Delaware |
56-1586543 | |
(State or other jurisdiction of |
(I.R.S. Employer | |
incorporation or organization) |
Identification Number) |
June 30, 2002 |
December 31, 2001 |
June 30, 2001 |
||||||||||
(unaudited) |
(unaudited) |
|||||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ |
38,693,697 |
|
$ |
46,517,398 |
|
$ |
39,909,797 |
| |||
Interest bearing deposits in other banks |
|
24,376,494 |
|
|
28,462,716 |
|
|
57,444,366 |
| |||
Overnight funds sold |
|
34,800,000 |
|
|
51,200,000 |
|
|
60,800,000 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total cash and cash equivalents |
|
97,870,191 |
|
|
126,180,114 |
|
|
158,154,163 |
| |||
|
|
|
|
|
|
|
|
| ||||
Investment securities: |
||||||||||||
Held to maturity (estimated fair value of $118,545,700, $126,502,713, and $110,887,388, respectively) |
|
118,067,930 |
|
|
125,446,167 |
|
|
109,975,854 |
| |||
Available for sale (cost of $3,566,009, $3,633,777 and $3,644,668, respectively) |
|
12,917,315 |
|
|
11,595,935 |
|
|
12,694,789 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total investment securities |
|
130,985,245 |
|
|
137,042,102 |
|
|
122,670,643 |
| |||
|
|
|
|
|
|
|
|
| ||||
Loans |
|
707,360,831 |
|
|
668,984,155 |
|
|
631,041,705 |
| |||
Allowance for loan losses |
|
(10,437,661 |
) |
|
(9,312,384 |
) |
|
(8,606,851 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Loans, net |
|
696,923,170 |
|
|
659,671,771 |
|
|
622,434,854 |
| |||
|
|
|
|
|
|
|
|
| ||||
Federal Home Loan Bank of Atlanta stock, at cost |
|
2,467,600 |
|
|
2,309,400 |
|
|
2,309,400 |
| |||
Premises and equipment, net |
|
34,845,734 |
|
|
35,575,442 |
|
|
34,685,348 |
| |||
Accrued interest receivable |
|
4,218,272 |
|
|
5,453,035 |
|
|
4,735,676 |
| |||
Intangible assets |
|
16,588,454 |
|
|
17,311,024 |
|
|
18,072,079 |
| |||
Other assets |
|
1,480,081 |
|
|
1,176,004 |
|
|
1,787,669 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total assets |
$ |
985,378,747 |
|
$ |
984,718,892 |
|
$ |
964,849,832 |
| |||
|
|
|
|
|
|
|
|
| ||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Deposits: |
||||||||||||
Noninterest-bearing demand deposits |
$ |
151,406,417 |
|
$ |
140,965,066 |
|
$ |
130,108,033 |
| |||
Savings and interest-bearing demand deposits |
|
298,994,546 |
|
|
294,219,134 |
|
|
278,266,199 |
| |||
Time deposits |
|
391,497,761 |
|
|
406,251,104 |
|
|
411,509,026 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total deposits |
|
841,898,724 |
|
|
841,435,304 |
|
|
819,883,258 |
| |||
Short-term borrowings |
|
24,528,546 |
|
|
27,072,692 |
|
|
28,633,244 |
| |||
Long-term borrowings |
|
23,000,000 |
|
|
23,000,000 |
|
|
23,000,000 |
| |||
Accrued interest payable |
|
4,573,892 |
|
|
6,257,923 |
|
|
7,652,632 |
| |||
Other liabilities |
|
2,533,722 |
|
|
1,922,588 |
|
|
3,226,664 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total liabilities |
|
896,534,884 |
|
|
899,688,507 |
|
|
882,395,798 |
| |||
|
|
|
|
|
|
|
|
| ||||
Shareholders equity: |
||||||||||||
Common stock ($25 par value; 29,200 shares authorized; 28,011, 28,026, and 28,070 shares issued and outstanding,
respectively) |
|
700,275 |
|
|
700,650 |
|
|
701,750 |
| |||
Surplus |
|
6,163,380 |
|
|
6,166,681 |
|
|
6,176,362 |
| |||
Accumulated other comprehensive income |
|
5,657,540 |
|
|
4,817,106 |
|
|
5,475,323 |
| |||
Retained earnings |
|
76,322,668 |
|
|
73,345,948 |
|
|
70,100,599 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total shareholders equity |
|
88,843,863 |
|
|
85,030,385 |
|
|
82,454,034 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total liabilities and shareholders equity |
$ |
985,378,747 |
|
$ |
984,718,892 |
|
$ |
964,849,832 |
| |||
|
|
|
|
|
|
|
|
|
Three months ended June 30, |
Six months ended June 30, | |||||||||||||
2002 |
2001 |
2002 |
2001 | |||||||||||
(unaudited) |
(unaudited) | |||||||||||||
Interest income: |
||||||||||||||
Interest and fees on loans |
$ |
12,726,068 |
|
$ |
14,199,407 |
$ |
25,228,984 |
|
$ |
28,887,796 | ||||
Interest and dividends on investment securities: |
||||||||||||||
Taxable interest income |
|
1,047,637 |
|
|
1,983,952 |
|
2,395,036 |
|
|
4,430,445 | ||||
Dividend income |
|
69,236 |
|
|
74,267 |
|
135,594 |
|
|
150,046 | ||||
Interest on federal funds sold |
|
119,406 |
|
|
699,375 |
|
305,483 |
|
|
971,944 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Total interest income |
|
13,962,347 |
|
|
16,957,001 |
|
28,065,097 |
|
|
34,440,231 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Interest expense: |
||||||||||||||
Deposits |
|
4,220,215 |
|
|
7,139,879 |
|
8,829,725 |
|
|
14,631,439 | ||||
Short-term borrowings |
|
61,695 |
|
|
219,501 |
|
127,272 |
|
|
464,967 | ||||
Long-term borrowings |
|
488,750 |
|
|
488,750 |
|
977,500 |
|
|
977,500 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Total interest expense |
|
4,770,660 |
|
|
7,848,130 |
|
9,934,497 |
|
|
16,073,906 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Net interest income |
|
9,191,687 |
|
|
9,108,871 |
|
18,130,600 |
|
|
18,366,325 | ||||
Provision for loan losses |
|
700,000 |
|
|
750,000 |
|
1,450,000 |
|
|
1,500,000 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Net interest income after provision for loan losses |
|
8,491,687 |
|
|
8,358,871 |
|
16,680,600 |
|
|
16,866,325 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Noninterest income: |
||||||||||||||
Service charges on deposit accounts |
|
1,637,208 |
|
|
1,562,994 |
|
3,202,345 |
|
|
2,805,064 | ||||
Other service charges and fees |
|
946,352 |
|
|
813,873 |
|
1,797,802 |
|
|
1,554,130 | ||||
Other income |
|
50,607 |
|
|
25,409 |
|
92,820 |
|
|
47,595 | ||||
Gain on exchange of marketable equity securities |
|
|
|
|
|
|
|
|
|
458,395 | ||||
Gain (loss) on sale of marketable equity securities |
|
(71,068 |
) |
|
43,083 |
|
(71,068 |
) |
|
43,083 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Total noninterest income |
|
2,563,099 |
|
|
2,445,359 |
|
5,021,899 |
|
|
4,908,267 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Noninterest expense: |
||||||||||||||
Salaries and employee benefits |
|
4,575,916 |
|
|
4,244,581 |
|
9,089,798 |
|
|
8,428,941 | ||||
Occupancy and equipment |
|
1,212,521 |
|
|
1,195,216 |
|
2,441,087 |
|
|
2,396,101 | ||||
Data processing |
|
809,441 |
|
|
789,888 |
|
1,594,424 |
|
|
1,500,917 | ||||
Amortization of intangibles |
|
361,285 |
|
|
380,528 |
|
722,570 |
|
|
727,636 | ||||
Other expense |
|
1,158,124 |
|
|
1,303,529 |
|
2,334,018 |
|
|
2,564,812 | ||||
Impairment loss on fixed assets |
|
143,224 |
|
|
173,317 |
|
143,224 |
|
|
477,972 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Total noninterest expense |
|
8,260,511 |
|
|
8,087,059 |
|
16,325,121 |
|
|
16,096,380 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Net income before income taxes |
|
2,794,275 |
|
|
2,717,171 |
|
5,377,378 |
|
|
5,678,212 | ||||
Income tax expense |
|
995,392 |
|
|
993,013 |
|
1,918,538 |
|
|
2,074,518 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Net income |
$ |
1,798,883 |
|
$ |
1,724,158 |
$ |
3,458,840 |
|
$ |
3,603,694 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Per share information: |
||||||||||||||
Net income |
$ |
64.22 |
|
$ |
61.42 |
$ |
123.46 |
|
$ |
128.38 | ||||
Cash dividends declared |
$ |
8.00 |
|
$ |
8.00 |
$ |
16.00 |
|
$ |
16.00 | ||||
Weighted average shares outstanding |
|
28,011 |
|
|
28,070 |
|
28,017 |
|
|
28,070 |
Common Stock |
Surplus |
Accumulated other Comprehensive income |
Retained earnings |
Comprehensive income |
Total shareholders equity |
||||||||||||||||||||
Shares |
Amount |
||||||||||||||||||||||||
Balance December 31, 2000 |
28,070 |
|
$ |
701,750 |
|
$ |
6,176,362 |
|
$ |
3,688,615 |
$ |
66,946,042 |
|
$ |
77,512,769 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
3,603,694 |
|
$ |
3,603,694 |
|
3,603,694 |
| |||||||
Cash dividends ($16.00 per share) |
|
|
|
|
|
|
|
|
|
|
|
(449,137 |
) |
|
(449,137 |
) | |||||||||
Unrealized gain on securities available for sale, net of deferred taxes of $1,108,933 |
|
|
|
|
|
|
|
|
|
1,786,708 |
|
|
|
|
1,786,708 |
|
1,786,708 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Comprehensive income |
$ |
5,390,402 |
|||||||||||||||||||||||
|
|
||||||||||||||||||||||||
Balance June 30, 2001 |
28,070 |
|
$ |
701,750 |
|
$ |
6,176,362 |
|
$ |
5,475,323 |
$ |
70,100,599 |
|
$ |
82,454,034 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Balance December 31, 2001 |
28,026 |
|
$ |
700,650 |
|
$ |
6,166,681 |
|
$ |
4,817,106 |
$ |
73,345,948 |
|
$ |
85,030,385 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
3,458,840 |
|
$ |
3,458,840 |
|
3,458,840 |
| |||||||
Cash dividends ($16.00 per share) |
|
|
|
|
|
|
|
|
|
|
|
(448,296 |
) |
|
(448,296 |
) | |||||||||
Purchase and retirement of common stock |
(15 |
) |
|
(375 |
) |
|
(3,301 |
) |
|
|
|
(33,824 |
) |
|
(37,500 |
) | |||||||||
Unrealized gain on securities available for sale, net of deferred taxes of $548,714 |
|
|
|
|
|
|
|
|
|
840,434 |
|
|
|
|
840,434 |
|
840,434 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Comprehensive income |
$ |
4,299,274 |
|||||||||||||||||||||||
|
|
||||||||||||||||||||||||
Balance June 30, 2002 |
28,011 |
|
$ |
700,275 |
|
$ |
6,163,380 |
|
$ |
5,657,540 |
$ |
76,322,668 |
|
$ |
88,843,863 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, |
||||||||
2002 |
2001 |
|||||||
Cash flows from operating activities: |
||||||||
Net income |
$ |
3,458,840 |
|
$ |
3,603,694 |
| ||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
|
1,967,935 |
|
|
1,934,004 |
| ||
Amortization (accretion) on investment securities |
|
68,436 |
|
|
(301,210 |
) | ||
Gain on disposition of premises and equipment |
|
(12,758 |
) |
|
(9,542 |
) | ||
Impairment loss on fixed assets |
|
143,224 |
|
|
477,972 |
| ||
Provision for loan losses |
|
1,450,000 |
|
|
1,500,000 |
| ||
Origination of loans held for sale |
|
|
|
|
(5,972,250 |
) | ||
Proceeds from sales of loans held for sale |
|
|
|
|
6,004,882 |
| ||
Gain on sales of loans held for sale |
|
|
|
|
(32,632 |
) | ||
Gain on exchange of marketable equity securities |
|
|
|
|
(458,395 |
) | ||
Loss (gain) on sale of securities available for sale |
|
71,068 |
|
|
(43,083 |
) | ||
Proceeds from sales of other real estate owned |
|
405,400 |
|
|
100,003 |
| ||
Gain on other real estate |
|
(12,087 |
) |
|
|
| ||
Decrease in accrued interest receivable |
|
1,234,763 |
|
|
1,226,091 |
| ||
Increase in other assets, net |
|
(231,987 |
) |
|
(369,861 |
) | ||
Increase in other liabilities, net |
|
62,419 |
|
|
427,765 |
| ||
(Decrease) increase in accrued interest payable |
|
(1,684,031 |
) |
|
1,346,451 |
| ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
6,921,222 |
|
|
9,433,889 |
| ||
|
|
|
|
|
| |||
Cash flows from investing activities: |
||||||||
Purchase of securities held to maturity |
|
(97,690,963 |
) |
|
(89,770,124 |
) | ||
Purchase of securities available for sale |
|
(49,170 |
) |
|
(1,000,066 |
) | ||
Proceeds from maturities and issuer calls of securities held to maturity |
|
105,000,762 |
|
|
123,000,272 |
| ||
Proceeds from sale of securities available for sale |
|
45,870 |
|
|
501,478 |
| ||
Purchase of FHLB of Atlanta stock |
|
(158,200 |
) |
|
(139,700 |
) | ||
Net increase in loans |
|
(39,166,798 |
) |
|
(12,954,009 |
) | ||
Purchases of premises and equipment |
|
(646,124 |
) |
|
(718,071 |
) | ||
Net cash received on branch purchases |
|
|
|
|
38,694,108 |
| ||
|
|
|
|
|
| |||
Net cash (used) provided by investing activities |
|
(32,664,623 |
) |
|
57,613,888 |
| ||
|
|
|
|
|
| |||
Cash flows from financing activities: |
||||||||
Net increase (decrease) in deposits |
|
463,420 |
|
|
(2,122,102 |
) | ||
Net (decrease) increase in short-term borrowings |
|
(2,544,146 |
) |
|
1,991,658 |
| ||
Cash dividends paid |
|
(448,296 |
) |
|
(449,137 |
) | ||
Purchase and retirement of common stock |
|
(37,500 |
) |
|
|
| ||
|
|
|
|
|
| |||
Net cash used by financing activities |
|
(2,566,522 |
) |
|
(579,581 |
) | ||
|
|
|
|
|
| |||
Net (decrease) increase in cash and cash equivalents |
|
(28,309,923 |
) |
|
66,468,196 |
| ||
Cash and cash equivalents at beginning of period |
|
126,180,114 |
|
|
91,685,967 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents at end of period |
$ |
97,870,191 |
|
$ |
158,154,163 |
| ||
|
|
|
|
|
| |||
Supplemental disclosures of cash flow information: |
||||||||
Cash paid during the period for interest |
$ |
11,618,528 |
|
$ |
14,727,455 |
| ||
|
|
|
|
|
| |||
Cash paid during the period for income taxes |
$ |
2,352,995 |
|
$ |
2,367,160 |
| ||
|
|
|
|
|
| |||
Supplemental disclosure of noncash financing and investing activities: |
||||||||
Unrealized gains on available-for-sale securities, net of deferred taxes of $548,714 and $1,108,933,
respectively |
$ |
840,434 |
|
$ |
1,786,708 |
| ||
|
|
|
|
|
| |||
Foreclosed loans transferred to other real estate |
$ |
465,400 |
|
$ |
415,000 |
| ||
|
|
|
|
|
|
June 30, 2002 |
December 31, 2001 | |||||||||||
Gross Carrying Amount |
Accumulated Amortization |
Gross Carrying Amount |
Accumulated Amortization | |||||||||
(Dollars in thousands) | ||||||||||||
Amortized intangible assets: |
||||||||||||
Branch acquisitions |
$ |
22,094 |
$ |
6,250 |
$ |
22,094 |
$ |
5,527 | ||||
|
|
|
|
|
|
|
| |||||
Unamortized intangible assets: |
||||||||||||
Goodwill |
$ |
744 |
|
|
$ |
744 |
|
| ||||
|
|
|
|
|
|
|
|
Estimated Amortization Expense | |||
(Dollars in thousands) | |||
2002 |
$ |
1,445 | |
2003 |
|
1,445 | |
2004 |
|
1,445 | |
2005 |
|
1,445 | |
2006 |
|
1,445 | |
2007 and after |
|
9,342 | |
|
| ||
Total |
$ |
16,567 | |
|
|
For the six months ended June
30, | ||||||
2002 |
2001 | |||||
(Dollars in thousands, except per share data) | ||||||
Net income |
$ |
3,459 |
$ |
3,604 | ||
Add back: Goodwill amortization |
$ |
|
$ |
38 | ||
|
|
|
| |||
Adjusted net income |
$ |
3,459 |
$ |
3,642 | ||
|
|
|
| |||
Net income per share: |
||||||
As reported |
$ |
123.46 |
$ |
128.38 | ||
Goodwill amortization |
$ |
|
$ |
1.35 | ||
|
|
|
| |||
Adjusted net income per share |
$ |
123.46 |
$ |
129.73 | ||
|
|
|
|
For the years ended December 31 | |||||||||
2001 |
2000 |
1999 | |||||||
(Dollars in thousands, except
per share data) | |||||||||
Net income |
$ |
7,397 |
$ |
8,101 |
$ |
7,637 | |||
Add back: Goodwill amortization |
$ |
77 |
$ |
77 |
$ |
77 | |||
|
|
|
|
|
| ||||
Adjusted net income |
$ |
7,474 |
$ |
8,178 |
$ |
7,714 | |||
|
|
|
|
|
| ||||
Net income per share: |
|||||||||
As reported |
$ |
263.71 |
$ |
287.97 |
$ |
270.05 | |||
Goodwill amortization |
$ |
2.75 |
$ |
2.74 |
$ |
2.72 | |||
|
|
|
|
|
| ||||
Adjusted net income per share |
$ |
266.46 |
$ |
290.71 |
$ |
272.77 | |||
|
|
|
|
|
|
Six months ended June 30, |
||||||||
2002 |
2001 |
|||||||
(Unaudited) |
||||||||
Balance at beginning of year |
$ |
9,312,384 |
|
$ |
7,297,833 |
| ||
Provision for loan losses |
|
1,450,000 |
|
|
1,500,000 |
| ||
Loans charged off |
|
(1,322,101 |
) |
|
(787,112 |
) | ||
Loan recoveries |
|
997,378 |
|
|
596,130 |
| ||
|
|
|
|
|
| |||
Balance at end of the period |
$ |
10,437,661 |
|
$ |
8,606,851 |
| ||
|
|
|
|
|
|
Six Months Ended June
30, | ||||||
2002 |
2001 | |||||
(Unaudited) | ||||||
(Dollars in thousands) | ||||||
Data and item processing |
$ |
1,612 |
$ |
1,542 | ||
Forms, supplies and equipment |
|
143 |
|
159 | ||
Trustee for employee benefit plans |
|
30 |
|
35 | ||
|
|
|
| |||
$ |
1,785 |
$ |
1,736 | |||
|
|
|
|
2002 |
2001 |
|||||||||||||||||||
Second Quarter |
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
||||||||||||||||
(Dollars in thousands, except per share data) |
||||||||||||||||||||
Summary of Operations |
||||||||||||||||||||
Interest income |
$ |
13,962 |
|
$ |
14,103 |
|
$ |
15,341 |
|
$ |
16,375 |
|
$ |
16,957 |
| |||||
Interest expense |
|
4,770 |
|
|
5,164 |
|
|
6,175 |
|
|
7,265 |
|
|
7,848 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net interest income |
|
9,192 |
|
|
8,939 |
|
|
9,166 |
|
|
9,110 |
|
|
9,109 |
| |||||
Provision for loan losses |
|
700 |
|
|
750 |
|
|
750 |
|
|
750 |
|
|
750 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net interest income after provision for loan losses |
|
8,492 |
|
|
8,189 |
|
|
8,416 |
|
|
8,360 |
|
|
8,359 |
| |||||
Noninterest income |
|
2,563 |
|
|
2,459 |
|
|
2,531 |
|
|
2,511 |
|
|
2,445 |
| |||||
Noninterest expense |
|
8,261 |
|
|
8,065 |
|
|
8,027 |
|
|
7,794 |
|
|
8,087 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income before income taxes |
|
2,794 |
|
|
2,583 |
|
|
2,920 |
|
|
3,077 |
|
|
2,717 |
| |||||
Income taxes |
|
995 |
|
|
923 |
|
|
1,074 |
|
|
1,130 |
|
|
993 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income |
$ |
1,799 |
|
$ |
1,660 |
|
$ |
1,846 |
|
$ |
1,947 |
|
$ |
1,724 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Selected Period-End Balances |
||||||||||||||||||||
Total assets |
$ |
985,379 |
|
$ |
982,674 |
|
$ |
984,719 |
|
$ |
968,619 |
|
$ |
964,849 |
| |||||
Investment securities and overnight funds sold |
|
165,785 |
|
|
187,994 |
|
|
188,242 |
|
|
205,983 |
|
|
183,471 |
| |||||
Loans, gross |
|
707,361 |
|
|
685,901 |
|
|
668,984 |
|
|
647,894 |
|
|
631,042 |
| |||||
Interest earning assets |
|
899,990 |
|
|
898,203 |
|
|
887,998 |
|
|
879,437 |
|
|
874,266 |
| |||||
Deposits |
|
841,899 |
|
|
837,960 |
|
|
841,435 |
|
|
825,444 |
|
|
819,883 |
| |||||
Interest bearing liabilities |
|
738,021 |
|
|
747,142 |
|
|
750,543 |
|
|
743,060 |
|
|
741,408 |
| |||||
Shareholders equity |
|
88,844 |
|
|
86,722 |
|
|
85,030 |
|
|
82,519 |
|
|
82,454 |
| |||||
Common shares outstanding |
|
28,011 |
|
|
28,011 |
|
|
28,026 |
|
|
28,026 |
|
|
28,070 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Selected Average Balances |
||||||||||||||||||||
Total assets |
$ |
974,639 |
|
$ |
973,966 |
|
$ |
972,894 |
|
$ |
957,883 |
|
$ |
953,347 |
| |||||
Investment securities and overnight funds sold |
|
168,825 |
|
|
184,895 |
|
|
192,836 |
|
|
202,344 |
|
|
189,354 |
| |||||
Loans, gross |
|
696,944 |
|
|
677,628 |
|
|
659,783 |
|
|
640,277 |
|
|
628,356 |
| |||||
Interest earning assets |
|
893,310 |
|
|
889,398 |
|
|
887,880 |
|
|
874,718 |
|
|
868,094 |
| |||||
Deposits |
|
833,664 |
|
|
832,021 |
|
|
830,242 |
|
|
813,840 |
|
|
812,867 |
| |||||
Interest bearing liabilities |
|
738,015 |
|
|
743,769 |
|
|
743,768 |
|
|
735,973 |
|
|
736,776 |
| |||||
Shareholders equity |
|
88,377 |
|
|
86,530 |
|
|
84,509 |
|
|
83,627 |
|
|
81,522 |
| |||||
Common shares outstanding |
|
28,011 |
|
|
28,023 |
|
|
28,026 |
|
|
28,031 |
|
|
28,070 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Profitability Ratios |
||||||||||||||||||||
Rate of return (annualized) on: |
||||||||||||||||||||
Total assets |
|
0.74 |
% |
|
0.69 |
% |
|
0.75 |
% |
|
0.81 |
% |
|
0.73 |
% | |||||
Shareholders equity |
|
8.16 |
% |
|
7.78 |
% |
|
8.67 |
% |
|
9.24 |
% |
|
8.48 |
% | |||||
Dividend payout ratio (1) |
|
12.46 |
% |
|
13.51 |
% |
|
12.14 |
% |
|
11.52 |
% |
|
13.02 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Liquidity and Capital Ratios (averages) |
||||||||||||||||||||
Loans to deposits |
|
83.60 |
% |
|
81.44 |
% |
|
79.47 |
% |
|
78.67 |
% |
|
77.30 |
% | |||||
Shareholders equity to total assets |
|
9.07 |
% |
|
8.88 |
% |
|
8.69 |
% |
|
8.73 |
% |
|
8.55 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Per Share of Common Stock |
||||||||||||||||||||
Net income |
$ |
64.22 |
|
$ |
59.24 |
|
$ |
65.88 |
|
$ |
69.45 |
|
$ |
61.42 |
| |||||
Cash dividends |
|
8.00 |
|
|
8.00 |
|
|
8.00 |
|
|
8.00 |
|
|
8.00 |
| |||||
Book value (2) |
|
3,171.75 |
|
|
3,096.01 |
|
|
3,033.98 |
|
|
2,944.37 |
|
|
2,937.44 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
For each indicated period, total common dividends declared divided by net income. |
(2) |
At the end of each indicated period, shareholders equity divided by the number of common shares outstanding. |
2002 |
2001 |
Increase (decrease) due to: |
||||||||||||||||||||||||||||||
Average Balance |
Interest Income/ Expense |
Yield/ Rate |
Average Balance |
Interest Income/ Expense |
Yield/ Rate |
Volume |
Yield/ Rate
|
Total Change
|
||||||||||||||||||||||||
(Dollars in thousands) |
||||||||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||
Interest earning assets: |
||||||||||||||||||||||||||||||||
Loans (1) (2) |
$ |
687,339 |
|
$ |
25,260 |
7.41 |
% |
$ |
625,130 |
|
$ |
28,938 |
9.33 |
% |
$ |
2,583 |
|
$ |
(6,261 |
) |
$ |
(3,678 |
) | |||||||||
Taxable investment securities |
|
128,380 |
|
|
2,193 |
3.44 |
|
|
129,896 |
|
|
3,555 |
5.52 |
|
|
(34 |
) |
|
(1,328 |
) |
|
(1,362 |
) | |||||||||
Overnight funds sold |
|
36,231 |
|
|
305 |
1.70 |
|
|
42,892 |
|
|
972 |
4.57 |
|
|
(104 |
) |
|
(563 |
) |
|
(667 |
) | |||||||||
Other investments |
|
14,603 |
|
|
136 |
1.88 |
|
|
12,723 |
|
|
150 |
2.38 |
|
|
16 |
|
|
(30 |
) |
|
(14 |
) | |||||||||
Interest bearing deposits in other banks |
|
24,812 |
|
|
203 |
1.65 |
|
|
36,927 |
|
|
875 |
4.78 |
|
|
(193 |
) |
|
(479 |
) |
|
(672 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Total interest earning assets |
$ |
891,365 |
|
$ |
28,097 |
6.36 |
% |
$ |
847,568 |
|
$ |
34,490 |
8.21 |
% |
$ |
2,268 |
|
$ |
(8,661 |
) |
$ |
(6,393 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Noninterest earning assets: |
||||||||||||||||||||||||||||||||
Cash and due from banks |
|
34,715 |
|
|
33,384 |
|
||||||||||||||||||||||||||
Premises and equipment |
|
35,317 |
|
|
34,834 |
|
||||||||||||||||||||||||||
Other assets |
|
22,456 |
|
|
24,992 |
|
||||||||||||||||||||||||||
Reserve for loan losses |
|
(9,534 |
) |
|
(8,119 |
) |
||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total assets |
$ |
974,319 |
|
$ |
932,659 |
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
LIABILITIES & EQUITY |
||||||||||||||||||||||||||||||||
Interest bearing liabilities: |
||||||||||||||||||||||||||||||||
Demand deposits |
$ |
107,874 |
|
$ |
171 |
0.32 |
% |
$ |
106,473 |
|
$ |
530 |
1.00 |
% |
$ |
(46 |
) |
$ |
(313 |
) |
$ |
(359 |
) | |||||||||
Savings deposits |
|
190,838 |
|
|
1,490 |
1.57 |
|
|
167,428 |
|
|
2,405 |
2.90 |
|
|
279 |
|
|
(1,194 |
) |
|
(915 |
) | |||||||||
Time deposits |
|
395,841 |
|
|
7,169 |
3.65 |
|
|
401,376 |
|
|
11,696 |
5.88 |
|
|
(131 |
) |
|
(4,396 |
) |
|
(4,527 |
) | |||||||||
Short-term borrowings |
|
23,323 |
|
|
127 |
1.10 |
|
|
25,038 |
|
|
465 |
3.75 |
|
|
(20 |
) |
|
(318 |
) |
|
(338 |
) | |||||||||
Long-term borrowings |
|
23,000 |
|
|
978 |
8.57 |
|
|
23,000 |
|
|
978 |
8.57 |
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Total interest bearing liabilities |
$ |
740,876 |
|
$ |
9,935 |
2.70 |
% |
$ |
723,315 |
|
$ |
16,074 |
4.48 |
% |
$ |
82 |
|
$ |
(6,221 |
) |
$ |
(6,139 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Noninterest bearing liabilities: |
||||||||||||||||||||||||||||||||
Demand deposits |
|
138,294 |
|
|
118,906 |
|
||||||||||||||||||||||||||
Other liabilities |
|
7,691 |
|
|
10,011 |
|
||||||||||||||||||||||||||
Shareholders equity |
|
87,458 |
|
|
80,427 |
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total liabilities and equity |
$ |
974,319 |
|
$ |
932,659 |
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
Interest rate spread (3) |
3.66 |
% |
3.73 |
% |
||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
Net interest income and net interest margin (4) |
$ |
18,162 |
4.11 |
% |
$ |
18,416 |
4.38 |
% |
$ |
2,186 |
|
$ |
(2,440 |
) |
$ |
(254 |
) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Average balances include non-accrual loans. |
(2) |
The average rate on nontaxable loans has been adjusted to a tax equivalent yield using a 39.485% tax rate for 2002 and 2001. The taxable equivalent adjustment
was approximately $31,000 and $50,000 for the years 2002 and 2001, respectively. |
(3) |
Interest rate spread is the difference between earning asset yield and interest bearing liability rate. |
(4) |
Net interest margin is net interest income divided by average earning assets. |
2002 |
2001 |
Increase (decrease) due to: |
||||||||||||||||||||||||||||||
Average Balance |
Interest Income/ Expense |
Yield/ Rate |
Average Balance |
Interest Income/ Expense |
Yield/ Rate |
Volume |
Yield/ Rate
|
Total Change |
||||||||||||||||||||||||
(Dollars in thousands) |
||||||||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||
Interest earning assets: |
||||||||||||||||||||||||||||||||
Loans (1) (2) |
$ |
696,944 |
|
$ |
12,742 |
7.33 |
% |
$ |
628,356 |
|
$ |
14,222 |
9.08 |
% |
$ |
1,404 |
|
$ |
(2,884 |
) |
$ |
(1,480 |
) | |||||||||
Taxable investment securities |
|
127,946 |
|
|
945 |
2.96 |
|
|
112,616 |
|
|
1,470 |
5.24 |
|
|
157 |
|
|
(682 |
) |
|
(525 |
) | |||||||||
Overnight funds sold |
|
28,242 |
|
|
118 |
1.68 |
|
|
65,122 |
|
|
699 |
4.31 |
|
|
(275 |
) |
|
(306 |
) |
|
(581 |
) | |||||||||
Other investments |
|
15,105 |
|
|
70 |
1.86 |
|
|
13,925 |
|
|
74 |
2.13 |
|
|
5 |
|
|
(9 |
) |
|
(4 |
) | |||||||||
Interest bearing deposits in other banks |
|
25,073 |
|
|
104 |
1.66 |
|
|
48,075 |
|
|
513 |
4.28 |
|
|
(170 |
) |
|
(239 |
) |
|
(409 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Total interest earning assets |
$ |
893,310 |
|
$ |
13,979 |
6.28 |
% |
$ |
868,094 |
|
$ |
16,978 |
7.84 |
% |
$ |
1,121 |
|
$ |
(4,120 |
) |
$ |
(2,999 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Noninterest earning assets: |
||||||||||||||||||||||||||||||||
Cash and due from banks |
|
33,955 |
|
|
34,079 |
|
||||||||||||||||||||||||||
Premises and equipment |
|
35,119 |
|
|
34,853 |
|
||||||||||||||||||||||||||
Other assets |
|
22,030 |
|
|
24,724 |
|
||||||||||||||||||||||||||
Reserve for loan losses |
|
(9,775 |
) |
|
(8,403 |
) |
||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total assets |
$ |
974,639 |
|
$ |
953,347 |
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
LIABILITIES & EQUITY |
||||||||||||||||||||||||||||||||
Interest bearing liabilities: |
||||||||||||||||||||||||||||||||
Demand deposits |
$ |
105,890 |
|
$ |
82 |
0.31 |
% |
$ |
105,667 |
|
$ |
193 |
0.73 |
% |
$ |
(13 |
) |
$ |
(98 |
) |
$ |
(111 |
) | |||||||||
Savings deposits |
|
194,633 |
|
|
757 |
1.56 |
|
|
172,235 |
|
|
1,088 |
2.53 |
|
|
124 |
|
|
(455 |
) |
|
(331 |
) | |||||||||
Time deposits |
|
392,167 |
|
|
3,381 |
3.46 |
|
|
410,352 |
|
|
5,859 |
5.73 |
|
|
(208 |
) |
|
(2,270 |
) |
|
(2,478 |
) | |||||||||
Short-term borrowings |
|
22,325 |
|
|
61 |
1.10 |
|
|
25,522 |
|
|
220 |
3.46 |
|
|
(18 |
) |
|
(141 |
) |
|
(159 |
) | |||||||||
Long-term borrowings |
|
23,000 |
|
|
489 |
8.53 |
|
|
23,000 |
|
|
489 |
8.53 |
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Total interest bearing liabilities |
$ |
738,015 |
|
$ |
4,770 |
2.59 |
% |
$ |
736,776 |
|
$ |
7,849 |
4.27 |
% |
$ |
(115 |
) |
$ |
(2,964 |
) |
$ |
(3,079 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Noninterest bearing liabilities: |
||||||||||||||||||||||||||||||||
Demand deposits |
|
140,974 |
|
|
124,613 |
|
||||||||||||||||||||||||||
Other liabilities |
|
7,273 |
|
|
10,436 |
|
||||||||||||||||||||||||||
Shareholders equity |
|
88,377 |
|
|
81,522 |
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total liabilities and equity |
$ |
974,639 |
|
$ |
953,347 |
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
Interest rate spread (3) |
3.69 |
% |
3.57 |
% |
||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
Net interest income and net interest margin (4) |
$ |
9,209 |
4.14 |
% |
$ |
9,129 |
4.22 |
% |
$ |
1,236 |
|
$ |
(1,156 |
) |
$ |
80 |
| |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Average balances include non-accrual loans. |
(2) |
The average rate on nontaxable loans has been adjusted to a tax equivalent yield using a 39.485% tax rate for 2002 and 2001. The taxable equivalent adjustment
was approximately $15,000 and $23,000 for the years 2002 and 2001, respectively. |
(3) |
Interest rate spread is the difference between earning asset yield and interest bearing liability rate. |
(4) |
Net interest margin is net interest income divided by average earning assets. |
ITEM 2. |
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
June 30, 2002 |
December 31, 2001
|
|||||
Ratio of annualized net loans charged off to average loans |
0.09 |
% |
0.15 |
% | ||
Allowance for loan losses to loans |
1.48 |
|
1.39 |
| ||
Non-performing assets to total gross loans and other real estate owned |
0.02 |
|
|
| ||
Non-performing assets to total assets |
0.02 |
|
|
|
June 30, 2002
|
December 31, 2001 | |||||
(Dollars in thousands) | ||||||
Tier 1 capital |
$ |
89,598 |
$ |
85,902 | ||
Total capital |
|
102,935 |
|
98,245 | ||
Leverage capital ratio |
|
9.35%(1) |
|
8.99%(1) | ||
Tier 1 capital ratio |
|
12.29 (1) |
|
12.27 (1) | ||
Total capital ratio |
|
14.12 (1) |
|
14.03 (1) |
(1) |
These ratios exceed the minimum required regulatory capital ratios. |
June 30, 2002
|
December 31, 2001 | ||||
Outstanding commitments to lend, unfunded loans and lines of credit |
$ |
229,366,319 |
221,656,178 | ||
|
|
| |||
Standby and commercial letters of credit |
$ |
3,151,499 |
3,275,000 | ||
|
|
|
Payments due by period |
|||||||||||
Less than 1 year |
1-3 years |
4-5 years |
Over 5 years |
Total | |||||||
(Dollars in thousands) | |||||||||||
Deposits |
$ |
757,238 |
73,907 |
10,754 |
|
841,899 | |||||
Short-term borrowings |
|
24,529 |
|
|
|
24,529 | |||||
Long-term borrowings |
|
|
|
|
23,000 |
23,000 | |||||
Lease obligations |
|
343 |
442 |
123 |
905 |
1,813 | |||||
|
|
|
|
|
| ||||||
Total contractual cash obligations |
$ |
782,110 |
74,349 |
10,877 |
23,905 |
891,241 | |||||
|
|
|
|
|
|
Maturing in period ended June 30, |
|||||||||||||||||||||||||||||||
2003 |
2004 |
2005 |
2006 |
2007 |
Thereafter |
Total |
Fair Value | ||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||
Assets |
|||||||||||||||||||||||||||||||
Loans: |
|||||||||||||||||||||||||||||||
Fixed rate |
$ |
94,452 |
|
$ |
76,079 |
|
$ |
112,995 |
|
$ |
14,068 |
|
$ |
8,625 |
|
$ |
12,842 |
|
$ |
319,061 |
|
$ |
319,082 | ||||||||
Average rate (%) |
|
8.79 |
% |
|
8.41 |
% |
|
7.94 |
% |
|
7.61 |
% |
|
7.47 |
% |
|
7.70 |
% |
|
8.27 |
% |
||||||||||
Variable rate |
$ |
189,358 |
|
$ |
29,034 |
|
$ |
42,462 |
|
$ |
10,437 |
|
$ |
17,628 |
|
$ |
99,381 |
|
$ |
388,300 |
|
$ |
388,300 | ||||||||
Average rate (%) |
|
5.66 |
% |
|
5.52 |
% |
|
5.46 |
% |
|
5.40 |
% |
|
5.20 |
% |
|
5.25 |
% |
|
5.49 |
% |
||||||||||
Investment securities(1): |
|||||||||||||||||||||||||||||||
Fixed rate |
$ |
97,935 |
|
$ |
20,126 |
|
|
|
|
|
|
|
|
|
|
$ |
7 |
|
$ |
118,068 |
|
$ |
118,546 | ||||||||
Average rate (%) |
|
2.70 |
% |
|
3.11 |
% |
|
|
|
|
|
|
|
|
|
|
10.92 |
% |
|
2.77 |
% |
||||||||||
Liabilities |
|||||||||||||||||||||||||||||||
Savings and interest bearing checking: |
|||||||||||||||||||||||||||||||
Fixed rate |
$ |
298,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
298,995 |
|
$ |
298,995 | ||||||||
Average rate (%) |
|
1.01 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.01 |
% |
||||||||||
Certificates of deposit: |
|||||||||||||||||||||||||||||||
Fixed rate |
$ |
306,837 |
|
$ |
50,159 |
|
$ |
23,748 |
|
$ |
10,754 |
|
|
|
|
|
|
|
$ |
391,498 |
|
$ |
395,559 | ||||||||
Average rate (%) |
|
3.04 |
% |
|
4.07 |
% |
|
4.87 |
% |
|
5.01 |
% |
|
|
|
|
|
|
|
3.34 |
% |
||||||||||
Short-term obligations: |
|||||||||||||||||||||||||||||||
Variable rate |
$ |
24,529 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
24,529 |
|
$ |
24,529 | ||||||||
Average rate (%) |
|
1.13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.13 |
% |
||||||||||
Long-term obligations: |
|||||||||||||||||||||||||||||||
Fixed rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
23,000 |
|
$ |
23,000 |
|
$ |
23,230 | ||||||||
Average rate (%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.50 |
% |
|
8.50 |
% |
(1) |
Marketable equity securities with a book value of approximately $3,566,009 and a fair value of approximately $12,917,315 have been excluded from this table.
|
June 30, 2002 |
||||||||||||||||||||||||||||
1-30 Days Sensitive |
31-90 Days Sensitive |
91-180 Days Sensitive |
181-365 Days Sensitive |
Total One-Year Sensitive |
Total Non Sensitive |
Total |
||||||||||||||||||||||
(Dollars in thousands) |
||||||||||||||||||||||||||||
Assets: |
||||||||||||||||||||||||||||
Loans |
$ |
369,084 |
|
$ |
41,009 |
|
$ |
14,456 |
|
$ |
28,911 |
|
$ |
453,460 |
|
$ |
253,901 |
|
$ |
707,361 |
| |||||||
Investment securities |
|
60,011 |
|
|
|
|
|
17,897 |
|
|
20,026 |
|
|
97,934 |
|
|
33,051 |
|
|
130,985 |
| |||||||
Overnight funds sold |
|
34,800 |
|
|
|
|
|
|
|
|
|
|
|
34,800 |
|
|
|
|
|
34,800 |
| |||||||
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,468 |
|
|
2,468 |
| |||||||
Interest bearing deposits in other banks |
|
24,376 |
|
|
|
|
|
|
|
|
|
|
|
24,376 |
|
|
|
|
|
24,376 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Total interest earning assets |
$ |
488,271 |
|
$ |
41,009 |
|
$ |
32,353 |
|
$ |
48,937 |
|
$ |
610,570 |
|
$ |
289,420 |
|
$ |
899,990 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Liabilities: |
||||||||||||||||||||||||||||
Savings and checking with interest |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
168,813 |
|
$ |
168,813 |
| |||||||
Money market savings |
|
130,181 |
|
|
|
|
|
|
|
|
|
|
|
130,181 |
|
|
|
|
|
130,181 |
| |||||||
Time deposits |
|
56,311 |
|
|
69,672 |
|
|
91,860 |
|
|
88,994 |
|
|
306,837 |
|
|
84,661 |
|
|
391,498 |
| |||||||
Short-term borrowings |
|
24,529 |
|
|
|
|
|
|
|
|
|
|
|
24,529 |
|
|
|
|
|
24,529 |
| |||||||
Long-term borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,000 |
|
|
23,000 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Total interest bearing liabilities |
$ |
211,021 |
|
$ |
69,672 |
|
$ |
91,860 |
|
$ |
88,994 |
|
$ |
461,547 |
|
$ |
276,474 |
|
$ |
738,021 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Interest-sensitivity gap |
$ |
277,250 |
|
$ |
(28,663 |
) |
$ |
(59,507 |
) |
$ |
(40,057 |
) |
$ |
149,023 |
|
$ |
12,946 |
|
$ |
161,969 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Cumulative interest sensitivity gap |
$ |
277,250 |
|
$ |
248,587 |
|
$ |
189,080 |
|
$ |
149,023 |
|
$ |
149,023 |
|
$ |
161,969 |
|
$ |
161,969 |
| |||||||
Cumulative interest sensitivity gap to total interest earning assets |
|
30.81 |
% |
|
27.62 |
% |
|
21.01 |
% |
|
16.56 |
% |
|
16.56 |
% |
|
18.00 |
% |
|
18.00 |
% |
3.1 |
BancShares Certificate of Incorporation (incorporated herein by reference to Exhibit 3.1 of BancShares Registration Statement No. 333-62225 filed
with the SEC on August 26, 1998) |
3.2 |
BancShares By-laws (incorporated herein by reference to Exhibit 3.2 of BancShares Registration Statement No. 333-62225 filed with the SEC on
August 26, 1998) |
4.1 |
Initial Trust Agreement of FIDBANK Capital Trust I, as amended (incorporated herein by reference to Exhibit 4.1 of BancShares Registration Statement No.
333-62225 filed with the SEC on August 26, 1998) |
4.2 |
Certificate of Trust of FIDBANK Capital Trust I (incorporated herein by reference to Exhibit 4.2 of BancShares Registration Statement No. 333-62225 filed
with the SEC on August 26, 1998) |
4.3 |
Form of Amended and Restated Trust Agreement of FIDBANK Capital Trust I (incorporated herein by reference to Exhibit 4.3 of BancShares Amendment No. 3 to
Registration Statement No. 333-62225 filed with the SEC on May 25, 1999) |
4.4 |
Form of Capital Security Certificate for FIDBANK Capital Trust I (incorporated herein by reference to Exhibit 4.4 of BancShares Amendment No. 3 to
Registration Statement No. 333-62225 filed with the SEC on May 25, 1999) |
4.5 |
Form of Guarantee Agreement (incorporated herein by reference to Exhibit 4.5 of BancShares Amendment No. 3 to Registration Statement No. 333-62225 filed
with the SEC on May 25, 1999) |
4.6 |
Form of Junior Subordinated Indenture between BancShares and Bankers Trust Company, as Debenture Trustee (incorporated herein by reference to Exhibit 4.6 of
BancShares Amendment No. 3 to Registration Statement No. 333-62225 filed with the SEC on May 25, 1999) |
4.7 |
Form of Junior Subordinated Debenture (incorporated herein by reference to Exhibit 4.7 of BancShares Amendment No. 3 to Registration Statement No.
333-62225 filed with the SEC on May 25, 1999) |
Dated: August 13, 2002 |
FIDELITY BANCSHARES (N.C.), INC. | |||||||
By: |
/s/ MARY W. WILLIS | |||||||
Mary W. Willis | ||||||||
Chief Financial Officer and Treasurer |
By: |
/s/ BILLY T. WOODARD | |
Date: |
August 13, 2002 | |
Billy T. Woodard | ||
Chief Executive Officer |
By: |
/s/ MARY W. WILLIS | |
Date: |
August 13, 2002 | |
Mary W. Willis | ||
Chief Financial Officer |