Back to GetFilings.com




QuickLinks -- Click here to rapidly navigate through this document



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

ý ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2003

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                             to                              

Commission file number 0-12126

FRANKLIN FINANCIAL SERVICES CORPORATION
(Exact name of registrant as specified in its charter)

PENNSYLVANIA
(State or other jurisdiction of incorporation or organization)
  25-1440803
(I.R.S. Employer Identification No.)

20 South Main Street, Chambersburg, PA
(Address of principal executive offices)

 

17201-0819
(Zip Code)

(717) 264-6116
(Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act
NONE

Securities registered pursuant to Section 12(g) of the Act:
Common Stock, par value $1.00 per share
(Title of class)

        Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter periods that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý    No o

        Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of Registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. ý

        The aggregate market value of the 2,358,751 shares of the Registrant's common stock held by nonaffiliates of the Registrant as of February 29, 2004, based on the price of such shares, was $81,046,684. There were 2,692,452 outstanding shares of the Registrant's common stock as of February 29, 2004.

        Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). Yes o    No ý

        The aggregate market value of the 2,340,726 shares of the Registrant's common stock held by nonaffiliates of the Registrant as of June 30, 2003 based on the price of such shares, was $73,732,869.

DOCUMENTS INCORPORATED BY REFERENCE

        Portions of the definitive annual proxy statement to be filed, pursuant to Reg. 14A within 120 days after December 31, 2003, are incorporated into Part III.





FRANKLIN FINANCIAL SERVICES CORPORATION
FORM 10-K
INDEX

Part I

   
  Page
 
 

 

 

 

 
 
Item 1.

 

Business

 

2
 
Item 2.

 

Properties

 

6
 
Item 3.

 

Legal Proceedings

 

7
 
Item 4.

 

Submission of Matters to a Vote of Security Holders

 

7

Part II

 

 
 
Item 5.

 

Market for Registrant's Common Equity and Related Shareholder Matters

 

7
 
Item 6.

 

Selected Financial Data

 

9
 
Item 7.

 

Management's Discussion and Analysis of Financial Condition and
Results of Operations

 

9
 
Item 7A.

 

Quantitative and Qualitative Disclosures About Market Risk

 

30
 
Item 8.

 

Financial Statements and Supplementary Data

 

31
 
Item 9.

 

Changes in and Disagreements with Accountants on Accounting
and Financial Disclosure

 

60
 
Item 9A.

 

Controls and Procedures

 

60

Part III

 

 
 
Item 10.

 

Directors and Executive Officers of the Registrant

 

61
 
Item 11.

 

Executive Compensation

 

61
 
Item 12.

 

Security Ownership of Certain Beneficial Owners and Management and Related Shareholder Matters

 

61
 
Item 13.

 

Certain Relationships and Related Transactions

 

61

Part IV

 

 
 
Item 14.

 

Principal accounting fees and services

 

61
 
Item 15.

 

Exhibits, Financial Statement Schedules, and Reports on Form 8-K

 

61
 
Signatures

 

63


Part I

Item 1. Business

General

        Franklin Financial Services Corporation (the "Corporation") was organized as a Pennsylvania business corporation on June 1, 1983 and is a registered bank holding company under the Bank Holding Company Act of 1956, as amended (the "BHCA"). On January 16, 1984, pursuant to a plan of reorganization approved by the shareholders of Farmers and Merchants Trust Company of Chambersburg ("F&M Trust" or "the Bank") and the appropriate regulatory agencies, the Corporation acquired all the shares of F&M Trust and issued its own shares to former F&M Trust shareholders on a share-for-share basis.

        The Corporation conducts substantially all of its business through its direct banking subsidiary, F&M Trust, which is wholly owned. Another direct subsidiary, Franklin Financial Properties Corp. was organized in 2002 as a "qualified real estate subsidiary." F&M Trust, established in 1906, is a full-service, Pennsylvania-chartered commercial bank and trust company, which is not a member of the Federal Reserve System. F&M Trust, which operates 15 full service offices in Franklin and Cumberland Counties, Pennsylvania, engages in general commercial, retail banking and trust services normally associated with community banks and its deposits are insured (up to applicable limits) by the Federal Deposit Insurance Corporation (the "FDIC"). A wide variety of banking services are offered by F&M Trust to businesses, individuals, and governmental entities. These services include, but are not necessarily limited to, accepting and maintaining checking, savings, and time deposit accounts, providing investment and trust services, making loans and providing safe deposit facilities. Franklin Financial Properties Corp. was established to hold real estate assets used by F&M Trust in its banking operations.

        The Corporation's banking subsidiary is not dependent upon a single customer or a few customers for a material part of its business. Thus, the loss of any customer or identifiable group of customers would not materially affect the business of the Corporation or F&M Trust in an adverse manner. Also, none of the Corporation's business is seasonal. The Bank's lending activities consist primarily of commercial real estate, agricultural, commercial and industrial loans, installment and revolving loans to consumers, residential mortgage loans, and construction loans. Secured and unsecured commercial and industrial loans, including accounts receivable and inventory financing, and commercial equipment financing, are made to small and medium-sized businesses, individuals, governmental entities, and non-profit organizations. F&M Trust also participates in Pennsylvania Higher Education Assistance Act student loan programs and Pennsylvania Housing Finance Agency programs.

        Installment loans involve both direct loans to consumers and the purchase of consumer obligations from dealers and others who have sold or financed the purchase of merchandise, including automobiles and mobile homes, to their customers. The Bank's mortgage loans include long-term loans to individuals and to businesses secured by mortgages on the borrower's real property. Construction loans are made to finance the purchase of land and the construction of buildings thereon, and are secured by mortgages on real estate. In certain situations, the Bank acquires properties through foreclosure on delinquent mortgage loans. The Bank holds these properties until such time as they are sold.

        F&M Trust's Investment and Trust Services Department offers all of the personal and corporate trust services normally associated with trust departments of area banks including: estate planning and administration, corporate and personal trust fund management, pension, profit sharing and other employee benefits funds management, and custodial services. F&M Trust's Personal Investment Center sells mutual funds, annuities and selected insurance products.

2



Competition

        The Corporation and its banking subsidiary operate in a competitive environment that has intensified in the past few years as they have been compelled to share their market with institutions that are not subject to the regulatory restrictions on domestic banks and bank holding companies. Profit margins in the traditional banking business of lending and gathering deposits have declined as deregulation has allowed nonbanking institutions to offer alternative services to many of F&M Trust's customers.

        The principal market of F&M Trust is in Franklin County and western Cumberland County, Pennsylvania. The majority of the Bank's loan and deposit customers are in Franklin County. There are many commercial bank competitors in this region, in addition to credit unions, savings and loan associations, mortgage banks, brokerage firms and other competitors. The Bank competes with various strategies including customer service and convenience, a wide variety of products and services, and the pricing of loans and deposits. F&M Trust is the largest financial institution headquartered in Franklin County and had total assets of approximately $550.0 million on December 31, 2003.

Staff

        As of December 31, 2003, the Corporation and its banking subsidiary had 192 full-time equivalent employees. The officers of the Corporation are employees of the bank. Most employees participate in pension, profit sharing/bonus, and employee stock purchase plans and are provided with group life, health and major medical insurance. Management considers employee relations to be excellent.

Supervision and Regulation

        Various requirements and restrictions under the laws of the United States and under Pennsylvania law affect the Corporation and its subsidiary.

        The Corporation is registered as a bank holding company and is subject to supervision and regulation by the Board of Governors of the Federal Reserve System under the Bank Holding Act of 1956, as amended. The Corporation has also made an effective election to be treated as a "financial holding company." Financial holding companies are bank holding companies that meet certain minimum capital and other standards and are therefore entitled to engage in financially related activities on an expedited basis; see further discussion below. As a financial holding company, the Corporation's activities and those of its bank subsidiary are limited to the business of banking and activities closely related or incidental to banking. Bank holding companies are required to file periodic reports with and are subject to examination by the Federal Reserve Board. The Federal Reserve Board has issued regulations under the Bank Holding Company Act that require a bank holding company to serve as a source of financial and managerial strength to its subsidiary banks. As a result, the Federal Reserve Board, pursuant to such regulations, may require the Corporation to stand ready to use its resources to provide adequate capital funds to its bank subsidiary during periods of financial stress or adversity.

        The Bank Holding Company Act prohibits the Corporation from acquiring direct or indirect control of more than 5% of the outstanding shares of any class of voting stock, or substantially all of the assets of, any bank, or from merging or consolidating with another bank holding company, without prior approval of the Federal Reserve Board. Additionally, the Bank Holding Company Act prohibits the Corporation from engaging in or from acquiring ownership or control of more than 5% of the outstanding shares of any class of voting stock of any company engaged in a non-banking business, unless such business is determined by the Federal Reserve Board to be so closely related to banking as

3



to be a proper incident thereto. The types of businesses that are permissible for bank holding companies to own have been expanded by recent federal legislation; see discussion below.

        As a Pennsylvania bank holding company for purposes of the Pennsylvania Banking Code, the Corporation is also subject to regulation and examination by the Pennsylvania Department of Banking.

        The Bank is a state chartered bank that is not a member of the Federal Reserve System, and its deposits are insured (up to applicable limits) by the Federal Deposit Insurance Corporation (the "FDIC"). Accordingly, the Bank's primary federal regulator is the FDIC, and the Bank is subject to extensive regulation and examination by the FDIC and the Pennsylvania Department of Banking. The Bank is also subject to requirements and restrictions under federal and state law, including requirements to maintain reserves against deposits, restrictions on the types and amounts of loans that may be granted and the interest that may be charged thereon, and limitations on the types of investments that may be made and the types of services that may be offered. The Community Reinvestment Act requires the Bank to help meet the credit needs of the entire community where the Bank operates, including low and moderate-income census tracts. The Bank's rating under the Community Reinvestment Act, assigned by the FDIC pursuant to an examination of the Bank, is important in determining whether the bank may receive approval for, or utilize certain streamlined procedures in, applications to engage in new activities. Various consumer laws and regulations also affect the operations of the Bank. In addition to the impact of regulation, commercial banks are affected significantly by the actions of the Federal Reserve Board as it attempts to control the money supply and credit availability in order to influence the economy.

        Bank holding companies are required to comply with the Federal Reserve Board's risk-based capital guidelines. The required minimum ratio of total capital to risk-weighted assets (including certain off-balance sheet activities, such as standby letters of credit) is 8%. At least half of the total capital is required to be "Tier 1 capital," consisting principally of common shareholders' equity, less certain intangible assets. The remainder ("Tier 2 capital") may consist of certain preferred stock, a limited amount of subordinated debt, certain hybrid capital instruments and other debt securities, and a limited amount of the general loan loss allowance. The risk-based capital guidelines are required to take adequate account of interest rate risk, concentration of credit risk, and risks of nontraditional activities.

        In addition to the risk-based capital guidelines, the Federal Reserve Board requires a bank holding company to maintain a leverage ratio of a minimum level of Tier 1 capital (as determined under the risk-based capital guidelines) equal to 3% of average total consolidated assets for those bank holding companies which have the highest regulatory examination ratings and are not contemplating or experiencing significant growth or expansion. All other bank holding companies are required to maintain a ratio of at least 1% to 2% above the stated minimum. The Bank is subject to almost identical capital requirements adopted by the FDIC. In addition to FDIC capital requirements, the Pennsylvania Department of Banking also requires state chartered banks to maintain a 6% leverage capital level and 10% risk based capital, defined substantially the same as the federal regulations.

        The federal banking agencies have regulations defining the levels at which an insured institution would be considered "well capitalized," "adequately capitalized," "undercapitalized," "significantly undercapitalized" and "critically undercapitalized." The applicable federal bank regulator for a depository institution could, under certain circumstances, reclassify a "well-capitalized" institution as "adequately capitalized" or require an "adequately capitalized" or "undercapitalized" institution to comply with supervisory actions as if it were in the next lower category. Such a reclassification could be made if the regulatory agency determines that the institution is in an unsafe or unsound condition

4


(which could include unsatisfactory examination ratings). At December 31, 2003, the Corporation and the Bank each satisfied the criteria to be classified as "well capitalized" within the meaning of applicable regulations.

        Dividend payments by the Bank to the Corporation are subject to the Pennsylvania Banking Code, the Federal Deposit Insurance Act, and the regulations of the FDIC. Under the Banking Code, no dividends may be paid except from "accumulated net earnings" (generally, retained earnings). The Federal Reserve Board and the FDIC have formal and informal policies which provide that insured banks and bank holding companies should generally pay dividends only out of current operating earnings, with some exceptions. The Prompt Corrective Action Rules, described above, further limit the ability of banks to pay dividends, because banks which are not classified as well capitalized or adequately capitalized may not pay dividends.

        Under these policies and subject to the restrictions applicable to the Bank, the Bank could declare, during 2004, without prior regulatory approval, aggregate dividends of approximately $28.5 million, plus net profits earned to the date of such dividend declaration.

        The FDIC has implemented a risk-related premium schedule for all insured depository institutions that results in the assessment of premiums based on capital and supervisory measures. Under the risk-related premium schedule, the FDIC assigns, on a semiannual basis, each depository institution to one of three capital groups (well-capitalized, adequately capitalized or undercapitalized) and further assigns such institution to one of three subgroups within a capital group. The institution's subgroup assignment is based upon the FDIC's judgment of the institution's strength in light of supervisory evaluations, including examination reports, statistical analyses and other information relevant to measuring the risk posed by the institution. Only institutions with a total capital to risk-adjusted assets ratio of 10% or greater, a Tier 1 capital to risk-based assets ratio of 6% or greater, and a Tier 1 leverage ratio of 5% or greater, are assigned to the well-capitalized group. As of December 31, 2003, the Bank was well capitalized for purposes of calculating insurance assessments.

        The Bank Insurance Fund is presently fully funded at more than the minimum amount required by law. Accordingly, the 2004 Bank Insurance Fund assessment rates range from zero for those institutions with the least risk, to $0.27 for every $100 of insured deposits for institutions deemed to have the highest risk. The Bank is in the category of institutions that presently pay nothing for deposit insurance. The FDIC adjusts the rates every six months.

        While the Bank presently pays no premiums for deposit insurance, it is subject to assessments to pay the interest on Financing Corporation bonds. The Financing Corporation was created by Congress to issue bonds to finance the resolution of failed thrift institutions. Commercial banks and thrifts are subject to the same assessment for Financing Corporation bonds. The FDIC sets the Financing Corporation assessment rate every quarter. The Financing Corporation assessment for the Bank (and all other banks) for the first quarter of 2004 is an annual rate of $.0154 for each $100 of deposits.

        No significant legislation in the financial services area was enacted in 2003. The Gramm-Leach-Bliley Act, enacted in 1999, changed certain banking laws that had been in effect since the early part of the 20th century. The most radical changes were that the separation between banking and the securities businesses mandated by the Glass-Steagall Act was removed, and the provisions of any state law that prohibits affiliation between banking and insurance entities were preempted. The provisions of federal law that preclude banking entities from engaging in non-financially related activities, such as

5


manufacturing, were not changed. The Gramm-Leach-Bliley Act also contained a number of additional provisions, including the Right to Financial Privacy Act that directly affects banks and their customers.

        The USA PATRIOT Act, enacted in direct response to the terrorist attacks on September 11, 2001, strengthens the anti-money laundering provisions of the Bank Secrecy Act. Most of the new provisions added by the Act apply to accounts at or held by foreign banks, or accounts of or transactions with foreign entities. The Bank does not have a significant foreign business and does not expect this Act to materially affect its operations. The Act does, however, require the banking regulators to consider a bank's record of compliance under the Bank Secrecy Act in acting on any application filed by a bank. As the Bank is subject to the provisions of the Bank Secrecy Act (i.e., reporting of cash transactions in excess of $10,000), the Bank's record of compliance in this area will be an additional factor in any applications filed by it in the future. To the Bank's knowledge, its record of compliance in this area is satisfactory.

        The Sarbanes-Oxley Act was enacted in 2002. This Act is not a banking law, but applies to all public companies, including the Corporation. Sarbanes-Oxley is designed to restore investor confidence. Sarbanes-Oxley adopts new standards of corporate governance and imposes new requirements on the board and management of public companies. The chief executive officer and chief financial officer of a public company must now certify the financial statements of the company. New definitions of "independent directors" have been adopted, and new responsibilities and duties have been established for the audit and other committees of the board. In addition, the reporting requirements for insider stock transactions have been revised, requiring most transactions to be reported within two business days. While complying with Sarbanes-Oxley will result in increased costs to the Corporation, the additional costs have not been completely quantified. These costs may add significant expense to the Corporation.

        Congress is often considering some financial industry legislation, and the federal banking agencies routinely propose new regulations. New legislation and regulation may include dramatic changes to the federal deposit insurance system. The Corporation cannot predict how any new legislation, or new rules adopted by the federal banking agencies, may affect its business in the future.

Selected Statistical Information

        Certain statistical information is included in this report as part of Management's Discussion and Analysis of Financial Condition and Results of Operations.


Item 2. Properties

        The Corporation's headquarters is located in the main office of F&M Trust at 20 South Main Street, Chambersburg, Pennsylvania. The Corporation owns one property in Chambersburg, Pennsylvania. This property was previously used by F&M Trust for bank operations. It is no longer used for this purpose and is now listed for sale with a local realtor.

        F&M Trust's headquarters is at 20 South Main Street, Chambersburg, Pennsylvania. This location houses a community banking office as well as operational support services. F&M Trust owns or leases twenty-four properties in Franklin (19) and Cumberland (5) Counties, Pennsylvania as described below:

Property

  Owned
  Leased
Community Banking Offices   11   4
Remote ATM Sites   1   3
Other Properties   3   2

        F&M Trust will be opening its sixteenth community banking office in a leased facility in March 2004.

6




Item 3. Legal Proceedings

        None


Item 4. Submission of Matters to a Vote of Security Holders

        None


Part II

Item 5. Market for Registrant's Common Equity and Related Shareholder Matters

Market and Dividend Information

        The Corporation's common stock is not actively traded in the over-the-counter market. The Corporation's stock is listed under the symbol "FRAF" on the OTC Electronic Bulletin Board, an automated quotation service. Current price information is available from account executives at most brokerage firms as well as the registered market makers of Franklin Financial Services Corporation common stock as listed below under Shareholders' Information.

        The range of high and low bid prices is shown below for the years 2003 and 2002, as well as cash dividends paid for those periods. The bid quotations reflect interdealer quotations, do not include retail mark-ups, mark-downs or commissions, and may not necessarily represent actual transactions. The closing price of Franklin Financial Services Corporation common stock recorded from an actual transaction on December 31, 2003, was $34.50. The Corporation had 1,945 shareholders of record as of December 31, 2003.

Market and Dividend Information
Bid Price Range Per Share

 
  2003
  2002
(Dollars per share)

  High
  Low
  Dividends
Declared

  High
  Low
  Dividends
Declared

First quarter   $ 27.20   $ 26.35   $ 0.24   $ 24.80   $ 24.75   $ 0.22
Second quarter*     29.50     26.95     0.26     26.75     24.80     0.49
Third quarter     31.75     30.10     0.26     26.50     25.75     0.24
Fourth quarter     34.00     31.50     0.26     26.60     26.50     0.24
               
             
                $ 1.02               $ 1.19
               
             

*
includes $.25 per share special dividend declared in the second quarter of 2002

        The information related to equity compensation plans is incorporated by reference to the materials set forth under the heading "Equity Compensation Plan Information" on Page 24 of the Corporation's Proxy Statement for the 2004 Annual Meeting of Shareholders.


Shareholders' Information

Dividend Reinvestment Plan:

        Franklin Financial Services Corporation offers a dividend reinvestment program whereby shareholders with stock registered in their own names may reinvest their dividends in additional shares of the Corporation. Information concerning this optional program is available by contacting the Corporate Secretary at 20 South Main Street, P.O. Box 6010, Chambersburg, PA 17201-6010, telephone 717/264-6116.

7



Dividend Direct Deposit Program:

        Franklin Financial Services Corporation offers a dividend direct deposit program whereby shareholders with registered stock in their own names may choose to have their dividends deposited directly into the bank account of their choice on the dividend payment date. Information concerning this optional program is available by contacting the Corporate Secretary at 20 South Main Street, P.O. Box 6010, Chambersburg, PA 17201-6010, telephone 717/264-6116.

Annual Meeting:

        The Annual Shareholders' Meeting will be held on Tuesday, April 27, 2004, at the Lighthouse Restaurant, 4301 Philadelphia Avenue, Chambersburg, Pennsylvania. The Business Meeting will begin at 10:30 a.m. followed by a luncheon.

Website:

        www.franklinfin.com

Stock Information:

        The following brokers are registered as market makers of Franklin Financial Services Corporation's common stock:

Ferris Baker Watts   17 East Washington Street, Hagerstown, MD 21740   800/344-4413
RBC Dain-Rauscher   2101 Oregon Pike, Lancaster, PA 17601   800/646-8647
Boenning & Scattergood, Inc.   1700 Market Street, Suite 1420 Philadelphia, PA 19103-3913   800/883-1212
Ryan, Beck & Co.   3 Parkway, Philadelphia, PA 19102   800/223-8969

Registrar and Transfer Agent:

        The registrar and transfer agent for Franklin Financial Services Corporation is Fulton Bank, P.O. Box 4887, Lancaster, PA 17604.

8




Item 6. Selected Financial Data

Summary of Selected Financial Data

 
  2003
  2002
  2001
  2000
  1999
 
 
  (Dollars in thousands, except per share)

 
Summary of operations                                
Interest income   $ 24,884   $ 27,388   $ 31,296   $ 32,446   $ 29,407  
Interest expense     9,057     11,801     15,773     17,916     15,002  
   
 
 
 
 
 
  Net interest income     15,827     15,587     15,523     14,530     14,405  
Provision for loan losses     1,695     1,190     1,480     753     830  
   
 
 
 
 
 
  Net interest income after provision for loan losses     14,132     14,397     14,043     13,777     13,575  
Noninterest income     7,740     5,903     5,690     5,051     4,502  
Noninterest expense     14,659     13,531     12,851     12,715     11,810  
   
 
 
 
 
 
Income before income taxes     7,213     6,769     6,882     6,113     6,267  
Income tax     1,373     1,196     1,288     1,106     1,183  
   
 
 
 
 
 
  Net income   $ 5,840   $ 5,573   $ 5,594   $ 5,007   $ 5,084  
   
 
 
 
 
 

Per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Basic earnings per share   $ 2.18   $ 2.08   $ 2.09   $ 1.85   $ 1.86  
Diluted earnings per share   $ 2.17   $ 2.07   $ 2.05   $ 1.81   $ 1.84  
Regular cash dividends paid   $ 1.02   $ 0.94   $ 0.86   $ 0.76   $ 0.68  
Special cash dividends paid   $   $ 0.25   $   $   $ 0.40  

Balance sheet data (end of year)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Total assets   $ 549,702   $ 532,357   $ 498,847   $ 465,985   $ 444,679  
Loans, net     330,196     316,756     300,123     297,307     284,084  
Deposits     372,431     371,887     354,043     357,209     333,310  
Long-term debt     56,467     59,609     50,362     29,477     29,695  
Shareholders' equity     51,858     47,228     45,265     43,201     39,260  

Performance yardsticks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Return on average assets     1.09 %   1.07 %   1.14 %   1.10 %   1.18 %
Return on average equity     11.80 %   12.04 %   12.51 %   12.56 %   12.95 %
Dividend payout ratio     46.87 %   57.31 %   41.95 %   42.18 %   59.38 %
Average equity to average asset ratio     9.25 %   8.85 %   9.10 %   8.77 %   9.11 %

Trust assets under management

 

$

337,796

 

$

351,970

 

$

375,188

 

$

405,995

 

$

419,529

 


Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations

Application of Critical Accounting Policies:

        Disclosure of the Corporation's significant accounting policies is included in Note 1 to the consolidated financial statements. Certain of these policies are particularly sensitive requiring significant judgements, estimates and assumptions to be made by management. Senior management has discussed the development of such estimates, and related Management Discussion and Analysis disclosure, with the audit committee of the board of directors. The following accounting policies are the ones identified by management to be critical to the results of operations:

        Allowance for Loan Losses—The allowance for loan losses is the estimated amount considered adequate to cover credit losses inherent in the outstanding loan portfolio at the balance sheet date.

9



The allowance is established through the provision for loan losses, charged against income. In determining the allowance for loan losses, management makes significant estimates and, accordingly, has identified this policy as probably the most critical for the Corporation.

        Management performs a monthly evaluation of the adequacy of the allowance for loan losses. Consideration is given to a variety of factors in establishing this estimate including, but not limited to, current economic conditions, diversification of the loan portfolio, delinquency statistics, results of internal loan reviews, borrowers' actual or perceived financial and managerial strengths, the adequacy of the underlying collateral (if collateral dependent) and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change, including the amounts and timing of future cash flows expected to be received on impaired loans.

        The analysis has two components, specific and general allocations. Collateral values discounted for market conditions and selling costs are used to establish specific allocations. The Bank's historical loan loss experience, loan administration factors, delinquency rates and general economic conditions are used to establish general allocations for the remainder of the portfolio. The analysis produces a low to high range for the adequacy of the allowance. At December 31, 2003, the low range for the allowance for loan losses was $2.2 million while the high range was $3.9 million. The allowance for loan losses totaled $3.75 million at December 31, 2003.

        Management monitors the adequacy of the allowance for loan losses on an ongoing basis and reports its adequacy assessment monthly to the Board of Directors, and quarterly to the Audit Committee.

        Mortgage Servicing Rights—The Bank lends money to finance residential properties for its customers. Due to the high dollar volume of mortgage loans originated annually by the Bank, the Bank chooses not to keep all of these loans on its balance sheet. As a result, many of the originated mortgage loans are sold on the secondary market, primarily to Federal National Mortgage Association (FNMA). Although the Bank has chosen to sell these loans, its practice is to retain the servicing of these loans. This means that the customers whose loans have been sold to the secondary market make their monthly payments to the Bank.

        As required by Statement of Financial Accounting Standard No. 140, "Accounting for Transfers and Servicing of Financial Assets and Extinguishment of Liabilities", upon the sale of mortgage loans, the Bank capitalizes the value allocated to the servicing rights in other assets and makes a corresponding entry to other income from mortgage banking activities. The capitalized servicing rights are amortized against noninterest income in proportion to, and over the periods of, the estimated net servicing income of the underlying financial assets.

        Capitalized servicing rights are evaluated for impairment monthly based upon the fair value of the rights as compared to amortized cost. The rights are deemed to be impaired when the fair value of the rights is less than the amortized cost. If impaired, the Bank records a charge against noninterest income from mortgage banking activities through a mortgage servicing rights valuation allowance. The amount charged to the valuation allowance can be reversed in future periods if the rights are determined to no longer be impaired. However, the amount of impairment reversed may not exceed the balance of the valuation allowance.

        The fair value of the servicing rights is determined by using quoted prices for similar assets with similar characteristics, when available, or estimated based on projected discounted cash flows using market based assumptions. The Bank primarily uses the discounted cash flow method. In determining the fair value of the rights, the bank stratifies the mortgage-servicing portfolio into homogeneous pools based on rate and term. A discount rate and prepayment speed are then assigned to each pool. The present value of the future cash flows from the servicing rights are then calculated and are deemed to represent the fair value of the servicing rights. The Bank believes that the discount rate and

10



prepayment speed assumptions are the most critical components of the fair value calculation. Due to the nature of these assumptions, a change in either the discount rate or prepayment speed could cause the fair value of the servicing rights to change substantially in future periods.

        At December 31, 2003, the fair value of the servicing rights was $1,029,000. The amortized cost of the rights was $1,384,000, with a valuation allowance of ($355,000). The valuation allowance reflects the impairment charges, net of reversals, recognized over time. The rights had an amortized cost of $1,039,000 on December 31, 2002, with a valuation allowance of ($335,000).

        In determining the fair value at December 31, 2003, the Bank used a weighted-average discount rate of 5.67% and a weighted-average constant prepayment speed of 19.9%. If different assumptions were made for these factors, the fair value of the rights could be significantly different. The impact of changing these assumptions is shown below:

Factor

  Change
  Change in Fair Value
 
Weighted-average discount rate   +1%
(1

)%
$
$
179,000
(377,000

)
Weighted-average prepayment speed   +20%
(20

)%
$
$
(96,000
104,000
)

        The changes in the fair value were calculated by changing one variable of the December 31, 2003 calculation and holding all others constant. The Bank believes the assumptions used in calculating the fair value of the mortgage servicing rights on December 31, 2003, are reasonable.

        Management monitors the fair value of mortgage servicing rights monthly and reports any impairment concerns to the Board of Directors when they arise.

        Financial Derivatives—As part of its interest rate risk management strategy, the Bank has entered into interest rate swap agreements. A swap agreement is a contract between two parties to exchange cash flows based upon an underlying notional amount. Under the swap agreements, the Bank pays a fixed rate and receives a variable rate from an unrelated financial institution serving as counter-party to the agreements. The swaps are designated as cash flow hedges and are designed to minimize the variability in cash flows of the Bank's variable-rate money market deposit liabilities attributable to changes in interest rates. The swaps in effect convert a portion of variable rate deposits to fixed rate liabilities.

        The interest rate swaps are recorded on the balance sheet as an asset or liability at fair value. To the extent the swaps are effective in accomplishing their objectives, changes in the fair value are recorded in other comprehensive income. To the extent the swaps are not effective, changes in fair value are recorded in interest expense. Cash flow hedges are determined to be highly effective when the Bank achieves offsetting changes in the cash flows of the risk being hedged. The Bank measures the effectiveness of the hedges on a quarterly basis and it has determined the hedges are highly effective. Fair value is heavily dependent upon the market's expectations for interest rates over the remaining term of the swaps. For example, at December 31, 2003, outstanding interest rate swaps were valued at negative $1,285,000. If the implied overall rate inherent in the computation was increased by 100 basis points, the value of the derivative would improve to negative $767,000.

        Stock-based Compensation—The Corporation has two stock compensation plans in place consisting of an Employee Stock Purchase Plan (ESPP) and an Incentive Stock Option Plan (ISOP).

        The Corporation follows the disclosure requirements of Statement of Financial Accounting Standard No. 123, "Accounting for Stock-Based Compensation." Accordingly, no compensation expense for the ESPP or the ISOP has been recognized in the financial statements of the Corporation. If compensation cost of the plans had been recognized, net income for 2003 would have been reduced by $68,000 from $5.840 million to $5.772 million. Consequently, basic earnings per share would have fallen to $2.15 from $2.18.

11


        The Corporation calculates the compensation cost of the options by using the Black-Scholes method to determine the fair value of the options granted. In calculating the fair value of the options, the Corporation makes assumptions regarding the risk-free rate of return, the expected volatility of the Corporation's common stock and the expected life of the option. These assumptions are made independently for the ESPP and the ISOP and if changed would impact the compensation cost of the options and the pro-forma impact to net income. Management anticipates that it will begin recognizing expense associated with such plans beginning in 2005, subject to final direction from Financial Accounting Standards Board (FASB).

        The following discussion and analysis is intended to assist the reader in reviewing the financial information presented and should be read in conjunction with the consolidated financial statements and other financial data presented elsewhere herein.

Results of Operations: Management's Overview

        Franklin Financial Services Corporation reported net income of $5.84 million in 2003 and basic earnings per common share of $2.18, an increase from net income of $5.57 million and basic earnings per common share of $2.08 reported for 2002. In 2001, the Corporation reported net income of $5.59 million and basic earnings per common share of $2.09.

        The return on average assets for 2003 was 1.09% compared with 1.07% in 2002 and 1.14% for 2001. The return on average shareholders' equity decreased to 11.80% in 2003 from 12.04% in 2002 and 12.51% in 2001. The Corporation's strong equity position coupled with flat to modest increases in net income over the three years is responsible for the decreasing return on average equity during the three-year period. Management uses tools such as stock buy-back programs and special cash dividends in addition to regular quarterly dividends to manage its equity position.

        Faced with ever increasing new competition and constant pressure on its net interest margin, the Corporation's management looks for new sources of revenue to enhance net income. Recent initiatives include investments in several start-up banks, a captive reinsurance company owned by a group of Pennsylvania community banks, a mortgage company and a title insurance agency established by the Pennsylvania Bankers Association and several central Pennsylvania banks as a lender-owned title insurance agency. Fee revenues from these investments amounted to $110,000 in 2003 compared to $26,000 and $27,000 in 2002 and 2001, respectively, and came primarily from the title insurance agency. In addition to being a source of new fee revenues, the Corporation's investment in the start-up banks has opened up opportunities for the Bank to purchase or sell commercial loan participations, which generate interest and fee income.

        One of the most recent initiatives was the Bank's investment in a mortgage banking company serving the Virginia and Maryland markets. This investment is expected to generate income for the Corporation beginning in 2004 but generated a loss of $25,000 in 2003. The Bank provides temporary funding for mortgage loans originated by the mortgage company; these loans will be sold on the secondary market within 30 days of funding. In addition to fee income for this service, the Bank receives interest income on the funded balances. In 2003, total loans funded by the Bank for the mortgage company was $11.0 million.

        Net interest income on a tax-equivalent basis for the Corporation in 2003 totaled $17.1 million and represented an increase of $199,000, or 1.18%, from $16.9 million in 2002. Net interest income was flat for the three-year period reported largely due to the very low interest rate environment. The Corporation recorded an increase in net interest income from balance sheet growth during 2003; however, the low interest rate environment partially offset this increase. As a result, the Corporation experienced a narrowing of its net interest margin. Included in interest expense was interest expense paid on three interest rate swaps that the Bank entered into in 2001. The Bank entered into the swaps to hedge against rising interest rates. The events of September 11, 2001, caused interest rates to decline

12



significantly and resulted in interest expense related to the swaps totaling $781,000, $655,000 and $238,000 in 2003, 2002 and 2001, respectively. One of the swaps, with a notional amount of $5.0 million, matures in July 2004. Interest expense related to the swaps is expected to be approximately $700,000 in 2004. The Corporation's net interest margin on a tax-equivalent basis was 3.45% in 2003, down from 3.49% and 3.69% in 2002 and 2001, respectively.

        An ongoing concern for financial institutions is funding. The Corporation's primary source of funding is deposits and securities sold under agreements to repurchase (Repos). An alternate source of funding for the Corporation is the Federal Home Loan Bank of Pittsburgh which, at December 31, 2003, could provide additional funding to the Corporation totaling $122.9 million. Deposits and repos averaged $416.5 million in 2003 compared to $412.1 million and $399.6 million in 2002 and 2001, respectively. With new financial institution entrants (three in 2003 and 2004) into the Corporation's primary market area and with stiff competition driven by the very low interest rate environment and deposit run-off concerns, the Corporation has expanded its market area into neighboring Cumberland County. In 2003, one new community office was opened in Cumberland County and another community office is expected to open in the first quarter of 2004. This brings the Cumberland County community offices to a total of six. In addition to the new community office opened in Cumberland County, a new community office was also opened in a local retirement community in Franklin County. The addition of community offices in strategic market areas positions the Corporation well for future loan and deposit growth. The Cumberland County community offices have made an important contribution to the Corporation's balance sheet for loans and deposits in the short time they have been open.

        While funding is of utmost importance to the Corporation, use of the funds is just as important. Total loans averaged $331.3 million in 2003 and accounted for almost 67% of the total interest-earning assets of the Corporation. During 2003, the Corporation saw strong growth in its mortgage loan portfolio. Mortgage loans averaged $108.4 million in 2003 versus $94.7 million in 2002 and consisted primarily of first mortgage residential loans. With the extremely low mortgage rate environment in 2003, mortgage refinances were at an all time high for the Corporation. In addition to growing its own mortgage portfolio by just over 14% in 2003, mortgage sales on the secondary market for the same period totaled over $49 million, an increase of 47% over the volume of mortgage loans sold on the secondary market in 2002. Income generated from the sale of mortgage loans in 2003 equaled $985,000 versus $465,000 in 2002 and $348,000 in 2001. The origination of mortgage loans in 2003 totaled almost $92 million compared to $78 million in 2002. The Corporation anticipates a decrease in the volume of mortgage loan activity in 2004 and, accordingly, a corresponding decrease in income. The Corporation's commercial loan portfolio grew almost 3% in 2003 and averaged $166.3 million for the year compared to $161.7 million in 2002. Growth in the commercial portfolio came mostly from loans participated with other financial institutions. Consumer loans in 2003 decreased $1.8 million, or 3%, and averaged $56.3 million compared to $58.1 million in 2002. Strong interest rate competition from local financial institutions and credit unions and zero interest rate financing from automobile manufacturers have made the Corporation's growth in consumer loans very slow. Management monitors its consumer loan pricing monthly and makes interest rate adjustments as appropriate. The tax-equivalent yield on the Corporation's total loan portfolio in 2003 was 6.12%, a decrease from the 6.90% and 7.95% yields recorded in 2002 and 2001, respectively. In 2004, the Corporation expects to temporarily fund a significant volume of mortgage loans originated by the mortgage banking company in which the Corporation has an ownership interest.

        Another significant use of funds for the Corporation is its investment portfolio. In 2003, investment securities averaged $156.7 million and represented almost 32% of total interest-earning assets. Included in the Corporation's investment portfolio is a convertible debenture with a fair value of $2.8 million at December 31, 2003. In the second quarter of 2004, the Corporation anticipates that it

13



will convert the debenture into common stock of the underlying corporation. The Corporation expects to generate recurring income in 2004 and beyond as a result of this conversion

        An important factor for the Corporation is the quality of its assets, particularly the quality of its loans. At December 31, 2003, the ratio of nonperforming loans to total loans was .22% versus 1.07% at December 31, 2002. The improvement in the ratio of nonperforming loans to total loans is largely attributable to significant charge-offs during the year, primarily in commercial loans. Net charge-offs in 2003 totaled $2.25 million compared to $936,000 in 2002; net charge offs in 2003 were related primarily to two commercial loans. Commercial loan net charge-offs totaled $2.2 million and represented 97.4% of total net charge-offs in 2003 versus $761,000 and $855,000 in 2002 and 2001, respectively. The Corporation charged $1.7 million to earnings in 2003 for loan losses compared to $1.2 million and $1.5 million in 2002 and 2001, respectively. Because of its aggressive charge-off actions in 2003, Management of the Corporation believes that it has responded to any significant credit issues in the commercial portfolio and expects much lower charge-offs in 2004. The allowance for loan losses totaled $3.7 million at December 31, 2003 and represented 1.12% of total loans. With nonperforming loans totaling $767,000 at December 31, 2003, the allowance for loan losses provided coverage for nonperforming loans at almost 5 times.

        Noninterest income, excluding securities gains, increased 32.5% over 2002 to $7.2 million in 2003 from $5.5 million and $5.4 million in 2002 and 2001, respectively. Retail overdraft fees, which generated $1.2 million in fee income in 2003 versus $759,000 in 2002 and fee income generated from mortgage banking activities, which added $992,000 in 2003 versus $190,000 in 2002, accounted for most of this growth. The implementation of a new retail overdraft program and, an unprecedented mortgage-refinancing boom in 2003, accounted for the strong growth. Settlements from two unrelated claims added approximately $310,000 to noninterest income. Securities gains from the Corporation's equities portfolio totaled $488,000 in 2003 compared to $430,000 and $267,000 in 2002 and 2001, respectively.

        A significant source of noninterest income for the Bank is Investment and Trust Services. In 2003, fee income from this source totaled $2.48 million compared to $2.3 million and $2.2 million in 2002 and 2001, respectively. Trust assets under management, which are not reflected in the Corporation's assets, had a market value of $337.8 million at December 31, 2003 compared to $352.0 million at December 31, 2002. Although the department did record growth in assets under management during 2003, the loss of one significant account in the third quarter of 2003 more than offset that growth. Fee income from Investment and Trust Services is generated primarily from traditional trust account management, estate settlements and commissions from the sale of mutual funds, annuities and selected insurance products through its Personal Investment Center.

        Noninterest expense grew $1.1 million, or 8.3%, to $14.7 million in 2003 compared to $13.5 million and $12.9 million in 2002 and 2001, respectively. Items contributing to the increase in noninterest expense in 2003 were: the addition of two new community offices in 2003 which added staff and occupancy expense, higher health insurance, pension and advertising costs. In addition, a new scholarship program, funded for $100,000, was established to benefit the children of employees.

        The effective tax rate for the Corporation in 2003 was 19.0% compared to 17.7% and 18.7% in 2002 and 2001, respectively. Changes in the ratio of tax-exempt income to taxable income from year to year accounted for the movement in the Corporation's effective tax rate.

        A discussion of the areas that had the greatest impact on the reported results for 2003 follows.

Net Interest Income

        The most important source of the Corporation's earnings is net interest income which is defined as the difference between income on interest-earning assets and the expense of interest-bearing liabilities

14


supporting those assets. Principal categories of interest-earning assets are loans and securities, while deposits, securities sold under agreements to repurchase (Repos), short-term borrowings and long-term debt are the principal categories of interest-bearing liabilities. For the purpose of this discussion, net interest income is adjusted for a fully taxable-equivalent basis (refer to Table 1). This adjustment facilitates performance comparisons between taxable and tax-free assets by increasing the tax-free income by an amount equivalent to the Federal income taxes that would have been paid if this income were taxable at the Corporation's 34% Federal statutory rate.

        Net interest income recorded an increase of $199,000 to $17.1 million in 2003 compared with $16.9 million in 2002. Interest income for 2003 decreased $2.5 million to $26.1 million compared with $28.7 million for 2002 while interest expense decreased $2.7 million to $9.1 million in 2003 versus $11.8 million in 2002. Average earning assets grew $10.4 million to $494.7 million in 2003 from $484.3 million in 2002. Because the Corporation was positioned for rising rates and was asset sensitive throughout the year, the low interest rate environment acted to slow the growth of net interest income in 2003. In addition, interest expense related to swaps purchased in 2001 to hedge against rising interest rates added $781,000 in 2003 versus $655,000 in 2002 to interest expense.

Table 1. Net Interest Income

        Net interest income, defined as interest income less interest expense, is shown in the following table:

 
  2003
  % Change
  2002
  % Change
  2001
  % Change
 
 
  (Dollars in thousands)

 
Interest income   $ 24,884   -9.14 % $ 27,388   -12.49 % $ 31,296   10.33 %
Interest expense     9,057   -23.25 %   11,801   -25.18 %   15,773   19.42 %
   
     
     
     
Net interest income     15,827   1.54 %   15,587   0.41 %   15,523   0.87 %
Tax equivalent adjustment     1,261         1,302         1,308      
   
     
     
     
Net interest income/fully taxable equivalent   $ 17,088   1.18 % $ 16,889   0.34 % $ 16,831   0.04 %
   
     
     
     

        The Corporation's average yield on interest-earning assets in 2003 was 5.28%, down from 5.92% in 2002. The average rate paid on interest-bearing liabilities in 2003 was 2.14%, down from 2.81% in 2002. Net interest margin recorded a slight narrowing to 3.45% in 2003 from 3.49% in 2002.

        Net interest income remained stable at $16.89 million in 2002 compared with $16.83 million in 2001. Despite strong growth in the volume of average interest-earning assets outpacing strong growth in average interest-bearing liabilities by $5.6 million in 2002, it was not enough to maintain the Corporation's net interest margin. In addition, interest rate swaps entered into in 2001 to hedge against rising rates added $655,000 to interest expense in 2002 versus $238,000 in 2001.

        The Corporation's average yield on interest-earning assets in 2002 was 5.92%, down from 7.14% in 2001. The average rate paid on interest- bearing liabilities in 2002 was 2.81%, down from 3.96% in 2001. The net effect produced a lower net interest spread of 3.11% and a narrowing net interest margin of 3.49% for 2002 compared to 3.18% and 3.69%, respectively for 2001.

        For a more detailed picture of the components of net interest income please refer to Tables 1, 2, 3 and 14.

15



Table 2. Rate-Volume Analysis of Net Interest Income

        Table 2 attributes increases and decreases in components of net interest income either to changes in average volume or to changes in average rates for interest-earning assets and interest-bearing liabilities. Numerous and simultaneous balance and rate changes occur during the year. The amount of change that is not due solely to volume or rate is allocated proportionally to both.

 
  2003 Compared to 2002
Increase (Decrease) due to:

  2002 Compared to 2001
Increase (Decrease) due to:

 
 
  Volume
  Rate
  Net
  Volume
  Rate
  Net
 
 
  (Dollars in thousands)

 
Interest earned on:                                      
  Interest-bearing obligations in other banks and Federal funds sold   $ (68 ) $ (62 ) $ (130 ) $ (172 ) $ (293 ) $ (465 )
  Investment securities                                      
    Taxable     (81 )   (898 )   (979 )   1,241     (1,842 )   (601 )
    Nontaxable     64     (66 )   (2 )   (353 )   35     (318 )
Loans     1,120     (2,554 )   (1,434 )   750     (3,280 )   (2,530 )
   
 
 
 
 
 
 
      Total net change in interest income   $ 1,035   $ (3,580 ) $ (2,545 ) $ 1,466   $ (5,380 ) $ (3,914 )
   
 
 
 
 
 
 

Interest expense on:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest-bearing checking     53     (67 )   (14 )   57     (273 )   (216 )
  Money market deposit accounts     (175 )   (349 )   (524 )   (276 )   (1,436 )   (1,712 )
  Savings accounts     81     (309 )   (228 )   147     (420 )   (273 )
  Time deposits     (185 )   (1,507 )   (1,692 )   (280 )   (1,504 )   (1,784 )
  Securities sold under agreements to repurchase     (88 )   (254 )   (342 )   197     (1,066 )   (869 )
  Short-term borrowings     23     (1 )   22     6         6  
  Long-term debt     79     (45 )   34     911     (35 )   876  
   
 
 
 
 
 
 
      Total net change in interest expense     (212 )   (2,532 )   (2,744 )   762     (4,734 )   (3,972 )
   
 
 
 
 
 
 
Increase (decrease) in interest income   $ 1,247   $ (1,048 ) $ 199   $ 704   $ (646 ) $ 58  
   
 
 
 
 
 
 

        Nonaccruing loans are included in the loan balances. All nontaxable interest income has been adjusted to a tax-equivalent basis, using a tax rate of 34%.

16



Table 3. Analysis of Net Interest Income

 
  2003
  2002
  2001
 
 
  Average
balance

  Income or
expense

  Average
yield/rate

  Average
balance

  Income or
expense

  Average
yield/rate

  Average
balance

  Income or
expense

  Average
yield/rate

 
 
  (Dollars in thousands)

 
Interest-earning assets:                                                  
  Interest-bearing obligations of other banks and federal funds sold   $ 6,661   $ 70   1.05 % $ 11,674   $ 200   1.72 % $ 17,307   $ 665   3.84 %
  Investment securities                                                  
    Taxable     123,549     3,452   2.79 %   125,898     4,431   3.52 %   97,868     5,032   5.14 %
    Nontaxable     33,143     2,343   7.07 %   32,245     2,345   7.27 %   36,388     2,663   7.32 %
  Loans, net of unearned discount     331,364     20,280   6.12 %   314,528     21,714   6.90 %   304,845     24,244   7.95 %
   
 
     
 
     
 
     
    Total interest-earning assets     494,717     26,145   5.28 %   484,345     28,690   5.92 %   456,408     32,604   7.14 %
   
 
     
 
     
 
     
Other assets     40,135               38,777               35,018            
   
           
           
           
      Total assets   $ 534,852             $ 523,122             $ 491,426            
   
           
           
           

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Deposits:                                                  
    Interest-bearing checking   $ 63,692   $ 230   0.36 % $ 51,047   $ 244   0.48 % $ 44,829   $ 460   1.03 %
    Money market deposit accounts     89,139     1,378   1.55 %   98,871     1,902   1.92 %   107,695     3,614   3.36 %
    Savings     49,115     277   0.56 %   41,416     505   1.22 %   33,904     778   2.29 %
    Time     115,739     3,423   2.96 %   120,247     5,115   4.25 %   125,536     6,899   5.50 %
   
 
     
 
     
 
     
      Total interest-bearing deposits     317,685     5,308   1.67 %   311,581     7,766   2.49 %   311,964     11,751   3.77 %
   
 
     
 
     
 
     
Securities sold under agreements to repurchase     42,226     350   0.83 %   49,208     692   1.41 %   43,077     1,561   3.62 %
Short term borrowings     2,124     28   1.32 %   378     6   1.53 %   11     0   1.91 %
Long term debt     60,744     3,371   5.55 %   59,320     3,337   5.63 %   43,133     2,461   5.71 %
   
 
     
 
     
 
     
      Total interest-bearing liabilities     422,779     9,057   2.14 %   420,487     11,801   2.81 %   398,185     15,773   3.96 %
   
 
     
 
     
 
     
Noninterest-bearing deposits     56,588               51,354               44,520            
Other liabilities     6,010               4,978               4,018            
Shareholders' equity     49,475               46,303               44,703            
   
           
           
           
      Total liabilities and shareholders' equity   $ 534,852             $ 523,122             $ 491,426            
   
           
           
           
Net interest income/Net interest margin           17,088   3.45 %         16,889   3.49 %         16,831   3.69 %
         
           
           
     
Tax equivalent adjustment           (1,261 )             (1,302 )             (1,308 )    
         
           
           
     
Net interest income         $ 15,827             $ 15,587             $ 15,523      
         
           
           
     

All amounts have been adjusted to a tax-equivalent basis using a tax rate of 34%

Nonaccruing loans are included in the loan balances.

Provision for Loan Losses

        The provision for loan losses charged against earnings in 2003 was $1.70 million versus $1.19 million and $1.48 million in 2002 and 2001, respectively. Net charge-offs totaled approximately $2.25 million in 2003 versus $936,000 and $1.3 million in 2002 and 2001, respectively. Management performs a monthly analysis of the loan portfolio considering current economic conditions and other relevant factors to determine the adequacy of the allowance for loan losses. For more information, refer to the asset quality discussion and Tables 11, 12 and 13.

17


Noninterest Income and Expense

2003 versus 2002:

        Noninterest income, excluding securities gains, increased 32.5% over 2002 to $7.25 million in 2003 from $5.47 million and $5.42 million in 2002 and 2001, respectively. Growth in service charges and fees was $505,000, or 21.0%, for a total of $2.86 million in 2003 and was primarily attributable to retail overdrafts and ATM, debit card and point-of-sale fee-based transactions. Fee income from mortgage banking activities increased $802,000, or 422%, to $992,000 in 2003 from $190,000 in 2002. Very robust mortgage refinancing activity in 2003 and subsequent sales of the mortgages originated on the secondary market was primarily responsible for this increase. Other income increased by $313,000 to $398,000 compared to $85,000 in 2002. Settlements from claims related to assets of the Bank were the factors behind the increase in other income. The Corporation generated securities gains from its equities portfolio of $488,000 in 2003 compared to $430,000 in 2002.

        Noninterest expense grew $1.13 million, or 8.3%, to $14.66 million in 2003 compared to $13.53 million in 2002. Pension and health insurance expense, which increased $275,000 and $55,000, respectively were the two largest contributors to the increase in noninterest expense. Additions to staff related to the opening of two new community offices and the related occupancy expense also added to noninterest expense in 2003. Another item contributing to the increase in noninterest expense was a new scholarship program established by the Bank and funded with $100,000. This program is for the benefit of employees' children to assist with the costs of higher education.

2002 versus 2001:

        Noninterest income, excluding securities gains, was stable in 2002 and totaled $5.47 million versus $5.42 million in 2001. Service charges and fees grew $97,000, or 4.30%, to $2.35 million and were primarily related to a new retail overdraft program implemented in the third quarter of 2002. Income from mortgage banking activities decreased $240,000, or 55.8%, to $190,000 in 2002 from $430,000 in 2001. The extremely low interest rate environment in the second half of 2002 resulted in an impairment charge of $335,000 against the Bank's mortgage servicing rights income versus none in 2001. The total charge against mortgage servicing rights income in 2002 was $475,000 including the impairment charge and the normal monthly amortization of the servicing rights versus $96,000 in 2001. In 2002 the Corporation recorded in other income a gain of $47,000 from a surrendered life insurance policy and a gain of $9,300 from the sale of foreclosed assets. In comparison, in 2001, the Corporation recorded a gain of approximately $70,000 from the sale of the Bank's credit card portfolio partially offset by losses totaling $40,000 from the sale of foreclosed assets. The Corporation realized security gains totaling $430,000 in 2002 versus $267,000 in 2001.

        Noninterest expense increased $680,000, or 5.29%, to $13.53 million in 2002 from $12.85 million in 2001. Salaries and benefits expense increased $371,000, or 5.6%, to $7.05 million largely as a result of increases in salaries, health insurance and pension expense. Net occupancy expense increased $110,000 in 2003, or 14.8%, to $855,000 from $745,000 in 2001 primarily due to depreciation expense associated with putting the new headquarters expansion in service in January 2002. Data processing expense, which increased $123,000, or 11.9%, to $1.03 million in 2003 versus $904,000 in 2001, was related largely to higher service bureau costs, maintenance costs and expensed software acquisitions.

Provision for Income Taxes

        Federal income tax expense equaled $1.37 million in 2003 versus $1.12 million and $1.29 million in 2002 and 2001, respectively. The Corporation's effective tax rate for the years ended December 31, 2003, 2002 and 2001 was 19.0%, 17.7% and 18.7%, respectively. Higher pretax earnings in relation to a lower level of tax-free income in 2003 were primarily responsible for the higher effective tax rate in 2003. Tax-free income for the Bank is primarily related to tax-free investments, tax-free loans and

18



earnings on bank owned life insurance. For a more comprehensive analysis of Federal income tax expense refer to Note 11 of the accompanying financial statements.

Financial Condition

        One method of evaluating the Corporation's condition is in terms of its sources and uses of funds. Assets represent uses of funds while liabilities represent sources of funds. At December 31, 2003, total assets reached $549.7 million, an increase of $17.3 million, or 3.2% compared to $532.3 million at December 31, 2002. Table 3 presents average balances of the Corporation's assets and liabilities over a three-year period. The following discussion on financial condition will reference the average balance sheet in Table 3 unless otherwise noted.

        The Corporation invests in both taxable and tax-free securities as part of its asset/liability management. All securities were classified as available for sale at December 31, 2003 and 2002. In 2003, investment securities averaged $156.7 million versus $158.1 million in 2002. Taxable securities averaged $123.5 million and accounted for 79% of the investment portfolio while tax-free securities averaged $33.1 million and accounted for 21% of the portfolio. In 2002 the mix of the investment portfolio was 80% taxable and 20% tax-free. Matured taxable securities that were not replaced and higher market values for the tax-free securities accounted for the change in average balances between 2003 and 2002.

        In December 2002, the Corporation purchased a $2.745 million subordinated convertible debenture from American Home Bank, NA. The Corporation plans to convert this debenture to increase its ownership position to approximately 21% in the second quarter of 2004. With the exception of two non-rated securities with a book value of $3.4 million, one of which is the aforementioned debenture, the investment portfolio is made up of investment grade securities.

Table 4. Investment Securities at Amortized Cost

        The following tables present amortized costs of investment securities by type at December 31 for the past three years:

 
  2003
  2002
  2001
 
  (Dollars in thousands)

Equity Securities   $ 3,307   $ 3,337   $ 3,108
U.S. Treasury securities and obligations of U.S. Government                  
agencies and corporations     19,556     19,823     14,953
Obligations of state and political subdivisions     34,460     35,442     35,043
Corporate debt securities     22,007     25,890     19,608
Mortgage-backed securities     33,916     24,018     17,185
Asset backed securities     36,142     51,110     54,304
   
 
 
    $ 149,388   $ 159,620   $ 144,201
   
 
 

19


Table 5. Maturity Distribution of Investment Portfolio

        The following presents an analysis of investment securities at December 31, 2003 by maturity, and the weighted average yield for each maturity presented. The yields presented in this table are presented on a tax-equivalent basis and have been calculated using the amortized cost.

 
  One year
or less

  After one year
through five years

  After five years
through ten years

  After ten
years

  Total
 
 
  Fair
Value

  Yield
  Fair
Value

  Yield
  Fair
Value

  Yield
  Fair
Value

  Yield
  Fair
Value

  Yield
 
 
  (Dollars in thousands)

 
Available for Sale                                                    
U.S. Treasury securities & obligations of U.S. Government agencies & corporations   $ 1,008   3.14 % $ 14,294   2.54 % $ 1,900   2.11 % $ 2,460   2.32 % $ 19,662   2.50 %
Obligations of state & political subdivisions     249   7.32 %   1,140   7.22 %   5,902   5.64 %   29,771   7.68 %   37,062   7.34 %
Corporate debt securities     8,258   2.50 %   4,280   5.72 %   2,256   4.72 %   7,433   2.99 %   22,227   3.51 %
Mortgage-backed securities           4,479   3.50 %   11,041   3.40 %   18,534   3.42 %   34,054   3.42 %
Asset-backed securities     199   0.99 %   9,077   2.15 %   19,014   2.29 %   8,061   1.71 %   36,351   2.11 %
Equity securities                         4,025   4.66 %   4,025   4.66 %
   
     
     
     
     
     
    $ 9,714   3.09 % $ 33,270   3.73 % $ 40,113   2.81 % $ 70,284   4.95 % $ 153,381   4.01 %
   
     
     
     
     
     

        Total loans averaged $331.4 million in 2003 versus $314.5 million in 2002, an increase of 5.3%. As reflected in Table 6, the growth in residential real estate loans in 2003 led the modest average growth in the loan portfolio. In 2003, the Bank made an investment in a Virginia-based mortgage company. Beginning in November 2003, the Bank began to temporarily fund residential real estate loans originated by the mortgage company. These loans will be funded for 60 to 90 days at which time they will be sold on the secondary market. Although the loans originated by the mortgage company had very little impact on average loans for the year, at December 31, 2003, the total of these loans was $11.0 million and accounted for almost half of the increase for loans on the balance sheet.

Table 6. Loan Portfolio

        The following table presents an analysis of the Bank's loan portfolio for each of the past five years:

 
  December 31
 
 
  2003
  2002
  2001
  2000
  1999
 
 
  (Dollars in thousands)

 
Real estate (primarily first mortgage
residential loans)
  $ 105,517   $ 99,104   $ 88,019   $ 102,771   $ 101,426  
Real estate — construction     4,244     2,886     2,899     1,909     3,670  
Commercial, industrial and agricultural     165,936     163,618     153,362     134,413     123,021  
Consumer (including home equity lines of credit)     58,249     55,453     59,894     62,081     59,826  
   
 
 
 
 
 
Total loans     333,946     321,061     304,174     301,174     287,943  
   
 
 
 
 
 
Less: Allowance for loan losses     (3,750 )   (4,305 )   (4,051 )   (3,867 )   (3,859 )
   
 
 
 
 
 
Net loans   $ 330,196   $ 316,756   $ 300,123   $ 297,307   $ 284,084  
   
 
 
 
 
 

        In 2003, the low interest rate environment continued as well as another unprecedented volume of mortgage originations, both purchase and refinance. Residential mortgages closed in 2003 totaled $91.2 million, an increase of 17% over the $77.9 million closed in 2002. During 2003, 49%, or $45 million, of the mortgage volume originated was sold on the secondary market, primarily Federal

20



National Mortgage Association (FNMA). The net impact of all mortgage activity during 2003, excluding the temporarily funded mortgage loans, resulted in growth in real estate loans totaling $7.58 million, or 7.3% to $110.9 million at December 31, 2003 versus $103.2 million at December 31, 2002.

        Commercial, industrial and agricultural loans were flat with an increase of $2.3 million, or 1.4%, to $165.9 million at year-end 2003 from $163.6 million at year-end 2001. Growth in this area came primarily from increased loans participated from other financial institutions.

        Consumer loans outstanding recorded an increase totaling $2.8 million, or 5.0%, to $58.2 million at December 31, 2003 from $55.5 million at December 31, 2002. Average consumer loans for the year recorded a decrease in 2003 of $1.8 million for an average for the year of $56.3 million compared to an average of $58.1 million in 2002. The zero and other very low interest rate financing offered by automobile manufacturers continued in 2003 and has slowed the Bank's consumer loan business.

Table 7. Maturities and Interest Rate Terms of Selected Loans

        Stated maturities (or earlier call dates) of selected loans as of December 31, 2003 are summarized in the table below. Residential mortgage and consumer loans are excluded from the presentation.

 
  Within
one year

  After
one year
but within
five years

  After
five years

  Total
 
  (Dollars in thousands)

Loans:                        
  Real estate—construction   $ 4,244   $   $   $ 4,244
  Commercial, industrial and agricultural     22,358     52,161     91,417     165,936
   
 
 
 
    $ 26,602   $ 52,161   $ 91,417   $ 170,180
   
 
 
 

        The following table shows the above loans which have predetermined interest rates and the loans which have variable interest rates at December 31, 2003:

 
  After
one year
but within
five years

  After
five years

Loans with predetermined rates   $ 29,753   $ 54,160
Loans with variable rates     22,408     37,257
   
 
    $ 52,161   $ 91,417
   
 

        Funding for asset growth in 2003 came primarily from deposit growth and to a lesser extent short and long-term borrowings from the Federal Home Loan Bank of Pittsburgh and shareholders' equity. Deposits in 2003 averaged $374.3 million and recorded an average increase of $11.3 million over 2002. Short and long term borrowings in 2003 averaged $62.8 million, an increase of $3.2 million over 2002. Average securities sold under agreements to repurchase decreased $6.9 million to $42.2 million in 2003. The Corporation has seen a shift in the mix of its deposits from higher cost deposits such as CDs and Money Management accounts to lower cost NOW and Savings and zero cost Demand Deposits. Stiff interest rate competition from other local financial institutions is a challenge for the Corporation in its efforts to attract new deposit money and maintain what it already has.

21


Table 8. Time Deposits of $100,000 or More

        The maturity of outstanding time deposits of $100,000 or more at December 31, 2003 is as follows:

 
  Amount
 
  (Dollars
in thousands)

Maturity distribution:      
  Within three months   $ 6,293
  Over three through six months     2,524
  Over six through twelve months     3,548
  Over twelve months     10,838
   
    Total   $ 23,203
   

Table 9. Short-Term Borrowings and Securities Sold Under Agreements to Repurchase

 
  2003
  2002
  2001
 
 
  Short-Term
Borrowings

  Repurchase
Agreements

  Short-Term
Borrowings

  Repurchase
Agreements

  Short-Term
Borrowings

  Repurchase
Agreements

 
 
  (Dollars in thousands)

 
Ending balance   $ 25,200   $ 38,311   $ 9,850   $ 37,978   $ 2,100   $ 42,263  
Average balance     2,124     42,226     378     49,208     11     43,077  
Maximum month-end balance     25,200     48,883     9,850     57,077     2,100     50,283  
Weighted-average interest rate on average balances     1.32 %   0.83 %   1.53 %   1.41 %   1.91 %   3.62 %

        Shareholders' equity totaled $51.9 million at December 31, 2003, an increase of $4.6 million from $47.2 million at December 31, 2002. Higher retained earnings and an increase in accumulated other comprehensive income were the primary equity components contributing to the increase in Shareholders' Equity. Regular cash dividends per share declared by the Board of Directors in 2003 and 2002 totaled $1.02 and $.94, respectively, an increase of 8.5%. In 2002 the Board of Directors declared a special cash dividend per share of $.25; combined with the regular cash dividends of $.94 per share for 2002 brought the total cash dividends for 2002 to $1.19.

        On March 6, 2003, the Board of Directors authorized the repurchase of up to 50,000 shares of the Corporation's common stock over a twelve-month period ending in March 2004. Treasury stock repurchased can be used for general corporate purposes including stock dividends and splits, employee benefit and executive compensation plans, and the dividend reinvestment plan. No shares were repurchased in 2003 under this program.

        A strong capital position is important to the Corporation and provides a solid foundation for the future growth of the Corporation. A strong capital position also instills confidence in the Bank by depositors, regulators and investors, and is considered essential by management.

        Common measures of adequate capitalization for banking institutions are capital ratios. These ratios indicate the proportion of permanently committed funds to the total asset base. Guidelines issued by federal and state regulatory authorities require both banks and bank holding companies to meet minimum leverage capital ratios and risk-based capital ratios.

        The leverage ratio compares Tier 1 capital to average assets while the risk-based ratio compares Tier 1 and total capital to risk-weighted assets and off-balance-sheet activity in order to make capital levels more sensitive to the risk profiles of individual banks.

22


        Current regulatory capital guidelines call for a minimum leverage ratio of 4.0% and minimum Tier 1 and total capital ratios of 4.0% and 8.0%, respectively. Well-capitalized banks are determined to have leverage capital ratios greater than or equal to 5.0% and Tier 1 and total capital ratios greater than or equal to 6.0% and 10.0%, respectively.

        Tier 1 capital is composed of common stock, additional paid-in capital, retained earnings and components of other comprehensive income, reduced by goodwill and other intangible assets.

        Total capital is composed of Tier 1 capital plus the allowable portion of the allowance for loan losses. Table 10 presents the capital ratios for the consolidated Corporation at December 31, 2003, 2002 and 2001. At year-end 2003, the Corporation and its banking subsidiary exceeded all regulatory capital requirements. For additional information on capital adequacy refer to Note 2 of the accompanying financial statements.

Table 10. Capital Ratios

 
  December 31
 
 
  2003
  2002
  2001
 
Risk-based ratios              
  Tier 1   12.96 % 11.86 % 11.98 %
  Total capital   14.03 % 13.00 % 13.15 %
Leverage Ratio   9.15 % 8.68 % 8.79 %

        Economic conditions in the Corporation's market area were stable in 2003 with signs of strengthening in the local manufacturing sector. The unemployment rate in Franklin County, the Corporation's primary market, improved to 3.1% in December 2003 from 5.8% in December 2002 and was tied with Lancaster County for the fifth lowest unemployment in the State. Cumberland County, the Corporation's secondary market was the lowest of 67 Pennsylvania counties at 2.6% unemployment. Although Franklin County essentially has full employment, there are challenges with under-employment. A lot of higher-paying manufacturing jobs lost in the past few years have been replaced with the lower paying jobs of the service economy. Anticipating 2004 to be a "turnaround" year during which many local companies will be looking to make capital improvements or expand operations, work force development is critical. To provide the soft skilled work force needed, a consortium of area companies created Basic Employment Skills Training, or BEST, to increase the pool of available workers. The companies that created BEST did so in hopes of finding and training people to fill entry-level jobs.

Table 11. Allocation of the Allowance for Loan Losses

        The following table shows allocation of the allowance for loan losses by major loan category and the percentage of the loans in each category to total loans at year end:

 
  December 31
 
 
  2003
  2002
  2001
  2000
  1999
 
 
  $
  %
  $
  %
  $
  %
  $
  %
  $
  %
 
 
  (Dollars in thousands)

 
Real Estate     197   35     97   32     200   30     200   35     279   36  
Commercial, industrial and agricultural     3,093   48     3,716   51     3,001   50     2,667   44     2,480   43  
Consumer     460   17     492   17     850   20     1,000   21     1,100   21  
   
 
 
 
 
 
 
 
 
 
 
    $ 3,750   100 % $ 4,305   100 % $ 4,051   100 % $ 3,867   100 % $ 3,859   100 %
   
 
 
 
 
 
 
 
 
 
 

23


        Management monitors asset quality (credit risk) by continually reviewing four measurements: (1) watch loans, (2) delinquent loans, (3) foreclosed real estate, and (4) net charge-offs.

        Watch describes loans where borrowers are experiencing weakening cash flows and may be paying loans with alternative sources of cash, for example, savings or the sale of unrelated assets. If this continues, the Corporation has an increasing likelihood that it will need to liquidate collateral for repayment. Management emphasizes early identification and monitoring of these loans in order for it to proactively minimize any risk of loss. Watch loans include loans that are not delinquent as well as delinquent loans. From year-end 2002 to year-end 2003, the Corporation's watch loans decreased substantially, primarily due to a decrease in delinquent loans.

        Delinquent loans are a result of borrowers' cash flow and/or alternative sources of cash being insufficient to pay loans. The Corporation's likelihood of collateral liquidation to repay the loans becomes more probable the further behind a borrower falls, particularly when loans reach 90 days or more past due.

        Management breaks down delinquent loans into two categories: (1) loans that are past due 30-89 days, and (2) nonperforming loans that are comprised of loans that are 90 days or more past due or nonaccrual.

        During 2003, the Corporation's 30-89 day quarterly average loan delinquency as a percent of total loans remained below 1%, and was consistent with 2002 and 2001.

        The Corporation's nonperforming loans decreased substantially ($767,000, or .23% of total loans at December 31, 2003, from $3.45 million, or 1.08% at December 31, 2002). This decrease was a result of the liquidation of one large commercial loan relationship, several residential mortgage foreclosures, receipt of payment from a governmental agency on its loan guaranty and charge-offs.

Table 12. Nonperforming Assets

        The following table presents an analysis of nonperforming assets for each of the past five years:

 
  December 31
 
 
  2003
  2002
  2001
  2000
  1999
 
 
  (Dollars in thousands)

 
Nonaccrual loans   $ 483   $ 2,802   $ 1,906   $ 576   $ 3,131  
Loans past due 90 days or more (not included above)     284     651     948     369     451  
   
 
 
 
 
 
  Total nonperforming loans     767     3,453     2,854     945     3,582  
Foreclosed real estate     349     1,536     1,248     1,402     306  
   
 
 
 
 
 
  Total nonperforming assets   $ 1,116   $ 4,989   $ 4,102   $ 2,347   $ 3,888  
   
 
 
 
 
 
Nonperforming loans to total loans     0.23 %   1.08 %   0.94 %   0.31 %   1.24 %
Nonperforming assets to total assets     0.20 %   0.94 %   0.82 %   0.50 %   0.87 %
Allowance for loan losses to nonperforming loans     488.92 %   124.67 %   141.94 %   409.21 %   107.73 %

        It is the Corporation's policy to evaluate the probable collectibility of principal and interest due under terms of loan contracts for all loans 90 days or more past due or restructured loans. Further, it is the Corporation's policy to discontinue accruing interest on loans that are not adequately secured and not expected to be repaid in full or restored to current status. Upon determination of nonaccrual status, the Corporation subtracts any current year accrued and unpaid interest from its income, and any prior year accrued and unpaid interest from the Corporation's allowance for loan losses. The Corporation has no foreign loans.

24



        Foreclosed real estate decreased to $349,000 at year-end 2003 from $1.54 million at year-end 2002 as a result of the sale of properties.

        The combined decrease in nonperforming loans and foreclosed real estate resulted in the Corporation's nonperforming assets to total assets ratio of .20% at December 31, 2003 compared to .94% at December 31, 2002.

        Charged-off loans usually result from: (1) a borrower being legally relieved of loan repayment responsibility through bankruptcy, (2) insufficient collateral sale proceeds to repay a loan, or (3) the borrower does not own other saleable assets that, if sold, would generate sufficient sale proceeds to repay a loan. During 2003, the Corporation experienced an increased level of net charge-offs, .68% of average loans versus .30% in 2002.

        The Corporation's consumer loan net charge-offs were the lowest of the past 8 years. This decreasing trend is the result of policy decisions, loan officer training and loss mitigation by credit recovery personnel.

        The Corporation experienced a net recovery in residential mortgage loan net charge-offs. The residential real estate market is the most significant determining factor in residential mortgage loan charge-offs. Despite the fact that the Corporation foreclosed several residential mortgage loans during 2003, the market value of those properties was sufficient to repay the loans. The reason for the net recovery was the Corporation's recovery of a prior period charge-off due to the borrower's stabilized cash flow.

        The Corporation's increased level of net charge-offs was driven by three large commercial loan charge-offs. Two of the three were a result of bankruptcy and/or insufficient collateral sale proceeds to repay the loans. The third charge-off was a result of business risk more than credit risk. Specifically, the Corporation was the smallest participant bank in a large commercial loan relationship in which it did not share the same workout philosophy as the other participating banks.

        Total net charge-offs represented 132.7% of the Corporation's annual provision expense. Consequently, the balance of the Allowance for Loan Losses decreased to $3.75 million or 1.12% of total loans at December 31, 2003 from $4.31 million or 1.34% of total loans at December 31, 2002. Despite this decrease, Management is confident of the adequacy of the Allowance for Loan Losses.

25



Table 13. Allowance for Loan Losses

        The following table presents an analysis of the allowance for loan losses for each of the past five years:

 
  December 31
 
 
  2003
  2002
  2001
  2000
  1999
 
 
  (Dollars in thousands)

 
Balance at beginning of year   $ 4,305   $ 4,051   $ 3,867   $ 3,859   $ 3,549  
Charge-offs:                                
  Commercial, industrial and agricultural     (2,448 )   (778 )   (862 )   (222 )   (69 )
  Consumer     (107 )   (202 )   (374 )   (371 )   (469 )
  Real estate     (4 )   (67 )   (127 )   (289 )   (90 )
   
 
 
 
 
 
    Total charge-offs     (2,559 )   (1,047 )   (1,363 )   (882 )   (628 )
   
 
 
 
 
 

Recoveries:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Commercial, industrial and agricultural     255     17     7     45     64  
  Consumer     33     40     58     68     44  
  Real estate     21     54     2     24      
   
 
 
 
 
 
    Total recoveries     309     111     67     137     108  
   
 
 
 
 
 
Net charge-offs     (2,250 )   (936 )   (1,296 )   (745 )   (520 )
   
 
 
 
 
 
Provision for loan losses     1,695     1,190     1,480     753     830  
   
 
 
 
 
 
Balance at end of year   $ 3,750   $ 4,305   $ 4,051   $ 3,867   $ 3,859  
   
 
 
 
 
 
Ratios:                                
  Net loans charged off as a percentage of average loans     0.68 %   0.30 %   0.43 %   0.25 %   0.19 %
  Net loans charged off as a percentage of the provision for loan losses     132.74 %   78.66 %   87.57 %   98.94 %   62.65 %
  Allowance as a percentage of loans     1.12 %   1.34 %   1.32 %   1.28 %   1.34 %

Liquidity

        The Corporation must meet the financial needs of the customers that it serves, while providing a satisfactory return on the shareholders' investment. In order to accomplish this, the Corporation must maintain sufficient liquidity in order to respond quickly to the changing level of funds required for both loan and deposit activity. The goal of liquidity management is to meet the ongoing cash flow requirements of depositors who want to withdraw funds and of borrowers who request loan disbursements. Historically, the Corporation has satisfied its liquidity needs from earnings, repayment of loans and amortizing investment securities, maturing investment securities, deposit growth and its ability to access existing lines of credit. All investments are classified as available for sale; therefore, these securities are an additional source of readily available liquidity.

        Growth in deposits and repos generally provides a major portion of the funds to meet increased loan demand. At December 31, 2003, total deposits and Repos reached $410.7.0 million, an increase of $877,000 from $409.8 million at December 31, 2002. Another primary source of available liquidity for the Bank is a line of credit with the Federal Home Loan Bank of Pittsburgh (FHLB). At December 31, 2003, the Bank had approximately $122.9 million available on its line of credit with the FHLB that it could borrow to meet any liquidity needs. Short-term borrowings with the FHLB at December 31, 2003 totaled $25.2 million and averaged $2.1 million during the year. Table 9 presents specific information concerning short-term borrowings and repos.

26



        The Corporation's financial statements do not reflect various commitments that are made in the normal course of business, which may involve some liquidity risk. These commitments consist mainly of unfunded loans and letters of credit made under the same standards as on-balance sheet instruments. Because these instruments have fixed maturity dates, and because many of them will expire without being drawn upon, they do not generally present any significant liquidity risk to the Corporation. Unused commitments and standby letters of credit totaled $85.3 million and $1.7 million, respectively, at December 31, 2003. Unused commitments and stand-by letters of credit totaled $90.5 million and $2.8 million, respectively, at December 31, 2002 (refer to Note 18 for more information).

        Management believes that any amounts actually drawn upon can be funded in the normal course of operations. The Corporation has no investment in or financial relationship with any unconsolidated entities that are reasonably likely to have a material effect on liquidity.

        The following table represents the Corporation's aggregate on and off balance sheet contractual obligations to make future payments as of December 31, 2003:

 
  Less than
1 year

  >1-3 years
  >3-5 years
  Over
5 years

  Total
Time Deposits   $ 52,651   $ 44,875   $ 13,643   $   $ 111,169
Long-Term Debt     4,107     10,729     23,023     18,608     56,467
Operating Leases     270     504     289     1,815     2,878
Estimated future pension payments     439     941     1,189     3,729     6,298
   
 
 
 
 
  Total   $ 56,258   $ 55,349   $ 38,349   $ 26,856   $ 176,812
   
 
 
 
 

        The Corporation is not aware of any known trends, demands, commitments, events or uncertainties which would result in any material increase or decrease in liquidity.

Market Risk

        In the course of its normal business operations, the Corporation is exposed to certain market risks. The Corporation has no foreign currency exchange rate risk, no commodity price risk or material equity price risk. However, it is exposed to interest rate risk. Financial instruments, which are sensitive to changes in market interest rates, include fixed and variable-rate loans, fixed-income securities, derivatives, interest-bearing deposits and other borrowings. All interest rate risk arises in connection with financial instruments entered into for purposes other than trading.

        Changes in interest rates can have an impact on the Corporation's net interest income and the economic value of equity. The objective of interest rate risk management is to identify and manage the sensitivity of net interest income and economic value of equity to changing interest rates in order to achieve consistent earnings that are not contingent upon favorable trends in interest rates.

        The Corporation uses several tools to measure and evaluate interest rate risk. One tool is interest rate sensitivity or gap analysis. Gap analysis classifies assets and liabilities by repricing and maturity characteristics and provides management with an indication of how different interest rate scenarios will impact net interest income. Table 14 presents a gap analysis of the Corporation at December 31, 2003. Positive gaps in the under one-year time interval suggest that, all else being equal, the Corporation's

27



near-term earnings would rise in a higher interest rate environment and decline in a lower rate environment. A negative gap suggests the opposite result.

        Another tool for analyzing interest rate risk is financial simulation modeling which captures the impact of not only changing interest rates but also other sources of cash flow variability including loan and securities prepayments and customer preferences. Financial simulation modeling forecasts both net interest income and the economic value of equity under a variety of different interest rate environments. Economic value of equity is defined as the estimated discounted present value of assets minus the discounted present value of liabilities and is a surrogate for long-term earnings. The Corporation regularly measures the effects of an up or down 200-basis point rate change which is deemed to represent the outside limits of any reasonably probable movement in market interest rates during a one-year time frame. As indicated in Table 15, the financial simulation analysis revealed that as of December 31, 2003 prospective net interest income over a one-year time period would be adversely affected by either higher or lower market interest rates. The economic value of equity would be adversely affected by lower market interest rates but favorably affected by higher interest rates. The Corporation establishes tolerance guidelines for these measures of interest rate sensitivity. As of December 31, 2003, the Corporation was within the prescribed tolerance ranges for both the economic value of equity and net interest income sensitivity.

        Computations of prospective effects of hypothetical interest rate changes are based on many assumptions, including relative levels of market interest rates, loan prepayments and deposit repricing. Certain shortcomings are inherent in the computation of discounted present value and, if key relationships do not unfold as assumed, actual values may differ from those presented. Further, the computations do not contemplate any actions management could undertake in response to changes in market interest rates.

        During 2001, the Bank entered into three interest rate swap transactions with an aggregate notional amount of $20 million and terms ranging from three to seven years. According to the terms of each transaction, the Bank pays fixed-rate interest payments and receives floating-rate payments. The swaps were entered into to hedge the Corporation's exposure to changes in cash flows attributable to the impact of interest rate changes on variable-rate money market deposit accounts. At December 31, 2003, the fair value of the swaps was negative $1.3 million as compared to a negative fair value of $1.8 at December 31, 2002 and was recognized in comprehensive income, net of tax. See Note 12 for additional information on comprehensive income.

        The Board of Directors has given bank management authorization to enter into additional derivative activity including interest rate swaps, caps and floors, forward-rate agreements, options and futures contracts in order to hedge interest rate risk. The Bank is exposed to credit risk equal to the positive fair value of a derivative instrument, if any, as a positive fair value indicates that the counterparty to the agreement owes the Bank. To limit this risk, counterparties must have an investment grade long-term debt rating and per-counterparty credit exposure is limited by Board established parameters. Management anticipates continuing to use derivatives, as permitted by its Board-approved policy, to manage interest rate risk.

28



Table 14. Interest Rate Sensitivity Analysis

 
  1-90
Days

  91-181
Days

  182-365
Days

  1-5
Years

  Beyond
5 Years

  Total
 
  (Dollars in Thousands)

Interest-earning assets:                                    
  Interest -bearing deposits in other banks   $ 256   $   $   $   $   $ 256
  Investment securities     55,577     4,507     6,600     58,010     33,440     158,134
  Loans, net of unearned income     124,495     22,602     37,702     113,993     47,267     346,059
   
 
 
 
 
 
Total interest-earning assets   $ 180,328   $ 27,109   $ 44,302   $ 172,003   $ 80,707   $ 504,449

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest-bearing checking   $ 18,934   $   $   $   $ 49,442   $ 68,376
  Money market deposit accounts     82,005                 1,307     83,312
  Savings     26,860                 23,167     50,027
  Time     19,844     12,233     20,574     58,427     91     111,169
  Federal funds purchased and securities sold under agreement to repurchase     38,311                     38,311
  Short tem borrowings     25,200                     25,200
  Long term debt     297     300     3,510     33,752     18,608     56,467
  Interest rate swaps                        
   
 
 
 
 
 
Total interest-bearing liabilities   $ 211,451   $ 12,533   $ 24,084   $ 92,179   $ 92,615   $ 432,862
   
 
 
 
 
 
Interest rate gap   $ (31,123 ) $ 14,576   $ 20,218   $ 79,824   $ (11,908 ) $ 71,587
   
 
 
 
 
 
Cumulative interest rate gap   $ (31,123 ) $ (16,547 ) $ 3,671   $ 83,495   $ 71,587      
   
 
 
 
 
     

Note 1:  The maturity/repricing distribution of investment securities is based on the maturity date for nonamortizing, noncallable securities; probable exercise/non-exercise of call options for callable securities; and estimated amortization based on industry experience for amortizing securities.

Note 2:  Distribution of loans is based on contractual repricing/repayment terms adjusted for expected prepayments based on historical patterns.

Note 3:  Interest-bearing checking, MMDA and savings accounts are non-maturity deposits which are distributed in accordance with contractual repricing terms and historical correlation to market interest rates.

Note 4:  Long-term debt reflects payments on amortizing Federal Home Loan Bank notes.

29


Table 15. Sensitivity to Changes in Market Interest Rates

 
  2003 Future Interest Rate Scenarios
  2002 Future Interest Rate Scenarios
 
 
  -200 bps
  Unchanged
  +200 bps
  -200 bps
  Unchanged
  +200 bps
 
 
  (Dollars in Thousands)

 
Prospective one-year net interest income (NII):                                      
  Change   $ 14,584   $ 15,303   $ 15,278   $ 15,350   $ 15,626   $ 15,405  
  Percent change     -4.7 %       -0.2 %   -1.8 %       -1.4 %
  Board policy limit     -7.5 %       -7.5 %   -7.5 %       -7.5 %

Economic value of portfolio equity (EVE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Change   $ 37,443   $ 45,362   $ 50,936   $ 37,035   $ 42,503   $ 46,818  
  Percent change     -17.5 %       12.3 %   -12.9 %       10.2 %
  Board policy limit     -20.0 %       -20.0 %   -20.0 %       -20.0 %

Key assumptions:

1.
Residential mortgage loans and mortgage-backed securities prepay at rate-sensitive speeds consistent with observed historical prepayment speeds for pools of residential mortgages.
2.
Fixed-rate commercial and consumer loans prepay at rate-sensitive speeds consistent with estimated prepayment speeds for these types of loans.
3.
Variable rate loans and variable rate liabilities reprice in accordance with their contractual terms, if any. Rate changes for adjustable rate mortgages are constrained by their contractual caps and floors.
4.
Interest-bearing nonmaturity deposits reprice in response to different interest rate scenarios consistent with the Corporation's historical rate relationships to market interest rates. Nonmaturity deposits run off over various future time periods, ranging from one month to twenty years, in accordance with analysis of historical decay rates.

Forward-Looking Statements

        Certain statements appearing herein which are not historical in nature are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements refer to a future period or periods, reflecting management's current views as to likely future developments, and use words "may," "will," "expect," "believe," "estimate," "anticipate," or similar terms. Because forward-looking statements involve certain risks, uncertainties and other factors over which the Corporation has no direct control, actual results could differ materially from those contemplated in such statements. These factors include (but are not limited to) the following: general economic conditions, changes in interest rates, change in the Corporation's cost of funds, changes in government monetary policy, changes in government regulation and taxation of financial institutions, changes in the rate of inflation, changes in technology, the intensification of competition within the Corporation's market area, and other similar factors.

Impact of Inflation

        The impact of inflation upon financial institutions such as the Corporation differs from its impact upon other commercial enterprises. Unlike most other commercial enterprises, virtually all of the assets of the Corporation are monetary in nature. As a result, interest rates have a more significant impact on the Corporation's performance than do the effects of general levels of inflation. Although inflation (and inflation expectations) may affect the interest rate environment, it is not possible to measure with any precision the impact of future inflation upon the Corporation.


Item 7A. Quantitative and Qualitative Disclosures about Market Risk

        The information related to this item is included in Management's Discussion and Analysis of Financial Condition and Results of Operations on page 16.

30



Item 8. Financial Statements and Supplementary Data

INDEPENDENT AUDITOR'S REPORT

To the Board of Directors and Shareholders
Franklin Financial Services Corporation
Chambersburg, Pennsylvania

        We have audited the accompanying consolidated balance sheets of Franklin Financial Services Corporation and subsidiaries as of December 31, 2003 and 2002 and the related consolidated statements of income, changes in shareholders' equity, and cash flows for each of the three years in the period ended December 31, 2003. These financial statements are the responsibility of the Corporation's management. Our responsibility is to express an opinion on these financial statements based on our audits.

        We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

        In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Franklin Financial Services Corporation as of December 31, 2003 and 2002, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2003, in conformity with accounting principles generally accepted in the United States of America.

GRAPHIC

Harrisburg, Pennsylvania
January 23, 2004

31



Consolidated Balance Sheets

 
  December 31
 
 
  2003
  2002
 
 
  (Amounts in thousands, except per share data)

 
Assets              
  Cash and due from banks   $ 15,360   $ 13,360  
  Interest-bearing deposits in other banks     256     1,212  
   
 
 
    Total cash and cash equivalents     15,616     14,572  
  Investment securities available for sale     153,381     162,306  
  Restricted stock     4,753     3,963  
  Loans held for sale     12,113     1,300  
  Loans     333,946     321,061  
    Allowance for loan losses     (3,750 )   (4,305 )
   
 
 
  Net Loans     330,196     316,756  
  Premises and equipment, net     9,564     9,792  
  Bank owned life insurance     10,319     9,788  
  Other assets     13,760     13,880  
   
 
 
    Total assets   $ 549,702   $ 532,357  
   
 
 

Liabilities

 

 

 

 

 

 

 
  Deposits              
    Demand (noninterest-bearing)   $ 59,547   $ 54,841  
    Savings and interest checking     201,715     198,751  
    Time     111,169     118,295  
   
 
 
    Total Deposits     372,431     371,887  
  Securities sold under agreements to repurchase     38,311     37,978  
  Short term borrowings     25,200     9,850  
  Long term debt     56,467     59,609  
  Other liabilities     5,435     5,805  
   
 
 
    Total liabilities     497,844     485,129  
   
 
 

Shareholders' equity

 

 

 

 

 

 

 
  Common stock, $1 par value per share,15,000 shares authorized with 3,045 shares issued and 2,692 and 2,680 outstanding at December 31, 2003 and 2002, respectively     3,045     3,045  
  Capital stock without par value, 5,000 shares authorized with no shares issued and outstanding          
  Additional paid-in capital     19,819     19,762  
  Retained earnings     34,251     31,148  
  Accumulated other comprehensive income     1,767     525  
  Treasury stock, 353 and 365 shares at cost at December 31, 2003 and 2002 respectively     (7,024 )   (7,252 )
   
 
 
    Total shareholders' equity     51,858     47,228  
   
 
 
    Total liabilities and shareholders' equity   $ 549,702   $ 532,357  
   
 
 

The accompanying notes are an integral part of these statements.

32



Consolidated Statements of Income

 
  Years ended December 31
 
  2003
  2002
  2001
 
  (Amounts in thousands, except per share data)

Interest income                  
  Loans   $ 19,826   $ 21,218   $ 23,802
  Interest and dividends on investments:                  
    Taxable interest     3,227     4,170     4,767
    Tax exempt interest     1,572     1,579     1,797
    Dividend income     189     221     265
  Federal funds sold     34     66     28
  Deposits and other obligations of other banks     36     134     637
   
 
 
    Total interest income     24,884     27,388     31,296
   
 
 
Interest expense                  
  Deposits     5,308     7,766     11,751
  Securities sold under agreements to repurchase     350     692     1,561
  Short term borrowings     28     6    
  Long term debt     3,371     3,337     2,461
   
 
 
    Total interest expense     9,057     11,801     15,773
   
 
 
    Net interest income     15,827     15,587     15,523
Provision for loan losses     1,695     1,190     1,480
   
 
 
  Net interest income after provision for loan losses     14,132     14,397     14,043
   
 
 

Noninterest income

 

 

 

 

 

 

 

 

 
  Investment and trust services fees     2,475     2,292     2,221
  Service charges and fees     2,856     2,351     2,254
  Mortgage banking activities     992     190     430
  Increase in cash surrender value of life insurance     531     555     458
  Other     398     85     60
  Securities gains     488     430     267
   
 
 
    Total noninterest income     7,740     5,903     5,690
   
 
 

Noninterest expense

 

 

 

 

 

 

 

 

 
  Salaries and employee benefits     7,441     7,054     6,683
  Net occupancy expense     999     855     745
  Furniture and equipment expense     682     656     653
  Advertising     769     619     613
  Legal and professional fees     607     477     427
  Data processing     1,083     1,027     904
  Pennsylvania bank shares tax     444     426     403
  Other     2,634     2,417     2,423
   
 
 
    Total noninterest expense     14,659     13,531     12,851
   
 
 
  Income before Federal income taxes     7,213     6,769     6,882
  Federal income tax expense     1,373     1,196     1,288
   
 
 
    Net income   $ 5,840   $ 5,573   $ 5,594
   
 
 
Earnings per share                  
  Basic earnings per share   $ 2.18   $ 2.08   $ 2.09
  Diluted earnings per share   $ 2.17   $ 2.07   $ 2.05

The accompanying notes are an integral part of these statements.

33



Consolidated Statements of Changes in Shareholders' Equity

 
  Common
Stock

  Additional
Paid-in
Capital

  Retained
Earnings

  Accumulated
Other
Comprehensive
Income

  Treasury
Stock

  Total
 
 
  (Dollars in thousands, except per share data)

 
For years ended December 31, 2003, 2002 and 2001:                                      

Balance at December 31, 2000

 

$

3,045

 

$

19,797

 

$

25,522

 

$

343

 

$

(5,506

)

$

43,201

 
Comprehensive income:                                      
Net income             5,594             5,594  
Unrealized gain on securities, net of reclassification adjustments                 337         337  
Unrealized loss on hedging activities, net of reclassification adjustments                       (456 )         (456 )
                                 
 
Total Comprehensive income                                   5,475  
Cash dividends declared, $.86 per share             (2,347 )           (2,347 )
Common stock issued under stock option plans         (51 )           264     213  
Acquisition of 63,512 shares of treasury stock                     (1,277 )   (1,277 )
   
 
 
 
 
 
 
Balance at December 31, 2001     3,045     19,746     28,769     224     (6,519 )   45,265  
   
 
 
 
 
 
 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Net income             5,573             5,573  
Unrealized gain on securities, net of reclassification adjustments                 1,048         1,048  
Unrealized loss on hedging activities, net of reclassification adjustments                       (747 )         (747 )
                                 
 
Total Comprehensive income                                   5,874  
Cash dividends declared, $1.19 per share             (3,194 )           (3,194 )
Common stock issued under stock option plans         16             161     177  
Acquisition of 35,936 shares of treasury stock                     (894 )   (894 )
   
 
 
 
 
 
 
Balance at December 31, 2002     3,045     19,762     31,148     525     (7,252 )   47,228  
   
 
 
 
 
 
 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Net income             5,840             5,840  
Unrealized gain on securities, net of reclassification adjustments                 862         862  
Unrealized gain on hedging activities, net of reclassification adjustments                       380           380  
                                 
 
Total Comprehensive income                                   7,082  
Cash dividends declared, $1.02 per share             (2,737 )           (2,737 )
Common stock issued under stock option plans         57             228     285  
   
 
 
 
 
 
 
Balance at December 31, 2003   $ 3,045   $ 19,819   $ 34,251   $ 1,767   $ (7,024 ) $ 51,858  
   
 
 
 
 
 
 

The accompanying notes are an integral part of these statements.

34



Consolidated Statements of Cash Flows

 
  Years ended December 31
 
 
  2003
  2002
  2001
 
 
  (Amounts in thousands)

 
Cash flows from operating activities                    
  Net income   $ 5,840   $ 5,573   $ 5,594  
  Adjustments to reconcile net income to net cash provided by operating activities:                    
    Depreciation and amortization     1,026     986     989  
    Net amortization (accretion) on investment securities     831     189     (5 )
    Amortization and write down of mortgage servicing rights     203     475     96  
    Provision for loan losses     1,695     1,190     1,480  
    Securities gains, net     (488 )   (430 )   (267 )
    Loans originated for sale     (56,168 )   (33,030 )   (41,657 )
    Proceeds from sale of loans     49,175     33,495     42,005  
    Gain on sales of loans     (985 )   (465 )   (348 )
    Gain on sale of credit card portfolio             (70 )
    Gain on sale of premises and equipment     (299 )        
    Increase in cash surrender value of life insurance     (531 )   (555 )   (458 )
    Decrease (increase) in interest receivable and other assets     437     (256 )   549  
    (Decrease) increase in interest payable and other liabilities     (269 )   (679 )   875  
    Other, net     (91 )   109     110  
   
 
 
 
Net cash (used) provided by operating activities     376     6,602     8,893  
   
 
 
 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 
  Proceeds from sales of investment securities available for sale     1,691     2,076     8,909  
  Proceeds from maturities of investment securities available for sale     51,859     39,029     55,987  
  Purchase of investment securities available for sale     (44,451 )   (57,613 )   (86,883 )
  Net increase in loans     (18,233 )   (17,349 )   (8,264 )
  Proceeds from sale of credit card portfolio             1,437  
  Proceeds from sale of premises and equipment     625          
  Investment in joint venture     (510 )   (114 )   (1,258 )
  Purchase of bank owned life insurance             (2,670 )
  Capital expenditures     (946 )   (1,243 )   (3,015 )
   
 
 
 
Net cash used in investing activities     (9,965 )   (35,214 )   (35,757 )
   
 
 
 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 
  Net increase in demand deposits, NOW accounts and savings accounts     7,670     19,468     8,104  
  Net decrease in certificates of deposit     (7,126 )   (1,624 )   (11,270 )
  Net increase in short term borrowings     15,683     3,465     11,327  
  Long term debt advances     2,519     10,350     22,766  
  Long term debt payments     (5,661 )   (1,103 )   (1,881 )
  Dividends paid     (2,737 )   (3,194 )   (2,347 )
  Common stock issued under stock option plans     285     177     213  
  Purchase of treasury shares         (894 )   (1,277 )
   
 
 
 
Net cash provided by financing activities     10,633     26,645     25,635  
   
 
 
 
Increase (decrease) in cash and cash equivalents     1,044     (1,967 )   (1,229 )
Cash and cash equivalents as of January 1     14,572     16,539     17,768  
   
 
 
 
Cash and cash equivalents as of December 31   $ 15,616   $ 14,572   $ 16,539  
   
 
 
 
Supplemental Disclosures of Cash Flow Information                    
Cash paid during the year for:                    
Interest on deposits and other borrowed funds   $ 9,270   $ 11,779   $ 16,318  
Income taxes   $ 1,545   $ 904   $ 785  

The accompanying notes are an integral part of these statements.

35



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Summary of Significant Accounting Policies

        The accounting policies of Franklin Financial Services Corporation and its subsidiaries conform to generally accepted accounting principles and to general industry practices. A summary of the more significant accounting policies which have been consistently applied in the preparation of the accompanying consolidated financial statements follows:

        Principles of Consolidation—The consolidated financial statements include the accounts of Franklin Financial Services Corporation (the Corporation) and its wholly-owned subsidiaries; Farmers and Merchants Trust Company of Chambersburg and Franklin Financial Properties Corp. Farmers and Merchants Trust Company of Chambersburg is a commercial bank (the Bank) that has one wholly-owned subsidiary, Franklin Realty Services Corporation. Franklin Realty Services Corporation is an inactive real-estate brokerage company. Franklin Financial Properties Corp. holds real estate assets that are leased by the Bank. All significant intercompany transactions have been eliminated.

        Nature of Operations—The Corporation conducts substanially all of its business through its subsidiary bank, Farmers and Merchants Trust Company, which serves its customer base through fifteen community offices located in Franklin and Cumberland Counties in Pennsylvania. Another community office is scheduled to open in March 2004, bringing the total to sixteen community offices. The Bank is a community-oriented commercial bank that emphasizes customer service and convenience. As part of its strategy, the Bank has sought to develop a variety of products and services that meet the needs of both its retail and commercial customers. The Corporation and the Bank are subject to the regulations of various federal and state agencies and undergo periodic examinations by these regulatory authorities.

        Use of Estimates in the Preparation of Financial Statements—The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements as well as the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, as well as the value of mortgage servicing rights and derivatives.

        Statement of Cash Flows—For purposes of reporting cash flows, cash and cash equivalents include Cash and due from banks, Interest-bearing deposits in other banks and Federal funds sold. Generally, Federal funds are purchased and sold for one-day periods.

        Investment Securities—Management classifies its securities at the time of purchase as available for sale or held to maturity. At December 31, 2003 and 2002, all securities were classified as available for sale, meaning that the Corporation intends to hold them for an indefinite period of time, but not necessarily to maturity. Available for sale securities are stated at estimated fair value, adjusted for amortization of premiums and accretion of discounts which are recognized as adjustments of interest income through maturity. The related unrealized holding gains and losses are reported as other comprehensive income, net of tax, until realized. Realized securities gains and losses are computed using the specific identification method. Gains or losses on the disposition of investment securities are based on the net proceeds and the adjusted carrying amount of the specific security sold. Any decision to sell a security classified as available for sale would be based on various factors, including significant movement in interest rates, changes in maturity or mix of the Bank's assets and liabilities, liquidity needs, regulatory capital considerations and other similar factors.

        Restricted Stock—Restricted stock, which is carried at cost, consists of stock of the Federal Home Loan Bank of Pittsburgh (FHLB) and Atlantic Central Bankers Bank. Federal law requires a member institution of the FHLB to hold FHLB stock according to a predetermined formula.

36



        Other Investments- The Corporation has investments in four non-publicly traded start-up banks and a captive reinsurance company. In addition, the Bank has an investment in a title insurance agency. Each investment represents less than 20% of the voting stock of each company; therefore, the Corporation utilizes the cost basis method of accounting to account for these investments. At December 31, 2003 and 2002, the aggregate amount of these investments was approximately $1.6 million and $1.4 million, respectively and was included in other assets. In 2003, the Bank made an investment in a mortgage banking company. At December 31, 2003, this investment represented 25% of the voting stock of the mortgage banking company and was included in other assets. The Corporation utilizes the equity method of accounting to account for this investment.

        Financial Derivatives—The Corporation uses interest rate swaps and caps, which it has designated as cash-flow hedges, to manage interest rate risk associated with variable-rate funding sources. All such derivatives are recognized on the balance sheet at fair value in other assets or liabilities as appropriate. To the extent the derivatives are effective and meet the requirements for hedge accounting, changes in fair value are recognized in other comprehensive income with income statement reclassification occurring as the hedged item affects earnings. Conversely, changes in fair value attributable to ineffectiveness or to derivatives that do not qualify as hedges are recognized as they occur in the income statement's interest expense account associated with the hedged item.

        Loans—Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are stated at their outstanding unpaid principal balances, net of an allowance for loan losses and any deferred fees. Interest income is accrued on the unpaid principal balance. Loan origination fees are deferred and recognized as an adjustment of the yield (interest income) of the related loans. The Corporation is generally amortizing these amounts over the contractual life of the loan.

        The accrual of interest is generally discontinued when the contractual payment of principal or interest has become 90 days past due or management has serious doubts about further collectibility of principal or interest, even though the loan is currently performing. A loan may remain on accrual status if it is in the process of collection and is either guaranteed or well secured. When a loan is placed on nonaccrual status, unpaid interest credited to income in the current year is reversed and unpaid interest accrued in prior years is charged against the allowance for loan losses. Interest received on nonaccrual loans generally is either applied against principal or reported as interest income, according to management's judgement as to the collectibility of principal. Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time and the ultimate collectibility of the total contractual principal and interest is no longer in doubt.

        Loans Held for Sale—Mortgage loans originated and intended for sale in the secondary market at the time of origination are carried at the lower of cost or estimated fair value (determined on an aggregate basis). All sales are made without recourse.

        Loan Servicing—Capitalized servicing rights are reported in other assets and are amortized into noninterest income in proportion to, and over the periods of, the estimated future net servicing income of the underlying financial assets. Servicing rights are evaluated for impairment based upon the fair value of the rights as compared to amortized cost. For the purpose of computing impairment, mortgage servicing rights are stratified based on risk characteristics of the underlying loans that are expected to have the most impact on projected prepayments including loan type, interest rate and term. Impairment is recognized through a valuation allowance to the extent that fair value is less than the capitalized amount. Loans serviced by the bank for the benefit of others totaled $101.8 million, $94.6 million and $89.8 million at December 31, 2003, 2002 and 2001 respectively.

37



        Allowance for Loan Losses—The allowance for loan losses is established through provisions for loan losses charged against income. Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance.

        The allowance for loan losses is maintained at a level considered adequate to provide for losses that can be reasonably anticipated. Management's periodic evaluation of the adequacy of the allowance is based on the Bank's past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower's ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change, including the amounts and timing of future cash flows expected to be received on impaired loans.

        A loan is considered impaired when, based on current information and events, it is probable that the Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower's prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial and commercial real estate loans either by the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's obtainable market price, or the fair value of the collateral if the loan is collateral dependent.

        The allowance consists of specific, general and unallocated components. The specific component relates to loans that are classified as doubtful, substandard or special mention. For such loans that are also classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers nonclassified loans and is based on historical loss experience adjusted for qualitative factors. An unallocated component is maintained to cover uncertainties that could affect management's estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.

        Large groups of smaller balance homogeneous loans are collectively evaluated for impairment using historical charge-offs as the starting point in estimating loss. Accordingly, the Corporation does not separately identify individual consumer and residential loans for impairment disclosures.

        Premises and Equipment—Premises and equipment are stated at cost less accumulated depreciation and amortization. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets. When assets are retired or sold, the asset cost and related accumulated depreciation are eliminated from the respective accounts, and any resultant gain or loss is included in net income.

        The cost of maintenance and repairs is charged to operating expense as incurred, and the cost of major additions and improvements is capitalized.

        Intangible Assets—Intangible assets, consisting primarily of a customer list acquired through the purchase of several community offices, are stated at cost, less accumulated amortization. Amortization is recognized over a ten-year period. Intangible assets are reviewed periodically for impairment. Amounts included in other assets were $599,000 and $785,000 at December 31, 2003 and 2002,

38



respectively and were net of accumulated amortization of $1.26 million and $1.07 million. Amortization expense for intangible assets was $237,000, for 2001 and $186,000 for 2002 and 2003. Amortization expense for intangible assets will be $186,000 for the years ended December 31, 2004, 2005 and 2006 and $41,000 for 2007.

        Bank Owned Life Insurance—The Bank invests in bank owned life insurance ("BOLI") as a source of funding for employee benefit expenses. The Bank purchases life insurance coverage on the lives of a select group of employees. The Bank is the owner and beneficiary of the policies and records the investment at the cash surrender value of the underlying policies. Income from the increase in cash surrender value of the policies is included in other income.

        Foreclosed Real Estate—Foreclosed real estate is comprised of property acquired through a foreclosure proceeding or an acceptance of a deed in lieu of foreclosure. Balances are initially reflected at the estimated fair value less any estimated disposition costs, with subsequent adjustments made to reflect further declines in value. Any losses realized upon disposition of the property, and holding costs prior thereto, are charged against income.

        Transfers of Financial Assets—Transfers of financial assets are accounted for as sales, when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Corporation, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Corporation does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

        Federal Income Taxes—Deferred income taxes are provided on the liability method whereby deferred tax assets are recognized for deductible temporary differences and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance, when in the opinion of management, it is more likely than not that some portion or all deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted through the provision for income taxes for the effects of changes in tax laws and rates on the date of enactment.

        Advertising Expenses—Advertising costs are expensed as incurred.

        Treasury Stock—The acquisition of treasury stock is recorded under the cost method. The subsequent disposition or sale of the treasury stock is recorded using the average cost method.

        Investment and Trust Services—Assets held in a fiduciary capacity are not assets of the Corporation and therefore are not included in the consolidated financial statements. Revenue from investment and trust services is recognized on the accrual basis.

        Off-Balance Sheet Financial Instruments—In the ordinary course of business, the bank has entered into off-balance sheet financial instruments consisting of commitments to extend credit and letters of credit. Such financial instruments are recorded on the balance sheet when they are funded.

        Stock Based Compensation—Stock options are accounted for under Accounting Principles Bulletin (APB) No. 25. Under APB 25, no compensation expense is recognized related to these purchase options. The pro forma impact to net income and earnings per share that would occur if compensation

39



expense was recognized based on the estimated fair value of the options on the date of the grant is as follows:

 
   
  2003
  2002
  2001
 
 
   
  (Amounts in thousands, except per share)

 
Net Income:   As reported   $ 5,840   $ 5,573   $ 5,594  
    Compensation not expensed     (68 )   (108 )   (27 )
       
 
 
 
    Proforma   $ 5,772   $ 5,465   $ 5,567  
       
 
 
 

Basic earnings per share:

 

As reported

 

$

2.18

 

$

2.08

 

$

2.09

 
    Proforma     2.15     2.04     2.08  

Diluted earnings per share:

 

As reported

 

$

2.17

 

$

2.07

 

$

2.05

 
    Proforma     2.15     2.03     2.04  

Weighted average fair value of ESPP options granted

 

$

6.45

 

$

5.40

 

$

5.09

 
Weighted average fair value of ISOP options granted   $ 5.87   $ 5.04      

        The fair value of the options granted has been estimated using the Black-Scholes method and the following assumptions for the years shown:

 
   
  2003
  2002
  2001
 
Employee Stock Purchase Plan              
  Risk-free interest rate   1.13 % 1.41 % 2.28 %
  Expected volatility of the Corporation's stock   16.58 % 16.80 % 19.59 %
  Expected dividend yield   3.26 % 3.58 % 3.66 %
  Expected life (in years)   0.8   0.7   0.7  

Incentive Stock Option Plan

 

 

 

 

 

 

 
  Risk-free interest rate   3.55 % 3.47 %  
  Expected volatility of the Corporation's stock   26.39 % 26.39 %  
  Expected dividend yield   3.54 % 3.84 %  
  Expected life (in years)   7   7    

        Pension—The provision for pension expense was actuarially determined using the projected unit credit actuarial cost method. The funding policy is to contribute an amount sufficient to meet the requirements of ERISA, subject to Internal Revenue Code contribution limitations.

        Earnings per share—Earnings per share is computed based on the weighted average number of shares outstanding during each year. The Corporation's basic earnings per share is calculated as net income divided by the weighted average number of shares outstanding. For diluted earnings per share, net income is divided by the weighted average number of shares outstanding plus the incremental number of shares added as a result of converting common stock equivalents, calculated using the treasury stock method. The Corporation's common stock equivalents consist of stock options.

        A reconciliation of the weighted average shares outstanding used to calculate basic earnings per share and diluted earnings per share follows:

 
  2003
  2002
  2001
 
  (In thousands)

Weighted average shares outstanding (basic)   2,684   2,675   2,680
Impact of common stock equivalents   6   12   53
   
 
 
Weighted average shares outstanding (diluted)   2,690   2,687   2,733
   
 
 

40


        Reclassifications—Certain prior period amounts have been reclassified to conform with the current year presentation. Such reclassifications did not affect reported net income.

        Segment Reporting—The Bank acts as an independent community financial service provider and offers traditional banking and related financial services to individual, business and government customers. Through its community office and automated teller machine network, the Bank offers a full array of commercial and retail financial services, including the taking of time, savings and demand deposits; the making of commercial, consumer and mortgage loans; and the providing of safe deposit services. The Bank also performs personal, corporate, pension and fiduciary services through its Investment and Trust Services Department and Personal Investment Center.

        Management does not separately allocate expenses, including the cost of funding loan demand, between the commercial, retail, mortgage banking and trust operations of the Bank. As such, discrete information is not available and segment reporting would not be meaningful.

        Comprehensive Income—Comprehensive income is reflected in the Consolidated Statements of Changes in Shareholders' Equity and includes net income and unrealized gains or losses on investment securities and derivatives.

        In November 2002, the Financial Accounting Standards Board (FASB) issued FASB Interpretation No. 45 (FIN), "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others." This Interpretation expands the disclosures to be made by a guarantor in its financial statements about its obligations under certain guarantees and requires the guarantor to recognize a liability for the fair value of an obligation assumed under certain specified guarantees. Under FIN 45, the Corporation does not issue any guarantees that would require liability recognition or disclosure, other than its standby letters of credit, as discussed in Note 18. Adoption of FIN 45 did not have a significant impact on the Corporation's financial condition or results of operations.

        In January 2003, the Financial Accounting Standards Board issued FASB Interpretation No. 46, "Consolidation of Variable Interest Entities, an Interpretation of ARB No. 51." FIN 46 was revised in December 2003. This Interpretation provides new guidance for the consolidation of variable interest entities (VIEs) and requires such entities to be consolidated by their primary beneficiaries if the entities do not effectively disperse risk among parties involved. The Interpretation also adds disclosure requirements for investors that are involved with unconsolidated VIEs. The disclosure requirements apply to all financial statements issued after December 31, 2003. The consolidation requirements apply to companies that have interests in special purpose entities for periods ending after December 15, 2003. Consolidation of other types of VIEs is required in financial statements for periods ending after March 14, 2004. The adoption of this Interpretation did not have and is not expected to have an impact on the Corporation's financial condition or results of operations.

        In April 2003, the Financial Accounting Standards Board (FASB) issued Statement No. 149, "Amendment of Statement No. 133, Accounting for Derivative Instruments and Hedging Activities." This Statement clarifies the definition of a derivative and incorporates certain decisions made by the Board as part of the Derivatives Implementation Group process. This Statement is effective for contracts entered into or modified and for hedging relationships designated after June 30, 2003 and should be applied prospectively. The provisions of the Statement that relate to implementation issues addressed by the Derivatives Implementation Group that have been effective should continue to be applied in accordance with their respective dates. Adoption of this standard did not have an impact on the Corporation's financial condition or results of operations.

41



        In May 2003, The Financial Accounting Standards Board issued Statement No. 150, "Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity. This Statement requires that an issuer classify a financial instrument that is within its scope as a liability. Many of these instruments were previously classified as equity. This Statement was effective for financial instruments entered into or modified after May 31, 2003 and otherwise was effective beginning July 1, 2003. The adoption of this standard did not have an impact on the Corporation's financial condition or results of operations.

Note 2. Regulatory Matters

        The Bank is limited as to the amount it may lend to the Corporation, unless such loans are collateralized by specific obligations. State regulations also limit the amount of dividends the Bank can pay to the Corporation. At December 31, 2003, the amount available for dividends was $28.5 million. The Corporation and the Bank are subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Corporation's financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank's assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgements by the regulators about components, risk weightings, and other factors.

        Quantitative measures established by regulation to ensure capital adequacy require the Corporation and the Bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (as defined). Management believes, as of December 31, 2003 and 2002, that the Corporation and the Bank met all capital adequacy requirements to which it is subject.

        As of December 31, 2003, the most recent notification from the FDIC categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain minimum total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the table. There are no conditions or events since that notification that management believes have changed the institution's category.

42


        The table that follows presents the total risk-based, Tier 1 risk-based and Tier 1 leverage requirements for the Corporation and the Bank as defined by the FDIC. Actual capital amounts and ratios are also presented.

 
  As of December 31, 2003
 
 
  Actual
  Minimum for Capital
Adequacy Purposes

  To Be Well
Capitalized Under
Prompt Corrective
Action Provisions

 
 
  Amount
  Ratio
  Amount
  Ratio
  Amount
  Ratio
 
 
  (Dollars in thousands)

 
Total Capital (to Risk Weighted Assets)                                
Corporation   $ 53,463   14.03 % $ 30,496   8.00 %   N/A      
Bank     44,273   11.89 %   29,785   8.00 % $ 37,232   10.00 %

Tier 1 Capital (to Risk Weighted Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Corporation   $ 49,390   12.96 % $ 15,248   4.00 %   N/A      
Bank     40,442   10.86 %   14,893   4.00 % $ 22,339   6.00 %

Tier 1 Capital (to Average Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Corporation   $ 49,390   9.15 % $ 21,599   4.00 %   N/A      
Bank     40,442   7.59 %   21,303   4.00 % $ 26,629   5.00 %
 
  As of December 31, 2002
 
 
  Actual
  Minimum for Capital
Adequacy Purposes

  To Be Well
Capitalized Under
Prompt Corrective
Action Provisions

 
 
  Amount
  Ratio
  Amount
  Ratio
  Amount
  Ratio
 
 
  (Dollars in thousands)

 
Total Capital (to Risk Weighted Assets)                                
Corporation   $ 50,198   13.00 % $ 30,896   8.00 %   N/A      
Bank     41,650   11.03 %   30,215   8.00 % $ 37,768   10.00 %

Tier 1 Capital (to Risk Weighted Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Corporation   $ 45,821   11.86 % $ 15,448   4.00 %   N/A      
Bank     37,263   9.87 %   15,107   4.00 % $ 22,661   6.00 %

Tier 1 Capital (to Average Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Corporation   $ 45,821   8.68 % $ 21,110   4.00 %   N/A      
Bank     37,263   7.13 %   20,918   4.00 % $ 26,148   5.00 %

        Although not adopted in regulation form, the Pennsylvania Department of Banking utilizes capital standards requiring a minimum leverage capital ratio of 6% and a risk-based capital ratio of 10%, defined substantially the same as those by the FDIC.

Note 3. Restricted Cash Balances

        The Corporation's subsidiary bank is required to maintain reserves against its deposit liabilities in the form of vault cash and/or balances with the Federal Reserve Bank. Deposit reserves required to be held by the bank were approximately $700,000 and $600,000 at December 31, 2003 and December 31, 2002, respectively and were satisfied by the bank's vault cash. In addition, as compensation for check clearing and other services, a compensatory balance maintained at the Federal Reserve Bank at December 31, 2003 and 2002, was approximately $900,000.

43


Note 4. Investment Securities Available for Sale

        The amortized cost and estimated fair value of investment securities available for sale as of December 31, 2003 and 2002 are as follows:

2003

  Amortized
cost

  Gross
unrealized
gains

  Gross
unrealized
losses

  Estimated
fair
value

 
  (Amounts in thousands)

Equity securities   $ 3,307   $ 765   $ 47   $ 4,025
U.S. Treasury securities and obligations of U.S. Government agencies and corporations     19,556     134     28     19,662
Obligations of state and political subdivisions     34,460     2,602         37,062
Corporate debt securities     22,007     427     207     22,227
Mortgage-backed securities     33,916     295     157     34,054
Asset-backed securities     36,142     235     26     36,351
   
 
 
 
    $ 149,388   $ 4,458   $ 465   $ 153,381
   
 
 
 
2002

  Amortized
cost

  Gross
unrealized
gains

  Gross
unrealized
losses

  Estimated
fair
value

 
  (Amounts in thousands)

Equity securities   $ 3,337   $ 539   $ 377   $ 3,499
U.S. Treasury securities and obligations of U.S. Government agencies and corporations     19,823     180     41     19,962
Obligations of state and political subdivisions     35,442     1,976     1     37,417
Corporate debt securities     25,890     272     423     25,739
Mortgage-backed securities     24,018     350     51     24,317
Asset-backed securities     51,110     299     37     51,372
   
 
 
 
    $ 159,620   $ 3,616   $ 930   $ 162,306
   
 
 
 

        At December 31, 2003 and 2002, the book value of investment securities pledged to secure public funds, trust balances and other deposits and obligations totaled $90,846,000 and $77,089,000, respectively.

        The amortized cost and estimated fair value of debt securities at December 31, 2003, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 
  Amortized
cost

  Estimated
fair
value

 
  (Amounts in thousands)

Due in one year or less   $ 9,686   $ 9,714
Due after one year through five years     28,290     28,791
Due after five years through ten years     28,394     29,072
Due after ten years     45,795     47,725
   
 
    $ 112,165   $ 115,302
Mortgage-backed securities     33,916     34,054
   
 
    $ 146,081   $ 149,356
   
 

44


        Gross gains of $513,000 and gross losses of $25,000 were realized on the sale of securities during 2003. Gross gains of $430,000 were realized in 2002. Gross gains of $335,000 and gross losses of $68,000 were realized on the sale of securities in 2001.

        The following table reflects temporary impairment in the investment portfolio, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, as of December 31, 2003.

 
  Less than 12 months
  12 months or more
  Total
 
  Fair
Value

  Unrealized
Losses

  Fair
Value

  Unrealized
Losses

  Fair
Value

  Unrealized
Losses

 
  (Amounts in thousands)

Equity Securities   $   $   $ 429   $ 47   $ 429   $ 47
U.S. Treasury securities and obigations of U.S.                                    
Government agencies and corporations     4,504     10     3,032     18     7,536     28
Corporate securities     1,090     41     6,614     166     7,704     207
Mortgage-backed securities     8,351     123     1,317     34     9,668     157
Asset-backed securities     4,552     6     7,045     20     11,597     26
   
 
 
 
 
 
  Total temporarily impaired securities   $ 18,497   $ 180   $ 18,437   $ 285   $ 36,934   $ 465
   
 
 
 
 
 

        The above table represents 20 investment securities where the current fair value is less than the related amortized cost. Management believes that the unrealized losses reflect changes in interest rates subsequent to the acquisition of specific securities and do not reflect any deterioration of the credit worthiness of the issuing entities. Generally, securities with an unrealized loss are debt securities of investment grade. Therefore the bonds have a maturity date and are generally expected to pay-off at par, substantially elminating any market value losses at that time.

Note 5. Loans

        A summary of loans outstanding at the end of the reporting periods is as follows:

 
  December 31
 
 
  2003
  2002
 
 
  (Amounts in thousands)

 
Real estate (primarily first mortgage residential loans)   $ 105,517   $ 99,104  
Real estate—Construction     4,244     2,886  
Commercial, industrial and agricultural     165,936     163,618  
Consumer (including home equity lines of credit)     58,249     55,453  
   
 
 
      333,946     321,061  
Less: Allowance for loan losses     (3,750 )   (4,305 )
   
 
 
Net Loans   $ 330,196   $ 316,756  
   
 
 

        Loans to directors and executive officers and to their related interests and affiliated enterprises amounted to approximately $11,305,000 and $9,008,000 at December 31, 2003 and 2002, respectively. Such loans are made in the ordinary course of business at the Bank's normal credit terms and do not present more than a normal risk of collection. During 2003 approximately $3,689,000 of new loans were made and repayments totaled approximately $1,392,000.

45



Note 6. Allowance for Loan Losses

 
  Years ended December 31
 
 
  2003
  2002
  2001
 
 
  (Amounts in thousands)

 
Balance at beginning of year   $ 4,305   $ 4,051   $ 3,867  
  Charge-offs     (2,559 )   (1,047 )   (1,363 )
  Recoveries     309     111     67  
   
 
 
 
  Net charge-offs     (2,250 )   (936 )   (1,296 )
Provision for loan losses     1,695     1,190     1,480  
   
 
 
 
Balance at end of year   $ 3,750   $ 4,305   $ 4,051  
   
 
 
 

        At December 31, 2003 and 2002 the Corporation had no restructured loans. Nonaccrual loans at December 31, 2003 and 2002 were approximately $483,000 and $2,802,000, respectively. Loans past due 90 days or more and still accruing were $284,000 and $651,000 at December 31, 2003 and 2002, respectively. The gross interest that would have been recorded if nonaccrual loans had been current in accordance with their original terms and the amount actually recorded in income were as follows:

 
  2003
  2002
  2001
 
 
  (Amounts in thousands)

 
Gross interest due under terms   $ 74   $ 284   $ 187  
Amount included in income     2     (93 )   (12 )
   
 
 
 
Interest income not recognized   $ 76   $ 191   $ 175  
   
 
 
 

        At December 31, 2003 and 2002, the recorded investment in loans that were considered to be impaired, as defined by Statement No.114, totaled $2.8 million and $6.6 million, respectively, substantially all of which have an allowance for credit losses. The allowance for credit losses on impaired loans was $648,000 and $2.5 million as of December 31, 2003 and 2002, respectively. The average recorded investment in impaired loans during the years ended December 31, 2003, 2002 and 2001 was $5.2 million, $7.2 million and $4.6 million, respectively.

Note 7. Premises and Equipment

        Premises and equipment consist of:

 
   
  December 31
 
(Dollars in thousands)

  Estimated Life

  2003
  2002
 
Land       $ 1,096   $ 1,250  
Buildings and leasehold improvements   15 - 30 years, or lease term     12,589     12,334  
Furniture, fixtures and equipment   3 - 10 years     7,550     7,135  
       
 
 
Total cost         21,235     20,719  
Less: Accumulated depreciation         (11,671 )   (10,927 )
       
 
 
  Net premises and equipment       $ 9,564   $ 9,792  
       
 
 

        Depreciation expense for the years ended December 31, 2003, 2002 and 2001 was $840,000, $800,000 and $752,000 respectively.

46



        The Corportaion leases various premises and equipment for use in banking operations. Future minimum payments on these leases are as follows:

 
  (Amounts in thousands)
2004   $ 270
2005     258
2006     246
2007     181
2008     108
2009 and beyond     1,815

        Some of these leases provide renewal options of varying terms. The rental cost of these renewals is not included above. Total rent expense on these leases was $206,000, $172,000 and $81,000 for 2003, 2002 and 2001, respectively.

Note 8. Mortgage Servicing Rights

        Activity in mortgage servicing rights for the years ended December 31, 2003, 2002 and 2001 is as follows:

 
  2003
  2002
  2001
 
 
  (amounts in thousands)

 
Beginning balance, net   $ 704   $ 801   $ 473  
  Originations     528     378     424  
  Amortization     (183 )   (140 )   (96 )
  Impairment writedown     (20 )   (335 )    
   
 
 
 
Ending balance, net   $ 1,029   $ 704   $ 801  
   
 
 
 

Note 9. Deposits

        Deposits are summarized as follows:

 
  December 31
 
  2003
  2002
 
  (Amounts in thousands)

Demand, noninterest-bearing   $ 59,547   $ 54,841
Savings:            
Interest-bearing checking     68,376     58,227
Money market accounts     83,312     95,713
Passbook and statement savings     50,027     44,811
   
 
      201,715     198,751
   
 
Time:            
  Deposits of $100,000 and over     23,203     23,459
  Other time deposits     87,966     94,836
   
 
      111,169     118,295
   
 
Total deposits   $ 372,431   $ 371,887
   
 

47


        At December 31, 2003 the scheduled maturities of time deposits are as follows:

2004   $ 52,651
2005     31,532
2006     13,343
2007     8,086
2008     5,466
2009 and beyond     91
   
    $ 111,169
   

Note 10. Securities Sold Under Agreements to Repurchase, Short Term Borrowings and Long Term Debt

        The Corporation enters into sales of securities under agreements to repurchase. Securities sold under agreements to repurchase are overnight borrowings. These borrowings are described below:

 
  December 31
 
 
  2003
  2002
 
 
  (Dollars in thousands)

 
Ending balance   $ 38,311   $ 37,978  
Average balance     42,226     49,208  
Maximum month-end balance     48,883     57,077  
Weighted average rate     0.83 %   1.41 %
Range of interest rates paid on December 31     .15 – .89 %   .23 – 1.13 %

        The securites that serve as collateral for securities sold under agreements to repurchase consist primarily of U.S. Government and U.S. Agency securities with a fair value of $45,493,000 at December 31, 2003.

        A summary of short term borrowings and long term debt at the end of the reporting period follows:

 
  December 31
 
  2003
  2002
 
  (Amounts in thousands)

Open Repo Plus (a)   $ 25,200   $ 9,850
Loans from the Federal Home Loan Bank (b)     56,467     59,609
   
 
Total other borrowings   $ 81,667   $ 69,459
   
 

48


        The scheduled maturities of the FHLB borrowings at December 31, 2003 are as follows:

2004   $ 4,107
2005     4,335
2006     6,394
2007     1,079
2008     21,944
2009 and beyond     18,608
   
    $ 56,467
   

        The Corporation's maximum borrowing capacity with the FHLB at December 31, 2003, was $187,231,000. The total amount available to borrow at year-end was approximately $105,564,000.

Note 11. Federal Income Taxes

        The temporary differences which give rise to significant portions of deferred tax assets and liabilities under Statement No. 109 are as follows (amounts in thousands):

 
  December 31
 
  2003
  2002
Deferred Tax Assets            

Allowance for loan losses

 

$

1,275

 

$

1,464
Deferred compensation     368     329
Depreciation     132     155
Deferred loan fees and costs,net     179     115
Other     179     182
Tax credit carryforward     74     344
   
 
  Total     2,207     2,589
   
 

Deferred Tax Liabilities

 

 

 

 

 

 
Pension     427     470
Mortgage servicing rights     350     239
Other comprehensive income     910     270
Other     210     210
   
 
  Total     1,897     1,189
   
 
Net deferred tax assets   $ 310   $ 1,400
   
 

        Tax credit carryforwards begin to expire in 2019. The components of the provision for Federal income taxes attributable to income from operations were as follows:

 
  Years ended December 31
 
  2003
  2002
  2001
 
  (Amounts in thousands)

Current tax expense   $ 1,193   $ 877   $ 1,083
Deferred tax expense     180     319     205
   
 
 
Income tax provision   $ 1,373   $ 1,196   $ 1,288
   
 
 

        For the years ended December 31, 2003, 2002 and 2001, the income tax provisions are different from the tax expense which would be computed by applying the Federal statutory rate to pretax

49



operating earnings. A reconciliation between the tax provision at the statutory rate and the tax provision at the effective tax rate is as follows:

 
  Years ended December 31
 
 
  2003
  2002
  2001
 
 
  (Amounts in thousands)

 
Tax provision at statutory rate   $ 2,452   $ 2,301   $ 2,340  
Income on tax-exempt loans and securities     (850 )   (884 )   (902 )
Nondeductible interest expense relating to carrying tax-exempt obligations     63     83     115  
Dividends received exclusion     (25 )   (27 )   (20 )
Income from bank owned life insurance     (181 )   (196 )   (163 )
Other, net     3     8     7  
Tax credit     (89 )   (89 )   (89 )
   
 
 
 
Income tax provision   $ 1,373   $ 1,196   $ 1,288  
   
 
 
 

        The tax provision applicable to securities gains for the years ended December 31, 2003, 2002 and 2001 was $166,000 $146,000 and $91,000, respectively.

Note 12. Comprehensive Income

        The components of other comprehensive income for 2001, 2002, and 2003 were as follows:

 
  Interest Rate Cap
  Interest Rate Swaps
  Securities Gains(Losses)
  Total
 
 
  Before
Tax

  Net of
Tax

  Before
Tax

  Net of
Tax

  Before
Tax

  Net of
Tax

  Before
Tax

  Net of
Tax

 
 
  (Amounts in thousands)

 
December 31, 2000 accumulated unrealized gain(loss)   $ (67 ) $ (44 ) $   $   $ 586   $ 387   $ 519   $ 343  
Unrealized gains(losses) arising during the period     (21 )   (14 )   (942 )   (621 )   778     513     (185 )   (122 )
Reclassification adjustment for (gains)losses included in net income     33     22     238     157     (267 )   (176 )   4     3  
   
 
 
 
 
 
 
 
 
December 31, 2001 accumulated unrealized gain(loss)     (55 )   (36 )   (704 )   (464 )   1,097     724     338     224  
   
 
 
 
 
 
 
 
 
Unrealized gains(losses) arising during the period     (47 )   (31 )   (1,777 )   (1,173 )   2,018     1,332     194     128  
Reclassification adjustment for (gains)losses included in net income     38     25     655     432     (430 )   (284 )   263     173  
   
 
 
 
 
 
 
 
 
December 31, 2002 accumulated unrealized gain(loss)     (64 )   (42 )   (1,826 )   (1,205 )   2,685     1,772     795     525  
   
 
 
 
 
 
 
 
 
Unrealized gains(losses) arising during the period     (4 )   (2 )   (240 )   (158 )   1,796     1,185     1,552     1,025  
Reclassification adjustment for (gains)losses included in net income     37     24     781     515     (488 )   (323 )   330     216  
   
 
 
 
 
 
 
 
 
December 31, 2003 accumulated unrealized gain(loss)   $ (31 ) $ (20 ) $ (1,285 ) $ (848 ) $ 3,993   $ 2,635   $ 2,677   $ 1,767  
   
 
 
 
 
 
 
 
 

50


Note 13. Financial Derivatives

        As part of managing interest rate risk, the Bank has entered into interest rate swap agreements as vehicles to partially hedge cash flows associated with interest expense on variable rate deposit accounts. Under the swap agreements, the Bank receives a variable rate and pays a fixed rate. Such agreements are generally entered into with counterparties that meet established credit standards and most contain collateral provisions protecting the at-risk party. The Bank considers the credit risk inherent in these contracts to be negligible.

        Information regarding the interest rate swaps as of December 31, 2003 follows:

 
   
  Interest Rate
   
  Amount Expected
to be Expensed
into Earnings within
next 12 Months

Notional
Amount

  Maturity
Date

  Fair
Value

  Fixed
  Variable
$5,000   7/11/04   4.59 % .90 % $ (133 ) $ 133
$5,000   7/11/08   5.36 % .90 % $ (658 ) $ 223
$10,000   5/18/06   4.88 % .90 % $ (494 ) $ 398

        Derivatives with a positive fair value are reflected as other assets in the balance sheet while those with a negative fair value are reflected as other liabilities.

Note 14. Employee Benefit Plans

        The Bank has a 401(k) plan covering substantially all employees of F&M Trust who have completed one year and 1000 hours of service. In 2003, employee contributions to the plan were matched at 100% up to 3% of each employee's deferrals plus 50% of the next 2% of deferrals from participants' eligible compensation. In addition, a 100% discretionary profit sharing contribution of up to 2% of each employee's eligible compensation was possible provided net income targets were achieved. The Personnel Committee of the Corporation's Board of Directors approves the established net income targets annually. Under this plan, the maximum amount of employee contributions in any given year is defined by Internal Revenue Service regulations. The related expense for the 401(k) plan and the profit sharing plan, as approved by the Board of Directors, was approximately $208,000 in 2003 and 2002 and $261,000 in 2001.

        The Bank has a noncontributory pension plan covering substantially all employees of F&M Trust who meet certain age and service requirements. Benefits are based on years of service and the employee's compensation during the highest five consecutive years out of the last ten years of employment. The Bank's funding policy is to contribute annually the amount required to meet the minimum funding requirements of the Employee Retirement Income Security Act of 1974. Contributions are intended to provide not only for the benefits attributed to service to date but also for those expected to be earned in the future. The measurement date of the Plan is September 30 of each year.

        Pension Plan asset classes include cash, fixed income securities and equities. The fixed income portion is comprised of Government Bonds, Corporate Bonds and Municipals; the equity portion is comprised of financial institution equities and other corporate equities. Investments are made on the basis of sound economic principles and in accordance with established guidelines. Target allocations of fund assets measured at fair value are as follows: fixed income, a range of 25% to 45%; equities, a range of 55% to 75% and cash as needed. At December 31, 2003, fixed income investments accounted for 26% of total Plan assets, equities accounted for 69% and cash accounted for 5%.

        On a regular basis, the Pension and Benefits Committee (the "Committee") monitors the percent allocation to each asset class. Due to changes in market conditions, the asset allocation may vary from

51


time to time. The Committee is responsible to direct the rebalancing of Plan assets when allocations are not within the established guidelines and to ensure that such direction is effected.

        Specific guidelines for fixed income investments are that no individual bond shall have a rating of less than an A at the time of purchase. If the rating subsequently falls below an A rating, the Committee, at its next quarterly meeting, will discuss the merits of retaining that particular security. Allowable securities include obligations of the US Government and its agencies, CDs, commercial paper, corporate obligations and insured municipal taxable bonds.

        General guidelines for equities are that a diversified common stock program is used and that diversification patterns can be changed with the ongoing analysis of the outlook for economic and financial conditions. Specific guidelines for equities include a sector cap and an individual stock cap. The guidelines for the sector cap direct that because the plan sponsor is a bank, a significantly large exposure to the financial sector is permissible; therefore, there is no sector cap for financial equities. All other sectors are limited to 25% of the equity component. The individual stock cap guidelines direct that no one stock may represent more than 5% of the total equities portfolio.

        The Committee revisits and determines the expected long-term rate of return on plan assets annually. The policy of the Committee has been to take a conservative approach to all Plan assumptions. Specifically, the expected long-term rate of return has remained steady at 8% and does not fluctuate according to annual market returns. Historical investment returns play a significant role in determining what this rate should be.

        The following table sets forth the plan's funded status at December 31, 2003, based on the September 30, 2003 actuarial valuation together with comparative 2002 and 2001 amounts:

 
  For the years ended December 31
 
 
  2003
  2002
  2001
 
 
  (Amounts in thousands)

 
Change in projected benefit obligation                    
Benefit obligation at beginning of measurement year   $ 9,261   $ 8,919   $ 8,913  
Service cost     322     304     286  
Interest cost     633     610     583  
Amendments             12  
Actuarial loss (gain)     887     (153 )   (495 )
Benefits paid     (432 )   (419 )   (380 )
   
 
 
 
Benefit obligation at end of measurement year     10,671     9,261     8,919  
   
 
 
 

Change in plan assets

 

 

 

 

 

 

 

 

 

 
Fair value of plan assets at beginning of measurement year     8,738     10,310     12,308  
Actual return on plan assets net of expenses     1,655     (1,153 )   (1,618 )
Employer contribution              
Benefits paid     (432 )   (419 )   (380 )
   
 
 
 
Fair value of plan assets at end of year     9,961     8,738     10,310  
   
 
 
 

Reconciliation of Funded Status to recognized amount

 

 

 

 

 

 

 

 

 

 
Funded Status     (710 )   (523 )   1,390  
Unrecognized net actuarial (gain)loss     1,817     1,733     (358 )
Unrecognized prior service cost     176     201     226  
   
 
 
 
Net amount recognized   $ 1,283   $ 1,411   $ 1,258  
   
 
 
 

Amounts recognized in the balance sheets

 

 

 

 

 

 

 

 

 

 
Prepaid benefit cost   $ 1,283   $ 1,411   $ 1,258  
   
 
 
 

52


 
    
For the years ended December 31

 
Components of net periodic benefit cost

  2003
  2002
  2001
 
Service cost   $ 322   $ 304   $ 286  
Interest cost     633     610     583  
Expected return on plan assets     (853 )   (988 )   (1,018 )
Amortization of prior service cost     25     25     24  
Recognized net actuarial gain         (104 )   (184 )
   
 
 
 
Net periodic benefit cost (income)   $ 127   $ (153 ) $ (309 )
   
 
 
 
 
    
For the years ended December 31

   
 
Additional information

  2003
  2002
   
 
Assumptions used to determine benefit obligations as of measurement date:              
Discount rate   6.50 % 7.00 %    
Rate of compensation increase   5.00 % 5.00 %    
Assumptions used to determine net periodic benefit cost:

  2003
  2002
  2001
 
Discount rate   7.00 % 7.00 % 7.00 %
Expected long-term return on plan assets   8.00 % 8.00 % 8.00 %
Rate of compensation increase   5.00 % 5.00 % 5.00 %

Asset allocations as of measurement date:

 

 

 

 

 

 

 
Equity securities   69 % 60 %    
Debt securities   26 % 36 %    
Other   5 % 4 %    
Total   100 % 100 %    

        Equity securities include the Corporation's common stock in the amounts of $73,000 (0.7 percent of total plan assets) and $61,000 (0.7 percent of total plan assets) at September 30, 2003, and September 30, 2002, respectively

Contributions

        The Bank expects to contribute $293,000 to its pension plan in 2004.

Estimated future benefit payments

2004   $ 439,400
2005     433,824
2006     507,350
2007     551,105
2008     637,643
2009-2013     3,729,155

Note 15. Stock Purchase Plan

        In 1994, the Corporation adopted the Employee Stock Purchase Plan of 1994 (ESPP). Under the ESPP, 198,000 shares of stock can be purchased by the participating employees over a ten year period. The number of shares which can be purchased by each participant is defined by the plan and the option price is set by the Board of Directors. However, the option price cannot be less than the lesser

53



of 90% of the fair market value of the shares on the date the option to purchase shares is granted, or 90% of the fair market value of the shares on the exercise date. These options must be exercised within one year from the date of the grant. Any shares related to unexercised options are available for future grant. As of December 31, 2003 there are 90,124 shares available for future grants.

        In 2002, the Corporation adopted the Incentive Stock Option Plan of 2002 (ISOP). Under the ISOP, options for 200,000 shares of stock can be issued to selected Officers, as defined in the plan. The number of options available to be awarded to each eligible Officer is determined by the Board of Directors, but is limited with respect to the aggregate fair value of the options as defined in the plan. The exercise price of the option shall be equal to the fair value of a share of the Corporation's common stock on the date the option is granted. The options have a life of ten years and may be exercised only after the optionee has completed six months of continuous employment with the Corporation or its Subsidiary immediately following the grant date, or upon a change of control as defined in the plan. As of December 31, 2003 there are 21,000 options outstanding under the ISOP, with 176,750 options available for future grants.

        The following table summarizes the stock option activity:

 
  Stock
Options

  Weighted Average
Price Per Share

Balance at December 31, 2000   30,780   $ 14.18
  Granted   21,743     21.64
  Exercised   (13,737 )   15.44
  Expired   (17,474 )   15.27
   
 
Balance at December 31, 2001   21,312   $ 21.64
  Granted, ESPP   19,740     24.12
  Granted, ISOP   17,000     25.00
  Exercised, ESPP   (7,564 )   21.70
  Forfeited, ISOP   (1,500 )   25.00
  Expired, ESPP   (13,955 )   21.64
   
 
Balance at December 31, 2002   35,033     24.51
  Granted, ESPP   17,901     28.72
  Granted, ISOP   7,750     26.77
  Exercised, ESPP   (9,242 )   24.68
  Exercised, ISOP   (2,250 )   25.59
  Expired, ESPP   (11,415 )   24.12
   
 
Balance at December 31, 2003   37,777   $ 26.98

        The ESPP and ISOP options outstanding at December 31, 2003 are all exercisable. The ESPP options expire on September 30, 2004 and the ISOP options expire 10 years from the grant date. The weighted average remaining life of the ISOP options at December 31, 2003 was 8.5 years.

Note 16. Deferred Compensation Agreement

        The Corporation has entered into deferred compensation agreements with several officers and directors which provide for the payment of benefits over a ten-year period, beginning at age 65. At inception, the present value of the obligations under these deferred compensation agreements amounted to approximately $600,000, which is being accrued over the estimated remaining service period of these officers and directors. These obligations are partially funded through life insurance covering these individuals. Expense associated with the agreements was $37,000 for 2003, $34,000 for 2002 and $35,000 for 2001.

54



Note 17. Shareholders' Equity

        On March 6, 2003, the Board of Directors authorized the repurchase of up to 50,000 shares of the Corporation's $1.00 par value common stock over a twelve-month period ending in March 2004 in open market or privately negotiated transactions. The Corporation uses the repurchased common stock (Treasury stock) for general corporate purposes including stock dividends and splits, employee benefit and executive compensation plans, and the dividend reinvestment plan. The Corporation repurchased no shares in 2003 under this program. In March 2002, the Board of Directors authorized a similar plan over a twelve-month period ended March 2003. The Corporation repurchased no shares in 2003 under this program. At December 31, 2003 and 2002, the Corporation held Treasury shares totaling 353,441 and 364,932 respectively, that were acquired through Board authorized stock repurchase programs.

Note 18. Commitments and Contingencies

        In the normal course of business, the Bank is a party to financial instruments which are not reflected in the accompanying financial statements and are commonly referred to as off-balance-sheet instruments. These financial instruments are entered into primarily to meet the financing needs of the Bank's customers and include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk not recognized in the consolidated balance sheet.

        The Corporation's exposure to credit loss in the event of nonperformance by other parties to the financial instruments for commitments to extend credit and standby letters of credit is represented by the contract or notional amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as they do for on-balance-sheet instruments.

        Unless noted otherwise, the Bank does not require collateral or other security to support financial instruments with credit risk. The Bank had the following outstanding commitments as of December 31:

 
  2003
  2002
 
  (Amounts in thousands)

Financial instruments whose contract amounts represent credit risk:            
Commercial commitments to extend credit   $ 58,265   $ 66,211
Consumer commitments to extend credit (secured)     23,134     20,443
Consumer commitments to extend credit (unsecured)     3,952     3,836
   
 
    $ 85,351   $ 90,490
   
 
Standby letters of credit   $ 1,742   $ 2,845

        Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses with the exception of home equity lines and personal lines of credit and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Bank evaluates each customer's creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank, is based on management's credit evaluation of the counterparty. Collateral for most commercial commitments varies but may include accounts receivable, inventory, property, plant, and equipment, and income-producing commercial properties. Collateral for secured consumer commitments consists of liens on residential real estate.

        Standby letters of credit are instruments issued by the Bank which guarantee the beneficiary payment by the Bank in the event of default by the Bank's customer in the nonperformance of an obligation or service. Most standby letters of credit are extended for one-year periods. The credit risk

55



involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank holds collateral supporting those commitments for which collateral is deemed necessary primarily in the form of certificates of deposit and liens on real estate. Management believes that the proceeds obtained through a liquidation of such collateral would be sufficient to cover the maximum potential amount of future payments required under the corresponding guarantees. The current amount of the liability as of December 31, 2003 for guarantees under standby letters of credit issued is not material.

        Most of the Bank's business activity is with customers located within Franklin and Cumberalnd County, Pennsylvania and surrounding counties and does not involve any significant concentrations of credit to any one entity or industry.

        In the normal course of business, the Corporation has commitments, lawsuits, contingent liabilities and claims. However, the Corporation does not expect that the outcome of these matters will have a material adverse effect on its consolidated financial position or results of operations.

Note 19. Disclosures About Fair Value of Financial Instruments

        FASB Statement No. 107 requires disclosure of fair value information about financial instruments, whether or not recognized in the balance sheet, for which it is practicable to estimate that value. In cases where quoted market prices are not available, fair value is based on estimates using present value or other valuation techniques. These techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison with independent markets, and, in many cases, could not be realized in immediate settlement of the instrument. Statement No. 107 excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Corporation.

        The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value.

Cash and Cash Equivalents:

        For these short-term instruments, the carrying amount is a reasonable estimate of fair value.

Investment securities:

        For debt and marketable equity securities available for sale, fair values are based on quoted market prices or dealer quotes. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities.

Loans, net and Loans Held for Sale:

        The fair value of fixed-rate loans is estimated for each major type of loan (e.g. real estate, commercial, industrial and agricultural and consumer) by discounting the future cash flows associated with such loans using rates currently offered for loans with similar terms to borrowers of comparable credit quality. The model considers scheduled principal maturities, repricing characteristics, prepayment assumptions and interest cash flows. The discount rates used are estimated based upon consideration of a number of factors including the treasury yield curve, credit quality factors, expense and service charge factors. For variable rate loans that reprice frequently and have no significant change in credit quality, carrying values approximate the fair value.

56



Mortgage servicing rights:

        The fair value of mortgage servicing rights is based on observable market prices when available or the present value of expected future cash flows when not available. Assumptions such as loan default rates, costs to service and prepayment speeds significantly impact the estimate of expected future cash flows.

Deposits, Securities sold under agreements to repurchase and Other borrowings:

        The fair value of demand deposits, savings accounts, and money market deposits is the amount payable on demand at the reporting date. The fair value of fixed-rate certificates of deposit and long-term debt are estimated by discounting the future cash flows using rates approximating those currently offered for certificates of deposit and borrowings with similar remaining maturities. Other borrowings consist of a line of credit with the FHLB at a variable interest rate and securities sold under agreements to repurchase, for which the carrying value approximates a reasonable estimate of the fair value.

Accrued interest receivable and payable:

        The carrying amount is a reasonable estimate of fair value.

Derivatives:

        The fair value of derivatives, consisting of interest rate swaps is based on quoted market prices if available or valuation techniques, which consider the present value of estimated future cash flows.

Off balance sheet financial instruments:

        Outstanding commitments to extend credit and commitments under standby letters of credit include fixed and variable rate commercial and consumer commitments. The fair value of the commitments are estimated using the fees currently charged to enter into similar agreements.

57



        The estimated fair value of the Corporation's financial instruments at December 31 are as follows:

 
  2003
  2002
 
  Carrying
Amount

  Fair
Value

  Carrying
Amount

  Fair
Value

 
  (Amounts in thousands)

Financial assets:                        
  Cash and equivalents   $ 15,616   $ 15,616   $ 14,572   $ 14,572
  Investment securities available for sale and restricted stock     158,134     158,134     166,269     166,269
  Loans held for sale     12,113     12,113     1,300     1,300
  Net Loans     330,196     342,796     316,756     323,601
  Accrued interest receivable     2,470     2,470     2,656     2,656
  Mortgage servicing rights     1,029     1,029     704     704
  Interest rate cap             3     3

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 
  Deposits   $ 372,431   $ 376,125   $ 371,887   $ 374,986
  Securities sold under agreements to repurchase     38,311     38,311     37,978     37,978
  Short term borrowings     25,200     25,200     9,850     9,850
  Long term debt     56,467     65,160     59,609     66,259
  Accrued interest payable     1,027     1,027     1,240     1,240
  Interest rate swaps     1,285     1,285     1,826     1,826

Off Balance Sheet financial instruments:

 

 

 

 

 

 

 

 

 

 

 

 
  Commitments to extend credit                
  Standby letters-of-credit                

Note 20. Parent Company (Franklin Financial Services Corporation) Financial Information

Balance Sheets

 
  December 31
 
  2003
  2002
 
  (Amounts in thousands)

Assets:            
  Due from bank subsidiary   $ 120   $ 18
  Investment securities     6,273     5,978
  Equity investment in subsidiaries     43,792     39,510
  Premises     159     159
  Other assets     1,705     1,568
   
 
    Total assets   $ 52,049   $ 47,233
   
 

Liabilities:

 

 

 

 

 

 
  Deferred tax liability   $ 191   $
  Other liabilities         5
   
 
    Total liabilities     191     5
Shareholders' equity     51,858     47,228
   
 
    Total liabilities and shareholders' equity   $ 52,049   $ 47,233
   
 

58


Statements of Income

 
  Years ended December 31
 
  2003
  2002
  2001
 
  (Amounts in thousands)

Income:                  
  Dividends from Bank subsidiary   $ 2,651   $ 6,959   $ 5,505
  Interest and dividend income     184     108     71
  Gain on sale of securities     435     387     207
  Other income     87        
   
 
 
      3,357     7,454     5,783

Expenses:

 

 

 

 

 

 

 

 

 
  Operating expenses     580     464     478
   
 
 
Income before equity in undistributed income of subsidiaries     2,777     6,990     5,305
Equity in (excess of) undistributed income of subsidiaries     3,063     (1,417 )   289
   
 
 
  Net income   $ 5,840   $ 5,573   $ 5,594
   
 
 

Statements of Cash Flows

 
  Years ended December 31
 
 
  2003
  2002
  2001
 
 
  (Amounts in thousands)

 
Cash flows from operating activities                    
  Net income   $ 5,840   $ 5,573   $ 5,594  
  Adjustments to reconcile net income to net cash provided by operating activities:                    
      Excess of (equity in) undistributed income of subsidiary     (3,063 )   1,417     (289 )
      Depreciation         8     10  
      Securities gains     (435 )   (387 )   (207 )
      (Increase) decrease in due from bank subsidiary     (102 )   35     362  
      (Increase) decrease in other assets     12     (47 )   34  
      (Decrease) increase in other liabilities     (5 )   (12 )   13  
      Other, net     1     25     1  
   
 
 
 
Net cash provided by operating activities     2,248     6,612     5,518  
   
 
 
 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 
  Proceeds from sales of investment securities     1,621     1,060     522  
  Purchase of investment securities     (900 )   (3,647 )   (1,371 )
  Investment in subsidiary     (360 )        
  Purchase of equity investment     (157 )   (114 )   (1,258 )
   
 
 
 
Net cash provided by (used in) investing activities     204     (2,701 )   (2,107 )
   
 
 
 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 
  Dividends paid     (2,737 )   (3,194 )   (2,347 )
  Common stock issued under stock option plans     285     177     213  
  Purchase of treasury shares         (894 )   (1,277 )
   
 
 
 
Net cash used in financing activities     (2,452 )   (3,911 )   (3,411 )
   
 
 
 
  Increase in cash and cash equivalents              
Cash and cash equivalents as of January 1              
   
 
 
 
Cash and cash equivalents as of December 31   $   $   $  
   
 
 
 

59


Note 21. Quarterly Results of Operations

        The following is a summary of the quarterly results of consolidated operations of Franklin Financial for the years ended December 31, 2003 and 2002:

 
  Three months ended
2003

  March 31
  June 30
  September 30
  December 31
 
  (Amounts in thousands, except per share)

Interest income   $ 6,344   $ 6,317   $ 6,132   $ 6,091
Interest expense     2,437     2,315     2,180     2,125
   
 
 
 
Net interest income     3,907     4,002     3,952     3,966
Provision for loan losses     269     657     241     528
Other noninterest income     1,825     2,005     1,736     1,408
Securities gains     148     116     14     488
Noninterest expense     3,694     3,540     3,702     3,723
   
 
 
 
Income before income taxes     1,917     1,926     1,759     1,611
Income taxes     388     376     329     280
   
 
 
 
Net Income   $ 1,529   $ 1,550   $ 1,430   $ 1,331
   
 
 
 
Basic earnings per share   $ 0.57   $ 0.58   $ 0.53   $ 0.50
Diluted earnings per share   $ 0.57   $ 0.58   $ 0.53   $ 0.49
   
 
 
 
 
  Three months ended
2002

  March 31
  June 30
  September 30
  December 31
Interest income   $ 6,826   $ 6,923   $ 6,894   $ 6,745
Interest expense     3,031     3,053     2,975     2,742
   
 
 
 
Net interest income     3,795     3,870     3,919     4,003
Provision for loan losses     335     365     195     295
Other noninterest income     1,380     1,347     1,149     1,597
Securities gains     164     201         65
Noninterest expense     3,284     3,324     3,452     3,471
   
 
 
 
Income before income taxes     1,720     1,729     1,421     1,899
Income taxes     302     308     210     376
   
 
 
 
Net Income   $ 1,418   $ 1,421   $ 1,211   $ 1,523
   
 
 
 
Basic earnings per share   $ 0.53   $ 0.53   $ 0.45   $ 0.57
Diluted earnings per share   $ 0.53   $ 0.53   $ 0.45   $ 0.56
   
 
 
 


Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

        None.


Item 9A. Controls and Procedures

        Franklin Financial Services Corporation maintains controls and procedures designed to ensure that information required to be disclosed in the reports that the Corporation files or submits under the Securities and Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission. Based upon their evaluation of those controls and procedures performed as of December 31, 2003, the chief executive officer and chief financial officer concluded that Franklin Financial Services Corporation's disclosure controls and procedures were adequate.

        Franklin Financial Services Corporation made no significant changes in its internal controls or in other factors that could significantly affect these controls subsequent to the date of the evaluation of the controls by the chief executive and chief financial officer.

60



Part III

Item 10. Directors and Executive Officers of the Registrant

        The information related to this item is incorporated by reference to the material set forth under the headings "Information about Nominees and Continuing Directors" on Pages 4 though 9, and "Executive Officers" on Page 10 of the Corporation's Proxy Statement for the 2004 Annual Meeting of Shareholders.


Item 11. Executive Compensation

        The information related to this item is incorporated by reference to the material set forth under the headings "Compensation of Directors" on Page 10 and "Executive Compensation and Related Matters" on Pages 10 through 18 of the Corporation's Proxy Statement for the 2004 Annual Meeting of Shareholders, except that information appearing under the headings "Compensation Committee Report on Executive Compensation" on Pages 14 through 17 is not incorporated herein by reference.


Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Shareholder Matters

        The information related to this item is incorporated by reference to the material set forth under the headings "Voting of Shares and Principal Holders Thereof" on Page 2, "Information about Nominees, Continuing Directors and Executive Officers" on Pages 6 through 8 of the Corporation's Proxy Statement for the 2004 Annual Meeting of Shareholders.


Item 13. Certain Relationships and Related Transactions

        The information related to this item is incorporated by reference to the material set forth under the heading "Transactions with Directors and Executive Officers" on Page 19 of the Corporation's Proxy Statement for the 2004 Annual Meeting of Shareholders.


Part IV

Item 14. Principal Accounting Fees and Services

        The information related to this item is incorporated by reference to the material set forth under the headings "Relationship with Independent Public Accountants" on Pages 25 through 26 of the Corporation's Proxy Statement for the 2004 Annual Meeting of Shareholders.


Item 15. Exhibits, Financial Statement Schedules, and Reports on Form 8-K

61



 

  3.1

 

Articles of Incorporation of the Corporation.

 

 

 

Filed as Exhibit 3 to Form 10-Q Quarterly Report of the Corporation for the quarter ended September 30, 1999 and incorporated herein by reference.

 

  3.2

 

Bylaws of the Corporation.

 

 

 

Filed as Exhibit 3 (i) to Current Report on Form 8-K, filed December 3, 1999 and incorporated herein by reference.

 

10.1

 

Deferred Compensation Agreements with Bank Directors.

 

 

 

Filed as Exhibit 10.1 to Form 10-K Annual Report of the Corporation for the year ended December 31, 2000 and incorporated herein by reference.

 

10.2

 

Directors' Deferred Compensation Plan.

 

 

 

Filed as Exhibit 10.2 to Form 10-K Annual Report of the Corporation for the year ended December 31, 2000 and incorporated herein by reference.

 

21

 

Subsidiaries of the Corporation

 

23.1

 

Consent of Beard Miller Company LLP

 

31.1

 

Rule 13a-14(a)/15d-14(a) Certification

 

31.2

 

Rule 13a-14(a)/15d-14(a) Certification

 

32.1

 

Section 1350 Certification

 

32.2

 

Section 1350 Certification

62



SIGNATURES

        Pursuant to the requirements of Section 13 or 15(d) of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

  FRANKLIN FINANCIAL SERVICES CORPORATION

 

By:

/s/ William E. Snell, Jr.

William E. Snell, Jr.
President and Chief Executive Officer

Dated: March 23, 2004

        Pursuant to the requirements of the Securities and Exchange Act of 1934, this Report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

Signature

  Title
  Date

 

 

 

 

 

Charles M. Sioberg
  Chairman of the Board and Director   March 23, 2004

/s/ William E. Snell, Jr.
William E. Snell, Jr.

 

President and Chief Executive Officer and Director

 

March 23, 2004

/s/ Elaine G. Meyers
Elaine G. Meyers

 

Treasurer and Chief Financial Officer (Principal Financial And Accounting Officer)

 

March 23, 2004

/s/ Charles S. Bender II
Charles S. Bender II

 

Director

 

March 23, 2004

/s/ G. Warren Elliott
G. Warren Elliott

 

Director

 

March 23, 2004

/s/ Donald A. Fry
Donald A. Fry

 

Director

 

March 23, 2004


Dennis W. Good, Jr.

 

Director

 

March 23, 2004

/s/ Allan E. Jennings, Jr.
Allan E. Jennings, Jr.

 

Director

 

March 23, 2004

/s/ H. Huber McCleary
H. Huber McCleary

 

Director

 

March 23, 2004

/s/ Jeryl C. Miller
Jeryl C. Miller

 

Director

 

March 23, 2004


Stephen E. Patterson

 

Director

 

March 23, 2004

/s/ Kurt E. Suter
Kurt E. Suter

 

Director

 

March 23, 2004

/s/ Martha B. Walker
Martha B. Walker

 

Director

 

March 23, 2004

63



Exhibit Index for the Year
Ended December 31, 2003

Item

  Description

  3.1

 

Articles of Incorporation of the Corporation.

 

 

Filed as Exhibit 3 to Form 10-Q Quarterly Report of the Corporation for the quarter ended September 30, 1999 and incorporated by reference.

  3.2

 

Bylaws of the Corporation.

 

 

Filed as Exhibit 3 (i) to Current Report on Form 8-K filed on December 3, 1999 and incorporated herein by reference.

10.1

 

Deferred Compensation Agreements with Bank Directors.

 

 

Filed as Exhibit 10.1 to Form 10-K Annual Report of the Corporation for the year ended December 31, 2000 and incorporated herein by reference.

10.2

 

Director's Deferred Compensation Plan.

 

 

Filed as Exhibit 10.2 to Form 10-K Annual Report of the Corporation for the year ended December 31, 2000 and incorporated herein by reference.

21

 

Subsidiaries of Corporation

23.1

 

Consent of Beard Miller Company LLP

31.1

 

Rule 13a-14(a)/15d-14(a) Certification

31.2

 

Rule 13a-14(a)/15d-14(a) Certification

32.1

 

Section 1350 Certification

32.2

 

Section 1350 Certification



QuickLinks

FRANKLIN FINANCIAL SERVICES CORPORATION FORM 10-K INDEX
Part I
Part II
Shareholders' Information
INDEPENDENT AUDITOR'S REPORT
Consolidated Balance Sheets
Consolidated Statements of Income
Consolidated Statements of Changes in Shareholders' Equity
Consolidated Statements of Cash Flows
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Part III
Part IV
SIGNATURES
Exhibit Index for the Year Ended December 31, 2003