FLAG FINANCIAL CORPORATION | |
| |
(Exact name of registrant as specified in its charter) | |
| |
Georgia |
58-2094179 |
|
|
(State of incorporation) |
(I.R.S. Employer Identification No.) |
| |
3475 Piedmont Road N.E. Suite 550 |
|
Atlanta, Georgia |
30305 |
|
|
(Address of principal executive offices) |
(Zip Code) |
| |
(404) 760-7700 | |
| |
(Telephone Number) |
| ||
|
Page |
PART I Financial Information |
|
|
|
Item 1. Financial Statements |
|
|
|
| |
December 31, 2003 and June 30, 2003 |
3 |
|
|
| |
Quarters Ended June 30, 2004 and 2003 |
4 |
|
|
| |
Six Months and Quarters Ended June 30, 2004 and 2003 |
5 |
|
|
| |
Ended June 30, 2004 and 2003 |
6 |
|
|
7 | |
|
|
| |
And Results of Operations |
8 |
|
|
19 | |
|
|
19 | |
|
|
PART II Other Information |
|
|
|
20 | |
|
|
20 | |
|
|
20 | |
|
|
20 | |
|
|
21 | |
|
|
21 |
| ||
|
|
| ||||||||
(in thousands) |
|
|
| |||||||
|
(UNAUDITED) |
(AUDITED) |
(UNAUDITED) | |||||||
|
June 30, |
December 31, |
June 30, | |||||||
|
2004 |
2003 |
2003 | |||||||
|
|
| ||||||||
ASSETS |
|
|||||||||
|
|
|
|
|||||||
Cash and due from banks |
$ |
16,953 |
17,454 |
20,055 |
||||||
Interest-bearing deposits in banks |
14,377 |
12,183 |
9,286 |
|||||||
Federal funds sold |
29,158 |
7,100 |
16,128 |
|||||||
|
|
|
||||||||
Total cash and cash equivalents |
60,488 |
36,737 |
45,469 |
|||||||
|
|
|
||||||||
Interest-bearing deposits |
2,576 |
2,675 |
8,051 |
|||||||
Investment securities available-for-sale |
97,339 |
122,565 |
108,871 |
|||||||
Other investments |
13,861 |
14,944 |
14,345 |
|||||||
Mortgage loans held-for-sale |
5,964 |
4,234 |
14,024 |
|||||||
Loans, net |
522,849 |
477,095 |
387,074 |
|||||||
Premises and equipment, net |
14,142 |
16,497 |
17,027 |
|||||||
Other assets |
32,152 |
29,110 |
28,565 |
|||||||
|
|
|
||||||||
Total assets |
$ |
749,371 |
703,857 |
623,426 |
||||||
|
|
|
||||||||
|
|
|
|
|||||||
LIABILITIES |
|
|
|
|||||||
|
|
|
|
|||||||
Non interest-bearing deposits |
$ |
42,136 |
51,087 |
40,905 |
||||||
Interest-bearing demand deposits |
318,263 |
282,261 |
216,272 |
|||||||
Savings |
22,294 |
23,898 |
25,322 |
|||||||
Time |
227,943 |
213,324 |
214,223 |
|||||||
|
|
|
||||||||
Total deposits |
610,636 |
570,570 |
496,722 |
|||||||
|
|
|
||||||||
Advances from Federal Home Loan Bank |
53,000 |
58,000 |
53,000 |
|||||||
Federal funds purchased and other borrowings |
2,256 |
5,197 |
3,776 |
|||||||
Subordinated debt |
14,000 |
- |
- |
|||||||
Accrued interest payable and other liabilities |
5,087 |
4,830 |
6,273 |
|||||||
|
|
|
||||||||
Total liabilities |
684,979 |
638,597 |
559,771 |
|||||||
|
|
|
||||||||
|
|
|
|
|||||||
STOCKHOLDERS' EQUITY |
|
|
|
|||||||
|
|
|
|
|||||||
Preferred stock (10,000,000 shares authorized, none |
|
|
|
|||||||
issued and outstanding) |
- |
- |
- |
|||||||
Common stock ($1 par value, 20,000,000 shares authorized, |
|
|
|
|||||||
9,810,099, 9,775,099 and 9,736,433 shares issued at |
|
|
|
|||||||
June 30, 2004, December 31, 2003 and |
|
|
|
|||||||
June 30, 2003, respectively |
$ |
9,810 |
9,775 |
9,736 |
||||||
Additional paid-in capital |
24,795 |
24,557 |
24,316 |
|||||||
Retained earnings |
42,296 |
39,294 |
37,240 |
|||||||
Accumulated other comprehensive income |
35 |
1,211 |
1,940 |
|||||||
Less: Treasury stock at cost; 1,477,386 shares at June 30, 2004, |
|
|
|
|||||||
1,246,961 shares at December 31, 2003 and 1,246,961 shares |
|
|
|
|||||||
at June 30, 2003, respectively |
(12,544 |
) |
(9,577 |
) |
(9,577 |
) | ||||
|
|
|
||||||||
Total stockholders' equity |
64,392 |
65,260 |
63,655 |
|||||||
|
|
|
||||||||
Total liabilities and stockholders' equity |
$ |
749,371 |
703,857 |
623,426 |
||||||
|
|
|
||||||||
See Accompanying Notes to Unaudited |
|
|
|
|||||||
Consolidated Financial Statements. |
| ||
|
|
|
(UNAUDITED) |
| ||||||||||||
(in thousands, except per share data) |
|
Three Months Ended |
Six Months Ended | |||||||||||||
|
|
June 30, |
June 30, | |||||||||||||
|
| |||||||||||||||
|
|
2004 |
2003 |
2004 |
2003 |
|||||||||||
Interest Income |
|
|
|
|
||||||||||||
Interest and fees on loans |
$ |
8,680 |
7,220 |
16,798 |
14,440 |
|||||||||||
Interest on investment securities |
1,292 |
1,325 |
2,748 |
2,988 |
||||||||||||
Interest on federal funds sold and interest-bearing deposits |
99 |
180 |
199 |
379 |
||||||||||||
|
|
|
|
|||||||||||||
Total interest income |
10,071 |
8,725 |
19,745 |
17,807 |
||||||||||||
|
|
|
|
|||||||||||||
Interest Expense |
|
|
|
|
||||||||||||
Interest on deposits: |
|
|
|
|
||||||||||||
Demand |
1,183 |
781 |
2,233 |
1,525 |
||||||||||||
Savings |
32 |
36 |
67 |
75 |
||||||||||||
Time |
1,183 |
1,587 |
2,421 |
3,435 |
||||||||||||
Interest on other borrowings |
314 |
202 |
533 |
415 |
||||||||||||
|
|
|
|
|||||||||||||
Total interest expense |
2,712 |
2,606 |
5,254 |
5,450 |
||||||||||||
|
|
|
|
|||||||||||||
Net interest income before provision for loan losses |
7,359 |
6,119 |
14,491 |
12,357 |
||||||||||||
Provision for Loan Losses |
375 |
315 |
1,095 |
571 |
||||||||||||
|
|
|
|
|||||||||||||
Net interest income after provision for loan losses |
6,984 |
5,804 |
13,396 |
11,786 |
||||||||||||
|
|
|
|
|||||||||||||
Other Income |
|
|
|
|
||||||||||||
Fees and service charges on deposit accounts |
958 |
818 |
1,850 |
1,721 |
||||||||||||
Mortgage banking activities |
595 |
1,483 |
1,125 |
2,343 |
||||||||||||
Insurance commissions and brokerage fees |
163 |
163 |
276 |
376 |
||||||||||||
Gain on sale of branch |
- |
- |
3,000 |
- |
||||||||||||
Gain (Loss) on sale of investment securities |
685 |
(80 |
) |
693 |
7 |
|||||||||||
Other income |
190 |
1,153 |
339 |
1,543 |
||||||||||||
|
|
|
|
|||||||||||||
Total other income |
2,591 |
3,537 |
7,283 |
5,990 |
||||||||||||
|
|
|
|
|||||||||||||
Other Expenses |
|
|
|
|
||||||||||||
Salaries and employee benefits |
4,077 |
4,267 |
8,867 |
8,079 |
||||||||||||
Occupancy |
863 |
915 |
1,773 |
1,697 |
||||||||||||
Professional fees |
282 |
164 |
582 |
441 |
||||||||||||
Postage, printing and supplies |
214 |
276 |
449 |
529 |
||||||||||||
Amortization of intangibles |
23 |
23 |
45 |
38 |
||||||||||||
Communications and data |
530 |
692 |
1,114 |
1,206 |
||||||||||||
Other operating |
745 |
746 |
1,891 |
1,382 |
||||||||||||
|
|
|
|
|||||||||||||
Total other expenses |
6,734 |
7,083 |
14,721 |
13,372 |
||||||||||||
|
|
|
|
|||||||||||||
Earnings before provision for |
|
|
|
|
||||||||||||
income taxes |
2,841 |
2,258 |
5,958 |
4,404 |
||||||||||||
Provision for income taxes |
920 |
736 |
1,941 |
1,375 |
||||||||||||
|
|
|
|
|||||||||||||
Net earnings |
$ |
1,921 |
1,522 |
4,017 |
3,029 |
|||||||||||
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|||||||||||
Basic earnings per share |
$ |
0.23 |
0.18 |
0.47 |
0.36 |
|||||||||||
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|||||||||||
Diluted earnings per share |
$ |
0.21 |
0.17 |
0.44 |
0.34 |
|||||||||||
|
|
|
|
|||||||||||||
See Accompanying Notes to Unaudited |
| |||||||||||||||
Consolidated Financial Statements. |
| ||
|
Three Months Ended |
Six Months Ended | |||||||||||
(in thousands) |
June 30, |
June 30, | |||||||||||
|
2004 |
2003 |
2004 |
2003 | |||||||||
|
|
|
| ||||||||||
|
|
|
|
| |||||||||
Net earnings |
$ |
1,921 |
1,522 |
4,017 |
3,029 |
||||||||
Other comprehensive loss, net of tax: |
|
|
|
|
|||||||||
Unrealized (losses) gains on investment |
|
|
|
|
|||||||||
securities available-for-sale: |
|
|
|
|
|||||||||
Unrealized (losses) gains arising during the period, |
|
|
|
|
|||||||||
net of tax of $583, $76, $458 and |
|
|
|
|
|||||||||
$12, respectively |
(950 |
) |
(123 |
) |
(746 |
) |
20 |
||||||
Reclassification adjustment for (gains) losses included in net earnings |
|
|
|
|
|||||||||
net of tax of $3, $30, $263 and $3, respectively |
(5 |
) |
49 |
(430 |
) |
(4 |
) | ||||||
Unrealized gain on cash flow hedges, net of tax of $46 |
- |
- |
- |
(75 |
) | ||||||||
|
|
|
|
||||||||||
Other comprehensive loss |
(955 |
) |
(74 |
) |
(1,176 |
) |
(59 |
) | |||||
|
|
|
|
|
|||||||||
|
|
|
|
||||||||||
Comprehensive income |
$ |
966 |
1,448 |
2,841 |
2,970 |
||||||||
|
|
|
|
| ||
|
(UNAUDITED) | ||||||
(in thousands) |
Six Months Ended | ||||||
|
June 30, | ||||||
| |||||||
|
2004 |
2003 | |||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
| |||||
Net earnings |
$ |
4,017 |
$ |
3,029 |
|||
Adjustment to reconcile net earnings to net |
|
|
|||||
cash (used in) provided by operating activities: |
|
|
|||||
Depreciation, amortization and accretion |
1,642 |
1,733 |
|||||
Provision for loan losses |
1,095 |
571 |
|||||
Gain on sale of branch office |
(3,000 |
) |
|
||||
Gain on sale of available-for-sale securities |
(693 |
) |
(7 |
) | |||
Gain on sale of loans |
(651 |
) |
(1,311 |
) | |||
Loss (gain) on sale, write-down of fixed assets |
33 |
(922 |
) | ||||
Gain on sale of other real estate |
(35 |
) |
(85 |
) | |||
Change in: |
|
|
|||||
Mortgage loans held-for-sale |
(1,079 |
) |
(107 |
) | |||
Other |
(2,677 |
) |
1,209 |
||||
|
|
||||||
Net cash (used in) provided by operating activities |
(1,348 |
) |
4,110 |
||||
|
|
||||||
|
|
|
|||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|||||
Cash paid in branch sale |
(14,141 |
) |
- |
||||
Net change in interest-bearing deposits |
99 |
4,360 |
|||||
Proceeds from sales and maturities of investment |
|
|
|||||
securities available-for-sale |
47,027 |
52,930 |
|||||
Purchases of investment securities available-for-sale |
(24,332 |
) |
(23,517 |
) | |||
Purchases of other investments |
- |
(7,550 |
) | ||||
Proceeds from sales of other investments |
1,760 |
- |
|||||
Net change in loans |
(63,538 |
) |
(12,861 |
) | |||
Proceeds from sale of other real estate |
442 |
1,538 |
|||||
Proceeds from sale of premises and equipment |
- |
4,324 |
|||||
Purchases of premises and equipment |
(315 |
) |
(458 |
) | |||
Purchases of cash surrender value life insurance |
(74 |
) |
(86 |
) | |||
|
|
||||||
Net cash (used in) provided by investing activities |
(53,072 |
) |
18,680 |
||||
|
|
||||||
|
|
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|||||
Net change in deposits |
75,822 |
(13,008 |
) | ||||
Change in federal funds purchased |
(1,842 |
) |
691 |
||||
Change in other borrowed funds |
(1,100 |
) |
1,750 |
||||
Payments of FHLB advances |
(5,000 |
) |
(5,000 |
) | |||
Proceeds from issuance of subordinated debt |
14,000 |
- |
|||||
Purchase of treasury stock |
(2,967 |
) |
- |
||||
Proceeds from exercise of stock options |
273 |
800 |
|||||
Proceeds from issuance of stock |
- |
138 |
|||||
Proceeds from issuance of warrants |
- |
12 |
|||||
Cash dividends paid |
(1,015 |
) |
(1,014 |
) | |||
|
|
||||||
Net cash provided by (used in) financing activities |
78,171 |
(15,631 |
) | ||||
|
|
||||||
|
|
|
|||||
Net change in cash and cash equivalents |
23,751 |
7,159 |
|||||
Cash and cash equivalents at beginning of period |
36,737 |
38,310 |
|||||
|
|
||||||
|
|
|
|||||
Cash and cash equivalents at end of period |
$ |
60,488 |
$ |
45,469 |
|||
|
|
| ||
|
Three Months Ended |
Six Months Ended | |||||||||||
(in thousands, except per share data) |
June 30, |
June 30, | |||||||||||
|
2004 |
2003 |
2004 |
2003 |
|||||||||
|
|
|
|
||||||||||
Basic earnings per share: | |||||||||||||
Net earnings |
$ |
1,921 |
1,522 |
4,017 |
3,029 |
||||||||
Weighted average common shares outstanding |
8,457,214 |
8,470,308 |
8,492,676 |
8,433,462 |
|||||||||
Per share amount |
$ |
0.23 |
0.18 |
0.47 |
0.36 |
||||||||
| |||||||||||||
Diluted earnings per share: | |||||||||||||
Net earnings |
$ |
1,921 |
1,522 |
4,017 |
3,029 |
||||||||
Effect of stock options and warrants |
533,490 |
659,958 |
542,955 |
560,805 |
|||||||||
Diluted earnings per share |
$ |
0.21 |
0.17 |
0.44 |
0.34 |
|
Three months ended |
Six months ended | |||||||||||
(in thousands, except per share data) |
June 30, |
June 30, | |||||||||||
|
2004 |
2003 |
2004 |
2003 | |||||||||
|
|
|
|
||||||||||
Net earnings as reported |
$ |
1,921 |
1,522 |
4,017 |
3,029 |
||||||||
Compensation expense determined by fair value method |
$ |
(28 |
) |
(77 |
) |
(55 |
) |
(153 |
) | ||||
|
|
|
|
||||||||||
Pro forma net earnings |
$ |
1,893 |
1,445 |
3,962 |
2,876 |
||||||||
|
|
|
|
||||||||||
Basic earnings per share: |
|
|
|
|
|||||||||
As reported |
$ |
.23 |
.18 |
.47 |
.36 |
||||||||
|
|
|
|
||||||||||
Pro forma |
$ |
.22 |
.17 |
.47 |
.34 |
||||||||
|
|
|
|
||||||||||
Diluted earnings per share: |
|
|
|
|
|||||||||
As reported |
$ |
.21 |
.17 |
.44 |
.34 |
||||||||
|
|
|
|
||||||||||
Pro forma |
$ |
.21 |
.16 |
.44 |
.32 |
||||||||
|
|
|
|
| ||
|
June 30, |
December 31, |
June 30, | |||||||
(in thousands) |
2004 |
2003 |
2003 | |||||||
|
|
| ||||||||
|
|
|
|
|||||||
Commercial/financial/agricultural |
$ |
61,429 |
$ |
50,435 |
$ |
56,956 |
||||
Real estate Construction |
130,609 |
100,108 |
77,927 |
|||||||
Real estate Mortgage |
323,902 |
315,610 |
244,589 |
|||||||
Installment loans to individuals |
14,183 |
17,287 |
13,589 |
|||||||
Lease financing |
215 |
340 |
454 |
|||||||
|
|
|
||||||||
Total loans |
$ |
530,338 |
$ |
483,780 |
$ |
393,515 |
||||
Less: Allowance for loan losses |
7,489 |
6,685 |
6,441 |
|||||||
|
|
|
||||||||
Total net loans |
$ |
522,849 |
$ |
477,095 |
$ |
387,074 |
||||
|
|
|
| ||
(in thousands, except per share data) | ||||||||||||||||
(unaudited) |
Second Quarter 2004 |
First Quarter 2004 |
Fourth Quarter 2003 |
Third Quarter 2003 |
Second Quarter 2003 |
|||||||||||
INCOME SUMMARY |
|
|
|
|
|
|||||||||||
Interest income |
$ |
10,071 |
9,674 |
9,461 |
9,267 |
8,726 |
||||||||||
Interest expense |
2,712 |
2,541 |
2,608 |
2,490 |
2,606 |
|||||||||||
|
|
|
|
|
||||||||||||
Net interest income |
7,359 |
7,133 |
6,853 |
6,777 |
6,119 |
|||||||||||
Provision for loan losses |
375 |
720 |
375 |
375 |
315 |
|||||||||||
Other income |
2,591 |
4,692 |
2,042 |
2,332 |
3,537 |
|||||||||||
Other expenses |
6,734 |
7,988 |
6,327 |
6,503 |
7,083 |
|||||||||||
|
|
|
|
|
||||||||||||
Earnings before taxes |
2,841 |
3,117 |
2,193 |
2,231 |
2,258 |
|||||||||||
Income taxes |
920 |
1,021 |
664 |
685 |
736 |
|||||||||||
|
|
|
|
|
||||||||||||
Earnings |
$ |
1,921 |
2,096 |
1,530 |
1,546 |
1,522 |
||||||||||
PERFORMANCE RATIOS |
|
|
|
|
|
|||||||||||
Earnings per common share: |
|
|
|
|
|
|||||||||||
Basic |
$ |
0.23 |
0.25 |
0.18 |
0.18 |
0.18 |
||||||||||
Diluted |
0.21 |
0.23 |
0.17 |
0.17 |
0.17 |
|||||||||||
Return on average equity |
11.59 |
% |
12.68 |
% |
9.30 |
% |
9.70 |
% |
9.65 |
% | ||||||
Return on average assets |
1.07 |
% |
1.19 |
% |
0.89 |
% |
0.98 |
% |
0.97 |
% | ||||||
Net interest margin |
4.46 |
% |
4.40 |
% |
4.31 |
% |
4.67 |
% |
4.35 |
% | ||||||
Yield on Earning Assets | 6.11 | % | 5.96 | % | 5.94 | % |
5.94 |
% | 6.13 | % | ||||||
Cost of Funds |
1.73 |
% |
1.59 |
% |
1.68 |
% |
1.77 |
% |
1.85 |
% | ||||||
Efficiency ratio |
67.39 |
% |
67.33 |
% |
71.13 |
% |
71.82 |
% |
73.22 |
% | ||||||
Net overhead ratio |
2.32 |
% |
1.87 |
% |
2.50 |
% |
2.65 |
% |
2.27 |
% | ||||||
Dividend payout ratio |
26.63 |
% |
24.42 |
% |
33.45 |
% |
33.02 |
% |
33.47 |
% | ||||||
ASSET QUALITY |
|
|
|
|
|
|||||||||||
Allowance for loan losses |
$ |
7,489 |
7,052 |
6,685 |
6,787 |
6,441 |
||||||||||
Non-performing assets |
5,853 |
6,785 |
7,426 |
7,658 |
9,412 |
|||||||||||
Allowance for loan losses to loans |
1.41 |
% |
1.48 |
% |
1.38 |
% |
1.56 |
% |
1.64 |
% | ||||||
Non-performing assets to total assets |
0.78 |
% |
0.99 |
% |
1.06 |
% |
1.17 |
% |
1.50 |
% | ||||||
Net charge-offs to average loans |
-0.05 |
% |
0.29 |
% |
0.42 |
% |
0.03 |
% |
0.29 |
% | ||||||
AVERAGE BALANCES |
|
|
|
|
|
|||||||||||
Loans |
$ |
503,045 |
485,528 |
459,405 |
406,258 |
381,158 |
||||||||||
Earning assets |
663,258 |
652,312 |
631,399 |
575,304 |
564,457 |
|||||||||||
Total assets |
715,212 |
706,763 |
686,422 |
628,899 |
626,368 |
|||||||||||
Deposits |
572,871 |
577,212 |
551,658 |
499,710 |
500,347 |
|||||||||||
Stockholders equity |
66,311 |
66,093 |
65,005 |
63,798 |
62,800 |
|||||||||||
Common shares outstanding: |
|
|
|
|
|
|||||||||||
Basic |
8,457,214 |
8,528,138 |
8,515,858 |
8,500,030 |
8,470,308 |
|||||||||||
Diluted |
8,990,704 |
9,094,604 |
9,120,823 |
9,164,931 |
9,130,266 |
|||||||||||
AT PERIOD END |
|
|
|
|
|
|||||||||||
Loans |
$ |
530,338 |
478,038 |
483,780 |
435,079 |
393,515 |
||||||||||
Earning assets |
693,613 |
633,450 |
647,482 |
598,201 |
564,220 |
|||||||||||
Total assets |
749,371 |
684,823 |
703,857 |
654,652 |
623,426 |
|||||||||||
Deposits |
610,636 |
548,467 |
570,570 |
511,591 |
496,722 |
|||||||||||
Stockholders equity |
64,392 |
66,623 |
65,260 |
64,195 |
63,655 |
|||||||||||
Common shares outstanding |
8,333 |
8,528 |
8,528 |
8,510 |
8,489 |
| ||
| ||
Type |
Transaction Date |
Term Date |
Notional |
Receive Rate |
Pay Rate |
Current Spread |
Receive Fixed, Pay LIBOR Swap |
June 2004 |
Dec 2005 |
5,000,000 |
2.68% |
1.32% |
1.36% |
Receive Fixed, Pay LIBOR Swap |
June 2004 |
June 2006 |
15,000,000 |
3.00% |
1.32% |
1.68% |
Receive Fixed, Pay LIBOR Swap |
June 2004 |
Dec 2006 |
5,000,000 |
3.27% |
1.32% |
1.95% |
|
|
|
| |||
Total Received Fixed Swaps |
|
|
25,000,000 |
2.99% |
1.32% |
1.66% |
|
Actual |
|
Required |
|
Excess |
| |||||||||||||
|
Amount |
% |
Amount |
% |
Amount |
% | |||||||||||||
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Total Capital (to Risk Weighted Assets) |
$ |
72,726 |
12.87 |
% |
$ |
56,240 |
8.00 |
% |
$ |
16,486 |
4.87 |
% | |||||||
Tier 1 Capital (to Risk Weighted Assets) |
$ |
65,618 |
11.61 |
% |
$ |
28,120 |
4.00 |
% |
$ |
37,498 |
7.61 |
% | |||||||
Tier 1 Capital (to Average Assets) |
$ |
65,618 |
9.33 |
% |
$ |
22,600 |
4.00 |
% |
$ |
43,018 |
5.33 |
% | |||||||
|
|
|
|
|
|
|
| ||
2004 |
2003 | ||||||
(in thousands) |
|
|
|||||
Balance of allowance for loan losses at beginning of period |
$ |
6,685 |
6,888 |
||||
Provision charged to operating expense |
1,095 |
571 |
|||||
Charge offs: |
|
|
|||||
Commercial |
12 |
155 |
|||||
Real estate mortgage |
17 |
32 |
|||||
Real estate other |
376 |
945 |
|||||
Consumer |
147 |
121 |
|||||
|
|
||||||
Total charge-offs |
552 |
1,253 |
|||||
Recoveries: |
|
|
|||||
Commercial |
137 |
57 |
|||||
Construction |
|
- |
|||||
Real estate mortgage |
12 |
12 |
|||||
Real estate other |
56 |
82 |
|||||
Consumer |
56 |
84 |
|||||
|
|
||||||
Total recoveries |
261 |
235 |
|||||
|
|
||||||
Net charge-offs |
291 |
1,018 |
|||||
|
|
||||||
Balance of allowance for loan losses at end of period |
$ |
7,489 |
6,441 |
||||
|
|
(in thousands) |
June 30, |
December 31, |
June 30, | |||||||
Non-performing assets |
2004 |
2003 |
2003 | |||||||
|
|
| ||||||||
|
|
|
|
|||||||
Loans on nonaccrual |
$ |
3,415 |
4,685 |
6,808 |
||||||
Loans past due 90 days and still accruing |
63 |
309 |
197 |
|||||||
Other real estate owned and repossessions |
2,375 |
2,432 |
2,407 |
|||||||
|
|
|
||||||||
Total non-performing assets |
$ |
5,853 |
7,426 |
9,412 |
||||||
|
|
|
||||||||
Total non-performing assets as a percentage of |
|
|
|
|||||||
total assets |
0.78 |
% |
1.06 |
% |
1.50 |
% |
| ||
| ||
| ||
| ||
|
|
|
Total Number of |
Maximum Number (or |
|
|
|
Shares (or Units) |
Appropriate Dollar Value) |
|
Total |
Average |
Purchased as Part |
Of Shares (or Units) that |
|
Number of |
Price |
Of Publicly |
May Yet Be Purchased |
|
Shares |
Paid Per |
Announced Plans or |
Under the Plans or |
Period |
Purchased |
Share |
Programs |
Programs |
|
|
|
|
|
|
|
|
|
|
April 1 through |
|
|
|
|
April 30, 2004 |
22,600 |
$12.67 |
1,269,561 |
830,214 |
|
|
|
|
|
May 1 through |
|
|
|
|
May 31, 2004 |
115,650 |
12.84 |
1,385,211 |
714,564 |
|
|
|
|
|
June 1 through |
|
|
|
|
June 30, 2004 |
92,175 |
12.97 |
1,477,386 |
622,389 |
|
|
|
|
|
|
|
|
| |
Total |
230,425 |
$12.88 |
1,477,386 |
622,389 |
|
|
|
|
| ||
| ||