x |
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 |
o |
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 |
SOUTH
CAROLINA |
57-0892056 |
(State
or other jurisdiction |
(I.R.S.
Employer |
of
incorporation or organization) |
Identification
No.) |
Part
I |
|
2 | |
11 | |
11 | |
11 | |
Part
II |
|
12 | |
13 | |
14 | |
33 | |
34 | |
57 | |
57 | |
57 | |
Part
III |
|
58 | |
58 | |
58 | |
59 | |
59 | |
Part
IV |
|
59 | |
61 | |
|
|
|
|
2004 |
2003 | ||||||||||||||||||||||||
|
|
|
4Q |
3Q |
|
|
2Q |
|
|
1Q |
|
|
4Q |
|
|
3Q |
|
|
2Q |
|
|
1Q |
|||
Stock
Price ranges: |
|||||||||||||||||||||||||
High |
$ |
22.95 |
$ |
19.49 |
$ |
21.05 |
$ |
19.00 |
$ |
21.42 |
$ |
19.05 |
$ |
17.24 |
$ |
15.54 |
|||||||||
Low |
$ |
18.11 |
$ |
17.50 |
$ |
17.77 |
$ |
17.61 |
$ |
17.73 |
$ |
15.71 |
$ |
14.76 |
$ |
14.16 |
|||||||||
Close |
$ |
21.35 |
$ |
18.50 |
$ |
18.31 |
$ |
18.41 |
$ |
18.00 |
$ |
18.74 |
$ |
16.14 |
$ |
14.87 |
|||||||||
Volume
traded |
102,413 |
44,886 |
48,729 |
50,170 |
66,440 |
97,107 |
127,542 |
171,972 |
|||||||||||||||||
Cash
dividend declared |
$ |
0.08 |
- |
$ |
0.07 |
- |
$ |
0.10 |
- |
- |
- |
2004 |
|
|
2003 |
|
|
2002 |
|
|
2001 |
|
|
2000 |
||||
SUMMARY
OF OPERATIONS |
||||||||||||||||
Net
interest income |
$ |
12,952 |
$ |
12,289 |
$ |
11,647 |
$ |
10,398 |
$ |
10,023 |
||||||
Provision
for loan losses |
436 |
786 |
847 |
725 |
654 |
|||||||||||
Noninterest
income |
2,316 |
2,930 |
2,671 |
2,582 |
1,846 |
|||||||||||
Noninterest
expense |
8,434 |
8,872 |
8,444 |
8,259 |
7,356 |
|||||||||||
Income
taxes |
1,959 |
1,754 |
1,585 |
1,280 |
1,204 |
|||||||||||
Net
income |
4,439 |
3,807 |
3,442 |
2,716 |
2,655 |
|||||||||||
Per
common share — basic |
1.00 |
0.89 |
0.82 |
0.66 |
0.65 |
|||||||||||
Per
common share — diluted |
0.90 |
0.79 |
0.73 |
0.60 |
0.59 |
|||||||||||
YEAR
END BALANCE SHEETS |
||||||||||||||||
Investment
securities |
$ |
59,838 |
$ |
90,887 |
$ |
63,464 |
$ |
47,400 |
$ |
32,445 |
||||||
Loans,
net of unearned income |
242,460 |
231,802 |
218,800 |
207,041 |
180,521 |
|||||||||||
Allowance
for loan losses |
3,649 |
3,437 |
3,369 |
2,937 |
2,560 |
|||||||||||
Total
assets |
320,938 |
343,921 |
302,206 |
273,097 |
249,835 |
|||||||||||
Noninterest-bearing
deposits |
36,897 |
37,037 |
33,342 |
29,372 |
35,468 |
|||||||||||
Interest-bearing
deposits |
194,821 |
219,975 |
197,173 |
189,406 |
173,723 |
|||||||||||
FHLB
advances |
50,134 |
52,317 |
40,600 |
26,900 |
16,000 |
|||||||||||
Shareholders’
equity |
37,265 |
32,205 |
28,742 |
24,601 |
21,528 |
|||||||||||
Book
value per share |
8.25 |
7.47 |
6.82 |
5.89 |
5.17 |
|||||||||||
AVERAGE
BALANCE SHEETS |
||||||||||||||||
Investment
securities |
$ |
68,467 |
$ |
74,661 |
$ |
52,157 |
$ |
40,232 |
$ |
28,681 |
||||||
Loans,
net of unearned income |
232,301 |
223,365 |
211,704 |
195,573 |
159,711 |
|||||||||||
Total
assets |
326,519 |
322,766 |
288,887 |
263,695 |
212,177 |
|||||||||||
Noninterest-bearing
deposits |
35,969 |
32,132 |
29,678 |
26,549 |
21,746 |
|||||||||||
Interest-bearing
deposits |
202,879 |
212,048 |
197,631 |
190,713 |
153,624 |
|||||||||||
FHLB
advances |
50,356 |
44,655 |
32,207 |
19,891 |
14,131 |
|||||||||||
Shareholders’
equity |
34,651 |
30,558 |
26,427 |
23,193 |
19,562 |
|||||||||||
RATIOS
AND OTHER DATA |
||||||||||||||||
Return
on average assets |
1.36 |
% |
1.18 |
% |
1.19 |
% |
1.03 |
% |
1.25 |
% | ||||||
Return
on average equity |
12.81 |
% |
12.46 |
% |
13.02 |
% |
11.71 |
% |
13.57 |
% | ||||||
Net
interest margin, tax-equivalent basis |
4.33 |
% |
4.14 |
% |
4.38 |
% |
4.29 |
% |
5.11 |
% | ||||||
Efficiency
ratio |
58.10 |
% |
63.46 |
% |
64.89 |
% |
69.21 |
% |
67.49 |
% | ||||||
Noninterest
income ratio |
11.66 |
% |
14.38 |
% |
13.03 |
% |
11.33 |
% |
8.68 |
% | ||||||
Total
risk-based capital |
15.27 |
% |
13.75 |
% |
13.20 |
% |
12.41 |
% |
12.21 |
% | ||||||
Leverage
capital |
11.39 |
% |
9.92 |
% |
9.70 |
% |
9.25 |
% |
10.13 |
% | ||||||
Net
charge-offs to average loans |
0.10 |
% |
0.32 |
% |
0.20 |
% |
0.18 |
% |
0.16 |
% | ||||||
Nonperforming
assets to loans plus OREO, year end |
0.37 |
% |
0.38 |
% |
0.22 |
% |
0.64 |
% |
0.19 |
% | ||||||
Allowance
for loan losses to loans, year end |
1.51 |
% |
1.48 |
% |
1.54 |
% |
1.42 |
% |
1.42 |
% | ||||||
Closing
market price per share |
$ |
21.35 |
$ |
18.00 |
$ |
14.62 |
$ |
9.07 |
$ |
7.99 |
||||||
Price
to earnings, year end |
23.7 |
22.8
|
20.3
|
15.1
|
13.5
|
· |
Inflation,
interest rates, market and monetary
fluctuations; |
· |
Geopolitical
developments and any future acts or threats of war or terrorism;
|
· |
The
effects of, and changes in trade, monetary and fiscal policies and laws,
including interest policies of the Federal Reserve;
|
· |
A
decline in general economic conditions and the strength of the local
economies in which the Company operates; |
· |
The
financial condition of the Company’s borrowers and potential deterioration
of credit quality; |
· |
Competitive
pressures on loan and deposit pricing and demand;
|
· |
Changes
in technology and their impact on the marketing of products and services;
|
· |
The
timely development and effective marketing of competitive new products and
services; |
· |
The
impact of changes in financial service laws and regulations, including
laws concerning taxes, banking, securities and
insurance; |
· |
Changes
in accounting principles, policies, and guidelines;
|
· |
The
Company’s success at managing the risks involved in the foregoing as well
as other risks and uncertainties detailed from time to time in press
releases and other public filings. |
2004 |
2003 |
2002 |
2001 |
2000 |
|||||||||||||||||||||||||||
Amount |
|
|
Percent |
|
|
Amount |
|
|
Percent |
|
|
Amount |
|
|
Percent |
|
|
Amount |
|
|
Percent |
|
|
Amount |
|
|
Percent |
||||
Commercial
secured by real estate |
$ |
81,943 |
33.8 |
% |
$ |
74,845 |
32.3 |
% |
$ |
77,748 |
35.5 |
% |
$ |
70,036 |
33.8 |
% |
$ |
62,709 |
34.7 |
% | |||||||||||
Real
estate - residential mortgages |
63,657
|
26.2 |
% |
64,921
|
28.0 |
% |
67,963
|
31.1 |
% |
64,239
|
31.0 |
% |
52,287 |
29.0 |
% | ||||||||||||||||
Real
estate - construction |
56,254
|
23.2 |
% |
49,313
|
21.3 |
% |
32,791
|
15.0 |
% |
26,672
|
12.9 |
% |
23,232
|
12.9 |
% | ||||||||||||||||
Commercial
and industrial |
31,999
|
13.2 |
% |
33,370
|
14.4 |
% |
30,643
|
14.0 |
% |
35,737
|
17.3 |
% |
31,995 |
17.7 |
% | ||||||||||||||||
Installment
and other consumer loans |
5,182
|
2.1 |
% |
5,845
|
2.5 |
% |
5,846
|
2.7 |
% |
6,301
|
3.1 |
% |
6,540 |
3.6 |
% | ||||||||||||||||
Consumer
finance, net of
unearned
income |
3,049
|
1.3 |
% |
3,267
|
1.4 |
% |
3,544
|
1.6 |
% |
3,606
|
1.7 |
% |
3,542 |
2.0 |
% | ||||||||||||||||
Other
loans and overdrafts |
376
|
0.2 |
% |
241
|
0.1 |
% |
265
|
0.1 |
% |
450
|
0.2 |
% |
216 |
0.1 |
% | ||||||||||||||||
242,460
|
100 |
% |
231,802
|
100 |
% |
218,800
|
100 |
% |
207,041
|
100 |
% |
180,521 |
100 |
% | |||||||||||||||||
Less
- Allowance for loan losses |
(3,649 |
) |
(3,437 |
) |
(3,369 |
) |
(2,937 |
) |
(2,560 |
) |
|||||||||||||||||||||
Net
loans |
$ |
238,811 |
$ |
228,365 |
$ |
215,431 |
$ |
204,104 |
$ |
177,961 |
1
Year
or
Less |
|
|
Over
1, to
5
Years |
|
|
Over
5
Years |
|
|
Total |
||||
MATURITY
DISTRIBUTION: |
|||||||||||||
Commercial
secured by real estate |
$ |
18,374 |
$ |
60,785 |
$ |
2,784 |
$ |
81,943 |
|||||
Real
estate - residential mortgages |
19,688 |
26,817 |
17,152 |
63,657 |
|||||||||
Real
estate - construction |
37,770 |
18,484 |
- |
56,254 |
|||||||||
Commercial
and industrial |
18,226 |
13,773 |
- |
31,999 |
|||||||||
Installment
and other consumer loans |
2,981 |
2,155 |
46 |
5,182 |
|||||||||
Consumer
finance, net of unearned income |
3,049 |
- |
- |
3,049 |
|||||||||
Other
loans and overdrafts |
376 |
- |
- |
376 |
|||||||||
Total |
$ |
100,464 |
$ |
122,014 |
$ |
19,982 |
$ |
242,460 |
|||||
INTEREST
SENSITIVITY: |
|||||||||||||
Total
of loans with: |
|||||||||||||
Floating
interest rates |
$ |
90,109 |
$ |
88,886 |
$ |
17,400 |
$ |
196,395 |
|||||
Predetermined
interest rates |
10,355 |
33,128 |
2,582 |
46,065 |
|||||||||
Total |
$ |
100,464 |
$ |
122,014 |
$ |
19,982 |
$ |
242,460 |
|
|
2004 |
2003 |
2002 |
2001 |
2000 | |||||||||||||||||||||||||||||||
|
Allowance
Break-
down |
|
|
Percent
of
Loans
in
Category |
|
|
Allowance
Break-down |
|
|
Percent
of
Loans
in
Category |
|
|
Allowance
Break-down |
|
|
Percent
of
Loans
in
Category |
|
|
Allowance
Break-down |
|
|
Percent
of
Loans
in
Category |
|
|
Allowance
Break-down |
|
Percent
of
Loans
in
Category | ||||||||||
Commercial |
$ |
1,841 |
47.0 |
% |
$ |
1,811 |
46.7 |
% |
$ |
1,802 |
49.5 |
% |
$ |
1,365 |
51.1 |
% |
$ |
1,011 |
52.4% | ||||||||||||||||||
Real
estate - residential mortgage |
709 |
26.2 |
% |
702 |
28.0 |
% |
722 |
31.1 |
% |
746 |
31.0 |
% |
741 |
29.0% | |||||||||||||||||||||||
Real
estate - construction |
520 |
23.2 |
% |
415 |
21.3 |
% |
317 |
15.0 |
% |
375 |
12.9 |
% |
330 |
12.9% | |||||||||||||||||||||||
Installment
and consumer
finance
and other loans |
416 |
3.6 |
% |
471 |
4.0 |
% |
482 |
4.4 |
% |
440 |
5.0 |
% |
337 |
5.7% | |||||||||||||||||||||||
Unallocated |
163 |
38 |
46 |
11 |
141 |
||||||||||||||||||||||||||||||||
$ |
3,649 |
100 |
% |
$ |
3,437 |
100 |
% |
$ |
3,369 |
100 |
% |
$ |
2,937 |
100 |
% |
$ |
2,560 |
100% |
(dollars
in thousands) |
2004 |
|
|
2003 |
|
|
2002 |
|
|
2001 |
|
|
2000 |
|||
Balance
at beginning of period |
$ |
3,437 |
$ |
3,369 |
$ |
2,937 |
$ |
2,560 |
$ |
2,163 |
||||||
Charge-offs: |
||||||||||||||||
Commercial
and industrial |
37 |
167 |
179 |
- |
- |
|||||||||||
Commercial
real estate |
95 |
388 |
13 |
130 |
125 |
|||||||||||
Installment
and consumer |
444 |
519 |
455 |
358 |
309 |
|||||||||||
576 |
1,074 |
647 |
488 |
434
|
||||||||||||
Recoveries: |
||||||||||||||||
Commercial
and industrial |
89 |
2 |
16 |
- |
50 |
|||||||||||
Commercial
real estate |
130 |
205 |
78 |
31 |
- |
|||||||||||
Installment
and consumer |
133 |
149 |
138 |
109 |
127 |
|||||||||||
352 |
356 |
232 |
140 |
177
|
||||||||||||
Net
charge-offs |
(224 |
) |
(718 |
) |
(415 |
) |
(348 |
) |
(257 |
) | ||||||
Provision
charged to expense |
436 |
786 |
847 |
725 |
654
|
|||||||||||
Balance
at end of period |
$ |
3,649 |
$ |
3,437 |
$ |
3,369 |
$ |
2,937 |
$ |
2,560 |
||||||
Net
charge-offs to average loans |
0.10 |
% |
0.32 |
% |
0.20 |
% |
0.18 |
% |
0.16 |
% | ||||||
Allowance
to loans, year end |
1.51 |
% |
1.48 |
% |
1.54 |
% |
1.42 |
% |
1.42 |
% | ||||||
Net
charge-offs to allowance |
6.14 |
% |
20.89 |
% |
12.32 |
% |
11.85 |
% |
10.04 |
% |
(dollars
in thousands) |
2004 |
|
|
2003 |
|
|
2002 |
|
|
2001 |
|
|
2000 |
|||
Nonaccrual
loans |
$ |
531 |
$ |
587 |
$ |
293 |
$ |
1,180 |
$ |
218 |
||||||
Accruing
loans past due in excess of 90 days |
156 |
170 |
187 |
153 |
122 |
|||||||||||
Troubled
debt restructurings |
- |
- |
- |
- |
- |
|||||||||||
Other
real estate owned |
217 |
125 |
- |
- |
- |
|||||||||||
Total
nonperforming assets |
$ |
904 |
$ |
882 |
$ |
480 |
$ |
1,333 |
$ |
340 |
||||||
Nonperforming
assets to total loans and OREO |
0.37 |
% |
0.38 |
% |
0.22 |
% |
0.64 |
% |
0.19 |
% |
2004 |
2003 |
2002 |
|||||||||||||||||
Available
for Sale: |
Amortized
Cost |
|
|
Estimated
Fair
Value |
|
|
Amortized
Cost |
|
|
Estimated
Fair
Value |
|
|
Amortized
Cost |
|
|
Estimated
Fair
Value |
|||
U.S.
government agencies |
$ |
9,771 |
$ |
9,636 |
$ |
23,520 |
$ |
23,172 |
$ |
18,609 |
$ |
18,822 |
|||||||
Mortgage-backed |
30,199 |
30,067 |
44,054 |
43,949 |
27,321 |
27,743 |
|||||||||||||
State
and municipal |
19,710 |
20,135 |
23,268 |
23,766 |
16,567 |
16,899 |
|||||||||||||
$ |
59,680 |
$ |
59,838 |
$ |
90,842 |
$ |
90,887 |
$ |
62,497 |
$ |
63,464 |
(dollars
in thousands) |
2004 |
|
|
2003 |
|
|
2002 |
|||
Federal
Home Loan Bank of Atlanta stock |
$ |
2,938 |
$ |
2,616 |
$ |
2,030 |
||||
Federal
Reserve Bank stock |
255 |
255 |
255 |
|||||||
Bankers
Bank of Atlanta stock |
133 |
133 |
133 |
|||||||
$ |
3,326 |
$ |
3,004 |
$ |
2,418 |
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 |
- |
- |
- |
- |
$ |
7,893 |
4.43 |
% |
$ |
1,743 |
5.03 |
% |
$ |
9,636 |
4.54 |
% | |||||||||||||||
Mortgage-backed
|
- |
- |
$ |
1,349 |
3.76 |
% |
6,562 |
3.64 |
% |
22,156 |
4.59 |
% |
30,067 |
4.34 |
% | ||||||||||||||||
State
and municipal (1) |
- |
- |
- |
- |
882 |
7.38 |
% |
19,253 |
6.27 |
% |
20,135 |
6.32 |
% | ||||||||||||||||||
Total |
- |
- |
$ |
1,349 |
3.76 |
% |
$ |
15,337 |
4.25 |
% |
$ |
43,152 |
5.35 |
% |
$ |
59,838 |
5.03 |
% |
2004 | 2003 | 2002 | 2001 | 2000 | |||||||||||||||||||||||||||
|
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 |
$ |
36,897 |
15.9 |
% |
$ |
37,037 |
14.4 |
% |
$ |
33,342 |
14.4 |
% |
$ |
29,372 |
13.5 |
% |
$ |
35,468 |
17.0 |
% | |||||||||||
Interest-bearing
demand |
32,478 |
14.0 |
% |
23,542 |
9.2 |
% |
24,943 |
10.8 |
% |
21,807 |
9.9 |
% |
14,641 |
7.0 |
% | ||||||||||||||||
Savings
and money market |
81,896 |
35.4 |
% |
73,245 |
28.5 |
% |
73,933 |
32.1 |
% |
85,388 |
39.0 |
% |
63,821 |
30.5 |
% | ||||||||||||||||
Time
deposits, $100,000 and
over |
38,925 |
16.8 |
% |
65,200 |
25.4 |
% |
48,791 |
21.2 |
% |
41,798 |
19.1 |
% |
46,523 |
22.2 |
% | ||||||||||||||||
Other
time deposits |
41,522 |
17.9 |
% |
57,988 |
22.5 |
% |
49,506 |
21.5 |
% |
40,413 |
18.5 |
% |
48,738 |
23.3 |
% | ||||||||||||||||
$ |
231,718 |
100.0 |
% |
$ |
257,012 |
100.0 |
% |
$ |
230,515 |
100.0 |
% |
$ |
218,778 |
100.0 |
% |
$ |
209,191 |
100.0 |
% |
3
months or less |
$ |
9,796 |
||
Greater
than 3, but less than or equal to 6 months |
5,898 |
|||
Greater
than 6, but less than or equal to 12 months |
15,612 |
|||
Greater
than 12 months |
7,619 |
|||
$ |
38,925 |
|
2004 |
2003 | |||||||||||
Maturing
in year ended December
31, |
Amount |
Weighted
Rate |
Amount |
Weighted
Rate |
|||||||||
2004 |
$ |
- |
- |
$ |
11,000 |
2.86 |
% | ||||||
2005 |
5,250
|
2.39 |
% |
2,000
|
1.24 |
% | |||||||
2006 |
8,100
|
3.61 |
% |
8,700
|
3.42 |
% | |||||||
2007 |
5,000
|
3.46 |
% |
5,400
|
3.66 |
% | |||||||
2008 |
14,250
|
3.05 |
% |
15,250 |
3.04 |
% | |||||||
2009 |
5,700 |
2.87 |
% |
- |
- |
||||||||
Thereafter |
11,834
|
3.37 |
% |
9,967
|
3.40 |
% | |||||||
$ |
50,134 |
3.17 |
% |
$ |
52,317 |
3.13 |
% |
(dollars
in thousands) |
2004 |
|
|
2003 |
|||
Legally
binding commitments to extend credit: |
|||||||
Residential
real estate, including prime equity lines |
$ |
20,031 |
$ |
17,890 |
|||
Construction
and development |
24,361 |
12,968 |
|||||
Commercial
and industrial |
16,557 |
14,621 |
|||||
Consumer
and overdraft protection |
2,336 |
2,373 |
|||||
63,285 |
47,852 |
||||||
Standby
letters of credit |
3,529 |
3,925 |
|||||
Total
commitments |
$ |
66,814 |
$ |
51,777 |
(dollars
in thousands) |
1
Year
or
Less |
|
|
>1
to 3
Years |
|
|
>3
to 5
Years |
|
|
Over
5
Years |
|
|
Total |
|||
Time
deposits |
$ |
59,709 |
$ |
19,833 |
$ |
905 |
$ |
- |
$ |
80,447 |
||||||
FHLB
advances |
5,250 |
13,100 |
19,950
|
11,834
|
50,134
|
|||||||||||
Operating
leases |
192
|
227 |
156 |
214
|
789 |
|||||||||||
Total
contractual cash obligations |
$ |
65,151 |
$ |
33,160 |
$ |
21,011 |
$ |
12,048 |
$ |
131,370 |
|
|
The
Company |
The
Bank | ||||||||||
|
|
|
12/31/04 |
12/31/03 |
|
|
12/31/04 |
|
|
12/31/03 |
|||
Total
risk-based capital |
15.27 |
% |
13.75 |
% |
13.05 |
% |
12.05 |
% | |||||
Tier
1 risk-based capital |
14.02 |
% |
12.50 |
% |
11.80 |
% |
10.80 |
% | |||||
Tier
1 leverage capital |
11.39 |
% |
9.92 |
% |
9.57 |
% |
8.57 |
% |
2004 |
2003 |
2002 |
|||||||||||||||||||||||||||||
|
Average
Yield/Rate
at
12/31/04 |
|
|
Average Balance |
|
|
Income/ Expense |
|
|
Yield/ Rate |
|
|
Average Balance |
|
|
Income/ Expense |
|
|
Yield/ Rate |
|
|
Average Balance |
|
|
Income/ Expense |
|
|
Yield/ Rate |
| ||
ASSETS |
|||||||||||||||||||||||||||||||
Earning
assets: |
|||||||||||||||||||||||||||||||
Loans,
net of unearned
income
(1) |
6.76 |
% |
$ |
232,301 |
$ |
14,377 |
6.19 |
% |
$ |
223,365 |
$ |
13,996 |
6.27 |
% |
$ |
211,704 |
$ |
14,914 |
7.04 |
% | |||||||||||
Investment
securities
(taxable)
(2) |
4.35 |
% |
47,517 |
2,055 |
4.32 |
% |
57,010 |
2,459 |
4.31 |
% |
37,425 |
1,934 |
5.17 |
% | |||||||||||||||||
Investment
securities
(non-taxable)
(2) (3) |
6.57 |
% |
20,950 |
922 |
6.67 |
% |
17,651 |
816 |
7.00 |
% |
14,732 |
725 |
7.46 |
% | |||||||||||||||||
Federal
funds sold |
2.02 |
% |
4,240 |
50 |
1.19 |
% |
3,883 |
40 |
1.03 |
% |
4,913 |
80 |
1.63 |
% | |||||||||||||||||
Investment
in stock (4) |
3.80 |
% |
2,949 |
111 |
3.75 |
% |
2,684 |
106 |
3.95 |
% |
2,087 |
108 |
5.17 |
% | |||||||||||||||||
Interest-bearing
bank balances |
2.07 |
% |
2,096 |
27 |
1.30 |
% |
2,641 |
28 |
1.06 |
% |
3,522 |
60 |
1.70 |
% | |||||||||||||||||
Total
earning assets |
6.31 |
% |
310,053 |
$ |
17,542 |
5.81 |
% |
307,234 |
$ |
17,445 |
5.82 |
% |
274,383 |
$ |
17,821 |
6.63 |
% | ||||||||||||||
Non-earning
assets |
16,466 |
15,532 |
14,504 |
||||||||||||||||||||||||||||
Total
average assets |
$ |
326,519 |
$ |
322,766 |
$ |
288,887 |
|||||||||||||||||||||||||
LIABILITIES
& SHAREHOLDERS’ EQUITY |
|||||||||||||||||||||||||||||||
Interest-bearing
deposits: |
|||||||||||||||||||||||||||||||
Interest-bearing
demand |
0.64 |
% |
$ |
26,280 |
$ |
116 |
0.44 |
% |
$ |
23,470 |
$ |
78 |
0.33 |
% |
$ |
21,074 |
$ |
155 |
0.73 |
% | |||||||||||
Savings
and money market |
1.44 |
% |
76,764 |
849 |
1.11 |
% |
72,611 |
758 |
1.04 |
% |
75,207 |
1,163 |
1.55 |
% | |||||||||||||||||
Time
deposits, $100,000
and
over |
2.25 |
% |
51,905 |
1,054 |
2.03 |
% |
58,136 |
1,353 |
2.33 |
% |
49,860 |
1,579 |
3.17 |
% | |||||||||||||||||
Other
time deposits |
2.26 |
% |
47,930 |
988 |
2.06 |
% |
57,831 |
1,361 |
2.35 |
% |
51,490 |
1,701 |
3.30 |
% | |||||||||||||||||
Total
interest-bearing deposits |
1.65 |
% |
202,879 |
3,007 |
1.48 |
% |
212,048 |
3,550 |
1.67 |
% |
197,631 |
4,598 |
2.33 |
% | |||||||||||||||||
FHLB
advances |
3.13 |
% |
50,356 |
1,576 |
3.13 |
% |
44,655 |
1,590 |
3.56 |
% |
32,207 |
1,563 |
4.85 |
% | |||||||||||||||||
Federal
funds purchased and
other
short-term borrowings |
- |
527 |
7 |
1.34 |
% |
1,030 |
16 |
1.55 |
% |
441 |
13 |
2.85 |
% | ||||||||||||||||||
Total
interest-bearing liabilities |
1.96 |
% |
253,762 |
$ |
4,590 |
1.81 |
% |
257,733 |
$ |
5,156 |
2.00 |
% |
230,279 |
$ |
6,174 |
2.68 |
% | ||||||||||||||
Noninterest-bearing
deposits |
35,969 |
32,132 |
29,678 |
||||||||||||||||||||||||||||
Other
noninterest-bearing
liabilities |
2,137 |
2,343 |
2,503 |
||||||||||||||||||||||||||||
Total
liabilities |
291,868 |
292,208 |
262,460 |
||||||||||||||||||||||||||||
Shareholders’
equity |
34,651 |
30,558 |
26,427 |
||||||||||||||||||||||||||||
Total
average liabilities and equity |
$ |
326,519 |
$ |
322,766 |
$ |
288,887 |
|||||||||||||||||||||||||
Net
interest margin (5) |
$ |
12,952 |
4.33 |
% |
$ |
12,289 |
4.14 |
% |
$ |
11,647 |
4.38 |
% | |||||||||||||||||||
Interest
rate spread (6) |
4.00 |
% |
3.82 |
% |
3.95 |
% |
(1) - Average loans are stated net of unearned income and include nonaccrual loans. Interest recognized on non-accrual loans has been included in interest income. |
(2)
- Average yield on investment securities is computed using historical cost
balances; the yield information does not give effect to changes in fair
value
that
are reflected as a component of shareholders’
equity. |
(3)
- Yields on nontaxable investment securities have been adjusted to a tax
equivalent basis assuming a 34% Federal tax rate. |
(4)
- Includes investments in stock of Federal Reserve Bank, Federal Home Loan
Bank, and other equities. |
(5)
- Net interest margin is computed by dividing net interest income
(adjusted to a tax equivalent basis assuming a 34% Federal tax rate) by
total average earning
assets. |
(6)
- Interest rate spread is the difference between the average yield on
earning assets and the average rate on interest-bearing
liabilities. |
|
2003
- 2004 |
2002
- 2003 |
|||||||||||||||||||||||
|
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 |
$ |
560 |
$ |
(172 |
) |
$ |
(7 |
) |
$ |
381 |
$ |
821 |
$ |
(1,648 |
) |
$ |
(91 |
) |
$ |
(918 |
) | ||||
Investment
securities (taxable) |
(409 |
) |
6
|
(1 |
) |
(404 |
) |
1,012
|
(320 |
) |
(167 |
) |
525
|
||||||||||||
Investment
securities (non-taxable) |
152
|
(39 |
) |
(7 |
) |
106 |
144
|
(44 |
) |
(9 |
) |
91
|
|||||||||||||
Federal
funds sold |
4
|
6
|
- |
10 |
(17 |
) |
(29 |
) |
6
|
(40 |
) | ||||||||||||||
Other |
4 |
1 |
(1 |
) |
4 |
(8 |
) |
(27 |
) |
1
|
(34 |
) | |||||||||||||
Total
interest income |
311 |
(198 |
) |
(16 |
) |
97 |
1,952
|
(2,068 |
) |
(260 |
) |
(376 |
) | ||||||||||||
Interest-Bearing
Liabilities: |
|||||||||||||||||||||||||
Interest-bearing
deposits: |
|||||||||||||||||||||||||
Interest-bearing
demand |
|
10 |
|
25 |
|
3 |
|
38 |
17
|
(84 |
) |
(10 |
) |
(77 |
) | ||||||||||
Savings
and money market accounts |
43 |
46 |
2 |
91
|
(40 |
) |
(378 |
) |
13
|
(405 |
) | ||||||||||||||
Time
deposits, $100,000 and over |
(145 |
) |
(173 |
) |
19
|
(299 |
) |
262
|
(419 |
) |
(69 |
) |
(226 |
) | |||||||||||
Other
time deposits |
(233 |
) |
(170 |
) |
30
|
(373 |
) |
209
|
(489 |
) |
(60 |
) |
(340 |
) | |||||||||||
Total
interest-bearing deposits |
(325 |
) |
(272 |
) |
54
|
(543 |
) |
448
|
(1,370 |
) |
(126 |
) |
(1,048 |
) | |||||||||||
FHLB
advances |
203 |
(192 |
) |
(25 |
) |
(14 |
) |
604
|
(416 |
) |
(161 |
|
27 |
||||||||||||
Other |
(8 |
) |
(2 |
) |
1 |
(9 |
) |
17
|
(6 |
) |
(8 |
) |
3 |
||||||||||||
Total
interest expense |
(130 |
) |
(466 |
) |
30 |
(566 |
) |
1,069
|
(1,792 |
) |
(295 |
) |
(1,018 |
) | |||||||||||
Net
Interest Differential |
$ |
441 |
$ |
268 |
$ |
(46 |
) |
$ |
663 |
$ |
883 |
$ |
(276 |
) |
$ |
35 |
$ |
642 |
2004 |
|
|
2003 |
|
|
2002 |
||||
Return
on average assets |
1.36 |
% |
1.18 |
% |
1.19 |
% | ||||
Return
on average shareholders’ equity |
12.81 |
% |
12.46 |
% |
13.02 |
% | ||||
Average
shareholders’ equity as a percent of average
assets |
10.61 |
% |
9.47 |
% |
9.15 |
% |
|
December
31, 2004 |
December
31, 2003 | ||||||||||||||
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 |
% |
$ |
37,231 |
0.09 |
% |
$ |
25,094 |
22.08 |
% | ||||||
200
basis point rise |
25.00 |
% |
$ |
37,225 |
0.11 |
% |
$ |
27,159 |
15.67 |
% | ||||||
100
basis point rise |
10.00 |
% |
$ |
37,193 |
0.19 |
% |
$ |
29,617 |
8.04 |
% | ||||||
No
change |
0.00 |
% |
$ |
37,265 |
0.00 |
% |
$ |
32,205 |
0.00 |
% | ||||||
100
basis point decline |
10.00 |
% |
$ |
35,855 |
3.78 |
% |
$ |
30,205 |
6.21 |
% | ||||||
200
basis point decline |
25.00 |
% |
$ |
33,653 |
9.69 |
% |
$ |
28,851 |
10.41 |
% | ||||||
300
basis point decline |
40.00 |
% |
$ |
31,470 |
15.55 |
% |
$ |
27,331 |
15.13 |
% |
|
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 |
$ |
194,059 |
$ |
5,827 |
$ |
39,948 |
$ |
2,626 |
$ |
242,460 |
||||||
Investment
securities (1) |
- |
- |
1,349 |
58,489
|
59,838
|
|||||||||||
Federal
funds sold and other |
365
|
- |
- |
- |
365
|
|||||||||||
Total |
194,424
|
5,827 |
41,297 |
61,115
|
302,663
|
|||||||||||
Interest-bearing
liabilities: |
||||||||||||||||
Interest-bearing
demand deposits (2) |
114,374
|
- |
- |
- |
114,374
|
|||||||||||
Time
deposits, $100,000 and over |
9,796
|
21,510 |
7,619 |
- |
38,925
|
|||||||||||
Other
time deposits |
5,697
|
22,706 |
13,119 |
- |
41,522
|
|||||||||||
FHLB
advances |
1,750
|
3,500 |
33,050 |
11,834
|
50,134
|
|||||||||||
Total |
131,617
|
47,716 |
53,788 |
11,834 |
244,955
|
|||||||||||
Period
interest sensitivity gap |
$ |
62,807 |
$ |
(41,889 |
) |
$ |
(12,491 |
) |
$ |
49,281 |
$ |
57,708 |
||||
Cumulative
interest sensitivity gap |
$ |
62,807 |
$ |
20,918 |
$ |
8,427 |
$ |
57,708 |
(1)
- Presented at market value as all investment securities are classified as
“available for sale”; includes the Bank’s investment in stock of Federal
Reserve Bank, Federal Home Loan Bank, and other
equities. |
(2)
- Includes interest-bearing checking accounts, money market accounts, and
regular savings accounts. |
December
31, |
|||||||
2004 |
|
|
2003 |
||||
ASSETS |
|||||||
Cash
and due from banks |
$ |
6,548 |
$ |
9,854 |
|||
Interest-bearing
bank balances |
147
|
341
|
|||||
Federal
funds sold |
218
|
201
|
|||||
Investment
securities available for sale |
59,838
|
90,887
|
|||||
Investment
in Federal Home Loan Bank and other stock |
3,326
|
3,004
|
|||||
Loans,
net of unearned income and net of allowance for loan losses of
$3,649 and $3,437 |
238,811
|
228,365
|
|||||
Premises
and equipment, net |
4,805
|
4,070
|
|||||
Accrued
interest receivable |
1,430
|
1,505
|
|||||
Other
assets |
5,815
|
5,694
|
|||||
$ |
320,938 |
$ |
343,921 |
||||
LIABILITIES
AND SHAREHOLDERS' EQUITY |
|||||||
Deposits: |
|||||||
Noninterest-bearing
demand |
$ |
36,897 |
$ |
37,037 |
|||
Interest-bearing
demand |
32,478
|
23,542
|
|||||
Savings
and money market |
81,896
|
73,245
|
|||||
Time
deposits, $100,000 and over |
38,925
|
65,200
|
|||||
Other
time deposits |
41,522
|
57,988
|
|||||
231,718
|
257,012
|
||||||
Federal
Home Loan Bank advances |
50,134
|
52,317
|
|||||
Accrued
interest payable |
581
|
841
|
|||||
Other
liabilities |
1,240
|
1,546
|
|||||
Total
liabilities |
283,673
|
311,716
|
|||||
Shareholders'
equity: |
|||||||
Common
stock, $1.00 par value; 20,000,000 shares authorized;
4,515,553 |
|||||||
and
4,312,925 shares issued and outstanding |
4,516
|
4,313
|
|||||
Additional
paid-in capital |
26,993
|
25,791
|
|||||
Retained
earnings |
5,868
|
2,102
|
|||||
Accumulated
other comprehensive income, net of tax |
98
|
28
|
|||||
Nonvested
restricted stock |
(210 |
) |
(29 |
) | |||
Total
shareholders' equity |
37,265
|
32,205
|
|||||
$ |
320,938 |
$ |
343,921 |
||||
See
accompanying notes to consolidated financial statements. |
For
the year ended December 31, |
||||||||||
2004 |
|
|
2003 |
|
|
2002 |
||||
Interest
Income: |
||||||||||
Loans |
$ |
14,377 |
$ |
13,996 |
$ |
14,914 |
||||
Taxable
securities |
2,055
|
2,459
|
1,934
|
|||||||
Nontaxable
securities |
922
|
816
|
725
|
|||||||
Federal
funds sold |
50
|
40
|
80
|
|||||||
Other |
138
|
134
|
168
|
|||||||
17,542
|
17,445
|
17,821
|
||||||||
Interest
Expense: |
||||||||||
Deposits |
3,007
|
3,550
|
4,598
|
|||||||
Federal
Home Loan Bank advances |
1,576
|
1,590
|
1,563
|
|||||||
Federal
funds purchased |
7
|
16
|
5
|
|||||||
Other
short-term borrowings |
- |
- |
8
|
|||||||
4,590
|
5,156
|
6,174
|
||||||||
Net
interest income |
12,952
|
12,289
|
11,647
|
|||||||
Provision
for loan losses |
436
|
786
|
847
|
|||||||
Net
interest income after provision for loan losses |
12,516
|
11,503
|
10,800
|
|||||||
Noninterest
Income: |
||||||||||
Service
charges and fees on deposit accounts |
480
|
550
|
553
|
|||||||
Insurance
commission fee income |
588
|
438
|
587
|
|||||||
Gain
on sale of investment securities |
83
|
367
|
117
|
|||||||
Other
income |
1,165
|
1,575
|
1,414
|
|||||||
2,316
|
2,930
|
2,671
|
||||||||
Noninterest
Expense: |
||||||||||
Salaries,
wages and benefits |
5,370
|
5,213
|
5,060
|
|||||||
Occupancy |
682
|
666
|
644
|
|||||||
Furniture,
fixtures and equipment |
608
|
647
|
673
|
|||||||
Other
expenses |
1,774
|
2,346
|
2,067
|
|||||||
8,434
|
8,872
|
8,444
|
||||||||
Income
before income taxes |
6,398
|
5,561
|
5,027
|
|||||||
Income
taxes |
1,959
|
1,754
|
1,585
|
|||||||
Net
income |
$ |
4,439 |
$ |
3,807 |
$ |
3,442 |
||||
Net
income per common share: |
||||||||||
Basic |
$ |
1.00 |
$ |
0.89 |
$ |
0.82 |
||||
Diluted |
$ |
0.90 |
$ |
0.79 |
$ |
0.73 |
||||
Average
shares outstanding: |
||||||||||
Basic |
4,419,000
|
4,256,000
|
4,176,000
|
|||||||
Diluted |
4,924,000
|
4,842,000
|
4,744,000
|
|||||||
See
accompanying notes to consolidated financial statements. |
Accumulated |
|||||||||||||||||||
Additional |
other |
Nonvested |
Total |
||||||||||||||||
Common |
paid-in |
Retained |
comprehensive |
restricted |
shareholders'
|
||||||||||||||
stock |
capital |
earnings |
income,
net |
stock |
equity |
||||||||||||||
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
|
||||||||||||
Net
income for the year ended December 31, 2004 |
- |
- |
4,439
|
- |
- |
4,439
|
|||||||||||||
Other
comprehensive income: |
|||||||||||||||||||
Unrealized
holding gains on securities arising |
|||||||||||||||||||
during
the period, net of taxes of $74 |
- |
- |
- |
121
|
- |
||||||||||||||
Less:
reclassification adjustment for gains |
|||||||||||||||||||
included
in net income, net of tax of $31 |
- |
- |
- |
(51 |
) |
||||||||||||||
Other
comprehensive income |
- |
- |
- |
70
|
- |
70
|
|||||||||||||
Comprehensive
income |
- |
- |
- |
- |
- |
4,509
|
|||||||||||||
Stock
options exercised, including tax benefit of $269 |
189
|
964
|
- |
- |
- |
1,153
|
|||||||||||||
Stock
issued pursuant to restricted stock plan |
14
|
238
|
- |
- |
(252 |
) |
- |
||||||||||||
Amortization
of deferred compensation |
|||||||||||||||||||
on
restricted stock |
- |
- |
- |
- |
71
|
71
|
|||||||||||||
Cash
dividends declared ($0.15 per common share) |
- |
- |
(673 |
) |
- |
- |
(673 |
) | |||||||||||
Balance
at December 31, 2004 |
$ |
4,516 |
$ |
26,993 |
$ |
5,868 |
$ |
98 |
($210 |
) |
$ |
37,265 |
|||||||
See
accompanying notes to consolidated financial statements. |
For
the year ended December 31, |
||||||||||
2004 |
|
|
2003 |
|
|
2002 |
||||
Cash
flows from operating activities: |
||||||||||
Net
income |
$ |
4,439 |
$ |
3,807 |
$ |
3,442 |
||||
Adjustments
to reconcile net income to net cash provided
by operating activities: |
||||||||||
Provision
for loan losses |
436
|
786
|
847
|
|||||||
Depreciation |
388
|
435
|
488
|
|||||||
Net
gain on sale and disposal of equipment and vehicles |
(36 |
) |
(30 |
) |
- |
|||||
Net
gain on sale of investment securities |
(83 |
) |
(367 |
) |
(117 |
) | ||||
Net
amortization of net premium on investment securities |
110
|
257
|
221
|
|||||||
Amortization
of deferred compensation on restricted stock |
71
|
26
|
128
|
|||||||
Increase
in other assets |
(77 |
) |
(260 |
) |
(222 |
) | ||||
(Decrease)
increase in other liabilities |
(297 |
) |
231
|
64 |
||||||
Deferred
income taxes |
(12 |
) |
11
|
(156 |
) | |||||
Net
cash provided by operating activities |
4,939
|
4,896
|
4,695
|
|||||||
Cash
flows from investing activities: |
||||||||||
Purchases
of investment securities |
(9,773 |
) |
(89,706 |
) |
(48,930 |
) | ||||
Proceeds
from sales of investment securities |
28,973
|
29,547
|
19,945
|
|||||||
Proceeds
from maturities of investment securities |
11,935
|
31,924
|
13,456
|
|||||||
Purchases
of Federal Home Loan Bank stock |
(709 |
) |
(861 |
) |
(685 |
) | ||||
Redemptions
of Federal Home Loan Bank stock |
387
|
275
|
- |
|||||||
Purchase
of bank-owned life insurance |
- |
(1,500 |
) |
- |
||||||
Net
increase in loans |
(10,882 |
) |
(13,720 |
) |
(12,174 |
) | ||||
Purchases
of premises and equipment |
(1,123 |
) |
(327 |
) |
(238 |
) | ||||
Proceeds
from sale of equipment and vehicles |
36
|
49
|
- |
|||||||
Net
cash provided by (used in) investing activities |
18,844 |
(44,319 |
) |
(28,626 |
) | |||||
Cash
flows from financing activities: |
||||||||||
Net
(decrease) increase in deposit accounts |
(25,294 |
) |
26,497
|
11,737
|
||||||
Proceeds
from Federal Home Loan Bank advances |
11,500
|
29,500
|
25,500
|
|||||||
Repayments
of Federal Home Loan Bank advances |
(13,683 |
) |
(17,783 |
) |
(11,800 |
) | ||||
Repayments
of other short-term borrowings |
- |
- |
(500 |
) | ||||||
Cash
dividends paid |
(673 |
) |
(430 |
) |
- |
|||||
Proceeds
from stock options exercised |
884
|
446
|
145
|
|||||||
Cash
paid in lieu of fractional shares |
- |
(7 |
) |
(4 |
) | |||||
Net
cash (used in) provided by financing activities |
(27,266 |
) |
38,223
|
25,078
|
||||||
Net
(decrease) increase in cash and cash equivalents |
(3,483 |
) |
(1,200 |
) |
1,147
|
|||||
Cash
and cash equivalents, beginning of year |
10,396
|
11,596
|
10,449
|
|||||||
Cash
and cash equivalents, end of year |
$ |
6,913 |
$ |
10,396 |
$ |
11,596 |
||||
Supplemental
Information: |
||||||||||
Cash
paid during the period for interest |
$ |
4,850 |
$ |
5,321 |
$ |
6,362 |
||||
Cash
paid during the period for income taxes |
1,675
|
1,590
|
1,610
|
|||||||
Change
in fair market value of investment securities available
for sale, net of income taxes |
70 | (572 | ) | 397 | ||||||
Stock
option tax benefit |
269
|
193
|
33 |
|||||||
See
accompanying notes to consolidated financial statements. |
(dollars,
except per share, in thousands) |
2004 |
|
|
2003 |
|
|
2002 |
|||
Net
income, as reported |
$ |
4,439 |
$ |
3,807 |
$ |
3,442 |
||||
Less
- total stock-based employee compensation
expense determined under
fair
value based method, net of taxes |
124 |
170 |
216 |
|||||||
Proforma
net income |
$ |
4,315 |
$ |
3,637 |
$ |
3,226 |
||||
Basic
earnings per share: |
||||||||||
As
reported |
$ |
1.00 |
$ |
0.89 |
$ |
0.82 |
||||
Proforma |
$ |
0.98 |
$ |
0.85 |
$ |
0.77 |
||||
Diluted
earnings per share: |
||||||||||
As
reported |
$ |
0.90 |
$ |
0.79 |
$ |
0.73 |
||||
Proforma |
$ |
0.88 |
$ |
0.75 |
$ |
0.68 |
2004 |
|
|
2003 |
|
|
2002 |
||||
Historical
volatility |
46.0 |
% |
49.6 |
% |
49.5 |
% | ||||
Risk-free
interest rate |
3.61 |
% |
3.35 |
% |
2.70 |
% | ||||
Expected
life of options |
6.1
years |
5.8
years |
5.7
years |
|||||||
Dividend
yield |
0.80 |
% |
0.60 |
% |
N/A |
(dollars
in thousands) |
2004 |
2003 | |||||||||||||||||||||||
|
Amortized |
|
Gross
Unrealized |
|
Estimated
Fair |
|
|
Amortized |
|
Gross
Unrealized |
|
Estimated
Fair |
| ||||||||||||
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
U.S.
government agencies |
$ |
9,771 |
$ |
- |
($135 |
) |
$ |
9,636 |
$ |
23,520 |
$ |
49 |
($397 |
) |
$ |
23,172 |
|||||||||
Mortgage-backed
securities |
30,199 |
34 |
(166 |
) |
30,067 |
44,054 |
132 |
(237 |
) |
43,949 |
|||||||||||||||
State
and municipal securities |
19,710 |
530 |
(105 |
) |
20,135 |
23,268 |
666 |
(168 |
) |
23,766 |
|||||||||||||||
$ |
59,680 |
$ |
564 |
($406 |
) |
$ |
59,838 |
$ |
90,842 |
$ |
847 |
($802 |
) |
$ |
90,887 |
(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 |
1 |
$ |
1,491 |
($9 |
) |
5 |
$ |
8,145 |
($126 |
) |
6 |
$ |
9,636 |
($135 |
) | |||||||||||||
Mortgage-backed
securities |
11 |
18,531 |
(145 |
) |
2 |
2,062 |
(21 |
) |
13 |
20,593 |
(166 |
) | ||||||||||||||||
State
and municipal securities |
4 |
1,547 |
(13 |
) |
6 |
2,296 |
(92 |
) |
10 |
3,843 |
(105 |
) | ||||||||||||||||
16 |
$ |
21,569 |
($167 |
) |
13 |
$ |
12,503 |
($239 |
) |
29 |
$ |
34,072 |
($406 |
) |
(dollars
in thousands) |
2004 |
2003 | |||||||||||
|
Amortized Cost |
|
|
Estimated
Fair
Value |
|
|
Amortized
Cost |
|
|
Estimated
Fair
Value |
|||
Due
in one year or less |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
|||||
Due
after one year, through five years |
1,362
|
1,349
|
1,153
|
1,181
|
|||||||||
Due
after five years, through ten years |
15,457
|
15,337
|
31,684
|
31,297
|
|||||||||
Due
after ten years |
42,861
|
43,152
|
58,005
|
58,409
|
|||||||||
$ |
59,680 |
$ |
59,838 |
$ |
90,842 |
$ |
90,887 |
(dollars
in thousands) |
2004 |
|
|
2003 |
|
|
2002 |
|||
Proceeds
from sales of securities |
$ |
28,972 |
$ |
29,547 |
$ |
19,945 |
||||
Gross
realized gains on securities sold |
358
|
391
|
159
|
|||||||
Gross
realized losses on securities sold |
275
|
24
|
42
|
(dollars
in thousands) |
2004 |
|
|
2003 |
|||
Commercial
and industrial |
$ |
31,999 |
$ |
33,370 |
|||
Commercial
secured by real estate |
81,943
|
74,845
|
|||||
Real
estate - residential mortgages |
63,657
|
64,921
|
|||||
Real
estate - construction |
56,254
|
49,313
|
|||||
Installment
and other consumer loans |
5,182
|
5,845
|
|||||
Consumer
finance, net of unearned income of
$982 and $1,033 |
3,049
|
3,267
|
|||||
Other
loans and overdrafts |
376
|
241
|
|||||
242,460
|
231,802
|
||||||
Less
- allowance for loan losses |
(3,649 |
) |
(3,437 |
) | |||
$ |
238,811 |
$ |
228,365 |
(dollars
in thousands) |
2004 |
|
|
2003 |
|
|
2002 |
|||
Balance,
beginning of year |
$ |
3,437 |
$ |
3,369 |
$ |
2,937 |
||||
Provision
for losses |
436
|
786
|
847
|
|||||||
Loans
charged-off |
(576 |
) |
(1,074 |
) |
(647 |
) | ||||
Recoveries
of loans previously charged-off |
352
|
356
|
232
|
|||||||
Balance,
end of year |
$ |
3,649 |
$ |
3,437 |
$ |
3,369 |
(dollars
in thousands) |
2004 |
|
|
2003 |
|
|
2002 |
|||
Accruing
loans, past due in excess of 90 days |
$ |
156 |
$ |
170 |
$ |
187 |
||||
Nonaccrual
loans, not considered impaired |
531
|
587
|
293
|
|||||||
Loans
considered impaired under SFAS 114 |
- |
- |
- |
|||||||
Other
real estate owned |
217
|
125
|
- |
(dollars
in thousands) |
2004 |
|
|
2003 |
|||
Land |
$ |
1,651 |
$ |
1,043 |
|||
Building
and leasehold improvements |
3,339
|
3,336
|
|||||
Furniture,
fixtures, equipment and software |
3,183
|
3,084
|
|||||
Vehicles |
194
|
188
|
|||||
Construction
and assets in process |
431 |
98 |
|||||
8,798
|
7,749
|
||||||
Less
- accumulated depreciation |
(3,993 |
) |
(3,679 |
) | |||
$ |
4,805 |
$ |
4,070 |
(dollars
in thousands) |
2004 |
|
|
2003 |
| ||
2004 |
$ |
- |
$ |
112,891 |
|||
2005 |
59,709 |
4,237 |
|||||
2006 |
16,293 |
5,169 |
|||||
2007 |
3,540 |
670 |
|||||
2008 |
151 |
221 |
|||||
2009 |
754 |
- |
|||||
Thereafter |
- |
- |
|||||
$ |
80,447 |
$ |
123,188 |
|
2004 |
2003 | |||||||||||
Maturing
in year ended December
31, |
Amount |
|
|
Weighted
Rate |
|
|
Amount |
|
|
Weighted
Rate |
|||
2004 |
$ |
- |
- |
$ |
11,000 |
2.86 |
% | ||||||
2005 |
5,250
|
2.39 |
% |
2,000
|
1.24 |
% | |||||||
2006 |
8,100
|
3.61 |
% |
8,700
|
3.42 |
% | |||||||
2007 |
5,000
|
3.46 |
% |
5,400
|
3.66 |
% | |||||||
2008 |
14,250
|
3.05 |
% |
15,250 |
3.04 |
% | |||||||
2009 |
5,700 |
2.87 |
% |
- |
-
|
||||||||
Thereafter |
11,834
|
3.37 |
% |
9,967 |
3.40 |
% | |||||||
$ |
50,134 |
3.17 |
% |
$ |
52,317 |
3.13 |
% |
(dollars
in thousands) |
2004 |
|
|
2003 |
|
|
2002 |
|||
Current: |
||||||||||
Federal |
$ |
1,754 |
$ |
1,558 |
$ |
1,584 |
||||
State |
217
|
185
|
157
|
|||||||
1,971
|
1,743
|
1,741
|
||||||||
Deferred: |
||||||||||
Federal |
(15 |
) |
7 |
(160 |
) | |||||
State |
3
|
4 |
4
|
|||||||
(12 |
) |
11 |
(156 |
) | ||||||
Total
tax provision |
$ |
1,959 |
$ |
1,754 |
$ |
1,585 |
(dollars
in thousands) |
2004 |
|
|
2003 |
|
|
2002 |
|||
Tax
expense at statutory rate |
$ |
2,175 |
$ |
1,891 |
$ |
1,709 |
||||
State
tax, net of federal benefit |
145
|
125
|
106
|
|||||||
Effect
of tax exempt interest |
(294 |
) |
(260 |
) |
(227 |
) | ||||
Effect
of tax exempt earnings on bank-owned
life insurance |
(55 |
) |
(51 |
) |
(39 |
) | ||||
Other,
net |
(12 |
) |
49
|
36
|
||||||
Total |
$ |
1,959 |
$ |
1,754 |
$ |
1,585 |
(dollars
in thousands) |
2004 |
|
|
2003 |
| ||
Deferred
tax assets: |
|||||||
Allowance
for loan losses deferred for tax purposes |
$ |
1,196 |
$ |
1,139 |
|||
Book
depreciation and amortization in excess of tax |
21
|
19
|
|||||
Nonqualified
retirement plan expense deferred for tax purposes |
164
|
128
|
|||||
Gross
deferred tax assets |
1,381
|
1,286
|
|||||
Deferred
tax liabilities: |
|||||||
Unrealized
net gains on securities available for sale |
(60 |
) |
(17 |
) | |||
Compensation
expense deferred for financial reporting |
(86 |
) |
(12 |
) | |||
Other |
(9 |
) |
- |
||||
Gross
deferred tax liabilities |
(155 |
) |
(29 |
) | |||
Net
deferred tax asset |
$ |
1,226 |
$ |
1,257 |
(dollars
in thousands) |
2004 |
|
|
2003 |
|
|
2002 |
|||
Other
Income: |
||||||||||
Late
charges and other loan fees |
$ |
303 |
$ |
274 |
$ |
274 |
||||
Merchant
discount income |
262 |
428 |
450 |
|||||||
Mortgage
origination fees |
101 |
325 |
267 |
|||||||
Nondeposit
product sales commission |
98 |
99 |
110 |
|||||||
Other |
401 |
449 |
313 |
|||||||
$ |
1,165 |
$ |
1,575 |
$ |
1,414 |
|||||
Other
Expenses: |
||||||||||
Advertising
and public relations |
$ |
124 |
$ |
313 |
$ |
271 |
||||
Stationary,
printing and office support |
386 |
382 |
357 |
|||||||
Merchant
and credit card service expense |
185 |
354 |
386 |
|||||||
Legal
and professional fees |
364 |
466 |
395 |
|||||||
Other |
715 |
831 |
658 |
|||||||
$ |
1,774 |
$ |
2,346 |
$ |
2,067 |
2004 |
2003 |
2002 | |||||||||||||||||
|
|
|
Basic |
|
|
Diluted |
|
|
Basic |
|
|
Diluted |
|
|
Basic |
|
|
Diluted |
|
Net
income |
$ |
4,439,000 |
$ |
4,439,000 |
$ |
3,807,000 |
$ |
3,807,000 |
$ |
3,442,000 |
$ |
3,442,000 |
|||||||
Average
shares outstanding |
4,419,000
|
4,419,000
|
4,256,000
|
4,256,000
|
4,176,000
|
4,176,000
|
|||||||||||||
Effect
of dilutive securities:
Stock
options
Unvested
restricted stock |
-
- |
488,000
17,000
|
-
- |
580,000
6,000
|
-
- |
549,000
19,000
|
|||||||||||||
4,419,000
|
4,924,000
|
4,256,000
|
4,842,000
|
4,176,000
|
4,744,000
|
||||||||||||||
Per
share amount |
$ |
1.00 |
$ |
0.90 |
$ |
0.89 |
$ |
0.79 |
$ |
0.82 |
$ |
0.73 |
2004 |
2003 |
2002 | |||||||||||||||||
|
Shares |
|
|
Weighted
Average
Exercise
Price |
|
|
Shares |
|
|
Weighted
Average
Exercise
Price |
|
|
Shares |
|
|
Weighted
Average
Exercise
Price |
|||
Outstanding,
January 1 |
863,277 |
$ |
5.87 |
968,221 |
$ |
5.67 |
1,000,386 |
$ |
5.61 |
||||||||||
Granted |
2,750 |
$ |
18.32 |
4,641
|
$ |
17.48 |
4,190
|
$ |
13.91 |
||||||||||
Canceled |
(2,250 |
) |
$ |
10.78 |
(10,489 |
) |
$ |
5.25 |
(3,739 |
) |
$ |
9.55 |
|||||||
Exercised |
(188,627 |
) |
$ |
4.68 |
(99,096 |
) |
$ |
4.50 |
(32,616 |
) |
$ |
4.46 |
|||||||
Outstanding,
December 31 |
675,150
|
$ |
6.24 |
863,277
|
$ |
5.87 |
968,221
|
$ |
5.67 |
||||||||||
Exercisable,
December 31 |
608,609
|
$ |
6.06 |
735,002
|
$ |
5.64 |
759,367
|
$ |
5.33 |
|
Options
Outstanding |
Options
Exercisable | ||||||||||||||
Range
of Exercise Price |
Number
of
Options
Outstanding
|
|
|
Weighted
Average
Remaining
Contractual
Life |
|
|
Weighted
Average
Exercise
Price |
|
|
Nuber
of
Options
Exercisable |
|
|
Weighted
Average
Exercise
Price |
|||
$3.61
- $4.83 |
253,009
|
0.9
years |
$ |
4.78 |
226,948
|
$ |
4.78 |
|||||||||
$5.25
- $5.33 |
221,449
|
2.0
years |
$ |
5.33 |
221,449
|
$ |
5.33 |
|||||||||
$7.20
- $8.64 |
152,068
|
5.3
years |
$ |
7.91 |
120,234
|
$ |
7.91 |
|||||||||
$9.16
- $11.94 |
36,144
|
3.5
years |
$ |
11.59 |
36,144
|
$ |
11.59 |
|||||||||
$12.14
- $13.91 |
5,530
|
5.6
years |
$ |
13.48 |
2,994
|
$ |
13.12 |
|||||||||
$17.86
- $18.32 |
6,950
|
9.0
years |
$ |
18.04 |
840
|
$ |
17.86 |
|||||||||
$3.61
- $18.32 |
675,150
|
2.5
years |
$ |
6.24 |
608,609
|
$ |
6.06 |
|
Actual |
To
Be Categorized
“Adequately
Capitalized” |
To
Be Categorized
“Well
Capitalized” | ||||||||||||||||
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
| ||
As
of December 31, 2004 |
|||||||||||||||||||
The
Company |
|||||||||||||||||||
Total
capital to risk-weighted assets |
$ |
40,511 |
15.27 |
% |
$ |
21,228 |
8.00 |
% |
N.A. | ||||||||||
Tier
1 capital to risk-weighted assets |
$ |
37,190 |
14.02 |
% |
$ |
10,614 |
4.00 |
% |
N.A. | ||||||||||
Tier
1 capital to average assets |
$ |
37,190 |
11.39 |
% |
$ |
13,061 |
4.00 |
% |
N.A. | ||||||||||
The
Bank |
|||||||||||||||||||
Total
capital to risk-weighted assets |
$ |
34,246 |
13.05 |
% |
$ |
20,994 |
8.00 |
% |
$ |
26,242 |
10.00 |
% | |||||||
Tier
1 capital to risk-weighted assets |
$ |
30,963 |
11.80 |
% |
$ |
10,497 |
4.00 |
% |
$ |
15,745 |
6.00 |
% | |||||||
Tier
1 capital to average assets |
$ |
30,963 |
9.57 |
% |
$ |
12,939 |
4.00 |
% |
$ |
16,174 |
5.00 |
% | |||||||
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 |
% |
2005 |
$ |
192 |
||
2006 |
140 |
|||
2007 |
87 |
|||
2008 |
78 |
|||
2009 |
78 |
|||
Thereafter |
214 |
|||
$ |
789 |
(dollars
in thousands) |
2004 |
|
|
2003 |
|||
Legally
binding commitments to extend credit: |
|||||||
Commercial
and industrial |
$ |
16,557 |
$ |
14,621 |
|||
Residential
real estate, including prime equity lines |
20,031 |
17,890 |
|||||
Construction
and development |
24,361 |
12,968 |
|||||
Consumer
and overdraft protection |
2,336 |
2,373 |
|||||
63,285 |
47,852 |
||||||
Standby
letters of credit |
3,529 |
3,925 |
|||||
Total
commitments |
$ |
66,814 |
$ |
51,777 |
(dollars
in thousands) |
Bank |
|
|
Finance |
|
|
Corporate |
|
|
Total |
|||
At
and for the year ended December
31, 2004 |
|||||||||||||
Interest
income |
$ |
15,851 |
$ |
1,696 |
$ |
(5 |
) |
$ |
17,542 |
||||
Interest
expense |
4,590 |
126 |
(126 |
) |
4,590 |
||||||||
Net
interest income |
11,261 |
1,570 |
121 |
12,952 |
|||||||||
Provision
for loan losses |
135 |
301 |
-
|
436 |
|||||||||
Noninterest
income |
2,005 |
371 |
(60 |
) |
2,316 |
||||||||
Noninterest
expenses |
7,025 |
1,374 |
35 |
8,434 |
|||||||||
Income
before income taxes |
6,106 |
266 |
26 |
6,398 |
|||||||||
Income
taxes |
1,851 |
98 |
10 |
1,959 |
|||||||||
Net
income |
$ |
4,255 |
$ |
168 |
$ |
16 |
$ |
4,439 |
|||||
Net
loans |
$ |
236,154 |
$ |
2,829 |
$ |
(172 |
) |
$ |
238,811 |
||||
Total
assets |
$ |
317,843 |
$ |
3,301 |
$ |
(206 |
) |
$ |
320,938 |
(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 |
|
2004 |
2003 | |||||||||||
|
Carrying
Amount |
|
|
Estimated
Fair
Value |
|
|
Carrying
Amount |
|
|
Estimated
Fair
Value |
|||
Financial
Assets: |
|||||||||||||
Cash
and due from banks |
$ |
6,548 |
$ |
6,548 |
$ |
9,854 |
$ |
9,854 |
|||||
Interest-bearing
bank balances |
147 |
147 |
341 |
341 |
|||||||||
Federal
funds sold |
218 |
218 |
201 |
201 |
|||||||||
Investment
securities available for sale |
59,838 |
59,838 |
90,887 |
90,887 |
|||||||||
Investment
in FHLB and other stock |
3,326 |
3,326 |
3,004 |
3,004 |
|||||||||
Loans,
net |
238,811 |
239,055 |
228,365 |
235,651 |
|||||||||
Financial
Liabilities: |
|||||||||||||
Deposits |
231,718 |
231,581 |
257,012 |
257,872 |
|||||||||
Federal
Home Loan Bank advances |
50,134 |
50,473 |
52,317 |
52,148 |
|
2004 |
2003 | |||||||||||||||||||||||
|
First
Quarter |
|
|
Second
Quarter |
|
|
Third
Quarter |
|
|
Fourth
Quarter |
|
|
First
Quarter |
|
|
Second
Quarter |
|
|
Third
Quarter |
|
|
Fourth
Quarter |
|||
Interest
income |
$ |
4,443 |
$ |
4,198 |
$ |
4,282 |
$ |
4,619 |
$ |
4,329 |
$ |
4,424 |
$ |
4,280 |
$ |
4,412 |
|||||||||
Interest
expense |
1,179
|
1,138
|
1,100
|
1,173
|
1,368
|
1,363
|
1,207
|
1,218
|
|||||||||||||||||
Net
interest income |
3,264
|
3,060
|
3,182
|
3,446
|
2,961
|
3,061
|
3,073
|
3,194
|
|||||||||||||||||
Provision
for loan losses |
210
|
(50 |
) |
33
|
243
|
173
|
229
|
100
|
284
|
||||||||||||||||
Net
interest income after provision |
3,054
|
3,110
|
3,149
|
3,203
|
2,788
|
2,832
|
2,973
|
2,910
|
|||||||||||||||||
Noninterest
income |
620
|
599
|
548
|
549
|
761
|
855
|
758
|
556
|
|||||||||||||||||
Noninterest
expenses |
2,242
|
2,106
|
2,044
|
2,042
|
2,223
|
2,148
|
2,316
|
2,185
|
|||||||||||||||||
Income
before taxes |
1,432
|
1,603
|
1,653
|
1,710
|
1,326
|
1,539
|
1,415
|
1,281
|
|||||||||||||||||
Income
taxes |
445
|
483
|
505
|
526
|
417
|
480
|
445
|
412
|
|||||||||||||||||
Net
income |
$ |
987 |
$ |
1,120 |
$ |
1,148 |
$ |
1,184 |
$ |
909 |
$ |
1,059 |
$ |
970 |
$ |
869 |
|||||||||
Net
income per share: |
|||||||||||||||||||||||||
Basic |
$ |
0.23 |
$ |
0.25 |
$ |
0.26 |
$ |
0.26 |
$ |
0.21 |
$ |
0.25 |
$ |
0.23 |
$ |
0.20 |
|||||||||
Diluted |
$ |
0.20 |
$ |
0.23 |
$ |
0.23 |
$ |
0.24 |
$ |
0.19 |
$ |
0.22 |
$ |
0.20 |
$ |
0.18 |
|||||||||
Average
common shares outstanding: |
|||||||||||||||||||||||||
Basic |
4,320,000
|
4,432,000
|
4,448,000
|
4,476,000
|
4,213,000
|
4,253,000
|
4,262,000
|
4,296,000
|
|||||||||||||||||
Diluted |
4,857,000
|
4,944,000
|
4,941,000
|
4,952,000
|
4,781,000
|
4,842,000
|
4,843,000
|
4,899,000
|
December
31, |
|||||||
|
2004 |
|
|
2003 |
|||
Assets |
|||||||
Cash |
$ |
3,173 |
$ |
1,791 |
|||
Investment
in bank subsidiary |
31,061
|
27,382
|
|||||
Investment
in nonbank subsidiary |
821
|
653
|
|||||
Due
from subsidiaries |
2,236
|
2,428
|
|||||
Other
assets |
25
|
- |
|||||
$ |
37,316 |
$ |
32,254 |
||||
Liabilities
and Shareholders’ Equity |
|||||||
Accruals
and other liabilities |
$ |
51 |
$ |
49 |
|||
Due
to subsidiaries |
- |
- |
|||||
Shareholders’
equity |
37,265
|
32,205
|
|||||
$ |
37,316 |
$ |
32,254 |
For
the Years Ended December 31, |
||||||||||
|
2004 |
|
|
2003 |
|
|
2002 |
|||
Interest
income |
$ |
121 |
$ |
121 |
$ |
142 |
||||
Interest
expense |
- |
- |
- |
|||||||
Net
interest income |
121
|
121
|
142
|
|||||||
Noninterest
expenses |
95
|
89
|
88
|
|||||||
Net
operating income |
26
|
32
|
54
|
|||||||
Equity
in undistributed net income of
subsidiaries |
4,423
|
3,787
|
3,408
|
|||||||
Income
before taxes |
4,449 |
3,819
|
3,462
|
|||||||
Income
taxes |
10
|
12
|
20
|
|||||||
Net
income |
$ |
4,439 |
$ |
3,807 |
$ |
3,442 |
For
the Years Ended December 31, |
||||||||||
|
2004 |
|
|
2003 |
|
|
2002 |
|||
Operating
activities: |
||||||||||
Net
income |
$ |
4,439 |
$ |
3,807 |
$ |
3,442 |
||||
Adjustments
to reconcile net income to net cash provided
by operating activities: |
||||||||||
Equity
in undistributed net income of subsidiaries |
(4,423 |
) |
(3,787 |
) |
(3,408 |
) | ||||
(Increase)
decrease in other assets |
(25 |
) |
- |
2
|
||||||
Increase
in other liabilities |
2 |
10 |
4
|
|||||||
Amortization
of deferred compensation |
71
|
26
|
128
|
|||||||
Net
cash provided by operating activities |
64
|
56
|
168
|
|||||||
Investing
activities: |
||||||||||
Net
decrease in due from subsidiaries |
461 |
33 |
8 |
|||||||
Net
(decrease) increase in due to subsidiaries |
-
|
(14 |
) |
12
|
||||||
Net
cash provided by investing activities |
461 |
19 |
20 |
|||||||
Financing
activities: |
||||||||||
Employee
stock options exercised |
884
|
446
|
145
|
|||||||
Cash
dividends declared ($0.15 per common share) |
(673 |
) |
(430 |
) |
- |
|||||
Cash
dividends received from subsidiary |
646
|
434
|
- |
|||||||
Cash
paid in lieu of fractional shares |
- |
(7 |
) |
(4 |
) | |||||
Net
cash provided by financing activities |
857
|
443
|
141
|
|||||||
Net
increase in cash and cash equivalents |
1,382
|
518
|
329
|
|||||||
Balance,
beginning of year |
1,791 |
1,273 |
944
|
|||||||
Balance,
end of year |
$ |
3,173 |
$ |
1,791 |
$ |
1,273 |
Greenville,
South Carolina |
/s/
KPMG LLP |
February
22, 2005 |
J.
Randolph Potter |
Blaise
B. Bettendorf |
President
and Chief Executive Officer |
Senior
Vice President and Chief Financial
Officer |
(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 |
675,150 |
$ |
6.24 |
354,323 |
||||||
Equity
compensation plans not
approved by shareholders |
N/A |
N/A |
N/A |
|||||||
Total |
675,150 |
$ |
6.24 |
354,323 |
1. |
The
following consolidated financial statements and report of independent
auditors of the Company are included in Part II, Item 8
hereof: |
2. |
Financial
statement schedules required by Regulation
S-X: |
3. |
Exhibits
required by Item 601 of Regulation S-K: |
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 Registrant’s 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 Registrant’s 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 Registrant’s 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 Registrant’s Annual Report on
Form 10-K for the year ended December 31, 1994, File No.
000-19235). |
10.7
*** |
Employment
Agreement of James B. Schwiers dated September 2, 1999 (incorporated by
reference to Exhibit 10.7 filed with the Registrant’s 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 Registrant’s 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 Registrant’s 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 Registrant’s 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 Registrant’s
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 Registrant’s
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 Registrant’s
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.
|
SUMMIT
FINANCIAL CORPORATION | |
Dated:
February 22, 2005 |
J.
Randolph Potter, President |
SIGNATURE |
TITLE |
DATE |
/s/
J. Randolph Potter |
President,
Chief Executive Officer and Director |
February
22, 2005 |
J.
Randolph Potter |
||
/s/
Blaise B. Bettendorf |
Senior
Vice President (Principal Financial and Accounting
Officer) |
February
22, 2005 |
Blaise
B. Bettendorf |
||
/s/
C. Vincent Brown |
Chairman,
Director |
February
22, 2005 |
C.
Vincent Brown |
||
/s/
David C. Poole |
Secretary,
Director |
February
22, 2005 |
David
C. Poole |
||
/s/
James G. Bagnal, III |
Director |
February
22, 2005 |
James
G. Bagnal, III |
||
/s/
Ivan E. Block |
Director |
February
22, 2005 |
Ivan
E. Block |
||
/s/
J. Earle Furman, Jr. |
Director |
February
22, 2005 |
J.
Earle Furman, Jr. |
||
_/s/
John W. Houser |
Director |
February
22, 2005 |
John
W. Houser |
||
/s/
T. Wayne McDonald |
Director |
February
22, 2005 |
T.
Wayne McDonald |
||
/s/
Allen H. McIntyre |
Director |
February
22, 2005 |
Allen
H. McIntyre |
||
_/s/
Larry A. McKinney |
Director |
February
22, 2005 |
Larry
A. McKinney |
||
/s/
James B. Schwiers |
Director |
February
22, 2005 |
James
B. Schwiers |