|
|
|
|
18 | ||
| ||
|
2003 |
2002 |
2001 |
2000 |
1999 | ||||||||||||||||||||||||||
|
|
|
|
| |||||||||||||||||||||||||||
|
Allowance
Breakdown |
Percent of
Loans in
Category |
Allowance
Breakdown |
Percent of
Loans in
Category |
Allowance
Breakdown |
Percent of
Loans in
Category |
Allowance
Breakdown |
Percent of
Loans in
Category |
Allowance
Breakdown |
Percent of
Loans in
Category | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||
Commercial |
$ |
1,811 |
46.7 |
% |
$ |
1,802 |
49.5 |
% |
$ |
1,365 |
51.1 |
% |
$ |
1,011 |
52.4 |
% |
$ |
879 |
55.3 |
% | |||||||||||
Real estate - residential mortgage |
702 |
28.0 |
% |
722 |
31.1 |
% |
746 |
31.0 |
% |
741 |
29.0 |
% |
692 |
32.0 |
% | ||||||||||||||||
Real estate construction |
415 |
21.3 |
% |
317 |
15.0 |
% |
375 |
12.9 |
% |
330 |
12.9 |
% |
148 |
6.9 |
% | ||||||||||||||||
Installment and consumer finance and other loans |
471 |
4.0 |
% |
482 |
4.4 |
% |
440 |
5.0 |
% |
337 |
5.7 |
% |
331 |
5.8 |
% | ||||||||||||||||
Unallocated |
38 |
|
46 |
|
11 |
|
141 |
|
113 |
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
$ |
3,437 |
100 |
% |
$ |
3,369 |
100 |
% |
$ |
2,937 |
100 |
% |
$ |
2,560 |
100 |
% |
$ |
2,163 |
100 |
% | |||||||||||
|
|
|
|
|
|
|
|
|
|
(dollars in thousands) |
2003 |
2002 |
2001 |
2000 |
1999 | |||||||||||
|
|
|
|
|
|
|||||||||||
Balance at beginning of period |
$ |
3,369 |
$ |
2,937 |
$ |
2,560 |
$ |
2,163 |
$ |
1,827 |
||||||
|
|
|
|
|
||||||||||||
Charge-offs: |
|
|
|
|
|
|||||||||||
Commercial and industrial |
167 |
179 |
- |
- |
74 |
|||||||||||
Commercial real estate |
388 |
13 |
130 |
125 |
- |
|||||||||||
Installment and consumer |
519 |
455 |
358 |
309 |
343 |
|||||||||||
|
|
|
|
|
||||||||||||
|
1,074 |
647 |
488 |
434 |
417 |
|||||||||||
|
|
|
|
|
||||||||||||
Recoveries: |
|
|
|
|
|
|||||||||||
Commercial and industrial |
2 |
16 |
- |
50 |
51 |
|||||||||||
Commercial real estate |
205 |
78 |
31 |
- |
- |
|||||||||||
Installment and consumer |
149 |
138 |
109 |
127 |
257 |
|||||||||||
|
|
|
|
|
||||||||||||
|
356 |
232 |
140 |
177 |
308 |
|||||||||||
|
|
|
|
|
||||||||||||
Net charge-offs |
(718 |
) |
(415 |
) |
(348 |
) |
(257 |
) |
(109 |
) | ||||||
Provision charged to expense |
786 |
847 |
725 |
654 |
445 |
|||||||||||
|
|
|
|
|
||||||||||||
Balance at end of period |
$ |
3,437 |
$ |
3,369 |
$ |
2,937 |
$ |
2,560 |
$ |
2,163 |
||||||
|
|
|
|
|
||||||||||||
Net charge-offs to average loans |
0.32 |
% |
0.20 |
% |
0.18 |
% |
0.16 |
% |
0.08 |
% | ||||||
|
|
|
|
|
||||||||||||
Allowance to loans, year end |
1.48 |
% |
1.54 |
% |
1.42 |
% |
1.42 |
% |
1.46 |
% | ||||||
|
|
|
|
|
||||||||||||
Net charge-offs to allowance |
20.89 |
% |
12.32 |
% |
11.85 |
% |
10.04 |
% |
5.04 |
% | ||||||
|
|
|
|
|
||||||||||||
19 | ||
| ||
(dollars in thousands) |
2003 |
2002 |
2001 |
2000 |
1999 | |||||||||||
|
|
|
|
|
| |||||||||||
Non-accrual loans |
$ |
587 |
$ |
293 |
$ |
1,180 |
$ |
218 |
$ |
147 |
||||||
Loans past due 90 days or more |
170 |
187 |
153 |
122 |
130 |
|||||||||||
Troubled debt restructurings |
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
| ||
Other real estate owned |
125 |
- |
|
|
- |
|
|
- |
|
|
- |
| ||||
|
|
|
|
|
||||||||||||
Total nonperforming assets |
$ |
882 |
$ |
480 |
$ |
1,333 |
$ |
340 |
$ |
277 |
||||||
|
|
|
|
|
||||||||||||
Nonperforming assets to total loans
and OREO |
0.38 |
% |
0.22 |
% |
0.64 |
% |
0.19 |
% |
0.19 |
% | ||||||
|
|
|
|
|
Management maintains a list of potential problem loans which includes non-accrual loans, loans past due in excess of 90 days which are still accruing interest, and other loans which are credit graded (either internally, by external audits or regulatory examinations) as "substandard", "doubtful", or "loss". A loan is added to the list when management becomes aware of information about possible credit problems of borrowers that causes doubts as to the ability of such borrowers to comply with the current loan repayment terms. The total amount of loans outstanding at December 31, 2003 determined to be potential problem loans based upon managements internal designations, was $3.5 million or 1.5% of the loan portfolio at year end, compared to $3.1 million or 1.4% of the loan portfolio at December 31, 2002. The amount of potential problem loans at December 31, 2003 does not represent management s estimate of potential losses since the majority of such loans are considered adequately secured by real estate or other collateral. Management believes that the allowance for loan losses as of December 31, 2003 was adequate to absorb any losses related to the nonperforming loans and potential problem loans as of that date. Management continues to monitor closely the levels of nonperforming and potential problem loans, and will address the weaknesses in these credits to enhance the amount of ultimate collection or recovery on these assets. Should increases in the overall level of nonperforming and potential problem loans accelerate from the current trend, management will adjust the methodology for determining the allowance for loan losses and will increase the provision for loan losses accordingly. This would likely decrease net income.
20 | ||
| ||
|
2003 |
2002 |
2001 | ||||||||||||||||
|
|
| |||||||||||||||||
Available for Sale: |
Amortized
Cost |
Estimated
Fair
Value |
Amortized
Cost |
Estimated
Fair
Value |
Amortized
Cost |
Estimated
Fair
Value | |||||||||||||
|
|
|
|
|
| ||||||||||||||
U.S. government agencies |
$ |
23,520 |
$ |
23,172 |
$ |
18,609 |
$ |
18,822 |
$ |
11,103 |
$ |
11,214 |
|||||||
Mortgage-backed |
44,054 |
43,949 |
27,321 |
27,743 |
21,716 |
21,660 |
|||||||||||||
State and municipal |
23,268 |
23,766 |
16,567 |
16,899 |
14,253 |
14,526 |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
|
$ |
90,842 |
$ |
90,887 |
$ |
62,497 |
$ |
63,464 |
$ |
47,072 |
$ |
47,400 |
|||||||
|
|
|
|
|
|
(dollars in thousands) |
2003 |
2002 |
2001 | |||||||
|
|
|
|
|||||||
Federal Home Loan Bank of Atlanta stock |
$ |
2,616 |
$ |
2,030 |
$ |
1,345 |
||||
Federal Reserve Bank stock |
255 |
255 |
255 |
|||||||
Bankers Bank of Atlanta stock |
133 |
133 |
133 |
|||||||
|
|
|
||||||||
|
$ |
3,004 |
$ |
2,418 |
$ |
1,733 |
||||
|
|
|
|
Within 1 Year |
After 1, and Within
5 Years |
After 5, and Within
10 Years |
After 10 Years |
Total | ||||||||||||||||||||||||||
|
|
|
|
| |||||||||||||||||||||||||||
|
Estimated
Fair
Value |
Weighted
Average
Yield |
Estimated
Fair
Value |
Weighted
Average
Yield |
Estimated
Fair
Value |
Weighted
Average
Yield |
Estimated
Fair
Value |
Weighted
Average
Yield |
Estimated
Fair
Value |
Weighted
Average
Yield | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||
U. S. Government agencies |
- |
|
|
- |
$ |
1,025 |
5.95 |
% |
$ |
20,416 |
4.49 |
% |
$ |
1,731 |
5.03 |
% |
$ |
23,172 |
4.59 |
% | |||||||||||
Mortgage-backed |
- |
|
|
- |
156 |
4.68 |
% |
10,539 |
3.43 |
% |
33,254 |
4.48 |
% |
43,949 |
4.23 |
% | |||||||||||||||
State and municipal (1) |
- |
|
|
- |
|
|
- |
|
|
- |
|
342 |
7.17 |
% |
23,424 |
6.53 |
% |
23,766 |
6.55 |
% | |||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Total |
- |
|
|
- |
|
$ |
1,181 |
5.78 |
% |
$ |
31,297 |
4.16 |
% |
$ |
58,409 |
5.31 |
% |
$ |
90,887 |
4.93 |
% | ||||||||||
|
|
|
|
|
|
|
|
|
|
21 | ||
| ||
|
2003 |
2002 |
2001 |
2000 |
1999 | ||||||||||||||||||||||||||
|
|
|
|
| |||||||||||||||||||||||||||
|
Balance |
Percent of
Deposits in
Category |
Balance |
Percent of
Deposits in
Category |
Balance |
Percent of
Deposits in
Category |
Balance |
Percent of
Deposits in
Category |
Balance |
Percent of
Deposits in
Category | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||
Noninterest-bearing demand |
$ |
37,037 |
14.4 |
% |
$ |
33,342 |
14.4 |
% |
$ |
29,372 |
13.5 |
% |
$ |
35,468 |
17.0 |
% |
$ |
23,823 |
15.1 |
% | |||||||||||
Interest-bearing demand |
23,542 |
9.2 |
% |
24,943 |
10.8 |
% |
21,807 |
9.9 |
% |
14,641 |
7.0 |
% |
14,073 |
8.9 |
% | ||||||||||||||||
Savings and money market |
73,245 |
28.5 |
% |
73,933 |
32.1 |
% |
85,388 |
39.0 |
% |
63,821 |
30.5 |
% |
50,845 |
32.2 |
% | ||||||||||||||||
Time deposits, $100,000 and over |
65,200 |
25.4 |
% |
48,791 |
21.2 |
% |
41,798 |
19.1 |
% |
46,523 |
22.2 |
% |
28,459 |
18.0 |
% | ||||||||||||||||
Other time deposits |
57,988 |
22.5 |
% |
49,506 |
21.5 |
% |
40,413 |
18.5 |
% |
48,738 |
23.3 |
% |
40,796 |
25.8 |
% | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
$ |
257,012 |
100.0 |
% |
$ |
230,515 |
100.0 |
% |
$ |
218,778 |
100.0 |
% |
$ |
209,191 |
100.0 |
% |
$ |
157,996 |
100.0 |
% | |||||||||||
|
|
|
|
|
|
|
|
|
|
3 months or less |
$ |
22,606 |
||
Greater than 3, but less than or equal to 6 months |
13,938 |
|||
Greater than 6, but less than or equal to 12 months |
23,261 |
|||
Greater than 12 months |
5,395 |
|||
|
||||
|
$ |
65,200 |
||
|
| ||
|
22 | |
| ||
(dollars in thousands) |
2003 |
2002 | |||||||||||
|
|
| |||||||||||
Maturing in year ended
December 31, |
Amount |
Weighted
Rate |
Amount |
Weighted
Rate | |||||||||
|
|
|
|
| |||||||||
2003 |
$ |
- |
|
|
- |
$ |
13,500 |
4.38 |
% | ||||
2004 |
11,000 |
2.86 |
% |
9,000 |
3.34 |
% | |||||||
2005 |
2,000 |
1.24 |
% |
1,000 |
6.60 |
% | |||||||
2006 |
8,700 |
3.42 |
% |
5,300 |
4.69 |
% | |||||||
2007 |
5,400 |
3.66 |
% |
6,800 |
3.67 |
% | |||||||
2008 |
15,250 |
3.04 |
% |
1,000 |
5.51 |
% | |||||||
Thereafter |
9,967 |
3.40 |
% |
4,000 |
3.78 |
% | |||||||
|
|
|
|
||||||||||
|
$ |
52,317 |
3.13 |
% |
$ |
40,600 |
4.10 |
% | |||||
|
|
|
|
(dollars in thousands) |
2003 |
2002 | |||||
|
|
| |||||
Legally binding commitments to extend credit: |
|
|
|||||
Commercial and industrial |
$ |
14,621 |
$ |
18,474 |
|||
Residential real estate, including prime equity lines |
17,890 |
18,499 |
|||||
Construction and development |
12,968 |
12,971 |
|||||
Consumer and overdraft protection |
2,373 |
2,927 |
|||||
|
|
||||||
|
47,852 |
52,871 |
|||||
Standby letters of credit |
3,925 |
3,607 |
|||||
|
|
||||||
Total commitments |
$ |
51,777 |
$ |
56,478 |
|||
|
|
23 | ||
| ||
(dollars in thousands) |
1 Year
or Less |
>1 to 3
Years |
>3 to 5
Years |
Over 5
Years |
Total | |||||||||||
|
|
|
|
|
| |||||||||||
Time deposits |
$ |
112,891 |
$ |
9,406 |
$ |
891 |
$ |
- |
$ |
123,188 |
||||||
FHLB advances |
11,000 |
10,700 |
20,650 |
9,967 |
52,317 |
|||||||||||
Operating leases |
278 |
111 |
- |
|
|
- |
389 |
|||||||||
|
|
|
|
|
||||||||||||
Total contractual cash obligations |
$ |
124,169 |
$ |
20,217 |
$ |
21,541 |
$ |
9,967 |
$ |
175,894 |
||||||
|
|
|
|
|
24 | ||
| ||
|
The Company |
The Bank | |||||||||||
|
| ||||||||||||
|
12/31/03 |
12/31/02 |
12/31/03 |
12/31/02 | |||||||||
|
|
|
| ||||||||||
Total risk-based capital |
13.75 |
% |
13.20 |
% |
12.05 |
% |
11.69 |
% | |||||
Tier 1 risk-based capital |
12.50 |
% |
11.95 |
% |
10.80 |
% |
10.44 |
% | |||||
Tier 1 leverage capital |
9.92 |
% |
9.70 |
% |
8.57 |
% |
8.48 |
% |
25 | ||
| ||
26 | ||
| ||
|
|
|
2003 |
|
|
2002 |
|
|
2001 |
| |||||||||||||||||||||
|
|
| |||||||||||||||||||||||||||||
|
Average |
|
|
|
|
|
|
|
|
| |||||||||||||||||||||
|
Yield/Rate |
Average |
Income/ |
Yield/ |
Average |
Income/ |
Yield/ |
Average |
Income/ |
Yield/ | |||||||||||||||||||||
|
12/31/03 |
Balance |
Expense |
Rate |
Balance |
Expense |
Rate |
Balance |
Expense |
Rate | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||
Earning assets: |
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Loans, net of unearned income (1) |
6.03 |
% |
$ |
223,365 |
$ |
13,996 |
6.27 |
% |
$ |
211,704 |
$ |
14,914 |
7.04 |
% |
$ |
195,573 |
$ |
17,293 |
8.84 |
% | |||||||||||
Investment securities (taxable) (2) |
4.59 |
% |
57,010 |
2,459 |
4.31 |
% |
37,425 |
1,934 |
5.17 |
% |
28,940 |
1,751 |
6.05 |
% | |||||||||||||||||
Investment securities (non-taxable)
(2) (3) |
6.79 |
% |
17,651 |
816 |
7.00 |
% |
14,732 |
725 |
7.46 |
% |
11,292 |
568 |
7.62 |
% | |||||||||||||||||
Federal funds sold |
0.88 |
% |
3,883 |
40 |
1.03 |
% |
4,913 |
80 |
1.63 |
% |
7,808 |
318 |
4.07 |
% | |||||||||||||||||
Investment in stock (4) |
4.36 |
% |
2,684 |
106 |
3.95 |
% |
2,087 |
108 |
5.17 |
% |
1,485 |
96 |
6.46 |
% | |||||||||||||||||
Interest-bearing bank balances |
0.89 |
% |
2,641 |
28 |
1.06 |
% |
3,522 |
60 |
1.70 |
% |
4,054 |
179 |
4.42 |
% | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Total earning assets |
5.63 |
% |
307,234 |
$ |
17,445 |
5.82 |
% |
274,383 |
$ |
17,821 |
6.63 |
% |
249,152 |
$ |
20,205 |
8.23 |
% | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Non-earning assets |
|
15,532 |
|
|
14,504 |
|
|
14,543 |
|
|
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||
Total average assets |
|
$ |
322,766 |
|
|
$ |
288,887 |
|
|
$ |
263,695 |
|
|
||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
LIABILITIES & SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Interest-bearing demand |
0.24 |
% |
$ |
23,470 |
$ |
78 |
0.33 |
% |
$ |
21,074 |
$ |
155 |
0.73 |
% |
$ |
17,475 |
$ |
329 |
1.88 |
% | |||||||||||
Savings and money market |
0.92 |
% |
72,611 |
758 |
1.04 |
% |
75,207 |
1,163 |
1.55 |
% |
78,513 |
2,780 |
3.54 |
% | |||||||||||||||||
Time deposits, $100,000 and over |
2.00 |
% |
58,136 |
1,353 |
2.33 |
% |
49,860 |
1,579 |
3.17 |
% |
47,705 |
2,737 |
5.74 |
% | |||||||||||||||||
Other time deposits |
2.02 |
% |
57,831 |
1,361 |
2.35 |
% |
51,490 |
1,701 |
3.30 |
% |
47,020 |
2,782 |
5.92 |
% | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Total interest-bearing deposits |
1.46 |
% |
212,048 |
3,550 |
1.67 |
% |
197,631 |
4,598 |
2.33 |
% |
190,713 |
8,628 |
4.52 |
% | |||||||||||||||||
FHLB advances |
3.19 |
% |
44,655 |
1,590 |
3.56 |
% |
32,207 |
1,563 |
4.85 |
% |
19,891 |
1,146 |
5.76 |
% | |||||||||||||||||
Federal funds purchased and
other short-term borrowings |
1.55 |
% |
1,030 |
16 |
1.55 |
% |
441 |
13 |
2.85 |
% |
558 |
33 |
5.91 |
% | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Total interest-bearing liabilities |
1.78 |
% |
257,733 |
$ |
5,156 |
2.00 |
% |
230,279 |
$ |
6,174 |
2.68 |
% |
211,162 |
$ |
9,807 |
4.64 |
% | ||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Noninterest-bearing deposits |
|
32,132 |
|
|
29,678 |
|
|
26,549 |
|
|
|||||||||||||||||||||
Other noninterest-bearing liabilities |
|
2,343 |
|
|
2,503 |
|
|
2,791 |
|
|
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||
Total liabilities |
|
292,208 |
|
|
262,460 |
|
|
240,502 |
|
|
|||||||||||||||||||||
Shareholders equity |
|
30,558 |
|
|
26,427 |
|
|
23,193 |
|
|
|||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||
Total average liabilities and equity |
|
$ |
322,766 |
|
|
$ |
288,887 |
|
|
$ |
263,695 |
|
|
||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||
Net interest margin (5) |
|
|
$ |
12,289 |
4.14 |
% |
|
$ |
11,647 |
4.38 |
% |
|
$ |
10,398 |
4.29 |
% | |||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||
Interest rate spread (6) |
|
|
|
3.82 |
% |
|
|
3.95 |
% |
|
|
3.59 |
% | ||||||||||||||||||
|
|
|
27 | ||
| ||
|
2002 2003 |
2001 - 2002 | |||||||||||||||||||||||
|
| ||||||||||||||||||||||||
|
Change Related to |
|
Change Related to |
| |||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Volume |
Rate |
Rate/
Volume |
Total
Change |
Volume |
Rate |
Rate/
Volume |
Total
Change | |||||||||||||||||
|
|
|
|
|
|
|
| ||||||||||||||||||
Earning Assets: |
|
|
|
|
|
|
|
| |||||||||||||||||
Loans, net of unearned income |
$ |
821 |
$ |
(1,648 |
) |
$ |
(91 |
) |
$ |
(918 |
) |
$ |
1,426 |
$ |
(3,515 |
) |
$ |
(290 |
) |
$ |
(2,379 |
) | |||
Investment securities (taxable) |
1,012 |
(320 |
) |
(167 |
) |
525 |
513 |
(255 |
) |
(75 |
) |
183 |
|||||||||||||
Investment securities (non-taxable) |
144 |
(44 |
) |
(9 |
) |
91 |
173 |
(12 |
) |
(4 |
) |
157 |
|||||||||||||
Federal funds sold |
(17 |
) |
(29 |
) |
6 |
(40 |
) |
(118 |
) |
(191 |
) |
71 |
(238 |
) | |||||||||||
Other |
(8 |
) |
(27 |
) |
1 |
(34 |
) |
16 |
(129 |
) |
6 |
(107 |
) | ||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
Total interest income |
1,952 |
(2,068 |
) |
(260 |
) |
(376 |
) |
2,010 |
(4,102 |
) |
(292 |
) |
(2,384 |
) | |||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
Interest-Bearing Liabilities: |
|
|
|
|
|
|
|
|
|||||||||||||||||
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|||||||||||||||||
Interest-bearing demand |
17 |
(84 |
) |
(10 |
) |
(77 |
) |
68 |
(201 |
) |
(41 |
) |
(174 |
) | |||||||||||
Savings and money market accounts |
(40 |
) |
(378 |
) |
13 |
(405 |
) |
(117 |
) |
(1,566 |
) |
66 |
(1,617 |
) | |||||||||||
Time deposits, $100,000 and over |
262 |
(419 |
) |
(69 |
) |
(226 |
) |
124 |
(1,226 |
) |
(56 |
) |
(1,158 |
) | |||||||||||
Other time deposits |
209 |
(489 |
) |
(60 |
) |
(340 |
) |
264 |
(1,229 |
) |
(116 |
) |
(1,081 |
) | |||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
Total interest-bearing deposits |
448 |
(1,370 |
) |
(126 |
) |
(1,048 |
) |
339 |
(4,222 |
) |
(147 |
) |
(4,030 |
) | |||||||||||
FHLB advances |
604 |
(416 |
) |
(161 |
) |
27 |
710 |
(181 |
) |
(112 |
) |
417 |
|||||||||||||
Other |
17 |
(6 |
) |
(8 |
) |
3 |
(7 |
) |
(17 |
) |
4 |
(20 |
) | ||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
Total interest expense |
1,069 |
(1,792 |
) |
(295 |
) |
(1,018 |
) |
1,042 |
(4,420 |
) |
(255 |
) |
(3,633 |
) | |||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
Net Interest Differential |
$ |
883 |
$ |
(276 |
) |
$ |
35 |
$ |
642 |
$ |
968 |
$ |
318 |
$ |
(37 |
) |
$ |
1,249 |
|||||||
|
|
|
|
|
|
|
|
28 | ||
| ||
|
2003 |
2002 |
2001 | |||||||
|
|
| ||||||||
Return on average assets |
1.18 |
% |
1.19 |
% |
1.03 |
% | ||||
Return on average shareholders equity |
12.46 |
% |
13.02 |
% |
11.71 |
% | ||||
Average shareholders equity as a percent of average assets |
9.47 |
% |
9.15 |
% |
8.80 |
% |
29 | ||
| ||
(dollars in thousands) |
|
December 31, 2003 |
December 31, 2002 | |||||||||||||
|
|
| ||||||||||||||
Change in Interest Rates |
Policy
Limit |
Economic
Value of
Equity
(000s) |
Percent
Change |
Economic
Value of
Equity
(000s) |
Percent
Change | |||||||||||
|
|
|
|
|
|
|||||||||||
300 basis point rise |
40.00 |
% |
$ |
25,094 |
22.08 |
% |
$ |
25,285 |
12.03 |
% | ||||||
200 basis point rise |
25.00 |
% |
$ |
27,159 |
15.67 |
% |
$ |
26,779 |
6.83 |
% | ||||||
100 basis point rise |
10.00 |
% |
$ |
29,617 |
8.04 |
% |
$ |
28,214 |
1.84 |
% | ||||||
No change |
0.00 |
% |
$ |
32,205 |
0.00 |
% |
$ |
28,742 |
0.00 |
% | ||||||
100 basis point decline |
10.00 |
% |
$ |
30,205 |
6.21 |
% |
$ |
28,544 |
0.69 |
% | ||||||
200 basis point decline |
25.00 |
% |
$ |
28,851 |
10.41 |
% |
$ |
28,171 |
1.99 |
% | ||||||
300 basis point decline |
40.00 |
% |
$ |
27,331 |
15.13 |
% |
$ |
27,414 |
4.62 |
% |
30 | ||
| ||
|
Assets and Liabilities Repricing Within | |||||||||||||||
| ||||||||||||||||
|
3 Months
or Less |
4 to 12
Months |
1 to 5
Years |
Over 5
Years |
Total | |||||||||||
|
|
|
|
| ||||||||||||
Earning assets: |
|
|
|
|
|
|||||||||||
Loans, net of unearned income |
$ |
158,043 |
$ |
15,483 |
$ |
55,467 |
$ |
2,809 |
$ |
231,802 |
||||||
Investment securities (1) |
- |
- |
1,181 |
92,710 |
93,891 |
|||||||||||
Federal funds sold and other |
542 |
- |
|
|
- |
|
|
- |
|
542 |
||||||
|
|
|
|
|
||||||||||||
Total |
158,585 |
15,483 |
56,648 |
95,519 |
326,235 |
|||||||||||
|
|
|
|
|
||||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|||||||||||
Interest-bearing demand deposits (2) |
96,787 |
- |
|
|
- |
|
|
- |
|
96,787 |
||||||
Time deposits, $100,000 and over |
22,606 |
37,199 |
5,395 |
- |
65,200 |
|||||||||||
Other time deposits |
15,566 |
37,520 |
4,902 |
- |
57,988 |
|||||||||||
FHLB advances |
3,000 |
8,000 |
31,350 |
9,967 |
52,317 |
|||||||||||
|
|
|
|
|
||||||||||||
Total |
137,959 |
82,719 |
41,647 |
9,967 |
272,292 |
|||||||||||
|
|
|
|
|
||||||||||||
Period interest sensitivity gap |
$ |
20,626 |
($67,236 |
) |
$ |
15,001 |
$ |
85,552 |
$ |
53,943 |
||||||
|
|
|
|
|
||||||||||||
Cumulative interest sensitivity gap |
$ |
20,626 |
($46,610 |
) |
($31,609 |
) |
$ |
53,943 |
|
|||||||
|
|
|
|
31 | ||
| ||
32 | ||
| ||
|
December 31, | ||||||
| |||||||
|
2003 |
2002 | |||||
|
| ||||||
ASSETS |
|
| |||||
|
|
| |||||
Cash and due from banks |
$ |
9,854 |
$ |
6,929 |
|||
Interest-bearing bank balances |
341 |
2,176 |
|||||
Federal funds sold |
201 |
2,491 |
|||||
Investment securities available for sale |
90,887 |
63,464 |
|||||
Investment in Federal Home Loan Bank and other stock |
3,004 |
2,418 |
|||||
Loans, net of unearned income and net of allowance |
|
|
|||||
for loan losses of $3,437 and $3,369 |
228,365 |
215,431 |
|||||
Premises and equipment, net |
4,070 |
4,197 |
|||||
Accrued interest receivable |
1,505 |
1,418 |
|||||
Other assets |
5,694 |
3,682 |
|||||
|
|
||||||
|
$ |
343,921 |
$ |
302,206 |
|||
|
|
||||||
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|||||
|
|
|
|||||
Deposits: |
|
|
|||||
Noninterest-bearing demand |
$ |
37,037 |
$ |
33,342 |
|||
Interest-bearing demand |
23,542 |
24,943 |
|||||
Savings and money market |
73,245 |
73,933 |
|||||
Time deposits, $100,000 and over |
65,200 |
48,791 |
|||||
Other time deposits |
57,988 |
49,506 |
|||||
|
|
||||||
|
257,012 |
230,515 |
|||||
Federal Home Loan Bank advances |
52,317 |
40,600 |
|||||
Accrued interest payable |
841 |
1,006 |
|||||
Other liabilities |
1,546 |
1,343 |
|||||
|
|
||||||
Total liabilities |
311,716 |
273,464 |
|||||
|
|
||||||
|
|
|
|||||
Shareholders' equity: |
|
|
|||||
Common stock, $1.00 par value; 20,000,000 shares |
|
|
|||||
authorized; 4,312,925 and 4,013,486 shares |
|
|
|||||
issued and outstanding |
4,313 |
4,013 |
|||||
Additional paid-in capital |
25,791 |
21,322 |
|||||
Retained earnings |
2,102 |
2,862 |
|||||
Accumulated other comprehensive income, net of tax |
28 |
600 |
|||||
Nonvested restricted stock |
(29 |
) |
(55 |
) | |||
|
|
||||||
Total shareholders' equity |
32,205 |
28,742 |
|||||
|
|
||||||
|
$ |
343,921 |
$ |
302,206 |
|||
|
|
||||||
|
|
|
|||||
See accompanying notes to consolidated financial statements. |
|
|
33 | ||
| ||
|
For the year ended December 31, | |||||||||
|
2003 |
2002 |
2001 | |||||||
|
|
| ||||||||
Interest Income: |
|
|
|
|||||||
Loans |
$ |
13,996 |
$ |
14,914 |
$ |
17,293 |
||||
Taxable securities |
2,459 |
1,934 |
1,751 |
|||||||
Nontaxable securities |
816 |
725 |
568 |
|||||||
Federal funds sold |
40 |
80 |
318 |
|||||||
Other |
134 |
168 |
275 |
|||||||
|
|
|
||||||||
|
17,445 |
17,821 |
20,205 |
|||||||
|
|
|
||||||||
Interest Expense: |
|
|
|
|||||||
Deposits |
3,550 |
4,598 |
8,628 |
|||||||
Federal Home Loan Bank advances |
1,590 |
1,563 |
1,146 |
|||||||
Federal funds purchased |
16 |
5 |
2 |
|||||||
Other short-term borrowings |
- |
8 |
31 |
|||||||
|
|
|
||||||||
|
5,156 |
6,174 |
9,807 |
|||||||
|
|
|
||||||||
Net interest income |
12,289 |
11,647 |
10,398 |
|||||||
Provision for loan losses |
786 |
847 |
725 |
|||||||
|
|
|
||||||||
Net interest income after provision for loan losses |
11,503 |
10,800 |
9,673 |
|||||||
|
|
|
||||||||
Noninterest Income: |
|
|
|
|||||||
Service charges and fees on deposit accounts |
550 |
553 |
430 |
|||||||
Merchant and credit card fee income |
428 |
450 |
457 |
|||||||
Insurance commission fee income |
438 |
587 |
485 |
|||||||
Gain on sale of investment securities |
367 |
117 |
257 |
|||||||
Other income |
1,147 |
964 |
953 |
|||||||
|
|
|
||||||||
|
2,930 |
2,671 |
2,582 |
|||||||
|
|
|
||||||||
Noninterest Expense: |
|
|
|
|||||||
Salaries, wages and benefits |
5,213 |
5,060 |
4,815 |
|||||||
Occupancy |
666 |
644 |
652 |
|||||||
Furniture, fixtures and equipment |
647 |
673 |
667 |
|||||||
Other expenses |
2,346 |
2,067 |
2,125 |
|||||||
|
|
|
||||||||
|
8,872 |
8,444 |
8,259 |
|||||||
|
|
|
||||||||
Income before income taxes |
5,561 |
5,027 |
3,996 |
|||||||
Income taxes |
1,754 |
1,585 |
1,280 |
|||||||
|
|
|
||||||||
Net income |
$ |
3,807 |
$ |
3,442 |
$ |
2,716 |
||||
|
|
|
||||||||
|
|
|
|
|||||||
Net income per common share: |
|
|
|
|||||||
Basic |
$ |
0.89 |
$ |
0.82 |
$ |
0.66 |
||||
Diluted |
$ |
0.79 |
$ |
0.73 |
$ |
0.60 |
||||
Average shares outstanding: |
|
|
|
|||||||
Basic |
4,256,000 |
4,176,000 |
4,133,000 |
|||||||
Diluted |
4,842,000 |
4,744,000 |
4,550,000 |
|||||||
|
|
|
|
|||||||
See accompanying notes to consolidated financial statements. |
|
|
34 | ||
| ||
|
|
|
|
Accumulated |
|
| |||||||||||||
|
|
Additional |
|
other |
Nonvested |
Total | |||||||||||||
|
Common |
paid-in |
Retained |
comprehensive |
restricted |
shareholders' | |||||||||||||
|
stock |
capital |
earnings |
income, net |
stock |
equity | |||||||||||||
|
|
|
|
|
| ||||||||||||||
Balance at December 31, 2000 |
$ |
3,598 |
$ |
16,803 |
$ |
1,425 |
$ |
32 |
($330 |
) |
$ |
21,528 |
|||||||
Net income for the year ended December 31, 2001 |
- |
|
|
- |
|
2,716 |
- |
|
|
- |
2,716 |
||||||||
Other comprehensive income: |
|
|
|
|
|
|
|||||||||||||
Unrealized holding gains on securities arising during the period, net of taxes of $187 |
- |
|
|
- |
|
|
- |
|
346 |
- |
|
|
|||||||
Less: reclassification adjustment for gains included in net income, net of tax of $82 |
- |
|
|
- |
|
|
- |
(175 |
) |
|
|
||||||||
|
|||||||||||||||||||
Other comprehensive income |
- |
|
|
- |
|
|
- |
|
171 |
- |
|
|
171 |
||||||
|
|||||||||||||||||||
Comprehensive income |
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
2,887 |
|||||
|
|||||||||||||||||||
Stock options exercised, including tax benefit of $9 |
16 |
47 |
- |
|
|
- |
|
|
- |
|
63 |
||||||||
Cancellation of restricted common stock |
(2 |
) |
(19 |
) |
- |
|
|
- |
|
21 |
- |
||||||||
Amortization of deferred compensation |
|
|
|
|
|
|
|||||||||||||
on restricted stock |
- |
|
|
- |
|
|
- |
|
|
- |
|
126 |
126 |
||||||
Issuance of 5% stock dividend |
181 |
1,578 |
(1,759 |
) |
- |
|
|
- |
|
|
- |
| |||||||
Cash in lieu of fractional shares |
- |
|
|
- |
(3 |
) |
- |
|
|
- |
|
|
(3 |
) | |||||
|
|
|
|
|
|
||||||||||||||
Balance at December 31, 2001 |
3,793 |
18,409 |
2,379 |
203 |
(183 |
) |
24,601 |
||||||||||||
Net income for the year ended December 31, 2002 |
- |
|
|
- |
|
3,442 |
- |
|
|
- |
3,442 |
||||||||
Other comprehensive income: |
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Unrealized holding gains on securities arising during the period, net of taxes of $287 |
- |
|
|
- |
|
|
- |
|
469 |
- |
|
|
|||||||
Less: reclassification adjustment for gains included in net income, net of tax of $45 |
- |
|
|
- |
|
|
- |
(72 |
) |
|
|
||||||||
|
|||||||||||||||||||
Other comprehensive income |
- |
|
|
- |
|
|
- |
|
397 |
- |
|
397 |
|||||||
|
|||||||||||||||||||
Comprehensive income |
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
3,839 |
||||
|
|||||||||||||||||||
Stock options exercised, including tax benefit of $33 |
30 |
148 |
- |
|
|
- |
|
|
- |
|
178 |
||||||||
Amortization of deferred compensation |
|
|
|
|
|
|
|||||||||||||
on restricted stock |
|
- |
|
|
- |
|
|
- |
|
|
- |
128 |
128 |
||||||
Issuance of 5% stock dividend |
190 |
2,765 |
(2,955 |
) |
- |
|
|
- |
|
- |
| ||||||||
Cash in lieu of fractional shares |
- |
|
|
- |
(4 |
) |
- |
|
|
- |
|
(4 |
) | ||||||
|
|
|
|
|
|
||||||||||||||
Balance at December 31, 2002 |
4,013 |
21,322 |
2,862 |
600 |
(55 |
) |
28,742 |
||||||||||||
Net income for the year ended December 31, 2003 |
- |
|
|
- |
3,807 |
- |
|
|
- |
|
3,807 |
||||||||
Other comprehensive loss: |
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Unrealized holding losses on securities arising during the period, net of taxes of ($210) |
- |
|
|
- |
|
|
- |
(345 |
) |
- |
|
|
|||||||
Less: reclassification adjustment for gains included in net income, net of tax of $140 |
- |
|
|
- |
|
|
- |
|
(227 |
) |
|
|
|||||||
|
|||||||||||||||||||
Other comprehensive loss |
- |
|
|
- |
|
|
- |
(572 |
) |
- |
|
(572 |
) | ||||||
|
|||||||||||||||||||
Comprehensive income |
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
3,235 |
|||||
|
|||||||||||||||||||
Stock options exercised, including tax benefit of $193 |
95 |
544 |
- |
|
|
- |
|
|
- |
639 |
|||||||||
Amortization of deferred compensation |
|
|
|
|
|
|
|||||||||||||
on restricted stock |
- |
|
|
- |
|
|
- |
|
|
- |
26 |
26 |
|||||||
Cash dividends declared ($0.10 per common share) |
- |
|
|
- |
|
(430 |
) |
- |
|
|
- |
(430 |
) | ||||||
Issuance of 5% stock dividend |
205 |
3,925 |
(4,130 |
) |
- |
|
|
- |
|
|
- |
| |||||||
Cash in lieu of fractional shares |
- |
|
|
- |
|
(7 |
) |
- |
|
|
- |
(7 |
) | ||||||
|
|
|
|
|
|
||||||||||||||
Balance at December 31, 2003 |
$ |
4,313 |
$ |
25,791 |
$ |
2,102 |
$ |
28 |
($29 |
) |
$ |
32,205 |
|||||||
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|||||||||||||
See accompanying notes to consolidated financial statements. |
|
|
|
|
35 | ||
| ||
|
For the year ended December 31, | |||||||||
|
2003 |
2002 |
2001 | |||||||
|
|
| ||||||||
Cash flows from operating activities: |
|
|
| |||||||
Net income |
$ |
3,807 |
$ |
3,442 |
$ |
2,716 |
||||
Adjustments to reconcile net income to net cash |
|
|
|
|||||||
provided by operating activities: |
|
|
|
|||||||
Provision for loan losses |
786 |
847 |
725 |
|||||||
Depreciation |
435 |
488 |
467 |
|||||||
Net gain on sale and disposal of equipment and vehicles |
(30 |
) |
- |
(28 |
) | |||||
Net gain on sale of investment securities |
(367 |
) |
(117 |
) |
(257 |
) | ||||
Net amortization of net premium on investment securities |
257 |
221 |
175 |
|||||||
Amortization of deferred compensation on restricted stock |
26 |
128 |
126 |
|||||||
(Increase) decrease in other assets |
(260 |
) |
(222 |
) |
309 |
|||||
Increase (decrease) in other liabilities |
231 |
64 |
(289 |
) | ||||||
Deferred income taxes |
11 |
(156 |
) |
(205 |
) | |||||
|
|
|
||||||||
Net cash provided by operating activities |
4,896 |
4,695 |
3,739 |
|||||||
|
|
|
||||||||
Cash flows from investing activities: |
|
|
|
|||||||
Purchases of investment securities |
(89,706 |
) |
(48,930 |
) |
(38,533 |
) | ||||
Proceeds from sales of investment securities |
29,547 |
19,945 |
12,695 |
|||||||
Proceeds from maturities of investment securities |
31,924 |
13,456 |
11,241 |
|||||||
Purchases of Federal Home Loan Bank stock |
(861 |
) |
(685 |
) |
(345 |
) | ||||
Redemptions of Federal Home Loan Bank stock |
275 |
- |
|
|
- |
|||||
Purchase of bank-owned life insurance |
(1,500 |
) |
- |
|
|
- |
||||
Net increase in loans |
(13,720 |
) |
(12,174 |
) |
(26,868 |
) | ||||
Purchases of premises and equipment |
(327 |
) |
(238 |
) |
(1,470 |
) | ||||
Proceeds from sale of equipment and vehicles |
49 |
- |
57 |
|||||||
|
|
|
||||||||
Net cash used by investing activities |
(44,319 |
) |
(28,626 |
) |
(43,223 |
) | ||||
|
|
|
||||||||
Cash flows from financing activities: |
|
|
|
|||||||
Net increase in deposit accounts |
26,497 |
11,737 |
9,587 |
|||||||
Proceeds from Federal Home Loan Bank advances |
29,500 |
25,500 |
17,000 |
|||||||
Repayments of Federal Home Loan Bank advances |
(17,783 |
) |
(11,800 |
) |
(6,100 |
) | ||||
Repayments of other short-term borrowings |
- |
(500 |
) |
- |
||||||
Cash dividends paid |
(430 |
) |
- |
- |
||||||
Proceeds from stock options exercised |
446 |
145 |
54 |
|||||||
Cash paid in lieu of fractional shares |
(7 |
) |
(4 |
) |
(3 |
) | ||||
|
|
|
||||||||
Net cash provided by financing activities |
38,223 |
25,078 |
20,538 |
|||||||
|
|
|
||||||||
Net (decrease) increase in cash and cash equivalents |
(1,200 |
) |
1,147 |
(18,946 |
) | |||||
Cash and cash equivalents, beginning of year |
11,596 |
10,449 |
29,395 |
|||||||
|
|
|
||||||||
Cash and cash equivalents, end of year |
$ |
10,396 |
$ |
11,596 |
$ |
10,449 |
||||
|
|
|
||||||||
|
|
|
|
|||||||
Supplemental Information: |
|
|
|
|||||||
Cash paid during the period for interest |
$ |
5,321 |
$ |
6,362 |
$ |
10,366 |
||||
Cash paid during the period for income taxes |
1,590 |
1,610 |
1,445 |
|||||||
Change in fair market value of investment securities |
|
|
|
|||||||
available for sale, net of income taxes |
(572 |
) |
397 |
171 |
||||||
Stock option tax benefit |
193 |
33 |
9 |
|||||||
|
|
|
|
|||||||
See accompanying notes to consolidated financial statements. |
|
|
|
36 | ||
| ||
37 | ||
| ||
38 | ||
| ||
(dollars in thousands, except per share data) |
2003 |
2002 |
2001 | |||||||
|
|
|
|
|||||||
Net income as reported |
$ |
3,807 |
$ |
3,442 |
$ |
2,716 |
||||
Goodwill amortization, net of taxes |
- |
|
|
- |
107 |
|||||
|
|
|
||||||||
Adjusted net income |
$ |
3,807 |
$ |
3,442 |
$ |
2,823 |
||||
|
|
|
||||||||
|
|
|
|
|||||||
Basic earnings per share, as reported |
$ |
0.89 |
$ |
0.82 |
$ |
0.66 |
||||
Goodwill amortization, net of taxes |
- |
|
|
- |
|
0.03 |
||||
|
|
|
||||||||
Adjusted basic earnings per share |
$ |
0.89 |
$ |
0.82 |
$ |
0.69 |
||||
|
|
|
||||||||
|
|
|
|
|||||||
Diluted earnings per share, as reported |
$ |
0.79 |
$ |
0.73 |
$ |
0.60 |
||||
Goodwill amortization, net of taxes |
- |
|
|
- |
|
0.02 |
||||
|
|
|
||||||||
Adjusted diluted earnings per share |
$ |
0.79 |
$ |
0.73 |
$ |
0.62 |
||||
|
|
|
39 | ||
| ||
(dollars, except per share, in thousands) |
2003 |
2002 |
2001 | |||||||
|
|
|
|
|||||||
Net income, as reported |
$ |
3,807 |
$ |
3,442 |
$ |
2,716 |
||||
Less - total stock-based employee compensation expense determined under fair value based method, net of taxes |
170 |
216 |
345 |
|||||||
|
|
|
||||||||
Proforma net income |
$ |
3,637 |
$ |
3,226 |
$ |
2,371 |
||||
|
|
|
||||||||
Basic earnings per share: |
|
|
|
|||||||
As reported |
$ |
0.89 |
$ |
0.82 |
$ |
0.66 |
||||
Proforma |
$ |
0.85 |
$ |
0.77 |
$ |
0.57 |
||||
Diluted earnings per share: |
|
|
|
|||||||
As reported |
$ |
0.79 |
$ |
0.73 |
$ |
0.60 |
||||
Proforma |
$ |
0.75 |
$ |
0.68 |
$ |
0.52 |
(dollars in thousands) |
2003 |
2002 | |||||||||||||||||||||||
|
|
| |||||||||||||||||||||||
|
Amortized |
Gross
Unrealized
|
Estimated
Fair |
Amortized |
Gross
Unrealized
|
Estimated
Fair | |||||||||||||||||||
|
Cost |
Gains |
Losses |
Value |
Cost |
Gains |
Losses |
Value | |||||||||||||||||
|
|
|
|
|
|
|
| ||||||||||||||||||
U.S. government agencies |
$ |
23,520 |
$ |
49 |
$ |
(397 |
) |
$ |
23,172 |
$ |
18,609 |
$ |
246 |
$ |
(33 |
) |
$ |
18,822 |
|||||||
Mortgage-backed securities |
44,054 |
132 |
(237 |
) |
43,949 |
27,321 |
422 |
- |
27,743 |
||||||||||||||||
State and municipal securities |
23,268 |
666 |
(168 |
) |
23,766 |
16,567 |
370 |
(38 |
) |
16,899 |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
|
$ |
90,842 |
$ |
847 |
$ |
(802 |
) |
$ |
90,887 |
$ |
62,497 |
$ |
1,038 |
$ |
(71 |
) |
$ |
63,464 |
|||||||
|
|
|
|
|
|
|
|
40 | ||
| ||
(dollars in thousands) |
Less than 12 months |
12 months or longer |
Total | ||||||||||||||||
|
|
|
| ||||||||||||||||
|
Fair Value |
Unrealized
Losses |
Fair Value |
Unrealized
Losses |
Fair Value |
Unrealized
Losses | |||||||||||||
|
|
|
|
|
| ||||||||||||||
U.S. government agencies |
$ |
19,372 |
$ |
(397 |
) |
$ |
- |
|
$ |
- |
$ |
19,372 |
$ |
(397 |
) | ||||
Mortgage-backed securities |
30,082 |
(237 |
) |
- |
|
|
- |
|
30,082 |
(237 |
) | ||||||||
State and municipal securities |
5,162 |
(168 |
) |
- |
|
|
- |
5,162 |
(168 |
) | |||||||||
|
|
|
|
|
|
||||||||||||||
|
$ |
54,616 |
$ |
(802 |
) |
$ |
- |
|
$ |
- |
$ |
54,616 |
$ |
(802 |
) | ||||
|
|
|
|
|
|
(dollars in thousands) |
2003 |
2002 | |||||||||||
|
|
| |||||||||||
|
Amortized
Cost |
Estimated
Fair
Value |
Amortized
Cost |
Estimated
Fair
Value | |||||||||
|
|
|
| ||||||||||
Due in one year or less |
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
| |
Due after one year, through five years |
1,153 |
1,181 |
9,780 |
9,951 |
|||||||||
Due after five years, through ten years |
31,684 |
31,297 |
16,233 |
16,400 |
|||||||||
Due after ten years |
58,005 |
58,409 |
36,484 |
37,113 |
|||||||||
|
|
|
|
||||||||||
|
$ |
90,842 |
$ |
90,887 |
$ |
62,497 |
$ |
63,464 |
|||||
|
|
|
|
(dollars in thousands) |
2003 |
2002 |
2001 | |||||||
|
|
|
| |||||||
Proceeds from sales of securities |
$ |
29,547 |
$ |
19,945 |
$ |
12,695 |
||||
Gross realized gains on securities sold |
391 |
159 |
261 |
|||||||
Gross realized losses on securities sold |
24 |
42 |
4 |
41 | ||
| ||
(dollars in thousands) |
2003 |
2002 | |||||
|
|
| |||||
Commercial and industrial |
$ |
33,370 |
$ |
30,643 |
|||
Commercial secured by real estate |
74,845 |
77,748 |
|||||
Real estate - residential mortgages |
64,921 |
67,963 |
|||||
Real estate - construction |
49,313 |
32,791 |
|||||
Installment and other consumer loans |
5,845 |
5,846 |
|||||
Consumer finance, net of unearned income
of $1,033 and $1,088 |
3,267 |
3,544 |
|||||
Other loans and overdrafts |
241 |
265 |
|||||
|
|
||||||
|
231,802 |
218,800 |
|||||
Less - allowance for loan losses |
(3,437 |
) |
(3,369 |
) | |||
|
|
||||||
|
$ |
228,365 |
$ |
215,431 |
|||
|
|
(dollars in thousands) |
2003 |
2002 |
2001 | |||||||
|
|
|
| |||||||
Balance, beginning of year |
$ |
3,369 |
$ |
2,937 |
$ |
2,560 |
||||
Provision for losses |
786 |
847 |
725 |
|||||||
Loans charged-off |
(1,074 |
) |
(647 |
) |
(488 |
) | ||||
Recoveries of loans previously charged-off |
356 |
232 |
140 |
|||||||
|
|
|
||||||||
Balance, end of year |
$ |
3,437 |
$ |
3,369 |
$ |
2,937 |
||||
|
|
|
(dollars in thousands) |
2003 |
2002 |
2001 | |||||||
|
|
|
| |||||||
Accruing loans, past due in excess of 90 days |
$ |
170 |
$ |
187 |
$ |
153 |
||||
Accruing loans, considered impaired under SFAS 114 |
- |
|
|
- |
|
|
- |
| ||
Non-accrual loans, not considered impaired |
587 |
293 |
135 |
|||||||
Non-accrual loans, considered impaired under SFAS 114 |
- |
|
|
- |
|
1,045 |
||||
Other real estate owned |
125 |
- |
|
|
- |
|
42 | ||
| ||
(dollars in thousands) |
2003 |
2002 | |||||
|
|
| |||||
Land |
$ |
1,043 |
$ |
1,043 |
|||
Building and leasehold improvements |
3,336 |
3,333 |
|||||
Furniture, fixtures, equipment and software |
3,084 |
2,950 |
|||||
Vehicles |
188 |
188 |
|||||
Construction and assets in process |
98 |
- |
|||||
|
|
||||||
|
7,749 |
7,514 |
|||||
Less - accumulated depreciation |
(3,679 |
) |
(3,317 |
) | |||
|
|
||||||
|
$ |
4,070 |
$ |
4,197 |
|||
|
|
(dollars in thousands) |
2003 |
2002 | |||||
|
|
| |||||
2003 |
$ |
- |
$ |
85,509 |
|||
2004 |
112,891 |
8,271 |
|||||
2005 |
4,237 |
2,217 |
|||||
2006 |
5,169 |
1,690 |
|||||
2007 |
670 |
579 |
|||||
2008 |
221 |
- |
|||||
Thereafter |
- |
31 |
|||||
|
|
|
|||||
|
$ |
123,188 |
$ |
98,297 |
|||
|
|
43 | ||
| ||
(dollars in thousands)
|
2003
|
2002
| |||||||||||
Maturing in year ended December 31, |
Amount |
Weighted
Rate |
Amount |
Weighted
Rate | |||||||||
|
|
|
|
| |||||||||
2003 |
$ |
- |
|
|
- |
$ |
13,500 |
4.38 |
% | ||||
2004 |
11,000 |
2.86 |
% |
9,000 |
3.34 |
% | |||||||
2005 |
2,000 |
1.24 |
% |
1,000 |
6.60 |
% | |||||||
2006 |
8,700 |
3.42 |
% |
5,300 |
4.69 |
% | |||||||
2007 |
5,400 |
3.66 |
% |
6,800 |
3.67 |
% | |||||||
2008 |
15,250 |
3.04 |
% |
1,000 |
5.51 |
% | |||||||
Thereafter |
9,967 |
3.40 |
% |
4,000 |
3.78 |
% | |||||||
|
|
|
|
||||||||||
|
$ |
52,317 |
3.13 |
% |
$ |
40,600 |
4.10 |
% | |||||
|
|
|
|
(dollars in thousands) |
2003 |
2002 |
2001 | |||||||
|
|
|
| |||||||
Current: |
|
|
| |||||||
Federal |
$ |
1,558 |
$ |
1,584 |
$ |
1,356 |
||||
State |
185 |
157 |
129 |
|||||||
|
|
|
||||||||
|
1,743 |
1,741 |
1,485 |
|||||||
|
|
|
||||||||
Deferred: |
|
|
|
|||||||
Federal |
7 |
(160 |
) |
(200 |
) | |||||
State |
4 |
4 |
(5 |
) | ||||||
|
|
|
||||||||
|
11 |
(156 |
) |
(205 |
) | |||||
|
|
|
||||||||
Total tax provision |
$ |
1,754 |
$ |
1,585 |
$ |
1,280 |
||||
|
|
|
44 | ||
| ||
(dollars in thousands) |
2003 |
2002 |
2001 | |||||||
|
|
|
| |||||||
Tax expense at statutory rate |
$ |
1,891 |
$ |
1,709 |
$ |
1,359 |
||||
State tax, net of federal benefit |
125 |
106 |
82 |
|||||||
Effect of tax exempt interest |
(260 |
) |
(227 |
) |
(168 |
) | ||||
Other, net |
(2 |
) |
(3 |
) |
7 |
|||||
|
|
|
||||||||
Total |
$ |
1,754 |
$ |
1,585 |
$ |
1,280 |
||||
|
|
|
(dollars in thousands) |
2003 |
2002 | |||||
|
|
| |||||
Deferred tax assets: |
|
| |||||
Allowance for loan losses deferred for tax purposes |
$ |
1,139 |
$ |
1,117 |
|||
Book depreciation and amortization in excess of tax |
19 |
86 |
|||||
Other |
128 |
100 |
|||||
|
|
||||||
Gross deferred tax assets |
1,286 |
1,303 |
|||||
Deferred tax liabilities: |
|
|
|||||
Unrealized net gains on securities available for sale |
(17 |
) |
(367 |
) | |||
Compensation expense deferred for financial reporting |
(12 |
) |
(18 |
) | |||
|
|
||||||
Gross deferred tax liabilities |
(29 |
) |
(385 |
) | |||
|
|
||||||
Net deferred tax asset |
$ |
1,257 |
$ |
918 |
|||
|
|
(dollars in thousands) |
2003 |
2002 |
2001 | |||||||
|
|
|
| |||||||
Other Income: |
|
|
| |||||||
Late charges and other loan fees |
$ |
274 |
$ |
274 |
$ |
295 |
||||
Mortgage origination fees |
325 |
267 |
181 |
|||||||
Nondeposit product sales commission |
99 |
110 |
165 |
|||||||
Other |
449 |
313 |
312 |
|||||||
|
|
|
||||||||
|
$ |
1,147 |
$ |
964 |
$ |
953 |
||||
|
|
|
||||||||
Other Expenses: |
|
|
|
|||||||
Advertising and public relations |
$ |
313 |
$ |
271 |
$ |
230 |
||||
Stationary, printing and office support |
382 |
357 |
386 |
|||||||
Merchant and credit card service expense |
354 |
386 |
391 |
|||||||
Legal and professional fees |
466 |
395 |
335 |
|||||||
Amortization of intangibles |
- |
|
|
- |
157 |
|||||
Other |
831 |
658 |
626 |
|||||||
|
|
|
||||||||
|
$ |
2,346 |
$ |
2,067 |
$ |
2,125 |
||||
|
|
|
45 | ||
| ||
|
2003 |
2002 |
2001 | ||||||||||||||||
|
|
| |||||||||||||||||
|
Basic |
Diluted |
Basic |
Diluted |
Basic |
Diluted | |||||||||||||
Net income |
$ |
3,807,000 |
$ |
3,807,000 |
$ |
3,442,000 |
$ |
3,442,000 |
$ |
2,716,000 |
$ |
2,716,000 |
|||||||
|
|
|
|
|
|
||||||||||||||
Average shares outstanding |
4,256,000 |
4,256,000 |
4,176,000 |
4,176,000 |
4,133,000 |
4,133,000 |
|||||||||||||
Effect of dilutive securities: | |||||||||||||||||||
Stock options |
- |
580,000 |
- |
549,000 |
- |
381,000 | |||||||||||||
Unvested restricted stock |
- |
6,000 |
- |
19,000 |
- |
36,000 |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
|
4,256,000 |
4,842,000 |
4,176,000 |
4,744,000 |
4,133,000 |
4,550,000 |
|||||||||||||
|
|
|
|
|
|
||||||||||||||
Per share amount |
$ |
0.89 |
$ |
0.79 |
$ |
0.82 |
$ |
0.73 |
$ |
0.66 |
$ |
0.60 |
|||||||
|
|
|
|
|
|
46 | ||
| ||
|
2003 |
2002 |
2001 |
|
|
| |
Historical volatility |
49.6% |
49.5% |
N/A |
Risk-free interest rate |
3.35% |
2.70% |
N/A |
Expected life of options |
5.8 years |
5.7 years |
N/A |
Dividend yield |
0.60% |
N/A |
N/A |
|
2003 |
2002 |
2001 | ||||||||||||||||
|
|
| |||||||||||||||||
|
Shares |
Weighted
Average
Exercise
Price |
Shares |
Weighted
Average
Exercise
Price |
Shares |
Weighted
Average
Exercise
Price | |||||||||||||
|
|
|
|
|
| ||||||||||||||
Outstanding, January 1 |
968,221 |
$ |
5.67 |
1,000,386 |
$ |
5.61 |
1,031,946 |
$ |
5.60 |
||||||||||
Granted |
4,641 |
$ |
17.48 |
4,190 |
$ |
13.91 |
- |
|
|
- |
|||||||||
Canceled |
(10,489 |
) |
$ |
5.25 |
(3,739 |
) |
$ |
9.55 |
(12,521 |
) |
$ |
8.83 |
|||||||
Exercised |
(99,096 |
) |
$ |
4.50 |
(32,616 |
) |
$ |
4.46 |
(19,039 |
) |
$ |
2.86 |
|||||||
|
|
|
|
|
|
||||||||||||||
Outstanding, December 31 |
863,277 |
$ |
5.87 |
968,221 |
$ |
5.67 |
1,000,386 |
$ |
5.61 |
||||||||||
|
|
|
|
|
|
||||||||||||||
Exercisable, December 31 |
735,002 |
$ |
5.64 |
759,367 |
$ |
5.33 |
708,116 |
$ |
5.10 |
||||||||||
|
|
|
|
|
|
At December 31, 2003 |
Options Outstanding |
Options Exercisable | ||||||||||||||
|
|
| ||||||||||||||
Range of Exercise Prices: |
Number of
Options
Outstanding |
Weighted
Average
Remaining
Contractual
Life |
Weighted
Average
Exercise
Price |
Number of
Options
Exercisable |
Weighted
Average
Exercise
Price | |||||||||||
|
|
|
|
| ||||||||||||
$3.61 |
123,587 |
0.8 years |
$ |
3.61 |
123,587 |
$ |
3.61 |
|||||||||
$4.83 |
274,295 |
2.0 years |
$ |
4.83 |
222,174 |
$ |
4.83 |
|||||||||
$5.25 - $5.33 |
246,496 |
3.0 years |
$ |
5.33 |
246,496 |
$ |
5.33 |
|||||||||
$7.20 - $7.82 |
135,340 |
6.3 years |
$ |
7.78 |
80,278 |
$ |
7.77 |
|||||||||
$8.64 - $10.49 |
36,648 |
6.2 years |
$ |
9.19 |
23,775 |
$ |
9.29 |
|||||||||
$11.94 - $12.14 |
38,301 |
4.3 years |
$ |
11.95 |
37,854 |
$ |
11.95 |
|||||||||
$13.91 $17.86 |
8,610 |
9.3 years |
$ |
15.84 |
838 |
$ |
13.91 |
|||||||||
|
|
|
|
|
||||||||||||
$3.61 - $17.86 |
863,277 |
3.1 years |
$ |
5.87 |
735,002 |
$ |
5.64 |
|||||||||
|
|
|
|
|
47 | ||
| ||
48 | ||
| ||
(dollars in thousands) |
Actual |
To Be Categorized "Adequately Capitalized" |
To Be Categorized "Well Capitalized" | ||||||||||||||||
|
|
|
| ||||||||||||||||
|
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio | |||||||||||||
|
|
|
|
|
| ||||||||||||||
As of December 31, 2003 |
|
|
|
|
|
| |||||||||||||
|
|
|
|
|
|
| |||||||||||||
The Company | |||||||||||||||||||
Total capital to risk-weighted assets |
$ |
35,223 |
13.75 |
% |
$ |
20,486 |
8.00 |
% |
N.A. | ||||||||||
Tier 1 capital to risk-weighted assets |
$ |
32,019 |
12.50 |
% |
$ |
10,243 |
4.00 |
% |
N.A. | ||||||||||
Tier 1 capital to average assets |
$ |
32,019 |
9.92 |
% |
$ |
12,911 |
4.00 |
% |
N.A. | ||||||||||
|
|
|
|
|
|
|
|||||||||||||
The Bank | |||||||||||||||||||
Total capital to risk-weighted assets |
$ |
30,522 |
12.05 |
% |
$ |
20,269 |
8.00 |
% |
$ |
25,336 |
10.00 |
% | |||||||
Tier 1 capital to risk-weighted assets |
$ |
27,354 |
10.80 |
% |
$ |
10,134 |
4.00 |
% |
$ |
15,202 |
6.00 |
% | |||||||
Tier 1 capital to average assets |
$ |
27,354 |
8.57 |
% |
$ |
12,772 |
4.00 |
% |
$ |
15,965 |
5.00 |
% | |||||||
|
|
|
|
|
|
|
|||||||||||||
As of December 31, 2002 |
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
The Company |
|||||||||||||||||||
Total capital to risk-weighted assets |
$ |
30,946 |
13.20 |
% |
$ |
18,754 |
8.00 |
% |
N.A. | ||||||||||
Tier 1 capital to risk-weighted assets |
$ |
28,010 |
11.95 |
% |
$ |
9,377 |
4.00 |
% |
N.A. | ||||||||||
Tier 1 capital to average assets |
$ |
28,010 |
9.70 |
% |
$ |
11,555 |
4.00 |
% |
N.A. | ||||||||||
The Bank |
|
|
|
|
|
|
|||||||||||||
Total capital to risk-weighted assets |
$ |
27,099 |
11.69 |
% |
$ |
18,543 |
8.00 |
% |
$ |
23,179 |
10.00 |
% | |||||||
Tier 1 capital to risk-weighted assets |
$ |
24,199 |
10.44 |
% |
$ |
9,271 |
4.00 |
% |
$ |
13,907 |
6.00 |
% | |||||||
Tier 1 capital to average assets |
$ |
24,199 |
8.48 |
% |
$ |
11,411 |
4.00 |
% |
$ |
14,263 |
5.00 |
% |
49 | ||
| ||
(dollars in thousands) |
2003 |
2002 | |||||
|
|
| |||||
Legally binding commitments to extend credit: |
|
| |||||
Commercial and industrial |
$ |
14,621 |
$ |
18,474 |
|||
Residential real estate, including prime equity lines |
17,890 |
18,499 |
|||||
Construction and development |
12,968 |
12,971 |
|||||
Consumer and overdraft protection |
2,373 |
2,927 |
|||||
|
|
||||||
|
47,852 |
52,871 |
|||||
Standby letters of credit |
3,925 |
3,607 |
|||||
|
|
||||||
Total commitments |
$ |
51,777 |
$ |
56,478 |
|||
|
|
50 | ||
| ||
(dollars in thousands) |
Bank |
Finance |
Corporate |
Total | |||||||||
|
|
|
|
| |||||||||
At and for the year ended December 31, 2003 |
|
|
| ||||||||||
Interest income |
$ |
15,642 |
$ |
1,829 |
$ |
(26 |
) |
$ |
17,445 |
||||
Interest expense |
5,156 |
147 |
(147 |
) |
5,156 |
||||||||
|
|
|
|
||||||||||
Net interest income |
10,486 |
1,682 |
121 |
12,289 |
|||||||||
Provision for loan losses |
450 |
336 |
- |
786 |
|||||||||
Noninterest income |
2,654 |
336 |
(60 |
) |
2,930 |
||||||||
Noninterest expenses |
7,476 |
1,367 |
29 |
8,872 |
|||||||||
|
|
|
|
||||||||||
Income before income taxes |
5,214 |
315 |
32 |
5,561 |
|||||||||
Income taxes |
1,626 |
116 |
12 |
1,754 |
|||||||||
|
|
|
|
||||||||||
Net income |
$ |
3,588 |
$ |
199 |
$ |
20 |
$ |
3,807 |
|||||
|
|
|
|
||||||||||
Net loans |
$ |
225,968 |
$ |
3,038 |
$ |
(641 |
) |
$ |
228,365 |
||||
|
|
|
|
||||||||||
Total assets |
$ |
341,033 |
$ |
3,596 |
$ |
(708 |
) |
$ |
343,921 |
||||
|
|
|
|
(dollars in thousands) |
Bank |
Finance |
Corporate |
Total | |||||||||
|
|
|
|
| |||||||||
At and for the year ended December 31, 2002 |
|
|
|
| |||||||||
Interest income |
$ |
15,931 |
$ |
1,924 |
$ |
(34 |
) |
$ |
17,821 |
||||
Interest expense |
6,166 |
184 |
(176 |
) |
6,174 |
||||||||
|
|
|
|
||||||||||
Net interest income |
9,765 |
1,740 |
142 |
11,647 |
|||||||||
Provision for loan losses |
530 |
317 |
- |
847 |
|||||||||
Noninterest income |
2,394 |
337 |
(60 |
) |
2,671 |
||||||||
Noninterest expenses |
7,037 |
1,379 |
28 |
8,444 |
|||||||||
|
|
|
|
||||||||||
Income before income taxes |
4,592 |
381 |
54 |
5,027 |
|||||||||
Income taxes |
1,423 |
142 |
20 |
1,585 |
|||||||||
|
|
|
|
||||||||||
Net income |
$ |
3,169 |
$ |
239 |
$ |
34 |
$ |
3,442 |
|||||
|
|
|
|
||||||||||
Net loans |
$ |
213,318 |
$ |
3,298 |
$ |
(1,185 |
) |
$ |
215,431 |
||||
|
|
|
|
||||||||||
Total assets |
$ |
298,484 |
$ |
3,938 |
$ |
(216 |
) |
$ |
302,206 |
||||
|
|
|
|
(dollars in thousands) |
Bank |
Finance |
Corporate |
Total | |||||||||
|
|
|
|
| |||||||||
At and for the year ended December 31, 2001 |
|
|
|
| |||||||||
Interest income |
$ |
18,439 |
$ |
1,813 |
$ |
(47 |
) |
$ |
20,205 |
||||
Interest expense |
9,776 |
266 |
(235 |
) |
9,807 |
||||||||
|
|
|
|
||||||||||
Net interest income |
8,663 |
1,547 |
188 |
10,398 |
|||||||||
Provision for loan losses |
478 |
247 |
- |
725 |
|||||||||
Noninterest income |
2,293 |
337 |
(48 |
) |
2,582 |
||||||||
Noninterest expenses |
6,763 |
1,482 |
14 |
8,259 |
|||||||||
|
|
|
|
||||||||||
Income before income taxes |
3,715 |
155 |
126 |
3,996 |
|||||||||
Income taxes |
1,174 |
60 |
46 |
1,280 |
|||||||||
|
|
|
|
||||||||||
Net income |
$ |
2,541 |
$ |
95 |
$ |
80 |
$ |
2,716 |
|||||
|
|
|
|
||||||||||
Net loans |
$ |
201,682 |
$ |
3,368 |
$ |
(946 |
) |
$ |
204,104 |
||||
|
|
|
|
||||||||||
Total assets |
$ |
269,570 |
$ |
3,964 |
$ |
(437 |
) |
$ |
273,097 |
||||
|
|
|
|
51 | ||
| ||
(dollars in thousands) |
2003 |
2002 | |||||||||||
|
|
| |||||||||||
|
Carrying
Amount |
Estimated
Fair Value |
Carrying
Amount |
Estimated
Fair Value | |||||||||
|
|
|
| ||||||||||
Financial Assets: |
|
|
|
| |||||||||
Cash and due from banks |
$ |
9,854 |
$ |
9,854 |
$ |
6,929 |
$ |
6,929 |
|||||
Interest-bearing bank balances |
341 |
341 |
2,176 |
2,176 |
|||||||||
Federal funds sold |
201 |
201 |
2,491 |
2,491 |
|||||||||
Investment securities available for sale |
90,887 |
90,887 |
63,464 |
63,464 |
|||||||||
Investment in FHLB and other stock |
3,004 |
3,004 |
2,418 |
2,418 |
|||||||||
Loans, net |
228,365 |
235,651 |
215,431 |
224,011 |
|||||||||
Financial Liabilities: |
|
|
|
|
|||||||||
Deposits |
257,012 |
257,872 |
230,515 |
229,155 |
|||||||||
Federal Home Loan Bank advances |
52,317 |
52,148 |
40,600 |
39,398 |
52 | ||
| ||
(dollars in thousands, except per share data) |
2003 |
2002 | |||||||||||||||||||||||
|
|
| |||||||||||||||||||||||
|
First
Quarter |
Second
Quarter |
Third
Quarter |
Fourth
Quarter |
First
Quarter |
Second
Quarter |
Third
Quarter |
Fourth
Quarter | |||||||||||||||||
|
|
|
|
|
|
|
| ||||||||||||||||||
Interest income |
$ |
4,329 |
$ |
4,424 |
$ |
4,280 |
$ |
4,412 |
$ |
4,465 |
$ |
4,453 |
$ |
4,515 |
$ |
4,388 |
|||||||||
Interest expense |
1,368 |
1,363 |
1,207 |
1,218 |
1,611 |
1,540 |
1,562 |
1,461 |
|||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
Net interest income |
2,961 |
3,061 |
3,073 |
3,194 |
2,854 |
2,913 |
2,953 |
2,927 |
|||||||||||||||||
Provision for loan losses |
173 |
229 |
100 |
284 |
125 |
225 |
196 |
301 |
|||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
Net interest income after provision |
2,788 |
2,832 |
2,973 |
2,910 |
2,729 |
2,688 |
2,757 |
2,626 |
|||||||||||||||||
Noninterest income |
761 |
855 |
758 |
556 |
682 |
662 |
682 |
645 |
|||||||||||||||||
Noninterest expenses |
2,223 |
2,148 |
2,316 |
2,185 |
2,273 |
2,178 |
2,106 |
1,887 |
|||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
Income before taxes |
1,326 |
1,539 |
1,415 |
1,281 |
1,138 |
1,172 |
1,333 |
1,384 |
|||||||||||||||||
Income taxes |
417 |
480 |
445 |
412 |
365 |
372 |
424 |
424 |
|||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
Net income |
$ |
909 |
$ |
1,059 |
$ |
970 |
$ |
869 |
$ |
773 |
$ |
800 |
$ |
909 |
$ |
960 |
|||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
Net income per share: |
|
|
|
|
|
|
|
|
|||||||||||||||||
Basic |
$ |
0.21 |
$ |
0.25 |
$ |
0.23 |
$ |
0.20 |
$ |
0.18 |
$ |
0.19 |
$ |
0.22 |
$ |
0.23 |
|||||||||
Diluted |
$ |
0.19 |
$ |
0.22 |
$ |
0.20 |
$ |
0.18 |
$ |
0.17 |
$ |
0.17 |
$ |
0.19 |
$ |
0.20 |
|||||||||
Average common shares outstanding: |
|
|
|
|
|
|
|
||||||||||||||||||
Basic |
4,213,000 |
4,253,000 |
4,262,000 |
4,296,000 |
4,162,000 |
4,170,000 |
4,175,000 |
4,194,000 |
|||||||||||||||||
Diluted |
4,781,000 |
4,842,000 |
4,843,000 |
4,899,000 |
4,630,000 |
4,766,000 |
4,784,000 |
4,793,000 |
|
December 31, | ||||||
(dollars in thousands) |
2003 |
2002 | |||||
|
|
| |||||
Assets |
|
| |||||
Cash |
$ |
1,791 |
$ |
134 |
|||
Interest-bearing deposits |
- |
1,139 |
|||||
Investment in bank subsidiary |
27,382 |
24,800 |
|||||
Investment in nonbank subsidiary |
653 |
454 |
|||||
Due from subsidiaries |
2,428 |
2,268 |
|||||
|
|
||||||
|
$ |
32,254 |
$ |
28,795 |
|||
|
|
||||||
Liabilities and Shareholders Equity |
|
|
|||||
Accruals and other liabilities |
$ |
49 |
$ |
39 |
|||
Due to subsidiaries |
- |
14 |
|||||
Shareholders equity |
32,205 |
28,742 |
|||||
|
|
||||||
|
$ |
32,254 |
$ |
28,795 |
|||
|
|
53 | ||
| ||
|
For the Years Ended December 31, | |||||||||
(dollars in thousands) |
2003 |
2002 |
2001 | |||||||
|
|
|
| |||||||
Interest income |
$ |
121 |
$ |
142 |
$ |
188 |
||||
Interest expense |
- |
|
|
- |
|
|
- |
| ||
|
|
|
||||||||
Net interest income |
121 |
142 |
188 |
|||||||
Noninterest expenses |
89 |
88 |
62 |
|||||||
|
|
|
||||||||
Net operating income |
32 |
54 |
126 |
|||||||
Equity in undistributed net income of subsidiaries |
3,787 |
3,408 |
2,636 |
|||||||
|
|
|
||||||||
Income before taxes |
3,819 |
3,462 |
2,762 |
|||||||
Income taxes |
12 |
20 |
46 |
|||||||
|
|
|
||||||||
Net income |
$ |
3,807 |
$ |
3,442 |
$ |
2,716 |
||||
|
|
|
|
For the Years Ended December 31, | |||||||||
(dollars in thousands) |
2003 |
2002 |
2001 | |||||||
|
|
|
| |||||||
Operating activities: |
|
|
| |||||||
Net income |
$ |
3,807 |
$ |
3,442 |
$ |
2,716 |
||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|||||||
Equity in undistributed net income of subsidiaries |
(3,787 |
) |
(3,408 |
) |
(2,636 |
) | ||||
Decrease (increase) in other assets |
- |
2 |
(2 |
) | ||||||
Increase in other liabilities |
10 |
4 |
8 |
|||||||
Amortization of deferred compensation |
26 |
128 |
126 |
|||||||
|
|
|
||||||||
Net cash provided by operating activities |
56 |
168 |
212 |
|||||||
|
|
|
||||||||
Investing activities: |
|
|
|
|||||||
Net decrease (increase) in due from subsidiaries |
33 |
8 |
(374 |
) | ||||||
Net (decrease) increase in due to subsidiaries |
(14 |
) |
12 |
2 |
||||||
|
|
|
||||||||
Net cash provided (used) by investing activities |
19 |
20 |
(372 |
) | ||||||
|
|
|
||||||||
Financing activities: |
|
|
|
|||||||
Employee stock options exercised |
446 |
145 |
54 |
|||||||
Cash dividends declared ($0.10 per common share) |
(430 |
) |
- |
|
|
- |
| |||
Cash dividends received from subsidiary |
434 |
- |
|
|
- |
| ||||
Cash paid in lieu of fractional shares |
(7 |
) |
(4 |
) |
(3 |
) | ||||
|
|
|
||||||||
Net cash provided by financing activities |
443 |
141 |
51 |
|||||||
|
|
|
||||||||
Net increase (decrease) in cash and cash equivalents |
518 |
329 |
(109 |
) | ||||||
Balance, beginning of year |
1,273 |
944 |
1,053 |
|||||||
|
|
|
||||||||
Balance, end of year |
$ |
1,791 |
$ |
1,273 |
$ |
944 |
||||
|
|
|
54 | ||
| ||
Greenville, South Carolina | /s/ KPMG LLP |
February 12, 2004 |
/s/ J. Randolph Potter |
/s/ Blaise B. Bettendorf |
J. Randolph Potter |
Blaise B. Bettendorf |
President and Chief Executive Officer |
Senior Vice President and Chief Financial Officer |
55 | ||
| ||
56 | ||
| ||
(a)
Plan Category |
(b)
Number of Securities to be
Issued Upon Exercise of
Outstanding Options,
Warrants, and Rights |
(c)
Weighted-Average Price of
Outstanding Options,
Warrants, and Rights |
(d)
Number of Securities
Remaining Available for
Future Issuance under Equity
Compensation Plans
(excluding securities in
column (a)) |
|
|
|
|
Equity compensation plans approved by shareholders |
863,277 |
$5.87 |
369,321 |
Equity compensation plans not approved by shareholders |
N/A |
N/A |
N/A |
| |||
Total |
863,277 |
$5.87 |
369,321 |
|
57 | ||
| ||
3.1 |
Articles of Incorporation, as amended (incorporated by reference to Exhibit 3.1 filed with the Registrant's Registration Statement on Form S-1 Under The Securities Act of 1933, File No. 33-31466). |
|
|
3.2 |
Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 filed with the Registrant's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2003, File No. 000-19235). |
|
|
4. |
Form of Certificate for Common Stock (incorporated by reference to Exhibit 4 filed with the Registrant's Registration Statement on Amendment No. 1 To Form S-1 Under The Securities Act of 1933, File No. 33-31466). |
|
|
10.1 *** |
Summit Financial Corporation Incentive Stock Plan (incorporated by reference to Exhibit 10.1 filed with the Registrant's Registration Statement on Form S-1 Under The Securities Act of 1933, File No. 33-31466). |
|
|
10.2 |
Lease Agreement for North Pleasantburg Drive Bank Site (incorporated by reference to Exhibit 10.2 filed with the Registrant's Registration Statement on Form S-1 Under The Securities Act of 1933, File No. 33-31466). |
|
|
10.3 *** |
Employment Agreement of J. Randolph Potter dated December 21, 1998 (incorporated by reference to Exhibit 10.3 filed with the Registrants Annual Report on Form 10-K for the year ended December 31, 1998, File No. 000-19235). |
10.4 *** |
Employment Agreement of Blaise B. Bettendorf dated December 21, 1998 (incorporated by reference to Exhibit 10.4 filed with the Registrants Annual Report on Form 10-K for the year ended December 31, 1998, File No. 000-19235). |
|
|
10.5 *** |
Summit Financial Corporation Restricted Stock Plan (incorporated by reference to Exhibit 10.5 filed with the Registrants Annual Report on Form 10-K for the year ended December 31, 1993, File No. 000-19235). |
|
|
10.6 *** |
Summit Financial Corporation Non-Employee Stock Option Plan (incorporated by reference to Exhibit 10.6 filed with the Registrants Annual Report on Form 10-K for the year ended December 31, 1994, File No. 000-19235). |
58 | ||
| ||
10.7 *** |
Employment Agreement of James B. Schwiers dated September 2, 1999 (incorporated by reference to Exhibit 10.7 filed with the Registrants Annual Report on Form 10-K for the year ended December 31, 1999, File No. 000-19235). |
|
|
10.8 *** |
Summit Financial Corporation 1999 Incentive Stock Plan (incorporated by reference to Exhibit 10.8 filed the Registrants Annual Report on Form 10-K for the year ended December 31, 1999, File No. 000-19235). |
10.9 *** |
Employment Agreement of James G. Bagnal dated April 20, 2001 (incorporated by reference to Exhibit 10.9 filed with the Registrants Annual Report on Form 10-K for the year ended December 31, 2001, File No. 000-19235). |
10.10 |
Lease Agreement for East North Street Bank Site (incorporated by reference to Exhibit 10.10 filed with the Registrants Annual Report on Form 10-K for the year ended December 31, 2001, File No. 000-19235) |
10.11 *** |
Salary Continuation Agreement of J. Randolph Potter dated September 9, 1998 (incorporated by reference to Exhibit 10.11 filed with the Registrants Annual Report on Form 10-K for the year ended December 31, 2001, File No. 000-19235) . |
10.12 *** |
Salary Continuation Agreement of Blaise B. Bettendorf dated September 9, 1998 (incorporated by reference to Exhibit 10.12 filed with the Registrants Annual Report on Form 10-K for the year ended December 31, 2001, File No. 000-19235). |
10.13 *** |
Salary Continuation Agreement of James B. Schwiers dated September 9, 1998 (incorporated by reference to Exhibit 10.13 filed with the Registrants Annual Report on Form 10-K for the year ended December 31, 2001, File No. 000-19235). |
21. |
Subsidiaries of Summit Financial Corporation: |
|
Summit National Bank, a nationally chartered bank, incorporated in South Carolina |
|
Summit Investment Services, Inc., a subsidiary of Summit National Bank, incorporated in South Carolina |
|
Freedom Finance, Inc., a consumer finance company, incorporated in South Carolina |
|
|
23. |
Consent of KPMG LLP with regard to S-8 Registration Statements for Summit Financial Corporation Restricted Stock Plan (as filed with the Securities and Exchange Commission, "SEC", August 23, 1994, File No. 33-83538); Summit Financial Corporation Incentive Stock Option Plan (as filed with the SEC July 19, 1995, File No. 33-94962); Summit Financial Corporation 1995 Non-Employee Stock Option Plan (as filed with the SEC July 19, 1995, File No. 33-94964) and Summit Financial Corporation 1999 Incentive Stock Option Plan (as filed with the SEC November 21,2003, File No. 333-101367) |
|
|
31.1 |
Rule 13a 14(a) Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes Oxley Act of 2002. |
|
|
31.2 |
Rule 13a 14(a) Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes Oxley Act of 2002. |
|
|
32.1 |
Section 1350 Certificate of Chief Executive Officer furnished pursuant to Section 906 of the Sarbanes Oxley Act of 2002. |
|
|
32.2 |
Section 1350 Certificate of Chief Financial Officer furnished pursuant to Section 906 of the Sarbanes Oxley Act of 2002. |
59 | ||
| ||
60 | ||
| ||
|
SUMMIT FINANCIAL CORPORATION |
|
/s/ J. Randolph Potter |
Dated: March 17, 2004 |
J. Randolph Potter, President |
SIGNATURE |
TITLE |
DATE |
|
|
|
|
|
|
/s/ J. Randolph Potter |
President, Chief Executive Officer and Director |
March 17, 2004 |
J. Randolph Potter |
|
|
|
|
|
/s/ Blaise B. Bettendorf |
Senior Vice President (Principal Financial and Accounting Officer) |
March 17, 2004 |
Blaise B. Bettendorf |
|
|
|
|
|
/s/ C. Vincent Brown |
Chairman, Director |
March 17, 2004 |
C. Vincent Brown |
|
|
|
|
|
/s/ David C. Poole |
Secretary, Director |
March 17, 2004 |
David C. Poole |
|
|
|
|
|
/s/ James G. Bagnal, III |
Director |
March 17, 2004 |
James G. Bagnal, III |
|
|
|
|
|
/s/ Ivan E. Block |
Director |
March 17, 2004 |
Ivan E. Block |
|
|
|
|
|
/s/ J. Earle Furman, Jr. |
Director |
March 17, 2004 |
J. Earle Furman, Jr. |
|
|
|
|
|
___________________ |
Director |
March 17, 2004 |
John W. Houser |
|
|
|
|
|
/s/ T. Wayne McDonald |
Director |
March 17, 2004 |
T. Wayne McDonald |
|
|
|
|
|
/s/ Allen H. McIntyre |
Director |
March 17, 2004 |
Allen H. McIntyre |
|
|
|
|
|
_________________ |
Director |
March 17, 2004 |
Larry A. McKinney |
|
|
|
|
|
/s/ James B. Schwiers |
Director |
March 17, 2004 |
James B. Schwiers |
|
|
61 | ||
| ||