Back to GetFilings.com




QuickLinks -- Click here to rapidly navigate through this document



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

FORM 10-K

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

For the fiscal year ended December 31, 2004

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   25-1440803
(State or other jurisdiction of incorporation or organization)   (I.R.S. Employer Identification No.)
     
20 South Main Street, Chambersburg, PA   17201-0819
(Address of principal executive offices)   (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

        There were 3,370,818 outstanding shares of the Registrant's common stock as of February 28, 2005.

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

        The aggregate market value of the 2,936,689 shares of the Registrant's common stock held by nonaffiliates of the Registrant as of June 30, 2004 based on the price of such shares, was $76,353,914.


DOCUMENTS INCORPORATED BY REFERENCE

        Portions of the definitive annual proxy statement to be filed, pursuant to Reg. 14A within 120 days after December 31, 2004, are incorporated into Part III.





FRANKLIN FINANCIAL SERVICES CORPORATION
FORM 10-K
INDEX

 
   
  Page
Part I        
 
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

 

31
 
Item 8.

 

Financial Statements and Supplementary Data

 

32
 
Item 9.

 

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 

64
 
Item 9a.

 

Controls and Procedures

 

64
 
Item 9b.

 

Other Information

 

65

Part III

 

 
 
Item 10.

 

Directors and Executive Officers of the Registrant

 

65
 
Item 11.

 

Executive Compensation

 

65
 
Item 12.

 

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

 

65
 
Item 13.

 

Certain Relationships and Related Transactions

 

65
 
Item 14.

 

Principal Accounting Fees and Services

 

65

Part IV

 

 
 
Item 15.

 

Exhibits and Financial Statement Schedules

 

66
 
Signatures

 

67
 
Index of Exhibits

 

68


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 benefit 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 $563.3 million on December 31, 2004.

Staff

        As of December 31, 2004, the Corporation and its banking subsidiary had 204 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 subsidiaries.

        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 are specified by 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 neighborhoods. 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, 2004, 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 2005, without prior regulatory approval, aggregate dividends of approximately $30.5 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, 2004, 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 2005 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 2005 is an annual rate of $.0144 for each $100 of deposits.

        No significant legislation in the financial services area was enacted in 2004. 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 are not expected to have a material effect on the Corporation.

        The Fair and Accurate Credit Transaction Act was adopted in 2003. It extends and expands upon provisions in the Fair Credit Reporting Act, affecting the reporting of delinquent payments by customers and denials of credit applications. The revised act imposes additional record keeping, reporting, and customer disclosure requirements on all financial institutions, including the Bank. Also in late 2003, the Check 21 Act was adopted. This Act affects the way checks can be processed in the banking system, allowing payments to be converted to electronic transfers rather than processed as traditional paper checks.

        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. This location also houses a community banking office as well as operational support services for the bank. The Corporation currently owns one building that is no longer used for bank operations and land that was purchased for a community banking office, but will not be used for that purpose. Both of these properties are now listed for sale with a local realtor. F&M Trust opened its sixteenth community banking office in a leased facility in March 2004.

6



        The Corporation owns or leases twenty-five properties in Franklin (19) and Cumberland (6) Counties, Pennsylvania as described below:

Property

  Owned
  Leased
Community Banking Offices   11   5
Remote ATM Sites   1   3
Other Properties   3   2


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 2004 and 2003, 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, 2004, was $27.25. The Corporation had 1,949 shareholders of record as of December 31, 2004.


Market and Dividend Information
Bid Price Range Per Share

 
  2004
  2003
(Dollars per share)

  High
  Low
  Dividends
Declared

  High
  Low
  Dividends
Declared

First quarter   $ 27.60   $ 26.80   $ 0.21   $ 21.76   $ 21.08   $ 0.19
Second quarter     27.60     25.25     0.21     23.60     21.56     0.21
Third quarter     25.25     23.30     0.23     25.40     24.08     0.21
Fourth quarter     27.75     24.85     0.23     27.20     25.20     0.21
               
             
                $ 0.88               $ 0.82
               
             

        Per share information has been adjusted retroactively to reflect all stock splits and dividends.

        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 2005 Annual Meeting of Shareholders. There were no purchases of issuer equity securities in the fourth quarter of 2004.

7



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.

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 26, 2005, 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

 
  2004
  2003
  2002
  2001
  2000
 
 
  (Dollars in thousands, except per share)

 
Summary of operations                                
Interest income   $ 24,809   $ 24,884   $ 27,388   $ 31,296   $ 32,446  
Interest expense     8,819     9,057     11,801     15,773     17,916  
   
 
 
 
 
 
  Net interest income     15,990     15,827     15,587     15,523     14,530  
Provision for loan losses     880     1,695     1,190     1,480     753  
   
 
 
 
 
 
  Net interest income after provision for loan losses     15,110     14,132     14,397     14,043     13,777  
Noninterest income     7,093     7,740     5,903     5,690     5,051  
Noninterest expense     15,996     14,659     13,531     12,851     12,715  
   
 
 
 
 
 
Income before income taxes     6,207     7,213     6,769     6,882     6,113  
Income tax     1,015     1,373     1,196     1,288     1,106  
   
 
 
 
 
 
  Net income   $ 5,192   $ 5,840   $ 5,573   $ 5,594   $ 5,007  
   
 
 
 
 
 

Per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Basic earnings per share   $ 1.54   $ 1.74   $ 1.66   $ 1.67   $ 1.48  
Diluted earnings per share     1.54     1.74     1.66     1.64     1.45  
Regular cash dividends paid     0.88     0.82     0.75     0.69     0.61  
Special cash dividends paid             0.20          

Balance sheet data (end of year)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Total assets   $ 563,268   $ 549,702   $ 532,357   $ 498,847   $ 465,985  
Loans, net     343,130     330,196     316,756     300,123     297,307  
Deposits     399,896     372,431     371,887     354,043     357,209  
Long-term debt     52,359     56,467     59,609     50,362     29,477  
Shareholders' equity     54,643     51,858     47,228     45,265     43,201  

Performance yardsticks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Return on average assets     0.93 %   1.09 %   1.07 %   1.14 %   1.10 %
Return on average equity     9.77 %   11.80 %   12.04 %   12.51 %   12.56 %
Dividend payout ratio     56.82 %   46.87 %   57.31 %   41.95 %   42.18 %
Average equity to average asset ratio     9.47 %   9.25 %   8.85 %   9.10 %   8.77 %

Trust assets under management

 

$

410,491

 

$

337,796

 

$

351,970

 

$

375,188

 

$

405,995

 


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, 2004, the low range for the allowance for loan losses was $3.0 million while the high range was $5.0 million. The allowance for loan losses totaled $4.9 million at December 31, 2004.

        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, 2004, the fair value of the servicing rights was $1.3 million. The amortized cost of the rights was $1.7 million, with a valuation allowance of ($358 thousand). The valuation allowance reflects the impairment charges, net of reversals, recognized over time. The servicing rights had an amortized cost of $1.4 million on December 31, 2003, with a valuation allowance of ($355 thousand).

        In determining the fair value at December 31, 2004, the Bank used a weighted-average discount rate of 5.94% and a weighted-average constant prepayment speed of 15.5%. 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 (000's)
 
Weighted-average discount rate   +1%
(1

)%
$
$
163
(544

)
Weighted-average prepayment speed   +20%
(20

)%
$
$
(118
126
)

        The changes in the fair value were calculated by changing one variable of the December 31, 2004 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, 2004, are reasonable.

        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, 2004, outstanding interest rate swaps were valued at negative $595 thousand. If the implied overall rate inherent in the computation was increased by 100 basis points, the value of the swaps would improve to negative $288 thousand.

        Temporary Investment Impairment—Investment securities are written down to their net realizable value when there is an impairment in value that is considered to be "other than temporary." The determination of whether or not other than temporary impairment exists is a matter of judgement. Management reviews investment securities regularly for possible impairment that is "other than temporary" by analyzing the facts and circumstances of each investment and the expectations for that investment's performance. "Other than temporary" impairment in the value of an investment may be indicated by the length of time and the extent to which market value has been less than cost; the financial condition and near term prospects of the issuer; or the intent and ability to retain the investment for a period of time sufficient to allow for any anticipated recovery in market value.

11



        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 2004 would have been reduced by $73 thousand from $5.2 million to $5.1 million. Consequently, basic earnings per share would have fallen to $1.52 from $1.54.

        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 will begin recognizing expense associated with such plans beginning in the third quarter of 2005 in accordance with Statement of Financial Accounting Standard No. 123(R) "Share-Based Payment".

Results of Operations: Management's Overview

        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. Per share amounts for all periods have been adjusted for a 5 for 4 stock split issued in the form of a 25% stock dividend. The Board of Directors approved the split on April 8, 2004 and it was distributed on June 28, 2004 to shareholders of record on June 14, 2004.

        Franklin Financial Services Corporation reported net income of $5.2 million in 2004 and diluted earnings per common share of $1.54, a decrease from 2003 net income of $5.8 million and diluted earnings per common share of $1.74. In 2002, the Corporation reported net income of $5.6 million and diluted earnings per common share of $1.66. The return on average assets (ROA) for 2004 was .93% compared with 1.09% in 2003 and 1.07% for 2002. The return on average shareholders' equity (ROE) fell to 9.77% in 2004 from 11.80% in 2003 and 12.04% in 2002. The decline in ROE can be attributed to the fact that the Corporation's equity position continues to grow at a faster pace than net income

        Net interest income on a tax-equivalent basis was $17.3 million in 2004. This compares to $17.1 million in 2003 and $16.9 million in 2002. While the Corporation has experienced an increase in net interest income from the growth in earning assets during this period, the low interest rate environment has offset nearly all of this increase. As a result net interest income has remained relatively flat during this three-year period.

        The provision for loan losses was $880 thousand in 2004. This is a substantial decrease from $1.7 million in 2003 and $1.2 million in 2002. An improvement in credit quality is partially responsible for the decrease in the provision expense from year-to-year.

        Noninterest income for 2004 was $7.1 million. This compares to $7.7 million in 2003 and $5.9 million in 2002. Investment and Trust Services provided fee income of $2.6 million in 2004, an increase of $170 thousand from the prior year as a result of assets under management increasing to $410.5 million at year-end 2004 from $337.8 million the prior year. Service charges and fees also showed an increase during 2004 as the Bank continues to add fee based services that provide value to the consumer. Offsetting these increases were a decrease in mortgage banking fees, a loss from the Corporation's investment in a joint venture mortgage banking company and fewer securities gains in

12



2004. In addition, the Corporation recognized nonrecurring income of $308 thousand in 2003 that was not present in 2004.

        Noninterest expense was $16.0 million for 2004, $14.7 million for 2003 and $13.5 million for 2002. Salaries and employee benefits have been the primary driver of the increases in this category over the past three years. Much of the increase in salaries and benefits over these periods is the result of adding new community offices. In the past twenty-four months, the Corporation has opened three new community offices and relocated one office. This expansion continues the Corporation's effort to provide better service to its existing customers and to acquire new customers throughout its market area.

        Total assets of the Corporation were $563.3 million at December 31, 2004 compared to $549.7 million at December 31, 2003. The growth in assets was primarily the result of increases in net loans and investments. Loan growth was experienced in both the commercial and consumer loan categories. The growth in commercial loans was fueled primarily by purchased commercial loan participations. A home equity loan sale held during the spring and summer of 2004 was responsible for most of the growth in the consumer loan portfolio. The mortgage loan portfolio decreased during 2004 despite settling approximately $60 million of new mortgage loans to be held in portfolio, many of which were refinanced existing mortgages. In addition to the normal sales of fixed rate mortgage loan production, the Bank sold approximately $12 million of mortgages that were previously held as portfolio loans. These sales were done as part of the Bank's asset-liability management strategy in anticipation of a rising rate environment. The bank also continues to provide wholesale funding for a mortgage banking company in which it is an investor. These loans are reported as loans available for sale and are normally sold within 30 days of funding.

        Total deposits increased to $399.9 million at December 31, 2004 from $372.4 million at December 31, 2003. The Bank experienced growth in all deposit categories, particularly in low-cost core deposit balances. Time deposit balances grew during 2004 reversing a several year trend of declining balances. Time deposits reported growth in both balances outstanding and the number of open accounts. The growth in time deposits is due to Management's decision to price time deposits more competitively during 2004. Deposits continue to be the Bank's primary source of funding. However, the Bank also depends on other sources such as Securities sold under agreements to repurchase and borrowings from the Federal Home Loan Bank of Pittsburgh (FHLB).

        A more detailed discussion of the areas that had the greatest impact on reported results 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 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. The components of net interest income are detailed in Tables 1, 2 and 3.

        Net interest income on a tax equivalent basis for 2004 was $17.3 million, an increase of $179 thousand over the $17.1 million earned in 2003. Average interest-earning assets (up $23.9 million) and average interest bearing liabilities (up $15.8 million) both reported increases for 2004 as compared

13


to 2003. However, interest income remained flat at $26.1 million for both 2004 and 2003. Interest expense decreased slightly, falling from $9.1 million in 2003 to $8.8 million in 2004. Even though interest rates started to rise during 2004, the overall low rate environment continued to impact the asset side of the balance sheet more than the liability side of the balance sheet. The yield on earning assets fell from 5.28% to 5.03% from 2003 to 2004. The decrease in interest income from the lower yield more than offset any increases in interest income the Corporation recognized from the growth in earning assets. The cost of interest-bearing liabilities was 2.01% in 2004, down from 2.14% in 2003. The lower cost of interest-bearing liabilities, coupled with a change in the mix of these liabilities, primarily a reduction in long-term debt, helped reduce interest expense during 2004. These factors contributed to the decrease in the net interest margin from 3.45% in 2003 to 3.33% in 2004. The Corporation's net interest income continues to be burdened by the interest expense associated with several interest rate swaps that were purchased in 2001 to protect against rising interest rates. The swaps increased interest expense by $638 thousand in 2004 and $781 thousand in 2003.

        Net interest income recorded an increase of $199 thousand to $17.1 million in 2003 compared with $16.9 million in 2002. Interest income for 2003 decreased $2.6 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 thousand in 2003 versus $655 thousand 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:

 
  2004
  % Change
  2003
  % Change
  2002
  % Change
 
 
  (Dollars in thousands)

 
Interest income   $ 24,809   -0.30 % $ 24,884   -9.14 % $ 27,388   -12.49 %
Interest expense     8,819   -2.63 %   9,057   -23.25 %   11,801   -25.18 %
   
     
     
     
Net interest income     15,990   1.03 %   15,827   1.54 %   15,587   0.41 %
Tax equivalent adjustment     1,277         1,261         1,302      
   
     
     
     
Net interest income/fully taxable equivalent   $ 17,267   1.05 % $ 17,088   1.18 % $ 16,889   0.34 %
   
     
     
     

14



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.

 
  2004 Compared to 2003
Increase (Decrease) due to:

  2003 Compared to 2002
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   $ 11   $ 29   $ 40   $ (68 ) $ (62 ) $ (130 )
  Investment securities                                      
    Taxable     (58 )   177     119     (81 )   (898 )   (979 )
    Nontaxable     189     (27 )   162     64     (66 )   (2 )
Loans     1,313     (1,693 )   (380 )   1,120     (2,554 )   (1,434 )
   
 
 
 
 
 
 
      Total net change in interest income   $ 1,455   $ (1,514 ) $ (59 ) $ 1,035   $ (3,580 ) $ (2,545 )
   
 
 
 
 
 
 
Interest expense on:                                      
  Interest-bearing checking     28     (36 )   (8 )   53     (67 )   (14 )
  Money market deposit accounts     (84 )   180     96     (175 )   (349 )   (524 )
  Savings accounts     30     (44 )   (14 )   81     (309 )   (228 )
  Time deposits     (38 )   (260 )   (298 )   (185 )   (1,507 )   (1,692 )
  Securities sold under agreements to repurchase     22     103     125     (88 )   (254 )   (342 )
  Short-term borrowings     167     4     171     23     (1 )   22  
  Long-term debt     (306 )   (4 )   (310 )   79     (45 )   34  
   
 
 
 
 
 
 
      Total net change in interest expense     (181 )   (57 )   (238 )   (212 )   (2,532 )   (2,744 )
   
 
 
 
 
 
 
Increase (decrease) in interest income   $ 1,636   $ (1,457 ) $ 179   $ 1,247   $ (1,048 ) $ 199  
   
 
 
 
 
 
 

        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%.

15



Table 3. Analysis of Net Interest Income

 
  2004
  2003
  2002
 
 
  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   $ 7,645   $ 110   1.44 % $ 6,661   $ 70   1.05 % $ 11,674   $ 200   1.72 %
  Investment securities                                                  
    Taxable     121,486     3,571   2.94 %   123,549     3,452   2.79 %   125,898     4,431   3.52 %
    Nontaxable     35,841     2,505   6.99 %   33,143     2,343   7.07 %   32,245     2,345   7.27 %
  Loans held for sale     13,611     344   2.53 %   388     10   2.58 %          
  Loans, net of unearned discount     340,027     19,556   5.75 %   330,976     20,270   6.12 %   314,528     21,714   6.90 %
   
 
     
 
     
 
     
  Total interest-earning assets     518,610     26,086   5.03 %   494,717     26,145   5.28 %   484,345     28,690   5.92 %
   
 
     
 
     
 
     
Other assets     42,640               40,135               38,777            
   
           
           
           
Total assets   $ 561,250             $ 534,852             $ 523,122            
   
           
           
           
Interest-bearing liabilities:                                                  
  Deposits:                                                  
    Interest-bearing checking   $ 72,118   $ 222   0.31 % $ 63,692   $ 230   0.36 % $ 51,047   $ 244   0.48 %
    Money market deposit accounts     83,911     1,474   1.76 %   89,139     1,378   1.55 %   98,871     1,902   1.92 %
    Savings     54,782     263   0.48 %   49,115     277   0.56 %   41,416     505   1.22 %
    Time     114,431     3,125   2.73 %   115,739     3,423   2.96 %   120,247     5,115   4.25 %
   
 
     
 
     
 
     
      Total interest-bearing deposits     325,242     5,084   1.56 %   317,685     5,308   1.67 %   311,581     7,766   2.49 %
   
 
     
 
     
 
     
Securities sold under agreements to repurchase     44,805     475   1.06 %   42,226     350   0.83 %   49,208     692   1.41 %
Short term borrowings     13,327     199   1.49 %   2,124     28   1.32 %   378     6   1.53 %
Long term debt     55,218     3,061   5.54 %   60,744     3,371   5.55 %   59,320     3,337   5.63 %
   
 
     
 
     
 
     
      Total interest-bearing liabilities     438,592     8,819   2.01 %   422,779     9,057   2.14 %   420,487     11,801   2.81 %
   
 
     
 
     
 
     
Noninterest-bearing deposits     63,750               56,588               51,354            
Other liabilities     5,740               6,010               4,978            
Shareholders' equity     53,168               49,475               46,303            
   
           
           
           
      Total liabilities and shareholders' equity   $ 561,250             $ 534,852             $ 523,122            
   
           
           
           
Net interest income/Net interest margin           17,267   3.33 %         17,088   3.45 %         16,889   3.49 %
         
           
           
     
Tax equivalent adjustment           (1,277 )             (1,261 )             (1,302 )    
         
           
           
     
Net interest income         $ 15,990             $ 15,827             $ 15,587      
         
           
           
     

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

        Nonaccruing loans are included in the loan balance.

Provision for Loan Losses

        The provision for loan losses charged against earnings in 2004 was $880 thousand versus $1.7 million and $1.2 million in 2003 and 2002, respectively. The Corporation ended the year in a net recovery position of approximately $256 thousand versus a net charge-off position of $2.3 million and $936 thousand in 2003 and 2002, 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.

16



Noninterest Income and Expense

        Noninterest income, excluding securities gains, decreased $425 thousand, or 5.9%, in 2004 to $6.8 million from $7.3 million in 2003. A significant decrease in the volume of mortgage banking activities and its related fee income plus a significant decrease in other income were the primary contributors to lower noninterest income in 2004. Despite the negative impact of these two areas, other areas had a positive impact on noninterest income. Investment and trust services fees grew $170 thousand, or 6.9%, to $2.6 million in 2004 versus $2.5 million in 2003. Service charges and fee income grew $294 thousand, or 10.3%, to $3.2 million in 2004 versus $2.9 million in 2003.

        In 2004, the Corporation experienced a significant reduction in its mortgage volume compared to the previous year. Higher interest rates, competition and the local economy all played a factor in the decrease in mortgage activity during the year. Other income decreased $580 thousand in 2004 versus 2003. Two nonrecurring items in 2003 that totaled approximately $308 thousand certainly contributed to this decrease. A sale of real estate and the settlement of a litigation claim involving an investment security were responsible for the nonrecurring income in 2003. A 22.0% increase in the market value of trust assets and new business booked contributed to the higher investment and trust service fee income in 2004. Higher fee income related to consumer banking conveniences such as ATMs, debit cards, wire transfers and overdraft protection were primarily responsible for the growth in service charges and fees. The Bank owns 25% of a mortgage banking company that it accounts for using the equity method of accounting. This investment resulted in the bank recording a $348 thousand dollar loss as part of noninterest income. However, this loss was partially offset by fee income of $114 thousand and an increase to net interest income of $189 thousand from services provided to the mortgage banking company by the bank. Gains realized from the Corporation's bank equities portfolio totaled $266 thousand in 2004 compared with $488 thousand in 2003.

        Noninterest expense increased $1.2 million, or 9.1%, to $15.9 million in 2004 from $14.7 million in 2003. The largest increase in noninterest expense occurred in salaries and benefits. Expense growth in this area amounted to $943 thousand with half of the expense related to salaries and half to benefits. During the year, the Bank recorded a full year of salary and benefit expense related to the opening of two new community office locations in the first and second quarters of 2003. Health insurance, pension costs and 401-(k) matching costs increased approximately $226 thousand in 2004 versus 2003. The Corporation maintains a defined-benefit pension plan in addition to matching up to 4% of participating employees' salaries in a 401(k) plan. Net occupancy expense increased $131 thousand, or 13.1%, to $1.1 million in 2004 versus $999 thousand for 2003. Similarly, furniture and equipment expense recorded an increase of $72 thousand, or 10.6%, to $754 thousand for 2004 versus $682 thousand in 2003. Both of these increases are related to a full year of expense related to two new community offices opened in 2003 and a relocation of a community office to a new facility. Legal and professional fees increased $102 thousand, or 16.8%, to $709 thousand in 2004 from $607 thousand in 2003. The majority of this increase is directly related to costs associated with compliance regarding the new Sarbanes-Oxley Section 404 implementation. The Corporation met the criteria for accelerated filing in 2004 and must be in compliance for 2004.

        In the fourth quarter of 2003, your company joined with American Home Bank and R. Daniel Lindley, formerly President of the Mid-Atlantic Division of RBC Mortgage Company, to form Ameribanq Mortgage Group, LLC (AMG). Under Mr. Lindley's management, the Mid-Atlantic Division of RBC Mortgage Company, a subsidiary of Royal Bank of Canada, closed $750 million of residential mortgage originations in 2002 and more than $800 million during the first nine months of 2003.

        F&M Trust holds a 25% ownership position in AMG. This new mortgage company began offering residential mortgage loans through 22 locations, primarily in Virginia and Maryland, in November 2003. Early in 2004, Ameribanq management encountered extended difficulties in loan processing, closing,

17



and secondary market operations, which continued throughout most of the year resulting in a loss of $1.4 million. As described above, the financial impact to F&M Trust in 2004 was a net loss of $45 thousand.

        In early 2005, Lindley provided written notice requiring the liquidation of AMG within 90 days. Subsequently, AMG ceased accepting mortgage applications. The existing pipeline of mortgage loans is being liquidated. Negotiations among the owners relative to the ultimate disposition of the legal entity as well as certain other assets are ongoing as of the date of this filing.

2003 versus 2002:

        Noninterest income, excluding securities gains, increased 32.5% over 2002 to $7.3 million in 2003 from $5.5 in 2002. Growth in service charges and fees was $505 thousand, or 21.0%, for a total of $2.9 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 thousand to $992 thousand in 2003 from $190 thousand in 2002. Very robust mortgage refinancing activity in 2003 and subsequent sales of the mortgages originated on the secondary market were primarily responsible for this increase. Other income increased by $313 thousand to $398 thousand compared to $85 thousand 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 thousand in 2003 compared to $430 thousand in 2002.

        Noninterest expense grew $1.2 million, or 8.3%, to $14.7 million in 2003 compared to $13.5 million in 2002. Pension and health insurance expense, which increased $275 thousand and $55 thousand, 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 thousand. This scholarship is to assist with the costs of higher education for employees' children.

18


Provision for Income Taxes

        Federal income tax expense equaled $1.0 million in 2004 versus $1.4 million and $1.2 million in 2003 and 2002, respectively. The Corporation's effective tax rate for the years ended December 31, 2004, 2003 and 2002 was 16.4%, 19.0% and 17.7%, respectively. Lower pretax earnings in relation to a higher level of tax-free income in 2004 were primarily responsible for the lower effective tax rate in 2004. Tax-free income for the Bank is primarily related to tax-free investments, tax-free loans and earnings on bank owned life insurance. In addition, the Corporation continues to recognize a tax credit related to a low-income housing project. 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, 2004, total assets reached $563.3 million, an increase of $13.6 million, or 2.5% compared to $549.7 million at December 31, 2003. 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 investment strategy. All securities were classified as available for sale at December 31, 2004 and 2003. In 2004, investment securities averaged $157.3 million versus $156.7 million in 2003. Taxable securities averaged $121.5 million and accounted for 77% of the investment portfolio while tax-free securities averaged $35.8 million and accounted for 23% of the portfolio. In 2003 the mix of the investment portfolio was 79% taxable and 21% tax-free. Additional tax-free securities were purchased during 2004 to help reduce the negative impact of a match funded commercial loan transaction that was broken. The mix of taxable and tax-free securities is determined by the Bank's Investment Committee and is part of an overall asset-liability strategy.

        In December 2002, the Corporation purchased a $2.7 million subordinated convertible debenture from American Home Bank, NA. The Corporation converted this debenture to equity during the second quarter of 2004. This transaction increased its ownership position to 21.6%. The investment portfolio is comprised of investment grade securities with the exception of two non-rated securities with a book value of $580 thousand and two below investment grade securities with a book value of $1.2 million. Management reviews the composition of the investment portfolio on a regular basis.

        In those instances whereby Management had identified securities which reflected unrealized losses, a systematic methodology was applied in order to perform an assessment of the potential for "other-than-temporary" impairment. The aggregate portfolio of $163 million included $68 million of investment securities with unrealized losses totaling $580 thousand. Of that amount, $39 million of securities, with an unrealized loss of $424 thousand, had been impaired for a period exceeding one year. Management believes that these unrealized losses were entirely attributable to changes in interest rates in periods subsequent to the acquisition of the specific securities, and did not reflect any deterioration of the credit worthiness of the issuing entities. Generally those securities with unrealized losses included in the portfolio are debt securities of investment grade. In all cases, it was determined that investments that were to be considered for "other-than-temporary" impairment: (1) had a specified maturity or repricing date; (2) were generally expected to be redeemed at par, and (3) were expected to achieve a recovery in market value within a reasonable period of time. Consequently, the impairments identified and subjected to the assessment were deemed to be temporary and required no further adjustment to the financial statements.

19




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:

 
  2004
  2003
  2002
 
  (Dollars in thousands)

Equity Securities   $ 4,167   $ 3,307   $ 3,337
U.S. Treasury securities and obligations of U.S. Government agencies     51,605     19,556     19,823
Obligations of state and political subdivisions     38,869     34,460     35,442
Corporate debt securities     12,974     22,007     25,890
Mortgage-backed securities     29,892     33,916     24,018
Asset backed securities     21,261     36,142     51,110
   
 
 
    $ 158,768   $ 149,388   $ 159,620
   
 
 

Table 5. Maturity Distribution of Investment Portfolio

        The following presents an analysis of investment securities at December 31, 2004 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   $ 16,069   2.28 % $ 32,625   3.04 % $ 1,037   2.94 % $ 1,628   3.08 % $ 51,359   2.80 %
Obligations of state & political subdivisions     922   7.11 %   1,335   6.78 %   7,156   7.28 %   32,104   7.54 %   41,517   7.46 %
Corporate debt securities     2,011   4.22 %   3,237   5.79 %   1,167   6.29 %   7,054   3.49 %   13,469   4.39 %
Mortgage-backed securities             6,748   3.55 %   11,365   3.67 %   11,727   3.05 %   29,840   3.40 %
Asset-backed securities     297   1.00 %   7,177   3.21 %   11,909   2.98 %   1,978   1.88 %   21,361   2.91 %
Equity securities                         5,113   2.21 %   5,113   2.21 %
   
     
     
     
     
     
    $ 19,299   2.69 % $ 51,122   3.40 % $ 32,634   4.28 % $ 59,604   5.22 % $ 162,659   4.16 %
   
     
     
     
     
     

20


        Total portfolio loans averaged $340.0 million in 2004 versus $331.1 million in 2003, an increase of 2.7%. As reflected in Table 6, growth in the loan portfolio came from the commercial and consumer loan categories, while residential mortgage loans showed a decrease.

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
 
 
  2004
  2003
  2002
  2001
  2000
 
 
  (Dollars in thousands)

 
Real estate (primarily first mortgage
residential loans)
  $ 92,703   $ 105,517   $ 99,104   $ 88,019   $ 102,771  
Real estate — construction     3,968     4,244     2,886     2,899     1,909  
Commercial, industrial and agricultural     183,028     165,936     163,618     153,362     134,413  
Consumer (including home equity lines of credit)     68,317     58,249     55,453     59,894     62,081  
   
 
 
 
 
 
Total loans     348,016     333,946     321,061     304,174     301,174  
   
 
 
 
 
 
Less: Allowance for loan losses     (4,886 )   (3,750 )   (4,305 )   (4,051 )   (3,867 )
   
 
 
 
 
 
Net loans   $ 343,130   $ 330,196   $ 316,756   $ 300,123   $ 297,307  
   
 
 
 
 
 

        Residential mortgage loans at December 31, 2004 totaled $92.7 million, a decrease of $12.8 million or 12.1%, from December 31, 2003. During 2004, residential mortgage lending slowed in comparison to previous years. The Bank closed approximately $60 million of residential mortgages in 2004 to be held in the portfolio. This compares to closings of $91.2 million in 2003, which was a record year for closings. The low interest rate environment that has existed for several years caused many consumers to obtain purchase money mortgages or refinance existing mortgages prior to 2004. As a result, the demand for mortgages was down in 2004. The majority of residential mortgages closed during 2004 were fixed rate mortgages that were subsequently sold to Federal National Mortgage Association (FNMA). During 2004, $32.4 million of residential mortgage production was sold to FNMA. In addition the Bank sold approximately $12.0 million of fixed rate mortgages that were previously held as portfolio loans. These sales were done as part of the Bank's asset-liability management strategy to reduce the amount of fixed rate mortgages in anticipation of raising rates in 2005. The Bank expects the level of mortgage closings in 2005 to be below the 2004 level.

        Commercial, industrial and agricultural loans grew by $17.1 million, or 10.3% to $183.0 million at December 31, 2004 from $165.9 million at year-end 2003. The growth in commercial loans was fueled primarily by purchased commercial loan participations. Faced with ever increasing competition for commercial loans, the Bank has looked for new opportunities, such as loan participations, to grow the commercial loan portfolio. Approximately $15 million of commercial loan participations were purchased in 2004. Average commercial loans outstanding were $175.1 million in 2004 versus $163.3 million in 2003.

        Consumer loans outstanding recorded an increase of $10.1 million, or 17.3%, to $68.3 million at December 31, 2004 from $58.2 million at December 31, 2003. A home equity loan promotion held during the spring and summer of 2004 was responsible for most of the growth in the consumer loan portfolio. Home equity loan products continue to be popular and are expected to generate much of the consumer loan business in the future. Indirect consumer lending, primarily auto contracts, increased slightly during 2004, but continues to be a highly competitive business. Other direct consumer lending

21


opportunities continued to slow in 2004 and are expected to remain slow. Average consumer loans outstanding for 2004 were $61.9 million compared to $56.3 million in 2003.

        The yield on the Bank's total loan portfolio fell to 5.75% in 2004 from 6.12% in 2003 and 6.90% in 2002. The low interest rate environment since 2001 has caused many existing loans to reprice and consumers to refinance from higher rate loans to lower rate loans. The Bank has recently undertaken a strategic initiative regarding loan pricing, which is anticipated to enhance the margin on commercial, consumer and residential mortgage loans.

Table 7. Maturities and Interest Rate Terms of Selected Loans

        Stated maturities (or earlier call dates) of selected loans as of December 31, 2004 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   $ 3,968   $   $   $ 3,968
  Commercial, industrial and agricultural     25,755     59,514     97,759     183,028
   
 
 
 
    $ 29,723   $ 59,514   $ 97,759   $ 186,996
   
 
 
 

        The following table shows the above loans which have predetermined interest rates and the loans which have variable interest rates at December 31, 2004:

 
  After
one year
but within
five years

  After
five years

Loans with predetermined rates   $ 30,233   $ 54,755
Loans with variable rates     29,281     43,004
   
 
    $ 59,514   $ 97,759
   
 

        The Corporation continues to rely on deposits as its primary source of funds. The Bank offers numerous deposit products through its community offices. Noninterest-bearing demand deposits averaged $63.8 million in 2004, 12.7% higher than the 2003 average of $56.6 million. Interest-bearing deposits grew from an average of $317.7 million in 2003 to $325.2 million in 2004, an increase of 2.4%. Interest-bearing checking accounts and savings account both recorded strong growth of 13.2% and 11.5%, respectively from 2003 to 2004. Average money market accounts decreased from $89.1 million in 2003 to $83.9 million in 2004. Average time deposits were relatively flat year over year, but did trend upward during 2004 and showed an increase of 5.5% from year end 2003 to year end 2004. Contributing to that increase was approximately $3 million of new time deposits opened at a new community office the Bank opened in 2004. The Bank's interest-bearing deposits had an average cost of 1.56% in 2004 versus 1.67% in 2003. The low interest rate environment has reduced the cost of these deposits each of the last three years. However, with an increase in interest rates during 2004, and a forecast for higher rates in 2005, it is expected that the cost of these deposits will be higher in 2005 than in 2004. Competition from other local financial institutions is a challenge for the Corporation in its efforts to attract new and retain existing deposit accounts and the competition is not expected to lessen in the future.

22


        In addition to deposit products, the Bank utilizes securities sold under repurchase agreements as a funding source. These accounts are part of a cash management product offered to commercial and municipal depositors and are a very attractive product within the Bank's market. These accounts had an average balance of $44.8 million in 2004, $2.6 million or 6.2% higher than the 2003 average of $42.2 million. The average cost of these accounts was 1.06% in 2004 versus .83% in 2003. In a higher interest rate environment, the cost of these accounts will increase.

        The Bank also uses short and long-term borrowings from the Federal Home Loan Bank of Pittsburgh (FHLB) to fund asset growth. Short-term borrowings are used to provide funding for mortgages held for sale generated by the Bank's mortgage banking joint venture. Additionally, short-term borrowings are used to fund the overnight funding needs of the Bank. These borrowings averaged $13.3 million in 2004 with an average cost of 1.49%. In 2003 these funds averaged $2.1 million with an average cost of 1.32%. These funds reprice on a daily basis and the interest rate fluctuates in line with short-term interest rates. The Bank also uses long-term debt from the FHLB on an as needed basis. The average long-term debt balance in 2004 was $55.2 million with an average cost of 5.54%. In 2003, the average balance was $60.7 million with an average cost of 5.55%. The decrease in long-term debt from 2003 to 2004 is the result of amortizing advances paying down and the maturity of term loans. The Bank has not taken any new long-term advances from the FHLB since 2001. The interest rates on the long-term debt are all fixed.

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

        The maturity of outstanding time deposits of $100,000 or more at December 31, 2004 is as follows:

 
  Amount
 
  (Dollars
in thousands)

Maturity distribution:      
  Within three months   $ 4,705
  Over three through six months     3,838
  Over six through twelve months     3,015
  Over twelve months     9,928
   
    Total   $ 21,486
   

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

 
  2004
  2003
  2002
 
 
  Short-Term
Borrowings

  Repurchase
Agreements

  Short-Term
Borrowings

  Repurchase
Agreements

  Short-Term
Borrowings

  Repurchase
Agreements

 
 
  (Dollars in thousands)

 
Ending balance   $ 9,200   $ 41,808   $ 25,200   $ 38,311   $ 9,850   $ 37,978  
Average balance     13,327     44,805     2,124     42,226     378     49,208  
Maximum month-end balance     25,400     51,130     25,200     48,883     9,850     57,077  
Weighted-average interest rate     1.49 %   1.06 %   1.32 %   0.83 %   1.53 %   1.41 %

        The short-term borrowings are primarily overnight borrowings from the Federal Home Loan Bank of Pittsburgh. These borrowings are used to fund the daily funding needs of the Bank. These borrowings reprice on a daily basis and the interest rate flucuates with short-term market interest rates.

        The Bank enters into sales of securities under agreements to repurchase as part of a cash management product offered to commercial customers. These are overnight borrowings by the Bank that are collateralized primarily with U.S. Government and U.S. Agency securities. These borrowing reprices weekly with an interest rate that is indexed to the federal funds rate.

23


        Shareholders' equity totaled $54.6 million at December 31, 2004, an increase of $2.7 million from $51.9 million at December 31, 2003. 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 2004 and 2003 totaled $.88 and $.82, respectively, an increase of 7.3%. In April 2004, the Board of Directors declared a 5 for 4 stock split in the form of a 25% stock dividend that was distributed on June 28, 2004. Reported cash dividends are adjusted to reflect this 25% stock dividend.

        On September 9, 2004, the Board of Directors authorized the repurchase of up to 75,000 shares of its $1.00 par value common stock. The purchases are authorized to be made from time to time during the next twelve months in open market or privately negotiated transactions. The repurchased shares will be held as treasury shares available for issuance in connection with future stock dividends and stock splits, employee benefit plans, executive compensation plans, the Dividend Reinvestment Plan and other appropriate corporate purposes. No shares were repurchased in 2004 under this program.

        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. No shares were repurchased in 2003 or 2004 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.

        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, 2004, 2003 and 2002. At year-end 2004, 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
 
 
  2004
  2003
  2002
 
Risk-based ratios              
  Tier 1   13.41 % 12.96 % 11.86 %
  Total capital   14.74 % 14.03 % 13.00 %
Leverage Ratio   9.14 % 9.15 % 8.68 %

24


        Economic conditions in the Corporation's market area were stable in 2004 and showing signs that education and health services employment sectors were poised to overtake the manufacturing sector in the job count. The unemployment rate in Franklin County, the Corporation's primary market, grew to 3.6% in December 2004 from 3.1% in December 2003. Despite the increase in the county's unemployment rate, it still ranks among the lowest in the state. Cumberland County, the Corporation's secondary market, was the lowest of 67 Pennsylvania counties at 3.0% unemployment. State and U.S. unemployment rates for December 2004 were 5.6% and 5.4%, respectively. Although Franklin County essentially has full employment, there continues to be challenges with under-employment. Another area of concern for the local economy is the outcome of the Federal government's 2005 Base Realignment and Closure Commission (BRAC) analysis. Letterkenny Army Depot is one of the county's largest employers, a primary economic driver and a provider of higher-paying government jobs. In the 1995 BRAC analysis, Letterkenny and the county fought their own battle. This time Pennsylvania politicians have joined forces to protect all of the state's military installations and have allocated $1.25 million to the fight. In November 2005 Congress will take its final vote as to which military installations will survive.

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
 
 
  2004
  2003
  2002
  2001
  2000
 
 
  $
  %
  $
  %
  $
  %
  $
  %
  $
  %
 
 
  (Dollars in thousands)

 
Real Estate     1,762   28     197   33     97   32     200   30     200   35  
Commercial, industrial                                                    
and agricultural     2,629   53     3,093   50     3,716   51     3,001   50     2,667   44  
Consumer     495   19     460   17     492   17     850   20     1,000   21  
   
 
 
 
 
 
 
 
 
 
 
    $ 4,886   100 % $ 3,750   100 % $ 4,305   100 % $ 4,051   100 % $ 3,867   100 %
   
 
 
 
 
 
 
 
 
 
 

        Management monitors loan asset quality (risk of loss from lending activities) by continually reviewing four measurements: (1) watch loans, (2) delinquent loans, (3) foreclosed real estate, and (4) net-charge-offs. Management compares trends in these measurements with the Corporation's targets, as well as its national peer group's average measurements.

        Watch describes loans where borrowers are experiencing weakening cash flow 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 2003 to year-end 2004, the Corporation's watch loans increased 2.3%. This nominal net change resulted from several watch loans being paid in full during 2004 and the early identification of several existing borrowers who were beginning to experience weakening cash flow and were added to the watch list.

        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.

25



        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 loans for which Management has stopped accruing interest. Nonaccruing loans (primarily residential mortgage and commercial loans) generally represent Management's determination that collateral liquidation is not likely to fully repay interest and principal.

        During 2004, the Corporation's quarterly average of 30-89 day loan delinquency as a percent of total loans remained well below 1.00%. During each quarter of 2004, the Corporation's quarterly average of 30-89 day loan delinquency improved in comparison to the same quarters in 2003.

        The Corporation's nonperforming loans increased from $767 thousand or .23% of total loans at December 31, 2003 to $942 thousand or .27% of total loans at December 31, 2004. Specifically, 90 day or more past due loans increased from $284 thousand at December 31, 2003 to $587 thousand at December 31, 2004; while nonaccruing loans decreased from $483 thousand at December 31, 2003 to $355 thousand at December 31, 2004. While this overall increase implies increased risk, the fact that Management continued to accrue interest on the increased 90 day past due loans evidenced Management's determination that the collateral liquidation of the 90 day past due loans would be sufficient to fully repay the interest and principal.

        The Corporation held no foreclosed real estate at December 31, 2004, representing a decrease from $349 thousand at December 31, 2003. At December 31, Management continued to monitor $2.8 million of potential problem loans that are currently paying as agreed, but Management is concerned may ultimately move into one of the above categories.

        The net change of the increase in nonperforming loans and the decrease in foreclosed real estate resulted in the Corporation's nonperforming assets to total assets ratio decreasing nominally from .20% at December 31, 2003 to .17% at December 31, 2004.

        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.

        The Corporation charged-off less total loans than it recovered from current and prior period charged-off loans in 2004. Consequently, the Corporation's net charge-offs as a percentage of average loans decreased from .68% in 2003 to (.08%) in 2004. The primary reason for the Corporation's net recovery position in 2004 was its first quarter recovery of approximately 60% of a significant 2003 commercial loan charge-off.

        The balance of the Allowance for Loan Losses increased from $3.8 million or 1.1% of total loans at December 31, 2003 to $4.9 million or 1.4% of total loans at December 31, 2004, as a result of the Corporation's provision expense as well as the one-time commercial loan recovery. During the fourth quarter of 2004, Management identified a potential real estate loan documentation issue. Management is evaluating the potential issue with legal counsel. Accordingly, Management has conservatively increased its real estate allocation of the Allowance for Loan Losses. Despite this potential issue and resulting allocation, Management is confident in the adequacy of the Allowance for Loan Losses. For more information on asset quality, refer to Tables 11, 12 and 13.

26



Table 12. Nonperforming Assets

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

 
  December 31
 
 
  2004
  2003
  2002
  2001
  2000
 
 
  (Dollars in thousands)

 
Nonaccrual loans   $ 355   $ 483   $ 2,802   $ 1,906   $ 576  
Loans past due 90 days or more (not included above)     587     284     651     948     369  
   
 
 
 
 
 
  Total nonperforming loans     942     767     3,453     2,854     945  
Foreclosed real estate         349     1,536     1,248     1,402  
   
 
 
 
 
 
  Total nonperforming assets   $ 942   $ 1,116   $ 4,989   $ 4,102   $ 2,347  
   
 
 
 
 
 
Nonperforming loans to total loans     0.27 %   0.23 %   1.08 %   0.94 %   0.31 %
Nonperforming assets to total assets     0.17 %   0.20 %   0.94 %   0.82 %   0.50 %
Allowance for loan losses to nonperforming loans     518.68 %   488.92 %   124.67 %   141.94 %   409.21 %

        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.

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
 
 
  2004
  2003
  2002
  2001
  2000
 
 
  (Dollars in thousands)

 
Balance at beginning of year   $ 3,750   $ 4,305   $ 4,051   $ 3,867   $ 3,859  
Charge-offs:                                
  Commercial, industrial and agricultural     (97 )   (2,448 )   (778 )   (862 )   (222 )
  Consumer     (205 )   (107 )   (202 )   (374 )   (371 )
  Real estate         (4 )   (67 )   (127 )   (289 )
   
 
 
 
 
 
    Total charge-offs     (302 )   (2,559 )   (1,047 )   (1,363 )   (882 )
   
 
 
 
 
 
Recoveries:                                
  Commercial, industrial and agricultural     476     255     17     7     45  
  Consumer     72     33     40     58     68  
  Real estate     10     21     54     2     24  
   
 
 
 
 
 
    Total recoveries     558     309     111     67     137  
   
 
 
 
 
 
Net recoveries (charge-offs)     256     (2,250 )   (936 )   (1,296 )   (745 )
   
 
 
 
 
 
Provision for loan losses     880     1,695     1,190     1,480     753  
   
 
 
 
 
 
Balance at end of year   $ 4,886   $ 3,750   $ 4,305   $ 4,051   $ 3,867  
   
 
 
 
 
 
Ratios:                                
  Net loans charged off as a percentage of average loans     -0.08 %   0.68 %   0.30 %   0.43 %   0.25 %
  Net loans (recovered) charged-off as a percentage of the provision for loan losses     -29.09 %   132.74 %   78.66 %   87.57 %   98.94 %
  Allowance as a percentage of loans     1.40 %   1.12 %   1.34 %   1.32 %   1.28 %

27


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, 2004, total deposits and repos reached $441.7 million, an increase of $31.0 million from $410.7 million at December 31, 2003. 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, 2004, the Bank had approximately $137.3 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, 2004 totaled $9.2 million and averaged $13.3 million during the year. Table 9 presents specific information concerning short-term borrowings and repos.

        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 $90.3 million and $5.9 million, respectively, at December 31, 2004. Unused commitments and stand-by letters of credit totaled $85.4 million and $1.7 million, respectively, at December 31, 2003 (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, 2004:

 
  Less than
1 year

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

  Total
Time Deposits   $ 59,348   $ 46,411   $ 11,444   $ 39   $ 117,242
Long-Term Debt     4,335     7,473     25,358     15,193     52,359
Operating Leases     273     455     224     1,704     2,656
Estimated future pension payments     445     1,045     1,289     3,912     6,691
   
 
 
 
 
  Total   $ 64,401   $ 55,384   $ 38,315   $ 20,848   $ 178,948
   
 
 
 
 

        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.

28


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, 2004. Positive gaps in the under one-year time interval suggest that, all else being equal, the Corporation's 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, 2004 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 higher market interest rates but favorably affected by lower interest rates. The Corporation establishes tolerance guidelines for these measures of interest rate sensitivity. As of December 31, 2004, 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. In July 2004 one $5 million swap matured leaving a notional aggregate amount of $15 million as of December 31, 2004. 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, 2004, the fair value of the swaps was a negative $595 thousand as compared to a negative fair value of $1.3 million at December 31, 2003 and was recognized in comprehensive income, net of tax. See Note 12 for additional information on comprehensive income.

29



        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.

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   $ 172   $   $   $   $   $ 172
  Investment securities and restricted stock     33,075     9,866     14,185     86,236     23,159     166,521
  Loans, net of unearned income     138,737     19,522     30,283     121,732     44,481     354,755
  Interest rate swaps (receive side)     15,000                     15,000
   
 
 
 
 
 
Total interest-earning assets   $ 186,984   $ 29,388   $ 44,468   $ 207,968   $ 67,640   $ 536,448

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest-bearing checking   $ 21,078   $   $   $   $ 55,935   $ 77,013
  Money market deposit accounts     84,115                 1,045     85,160
  Savings     29,573                 25,883     55,456
  Time     20,244     18,837     20,268     57,854     39     117,242
  Securities sold under agreements to repurchase     41,808                     41,808
  Short tem borrowings     9,200                     9,200
  Long term debt     312     2,941     1,082     32,831     15,193     52,359
  Interest rate swaps (pay side)                   15,000         15,000
   
 
 
 
 
 
Total interest-bearing liabilities   $ 206,330   $ 21,778   $ 21,350   $ 105,685   $ 98,095   $ 453,238
   
 
 
 
 
 
Interest rate gap   $ (19,346 ) $ 7,610   $ 23,118   $ 102,283   $ (30,455 ) $ 83,210
   
 
 
 
 
 
Cumulative interest rate gap   $ (19,346 ) $ (11,736 ) $ 11,382   $ 113,665   $ 83,210      
   
 
 
 
 
     

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 or historical correlation to market interest rates.

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

30


Table 15. Sensitivity to Changes in Market Interest Rates

 
  2004 Future Interest Rate Scenarios
  2003 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   $ 15,321   $ 15,914   $ 15,553   $ 14,584   $ 15,303   $ 15,278  
  Percent change     -3.7 %       -2.3 %   -4.7 %       -0.2 %
  Board policy limit     -7.5 %       -7.5 %   -7.5 %       -7.5 %

Economic value of portfolio equity (EVE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Change   $ 55,309   $ 53,074   $ 44,618   $ 37,443   $ 45,362   $ 50,936  
  Percent change     4.2 %       -15.9 %   -17.5 %       12.3 %
  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. The value of core deposit intangible are not included the EVE calculation.

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.

31



Item 8. Financial Statements and Supplementary Data

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

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, 2004 and 2003 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, 2004. These consolidated financial statements are the responsibility of the Corporation's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

        We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). 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, 2004 and 2003, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2004, in conformity with accounting principles generally accepted in the United States of America.

GRAPHIC

Harrisburg, Pennsylvania
March 10, 2005

32



Consolidated Balance Sheets

 
  December 31
 
 
  2004
  2003
 
 
  (Amounts in thousands, except per share data)

 
Assets              
  Cash and due from banks   $ 10,037   $ 15,360  
  Interest-bearing deposits in other banks     172     256  
   
 
 
    Total cash and cash equivalents     10,209     15,616  
  Investment securities available for sale     162,659     153,381  
  Restricted stock     3,862     4,753  
  Loans held for sale     6,739     12,113  
  Loans     348,016     333,946  
    Allowance for loan losses     (4,886 )   (3,750 )
   
 
 
  Net Loans     343,130     330,196  
  Premises and equipment, net     9,609     9,564  
  Bank owned life insurance     10,788     10,319  
  Other assets     16,272     13,760  
   
 
 
    Total assets   $ 563,268   $ 549,702  
   
 
 

Liabilities

 

 

 

 

 

 

 
  Deposits              
    Demand (noninterest-bearing)   $ 65,025   $ 59,547  
    Savings and interest checking     217,629     201,715  
    Time     117,242     111,169  
   
 
 
    Total Deposits     399,896     372,431  
  Securities sold under agreements to repurchase     41,808     38,311  
  Short term borrowings     9,200     25,200  
  Long term debt     52,359     56,467  
  Other liabilities     5,362     5,435  
   
 
 
Total liabilities     508,625     497,844  
   
 
 

Shareholders' equity

 

 

 

 

 

 

 
  Common stock, $1 par value per share, 15,000 shares authorized with 3,806 and 3,045 shares issued and 3,370 and 2,692 shares outstanding at December 31, 2004 and 2003, respectively     3,806     3,045  
  Capital stock without par value, 5,000 shares authorized with no shares issued and outstanding          
  Additional paid-in capital     19,864     19,819  
  Retained earnings     35,723     34,251  
  Accumulated other comprehensive income     2,175     1,767  
  Treasury stock, 436 and 353 shares at cost at December 31, 2004 and 2003 respectively     (6,925 )   (7,024 )
   
 
 
    Total shareholders' equity     54,643     51,858  
   
 
 
    Total liabilities and shareholders' equity   $ 563,268   $ 549,702  
   
 
 

The accompanying notes are an integral part of these statements.

33



Consolidated Statements of Income

 
  Years ended December 31

 
  2004
  2003
  2002
 
  (Amounts in thousands, except
per share data)

Interest income                  
  Loans   $ 19,449   $ 19,826   $ 21,218
  Interest and dividends on investments:                  
    Taxable interest     3,359     3,227     4,170
    Tax exempt interest     1,679     1,572     1,579
    Dividend income     212     189     221
  Federal funds sold     103     34     66
  Deposits and other obligations of other banks     7     36     134
   
 
 
    Total interest income     24,809     24,884     27,388
   
 
 
Interest expense                  
  Deposits     5,084     5,308     7,766
  Securities sold under agreements to repurchase     475     350     692
  Short term borrowings     199     28     6
  Long term debt     3,061     3,371     3,337
   
 
 
    Total interest expense     8,819     9,057     11,801
   
 
 
    Net interest income     15,990     15,827     15,587
Provision for loan losses     880     1,695     1,190
   
 
 
  Net interest income after provision for loan losses     15,110     14,132     14,397
   
 
 

Noninterest income

 

 

 

 

 

 

 

 

 
  Investment and trust services fees     2,645     2,475     2,292
  Service charges and fees     3,150     2,856     2,351
  Mortgage banking activities     745     992     190
  Increase in cash surrender value of life insurance     469     531     555
  Other     (182 )   398     85
  Securities gains, net     266     488     430
   
 
 
    Total noninterest income     7,093     7,740     5,903
   
 
 

Noninterest expense

 

 

 

 

 

 

 

 

 
  Salaries and employee benefits     8,384     7,441     7,054
  Net occupancy expense     1,130     999     855
  Furniture and equipment expense     754     682     656
  Advertising     808     769     619
  Legal and professional fees     709     607     477
  Data processing     1,093     1,083     1,027
  Pennsylvania bank shares tax     467     444     426
  Other     2,651     2,634     2,417
   
 
 
    Total noninterest expense     15,996     14,659     13,531
   
 
 
  Income before Federal income taxes     6,207     7,213     6,769
  Federal income tax expense     1,015     1,373     1,196
   
 
 
    Net income   $ 5,192   $ 5,840   $ 5,573
   
 
 
Earnings per share                  
  Basic earnings per share   $ 1.54   $ 1.74   $ 1.66
  Diluted earnings per share   $ 1.54   $ 1.74   $ 1.66
  Cash dividends paid   $ 0.88   $ 0.82   $ 0.95

The accompanying notes are an integral part of these staements.

34



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, 2004, 2003, and 2002:                                      

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, $.95 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, $.82 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  
   
 
 
 
 
 
 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Net income             5,192             5,192  
Unrealized loss on securities, net of reclassification adjustments                 (66 )       (66 )
Unrealized gain on hedging activities, net of reclassification adjustments                 474         474  
                                 
 
Total Comprehensive income                                   5,600  
Cash dividends declared, $.88 per share             (2,950 )           (2,950 )
25% stock dividend     761         (761 )            
Cash paid in lieu of fractional shares in stock split             (9 )           (9 )
Common stock issued under stock option plans         45             99     144  
   
 
 
 
 
 
 
Balance at December 31, 2004   $ 3,806   $ 19,864   $ 35,723   $ 2,175   $ (6,925 ) $ 54,643  
   
 
 
 
 
 
 

The accompanying notes are an integral part of these statements.

35



Consolidated Statements of Cash Flows

 
  Years ended December 31
 
 
  2004
  2003
  2002
 
 
  (Amounts in thousands)

 
Cash flows from operating activities                    
  Net income   $ 5,192   $ 5,840   $ 5,573  
  Adjustments to reconcile net income to net cash provided by operating activities:                    
    Depreciation and amortization     1,123     1,026     986  
    Net amortization on investment securities     585     831     189  
    Amortization and write down of mortgage servicing rights     203     203     475  
    Provision for loan losses     880     1,695     1,190  
    Securities gains, net     (266 )   (488 )   (430 )
    Loans originated for sale     (182,645 )   (56,168 )   (33,030 )
    Proceeds from sale of loans     188,708     49,175     33,495  
    Gain on sales of loans     (689 )   (985 )   (465 )
    Gain on sale of premises and equipment         (299 )    
    Increase in cash surrender value of life insurance     (469 )   (531 )   (555 )
    (Increase) decrease in interest receivable and other assets     (411 )   437     (256 )
    Increase (decrease) in interest payable and other liabilities     652     (269 )   (679 )
    Other, net     103     (91 )   109  
   
 
 
 
Net cash provided by operating activities     12,966     376     6,602  
   
 
 
 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 
  Proceeds from sales of investment securities available for sale     672     1,691     2,076  
  Proceeds from maturities of investment securities available for sale     40,150     52,649     40,349  
  Net decrease (increase) in restricted stock     891     (790 )   (1,320 )
  Purchase of investment securities available for sale     (53,267 )   (44,451 )   (57,613 )
  Net increase in loans     (13,876 )   (18,233 )   (17,349 )
  Proceeds from sale of premises and equipment         625      
  Investment in joint venture         (510 )   (114 )
  Capital expenditures     (982 )   (946 )   (1,243 )
   
 
 
 
Net cash used in investing activities     (26,412 )   (9,965 )   (35,214 )
   
 
 
 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 
  Net increase in demand deposits, NOW accounts and savings accounts     21,392     7,670     19,468  
  Net increase (decrease) in certificates of deposit     6,073     (7,126 )   (1,624 )
  Net (decrease) increase in short term borrowings     (12,503 )   15,683     3,465  
  Long term debt advances     0     2,519     10,350  
  Long term debt payments     (4,108 )   (5,661 )   (1,103 )
  Dividends paid     (2,950 )   (2,737 )   (3,194 )
  Common stock issued under stock option plans     144     285     177  
  Cash paid in lieu of fractional shares on stock split     (9 )        
  Purchase of treasury shares             (894 )
   
 
 
 
Net cash provided by financing activities     8,039     10,633     26,645  
   
 
 
 
(Decrease) increase in cash and cash equivalents     (5,407 )   1,044     (1,967 )
Cash and cash equivalents as of January 1     15,616     14,572     16,539  
   
 
 
 
Cash and cash equivalents as of December 31   $ 10,209   $ 15,616   $ 14,572  
   
 
 
 
Supplemental Disclosures of Cash Flow Information                    
Cash paid during the year for:                    
Interest on deposits and other borrowed funds   $ 8,675   $ 9,270   $ 11,779  
Income taxes   $ 834   $ 1,545   $ 904  

The accompanying notes are an integral part of these statements.

36



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 in consolidation.

        Nature of Operations—The Corporation conducts substantially all of its business through its subsidiary bank, Farmers and Merchants Trust Company, which serves its customer base through sixteen community offices located in Franklin and Cumberland Counties in Pennsylvania. 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, and the assessment of other than temporary impairment of investment securities, as well as the value of mortgage servicing rights and derivatives.

        Significant Group Concentrations of Credit Risk—Most of the Corporation's activities are with customers located within Franklin and Cumberland Counties of Pennsylvania. Note 4 discusses the types of securities that the Corporation invests in. Note 5 discusses the types of lending that the Corporation engages in. The Corporation does not have any significant concentrations of any one industry or customer.

        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, 2004 and 2003, 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. Declines in the fair value of held-to-maturity and available-for-sale securities below their cost that are deemed to be other than temporary are reflected in earnings as realized losses. In estimating the other-than-temporary impairment losses, management considers (1) the length of time and the extent to which the fair value has been less than cost, (2) the

37



financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Corporation to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. 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.

        Other Investments—The Corporation has an investment in American Home Bank, N.A. (AHB). The Corporation owns 21.6% of the voting stock of this bank and accounts for this investment utilizing the equity method of accounting. At December 31, 2004 and 2003, the carrying amount of this investment was approximately $4.1 million and $1.4 million, respectively and was included in other assets.

        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. Such changes were minimal during the periods reported on within.

        Interest rate derivative financial instruments receive hedge accounting treatment only if they are designated as a hedge and are expected to be, and are, effective in substantially reducing interest rate risk arising from the assets and liabilities identified as exposing the Corporation to risk. Those derivative financial instruments that do not meet the hedging criteria discussed below would be classified as trading activities and would be recorded at fair value with changes in fair value recorded in income. Derivative hedge contracts must meet specific effectiveness tests (i.e., over time the change in their fair values due to the designated hedge risk must be within 80 to 125 percent of the opposite change in the fair values of the hedged assets or liabilities). Changes in fair value of the derivative financial instruments must be effective at offsetting changes in the fair value of the hedged items due to the designated hedge risk during the term of the hedge. Further, if the underlying financial instrument differs from the hedged asset or liability, there must be a clear economic relationship between the prices of the two financial instruments. If periodic assessments indicate derivatives no longer provide an effective hedge, the derivatives contracts would be closed out and settled or classified as a trading activity.

        Cash flows resulting from the derivative financial instruments that are accounted for as hedges of assets and liabilities are classified in the cash flow statement in the same category as the cash flows of the items being hedged.

        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 any deferred fees. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment of the yield (interest income) of the related loans using the interest method. The Corporation is generally amortizing these amounts over the contractual life of the loan.

38



        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. Consumer loans are typically charged off no later than 180 days past due. Past due status is based on contractual terms of the loans.

        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. Loans are generally sold with the mortgage servicing rights retained by the Corporation. The carrying value of mortgage loans sold is reduced by the cost allocated to the associated mortgage servicing rights. Gains or losses on sales of mortgage loans are recognized based on the difference between the selling price and the carrying value of the related mortgage loans sold.

        Loan Servicing—Servicing assets are recognized as separate assets when rights are acquired through sale of financial assets. A portion of the cost of originating the loan is allocated to the servicing right based on relative fair value. Fair value is based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, prepayment speeds and default rates and losses. 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. If the Corporation later determines that all or a portion of the impairment no longer exists, a reduction of the allowance may be recorded as an increase to income. Servicing fee income is recorded for fees earned for servicing loans. The fees are based on a contractual percentage of the outstanding principal; or a fixed amount per loan and are recorded as income when earned. The amortization of mortgage servicing rights is netted against loan servicing fee income. Loans serviced by the bank for the benefit of others totaled $121.2 million, $101.8 million and $94.6 million at December 31, 2004, 2003 and 2002 respectively.

        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.

39



        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 and general 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.

        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 may 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 $413 thousand and $599 thousand at December 31, 2004 and 2003, respectively and were net of accumulated amortization of $1.4 million and $1.3 million. Amortization expense for intangible assets was $186 thousand for 2004, 2003 and 2002. Amortization expense for intangible assets will be $186 thousand for the years ended December 31, 2005 and 2006, and $41 thousand 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 noninterest 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.

40



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

 
   
  2004
  2003
  2002
 
 
   
  (Amounts in thousands,
except per share*)

 
Net Income:   As reported   $ 5,192   $ 5,840   $ 5,573  
    Compensation not expensed     (73 )   (68 )   (108 )
       
 
 
 
    Proforma   $ 5,119   $ 5,772   $ 5,465  
       
 
 
 

Basic earnings per share:

 

As reported

 

$

1.54

 

$

1.74

 

$

1.66

 
    Proforma     1.52     1.72     1.63  

Diluted earnings per share:

 

As reported

 

$

1.54

 

$

1.74

 

$

1.66

 
    Proforma     1.52     1.72     1.62  

Weighted average fair value of ESPP options granted

 

$

5.52

 

$

5.16

 

$

4.32

 
Weighted average fair value of ISOP options granted   $ 4.77   $ 4.70   $ 4.03  

*
Per share information has been adjusted retroactively to reflect all stock splits and dividends.

41


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

 
  2004
  2003
  2002
 
Employee Stock Purchase Plan              
  Risk-free interest rate   2.21 % 1.13 % 1.41 %
  Expected volatility of the Corporation's stock   19.31 % 16.58 % 16.80 %
  Expected dividend yield   3.53 % 3.26 % 3.58 %
  Expected life (in years)   0.7   0.8   0.7  

Incentive Stock Option Plan

 

 

 

 

 

 

 
  Risk-free interest rate   3.58 % 3.55 % 3.47 %
  Expected volatility of the Corporation's stock   15.31 % 26.39 % 26.39 %
  Expected dividend yield   3.04 % 3.54 % 3.84 %
  Expected life (in years)   7   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. Average shares and per share information have been restated as appropriate to reflect stock splits and dividends.

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

 
  2004
  2003
  2002
 
  (In thousands)

Weighted average shares outstanding (basic)   3,368   3,355   3,344
Impact of common stock equivalents   9   7   15
   
 
 
Weighted average shares outstanding (diluted)   3,377   3,362   3,359
   
 
 

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

        Segment Reporting—The Bank acts as an independent community financial services 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.

42



        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 December 2003, the Accounting Standards Executive Committee issued Statement of Position 03-3 (SOP 03-3), "Accounting for Certain Loan or Debt Securities Acquired in a Transfer." SOP 03-3 addresses accounting differences between contractual cash flows and cash flows expected to be collected from an investor's initial investment in loans or debt securities acquired in a transfer, including business combinations, if those differences are attributable, at least in part, to credit quality. SOP 03-3 is effective for loans or debt securities acquired in fiscal years beginning after December 2004. The Corporation intends to adopt the provisions of SOP 03-3 effective January 1, 2005, and does not expect the initial implementation to have an effect on the Corporation's consolidated financial statements.

        In March 2004, the SEC released Staff Accounting Bulletin (SAB) No. 105, "Application of Accounting Principles to Loan Commitments." SAB 105 provides guidance about the measurement of loan commitments recognized at fair value under FASB Statement No. 133, "Accounting for Derivative Instruments and Hedging Activities." SAB 105 also requires companies to disclose their accounting policy for those loan commitments including methods and assumptions used to estimate fair value and associated hedging strategies. SAB 105 is effective for all loan commitments accounted for as derivatives that are entered into after March 31, 2004. The adoption of SAB 105 did not have a material effect on the Corporation's consolidated financial statements.

        In December 2004, the Financial Accounting Standards Board (FASB) issued Statement No. 123(R), "Share-Based Payment." Statement No. 123(R) revised Statement No. 123, "Accounting for Stock-Based Compensation," and supersedes APB Opinion No. 25, "Accounting for Stock Issued to Employees," and its related implementation guidance. Statement No. 123(R) will require compensation costs related to share-based payment transactions to be recognized in the financial statements (with limited exceptions). The amount of compensation cost will be measured based on the grant-date fair value of the equity or liability instruments issued. Compensation cost will be recognized over the period that an employee provides service in exchange for the award. This statement is effective July 1, 2005. The impact to the Corporation will be dependent upon the nature and quantity of stock-based compensation granted in future periods.

43


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, 2004, the amount available for dividends was $30.5 million. In addition, dividends paid by the Bank to the Corporation would be prohibited if the effect thereof would cause the Bank's capital to be reduced below applicable minimum capital requirements. 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, 2004 and 2003, that the Corporation and the Bank met all capital adequacy requirements to which it is subject.

        As of December 31, 2004, 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.

        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, 2004
 
 
  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   $ 57,079   14.74 % $ 30,984   8.00 %   N/A      
Bank     47,218   12.48 %   30,266   8.00 % $ 37,832   10.00 %

Tier 1 Capital (to Risk Weighted Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Corporation   $ 51,923   13.41 % $ 15,492   4.00 %   N/A      
Bank     42,353   11.19 %   15,133   4.00 % $ 22,699   6.00 %

Tier 1 Capital (to Average Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Corporation   $ 51,923   9.14 % $ 22,722   4.00 %   N/A      
Bank     42,353   7.57 %   22,365   4.00 % $ 27,956   5.00 %

44


 
  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 %

        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 $750 thousand and $700 thousand at December 31, 2004 and December 31, 2003, 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, 2004 and 2003, was approximately $900 thousand. The amortized cost and estimated fair value of investment securities available for sale as of December 31, 2004 and 2003 are as follows:

Note 4. Investment Securities Available for Sale

        The amortized cost and estimated fair value of investment securities available for sale as of December 31, 2004 and 2003 are as follows:

2004

  Amortized
cost

  Gross
unrealized
gains

  Gross
unrealized
losses

  Estimated
fair
value

 
  (Amounts in thousands)

Equity securities   $ 4,167   $ 1,014   $ 68   $ 5,113
U.S. Treasury securities and obligations of U.S. Government agencies     51,605     19     265     51,359
Obligations of state and political subdivisions     38,869     2,648         41,517
Corporate debt securities     12,974     538     43     13,469
Mortgage-backed securities     29,892     127     179     29,840
Asset-backed securities     21,261     125     25     21,361
   
 
 
 
    $ 158,768   $ 4,471   $ 580   $ 162,659
   
 
 
 

45


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     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
   
 
 
 

        At December 31, 2004 and 2003, the book value of investment securities pledged to secure public funds, trust balances, repurchase agreements and other deposit obligations totaled $98,356,000 and $90,846,000, respectively.

        The amortized cost and estimated fair value of debt securities at December 31, 2004, 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   $ 19,284   $ 19,299
Due after one year through five years     44,260     44,374
Due after five years through ten years     20,662     21,269
Due after ten years     40,503     42,764
   
 
    $ 124,709   $ 127,706
Mortgage-backed securities     29,892     29,840
   
 
    $ 154,601   $ 157,546
   
 

        Gross gains of $266,000 were realized on the sale of securities during 2004. 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.

46



        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, 2004.

 
  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   $ 156   $ 8   $ 529   $ 60   $ 685   $ 68
U.S. Treasury securities and obigations of U.S. Government agencies     20,125     129     20,014     136     40,139     265
Corporate debt securities     947     4     1,068     39     2,015     43
Mortgage-backed securities     5,390     12     15,421     167     20,811     179
Asset-backed securities     1,596     3     2,425     22     4,021     25
   
 
 
 
 
 
  Total temporarily impaired securities   $ 28,214   $ 156   $ 39,457   $ 424   $ 67,671   $ 580
   
 
 
 
 
 

        The above table represents 80 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
 
 
  2004
  2003
 
 
  (Amounts in thousands)

 
Real estate (primarily first mortgage residential loans)   $ 92,703   $ 105,517  
Real estate—Construction     3,968     4,244  
Commercial, industrial and agricultural     183,028     165,936  
Consumer (including home equity lines of credit)     68,317     58,249  
   
 
 
      348,016     333,946  
Less: Allowance for loan losses     (4,886 )   (3,750 )
   
 
 
Net Loans   $ 343,130   $ 330,196  
   
 
 

        Loans to directors and executive officers and to their related interests and affiliated enterprises amounted to approximately $11,618,000 and $11,305,000 at December 31, 2004 and 2003, 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 2004 approximately $109,000 of new loans were made and repayments totaled approximately $547,000.

47


Note 6. Allowance for Loan Losses

 
  Years ended December 31
 
 
  2004
  2003
  2002
 
 
  (Amounts in thousands)

 
Balance at beginning of year   $ 3,750   $ 4,305   $ 4,051  
  Charge-offs     (302 )   (2,559 )   (1,047 )
  Recoveries     558     309     111  
   
 
 
 
Net recoveries (charge-offs)     256     (2,250 )   (936 )
Provision for loan losses     880     1,695     1,190  
   
 
 
 
Balance at end of year   $ 4,886   $ 3,750   $ 4,305  
   
 
 
 

        At December 31, 2004 and 2003 the Corporation had no restructured loans. Nonaccrual loans at December 31, 2004 and 2003 were approximately $355,000 and $483,000, respectively. Loans past due 90 days or more and still accruing were approximately $587,000 and $284,000 at December 31, 2004 and 2003, 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:

 
  2004
  2003
  2002
 
 
  (Amounts in thousands)

 
Gross interest due under terms   $ 22   $ 74   $ 284  
Amount included in income     (9 )   (2 )   (93 )
   
 
 
 
Interest income not recognized   $ 13   $ 72   $ 191  
   
 
 
 

        Interest income recognized on impaired loans, primarily on an accrual basis, was $293 thousand, $301 thousand and $228 thousand for 2004, 2003 and 2002, respectively.

        At December 31, 2004 and 2003, the recorded investment in loans that were considered to be impaired, as defined by Statement No.114, totaled $6.9 million and $2.8 million, respectively, of which $1.4 million and $2.1 million have an allowance for credit losses. The allowance for credit losses on impaired loans was $427 thousand and $648 thousand as of December 31, 2004 and 2003, respectively. The average recorded investment in impaired loans during the years ended December 31, 2004, 2003 and 2002 was $7.9 million, $5.2 million and $7.2 million, respectively.

Note 7. Premises and Equipment

        Premises and equipment consist of:

 
   
  December 31
 
(Dollars in thousands)

  Estimated Life
  2004
  2003
 
Land       $ 1,096   $ 1,096  
Buildings and leasehold improvements   15 - 30 years, or lease term     13,024     12,589  
Furniture, fixtures and equipment     3 - 10 years     8,060     7,550  
       
 
 
Total cost         22,180     21,235  
Less: Accumulated depreciation         (12,571 )   (11,671 )
       
 
 
Net premises and equipment       $ 9,609   $ 9,564  
       
 
 

48


        Depreciation expense for the years ended December 31, 2004, 2003 and 2002 was $910,000, $840,000 and $800,000, respectively. The Corporation leases various premises and equipment for use in banking operations. Future minimum payments on these leases are as follows:

 
  (Amounts in thousands)
2005   $ 273
2006     263
2007     192
2008     112
2009     112
2010 and beyond     1,704
   
    $ 2,656

        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 $276,000, $206,000 and $172,000 for 2004, 2003 and 2002, respectively.

Note 8. Mortgage Servicing Rights

        Activity in mortgage servicing rights for the years ended December 31, 2004, 2003 and 2002 is as follows:

 
  2004
  2003
  2002
 
 
  (amounts in thousands)

 
Cost of mortgage servicing rights:                    
  Beginning balance   $ 1,384   $ 1,039   $ 801  
  Originations     487     528     378  
  Amortization     (199 )   (183 )   (140 )
   
 
 
 
Ending balance   $ 1,672   $ 1,384   $ 1,039  
   
 
 
 
Valuation allowance:                    
  Beginning balance   $ 355   $ 335   $  
  Additions     138     70     335  
  Reductions     (135 )   (50 )    
   
 
 
 
Ending balance   $ 358   $ 355   $ 335  
   
 
 
 
Mortgage servicing rights cost   $ 1,672   $ 1,384   $ 1,039  
Valuation allowance     (358 )   (355 )   (335 )
   
 
 
 
Carrying value   $ 1,314   $ 1,029   $ 704  
   
 
 
 
Fair value   $ 1,314   $ 1,029   $ 704  
Fair value assumptions:                    
  Weighted average discount rate     5.94 %   5.67 %   5.71 %
  Weighted average prepayment speed rate     15.50 %   19.90 %   27.70 %

49


Note 9. Deposits

        Deposits are summarized as follows:

 
  December 31
 
  2004
  2003
 
  (Amounts in thousands)

Demand, noninterest-bearing   $ 65,025   $ 59,547
Interest-bearing checking     77,013     68,376
Savings:            
  Money market accounts     85,160     83,312
  Passbook and statement savings     55,456     50,027
   
 
    Total Savings and interest checking     217,629     201,715
   
 
Time:            
  Deposits of $100,000 and over     21,486     23,203
  Other time deposits     95,756     87,966
   
 
      117,242     111,169
   
 
    Total deposits   $ 399,896   $ 372,431
   
 

        At December 31, 2004 the scheduled maturities of time deposits are as follows.

2005   $ 59,348
2006     22,216
2007     24,195
2008     7,777
2009     3,667
2010 and beyond     39
   
    $ 117,242
   

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

        The Corporation's short-term borrowings are comprised of securities sold under agreements to repurchase and a line-of-credit with the Federal Home Loan Bank of Pittsburgh (Open Repo Plus). Securities sold under agreements to repurchase are overnight borrowings between the Bank and its commercial and municipal depositors. These accounts reprice weekly. Open Repo Plus is a revolving term commitment used on an overnight basis. The term of these commitments may not exceed 364 days and it reprices daily at market rates. These borrowings are described below:

 
  December 31
 
 
  2004
  2003
 
 
  Sweep
Repurchase

  FHLB
Open Repo

  Sweep
Repurchase

  FHLB
Open Repo

 
 
  (Dollars in thousands)

 
Ending balance   $41,808   $  9,200   $38,311   $25,200  
Weighted average rate at year end   2.01%   2.24 % 0.68%   1.06 %
Range of interest rates paid at year end   1.24% – 2.14 % 2.24 % .15% – .89 % 1.06 %
Maximum month-end balance during the year   $51,130   $25,400   $48,883   $25,200  
Average balance during the year   $44,805   $13,327   $42,226   $  2,124  
Weighted average interest rate during the year   1.06%   1.49 % 0.83%   1.32 %

50


        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 $55,175,000 and $45,493,000, respectively, at December 31, 2004 and 2003.

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

 
  December 31
 
  2004
  2003
 
  (Amounts in thousands)

Loans from the Federal Home Loan Bank   $ 52,359   $ 56,467
   
 

        The loans from the FHLB are comprised of term loans payable at maturity and amortizing advances. These loans bear interest at fixed rates ranging from 3.93% to 7.38% (weighted average rate of 5.5%)with final maturities ranging from May 2005 to October 2026. All borrowings from the FHLB are collateralized by FHLB stock, mortgage-backed securities and first mortgage loans.

        The scheduled maturities of the FHLB borrowings at December 31, 2004 are as follows:

2005   $ 4,335
2006     6,394
2007     1,079
2008     21,944
2009     3,414
2010 and beyond     15,193
   
    $ 52,359
   

        The Corporation's maximum borrowing capacity with the FHLB at December 31, 2004, was $198,881,000. The total amount available to borrow at year-end was approximately $137,321,000.

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
 
  2004
  2003
Deferred Tax Assets            
Allowance for loan losses   $ 1,661   $ 1,275
Deferred compensation     383     368
Depreciation         132
Deferred loan fees and costs,net     170     179
Other     196     179
Tax credit carryforward     499     554
   
 
  Total   $ 2,909   $ 2,687
   
 
             

51


Deferred Tax Liabilities            
Pension   $ 454   $ 427
Depreciation     90    
Mortgage servicing rights     447     350
Other comprehensive income     1,121     910
Other     10     210
   
 
  Total     2,122     1,897
   
 
Net deferred tax assets   $ 787   $ 790
   
 

        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
 
  2004
  2003
  2002
 
  (Amounts in thousands)

Current tax expense   $ 1,223   $ 1,403   $ 877
Deferred tax expense (benefit)     (208 )   (30 )   319
   
 
 
Income tax provision   $ 1,015   $ 1,373   $ 1,196
   
 
 

        For the years ended December 31, 2004, 2003, and 2002, the income tax provisions are different from the tax expense which would be computed by applying the Federal statutory rate to pretax 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
 
 
  2004
  2003
  2002
 
 
  (Amounts in thousands)

 
Tax provision at statutory rate   $ 2,111   $ 2,452   $ 2,301  
Income on tax-exempt loans and securities     (884 )   (850 )   (884 )
Nondeductible interest expense relating to carrying tax-exempt obligations     61     63     83  
Dividends received exclusion     (35 )   (25 )   (27 )
Income from bank owned life insurance     (160 )   (181 )   (196 )
Other, net     11     3     8  
Tax credit     (89 )   (89 )   (89 )
   
 
 
 
Income tax provision   $ 1,015   $ 1,373   $ 1,196  
   
 
 
 

        The tax provision applicable to securities gains for the years ended December 31, 2004, 2003 and 2002 was $90,000 $166,000 and $146,000, respectively.

52


Note 12. Comprehensive Income

        The components of other comprehensive income for 2002, 2003, and 2004 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, 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 )   (322 )   330     216
   
 
 
 
 
 
 
 
December 31, 2003 accumulated unrealized gain(loss)     (31 )   (20 )   (1,285 )   (848 )   3,993     2,635     2,677     1,767
   
 
 
 
 
 
 
 
Unrealized gains(losses) arising during the period             52     34     166     110     218     144
Reclassification adjustment for (gains)losses included in net income     31     20     638     421     (266 )   (176 )   403     265
   
 
 
 
 
 
 
 
December 31, 2004 accumulated unrealized gain (loss)   $   $   $ (595 ) $ (393 ) $ 3,893   $ 2,569   $ 3,298   $ 2,175
   
 
 
 
 
 
 
 

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. Interest rate swap agreements derive their value from underlying interest rates. These transactions involve both credit and market risk. The notional amounts are amounts on which calculations, payments, and the value of the derivative are based. The notional amounts do not represent direct credit exposures. Direct credit exposure is limited to the net difference between the calculated amounts to be received and paid, if any. Such difference, which represents the fair value of the swap is reflected on the Corporation's balance sheet.

        The Corporation is exposed to credit-related losses in the event of nonperformance by the counterparty to these agreements. The Corporation controls the credit risk of its financial contracts through credit approvals, limits and monitoring procedures, and does not expect the counterparty to fail its obligations.

        The primary focus of the Corporation's asset/liability management program is to monitor the sensitivity of the Corporation's net portfolio value and net income under varying interest rate scenarios to take steps to control its risks. On a quarterly basis, the Corporation simulates the net portfolio value and net interest income expected to be earned over a twelve-month period following the date of simulation. The simulation is based upon projection of market interest rates at varying levels and estimates the impact of such market rates on the levels of interest-earning assets and interest-bearing liabilities during the measurement period. Based upon the outcome of the simulation analysis, the Corporation considers the use of derivatives as a means of reducing the volatility of net portfolio value and projected net income within certain ranges of projected changes in interest rates. The Corporation evaluates the effectiveness of entering into any derivative instrument agreement by measuring the cost

53



of such an agreement in relation to the reduction in net portfolio value and net income volatility within an assumed range of interest rates.

        Information regarding the interest rate swaps as of December 31, 2004 follows: (Amounts in thousands)

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

Notional
Amount

  Maturity
Date

  Fair
Value

  Fixed
  Variable
$5,000   7/11/08   5.36%   2.27%   $ (319 ) $ 155
$10,000   5/18/06   4.88%   2.27%   $ (276 ) $ 261

        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 2004, 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 $220 thousand in 2004 and $208 thousand in 2003 and 2002.

        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 Taxable Municipal Bonds; the equity portion is comprised of financial institution equities and individual corporate equities across a broad range of sectors. 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, 2004, fixed income investments accounted for 22% of total Plan assets, equities accounted for 73% 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 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 as rated by Standard and Poor and Moodys at the time of purchase. If the rating subsequently falls below an A rating, the Committee, at its next quarterly meeting, will discuss the

54



merits of retaining that particular security. Allowable securities include obligations of the US Government and its agencies, CDs, commercial paper, corporate obligations and insured taxable municipal 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 equity 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, 2004, based on the September 30, 2004 actuarial valuation together with comparative 2003 amounts:

 
  For the years ended
December 31

 
 
  2004
  2003
  2002
 
 
  (Amounts in thousands)

 
Change in projected benefit obligation                    
Benefit obligation at beginning of measurement year   $ 10,671   $ 9,261   $ 8,919  
Service cost     383     322     304  
Interest cost     680     633     610  
Actuarial loss (gain)     656     887     (153 )
Benefits paid     (469 )   (432 )   (419 )
   
 
 
 
Benefit obligation at end of measurement year     11,921     10,671     9,261  
   
 
 
 
Change in plan assets                    
Fair value of plan assets at beginning of measurement year     9,961     8,738     10,310  
Actual return on plan assets net of expenses     1,194     1,655     (1,153 )
Employer contribution     293          
Benefits paid     (469 )   (432 )   (419 )
   
 
 
 
Fair value of plan assets at end of year     10,979     9,961     8,738  
   
 
 
 
Reconciliation of Funded Status to recognized amount                    
Funded Status     (942 )   (710 )   (523 )
Unrecognized net actuarial loss     2,155     1,817     1,733  
Unrecognized prior service cost     150     176     201  
   
 
 
 
Prepaid pension cost recognized   $ 1,363   $ 1,283   $ 1,411  
   
 
 
 

55


 
  For the years ended
December 31

 
 
  2004
  2003
  2002
 
Components of net periodic pension cost                    
Service cost   $ 383   $ 322   $ 304  
Interest cost     680     633     610  
Expected return on plan assets     (875 )   (853 )   (988 )
Amortization of prior service cost     25     25     25  
Recognized net actuarial gain             (104 )
   
 
 
 
Net periodic pension cost (income)   $ 213   $ 127   $ (153 )
   
 
 
 

Additional information

 

 

 

 

 

 

 

 

 

 
Assumptions used to determine benefit obligations as of measurement date:                    
Discount rate     6.00 %   6.50 %   7.00 %
Rate of compensation increase     5.00 %   5.00 %   5.00 %

Assumptions used to determine net periodic benefit cost:

 

 

 

 

 

 

 

 

 

 
Discount rate     6.50 %   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     71 %   69 %   60 %
Debt securities     23 %   26 %   36 %
Other     6 %   5 %   4 %
   
 
 
 
Total     100 %   100 %   100 %

        Equity securities include the Corporation's common stock in the amounts of $78 thousand (0.7% of total plan assets) and $73 thousand (0.7% of total plan assets) at September 30, 2004, and September 30, 2003, respectively

Contributions

        The Bank expects to contribute $0 to its pension plan in 2005

Estimated future benefit payments (in thousands)

2005   $ 445
2006     501
2007     544
2008     625
2009     664
2010-2014     3,912
   
    $ 6,691

Note 15. Stock Purchase Plan

        In 2004, the Corporation adopted the Employee Stock Purchase Plan of 2004 (ESPP). This plan replaces the ESPP of 1994 that expired in 2004. Under the ESPP of 2004, options for 250,000 shares of stock can be issued to eligible employees. The number of shares that can be purchased by each participant is defined by the plan and the Board of Directors sets the option price. However, the option

56



price cannot be less than less than 90% of the fair market value of a share of the Corporation's common stock on the date the option is granted. The Board of Directors also determines the expiration date of the options; however, no option may have a term that exceeds one year from the grant date. Any shares related to unexercised options are available for future grant. As of December 31, 2004 there are 227,838 shares available for future grants.

        In 2002, the Corporation adopted the Incentive Stock Option Plan of 2002 (ISOP). Under the ISOP, options for 250,000 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, 2004 there are 198,187 shares available for future grants.

 
  ESSP Options
  Weighted Average Price Per Share
Balance at December 31, 2001   26,640   $ 17.31
  Granted   24,675     19.30
  Exercised   (9,455 )   17.36
  Expired   (17,444 )   17.31
   
 
Balance at December 31, 2002   24,416     19.30
  Granted   22,376     22.98
  Exercised   (11,553 )   19.74
  Expired   (14,268 )   19.30
   
 
Balance at December 31, 2003   20,971     22.98
  Granted   22,162     23.43
  Exercised   (6,277 )   23.02
  Expired   (15,257 )   22.98
   
 
Balance at December 31, 2004   21,599   $ 23.43
   
     
 
  ISOP Options
  Weighted Average Price Per Share
Balance at December 31, 2001      
  Granted   21,250   $ 20.00
  Forfeited   (1,875 )   20.00
   
 
Balance at December 31, 2002   19,375     20.00
  Granted   9,688     21.42
  Exercised   (2,815 )   20.47
   
 
Balance at December 31, 2003   26,248     20.47
  Granted   22,750     27.68
   
 
Balance at December 31, 2004   48,998   $ 23.82
   
     

        The ESPP and ISOP options outstanding at December 31, 2004 are all exercisable. The ESPP options expire on June 30, 2005 and the ISOP options expire 10 years from the grant date. The weighted average remaining life of the ISOP options at December 31, 2004 was 8.3 years.

57



Note 16. Deferred Compensation Agreement

        The Corporation has entered into deferred compensation agreements with its directors and one prior officer 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 thousand, 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 $52 thousand for 2004, $39 thousand for 2003 and $36 thousand for 2002.

Note 17. Shareholders' Equity

        On September 9, 2004, the Board of Directors authorized the repurchase of up to 75,000 shares of the Corporation's $1.00 par value common stock over a twelve-month period ending in September 2005. The common shares of the Corporation will be purchased in the open market or in 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 2004 under this program. On March 6, 2003, the Board of Directors authorized a similar plan over a twelve-month period that ended in March 2004. The Corporation repurchased no shares in 2003 or 2004 under this program. At December 31, 2004 and 2003, the Corporation held Treasury shares totaling 435,569 and 353,441 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:

 
  2004
  2003
 
  (Amounts in thousands)

Financial instruments whose contract amounts represent credit risk:            
Commercial commitments to extend credit   $ 60,438   $ 58,265
Consumer commitments to extend credit (secured)     25,829     23,134
Consumer commitments to extend credit (unsecured)     4,076     3,952
   
 
    $ 90,343   $ 85,351
   
 
Standby letters of credit   $ 5,925   $ 1,742

        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

58



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 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, 2004 and 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 Cumberland 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.

59


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. The carrying value of restricted stock approximates its fair value due to redemption provisions.

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, 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.

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.

60



Accrued interest receivable and payable:

        The carrying amount is a reasonable estimate of fair value.

Derivatives:

        The fair value of the interest rate swaps is based on amounts required to settle the contracts.

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 is estimated using the fees currently charged to enter into similar agreements.

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

 
  2004
  2003
 
  Carrying
Amount

  Fair
Value

  Carrying
Amount

  Fair
Value

 
  (Amounts in thousands)

Financial assets:                        
  Cash and equivalents   $ 10,209   $ 10,209   $ 15,616   $ 15,616
  Investment securities available for sale and restricted stock     166,521     166,521     158,134     158,134
  Loans held for sale     6,739     6,739     12,113     12,113
  Net Loans     343,130     345,245     330,196     342,796
  Accrued interest receivable     2,732     2,732     2,470     2,470
  Mortgage servicing rights     1,314     1,314     1,029     1,029

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 
  Deposits   $ 399,896   $ 399,778   $ 372,431   $ 376,125
  Securities sold under agreements to repurchase     41,808     41,808     38,311     38,311
  Short term borrowings     9,200     9,200     25,200     25,200
  Long term debt     52,359     55,567     56,467     65,160
  Accrued interest payable     1,171     1,171     1,027     1,027
  Interest rate swaps     595     595     1,285     1,285

Off Balance Sheet financial instruments:

 

 

 

 

 

 

 

 

 

 

 

 
  Commitments to extend credit                
  Standby letters-of-credit                

61


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

Balance Sheets

 
  December 31
 
  2004
  2003
 
 
(Amounts in thousands)

Assets:            
  Due from bank subsidiary   $ 38   $ 120
  Investment securities     3,501     6,273
  Equity investment in subsidiaries     46,553     43,792
  Premises     159     159
  Other assets     4,612     1,705
   
 
    Total assets   $ 54,863   $ 52,049
   
 
Liabilities:            
  Deferred tax liability   $ 220   $ 191
  Other liabilities        
   
 
    Total liabilities     220     191
Shareholders' equity     54,643     51,858
   
 
  Total liabilities and shareholders' equity   $ 54,863   $ 52,049
   
 

Statements of Income

 
  Years ended December 31
 
 
  2004
  2003
  2002
 
 
  (Amounts in thousands)

 
Income:                    
  Dividends from Bank subsidiary   $ 3,532   $ 2,651   $ 6,959  
  Interest and dividend income     134     184     108  
  Gain on sale of securities     258     435     387  
  Other income     47     87      
   
 
 
 
      3,971     3,357     7,454  
Expenses:                    
  Operating expenses     701     580     464  
   
 
 
 
Income before equity in undistributed income of subsidiaries     3,270     2,777     6,990  
Equity in (excess of) undistributed income of subsidiaries     1,922     3,063     (1,417 )
   
 
 
 
  Net income   $ 5,192   $ 5,840   $ 5,573  
   
 
 
 

62


Statements of Cash Flows

 
  Years ended December 31
 
 
  2004
  2003
  2002
 
 
  (Amounts in thousands)

 
Cash flows from operating activities                    
  Net income   $ 5,192   $ 5,840   $ 5,573  
  Adjustments to reconcile net income to net cash provided by operating activities:                    
    (Equity in) excess of undistributed income of subsidiary     (1,922 )   (3,063 )   1,417  
    Depreciation             8  
    Securities gains     (258 )   (435 )   (387 )
    Decrease (increase) in due from bank subsidiary     82     (102 )   35  
    (Increase) decrease in other assets     (195 )   12     (47 )
    (Decrease) in other liabilities         (5 )   (12 )
    Other, net     30     1     25  
   
 
 
 
Net cash provided by operating activities     2,929     2,248     6,612  
   
 
 
 
Cash flows from investing activities                    
  Proceeds from sales of investment securities     623     1,621     1,060  
  Purchase of investment securities     (249 )   (900 )   (3,647 )
  Investment in subsidiary     (488 )   (360 )    
  Purchase of equity investment         (157 )   (114 )
   
 
 
 
Net cash (used in) provided by investing activities     (114 )   204     (2,701 )
   
 
 
 
Cash flows from financing activities                    
  Dividends paid     (2,950 )   (2,737 )   (3,194 )
  Common stock issued under stock option plans     144     285     177  
  Cash paid in lieu of fractional shares on stock split     (9 )        
  Purchase of treasury shares             (894 )
   
 
 
 
Net cash used in financing activities     (2,815 )   (2,452 )   (3,911 )
   
 
 
 
  Increase in cash and cash equivalents              
Cash and cash equivalents as of January 1              
   
 
 
 
Cash and cash equivalents as of December 31   $   $   $  
   
 
 
 

63


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, 2004 and 2003:

 
  Three months ended
2004

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

Interest income   $ 5,992   $ 6,015   $ 6,252   $ 6,550
Interest expense     2,073     2,096     2,258     2,392
   
 
 
 
Net interest income     3,919     3,919     3,994     4,158
Provision for loan losses     240     240     160     240
Other noninterest income     1,654     1,597     1,796     1,780
Securities gains     105     19     80     62
Noninterest expense     3,918     4,003     3,983     4,092
   
 
 
 
Income before income taxes     1,520     1,292     1,727     1,668
Income taxes     251     169     310     285
   
 
 
 
Net Income   $ 1,269   $ 1,123   $ 1,417   $ 1,383
   
 
 
 
Basic earnings per share   $ 0.38   $ 0.33   $ 0.42   $ 0.41
Diluted earnings per share   $ 0.38   $ 0.33   $ 0.42   $ 0.41
   
 
 
 
 
  Three months ended
2003

  March 31
  June 30
  September 30
  December 31
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   $ 0.46   $ 0.46   $ 0.42   $ 0.40
Diluted earnings per share   $ 0.46   $ 0.46   $ 0.42   $ 0.39
   
 
 
 


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

        None.


Item 9A. Controls and Procedures

        The Corporation's Management, including the principal executive officer and principal financial officer, performed an evaluation of the effectiveness of the design and operation of the Corporation's disclosure controls and procedures pursuant to SEC Rule 13a-15. Based upon that evaluation, the Corporation's principal executive officer and principal financial officer concluded that the Corporation's disclosure controls and procedures were effective as of December 31, 2004.

64


        The SEC, as directed by Section 404 of the Sarbanes-Oxley Act, adopted rules which require each public company to include a report by Management on the Corporation's internal control over financial reporting in its annual report on Form 10-K, which Management report must include an assessment by Management of the effectiveness of the Corporation's internal control over financial reporting. In addition, the Corporation's independent registered public accounting firm must attest to and report on Management's assessment of the effectiveness of the Corporation's internal control over financial reporting. As permitted under an applicable order of the SEC, Management's annual report on internal control over financial reporting and the related attestation report of the Corporation's independent registered public accounting firm are omitted from this filing and will be filed by amendment.

        There were no changes during the fourth quarter of 2004 in the Corporation's internal control over financial reporting which materially affected, or which are reasonably likely to affect, the Corporation's internal control over financial reporting.


Item 9B. Other Information

        None.


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 2005 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 11 through 19 of the Corporation's Proxy Statement for the 2005 Annual Meeting of Shareholders, except that information appearing under the headings "Compensation Committee Report on Executive Compensation" on Pages 15 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 2005 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 20 of the Corporation's Proxy Statement for the 2005 Annual Meeting of Shareholders.


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 Page 21 of the Corporation's Proxy Statement for the 2005 Annual Meeting of Shareholders.

65




Part IV

Item 15. Exhibits, Financial Statement Schedules


 

  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

66



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 10, 2005

        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

 

 

 

 

 
/s/ Charles M. Sioberg
Charles M. Sioberg
  Chairman of the Board and Director   March 10, 2005

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

 

President and Chief Executive Officer and Director

 

March 10, 2005

/s/ Mark R. Hollar

Mark R. Hollar

 

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

 

March 10, 2005

/s/ Charles S. Bender II

Charles S. Bender II

 

Director

 

March 10, 2005

/s/ G. Warren Elliott

G. Warren Elliott

 

Director

 

March 10, 2005

/s/ Donald A. Fry

Donald A. Fry

 

Director

 

March 10, 2005

/s/ Dennis W. Good, Jr.

Dennis W. Good, Jr.

 

Director

 

March 10, 2005

/s/ Allan E. Jennings, Jr.

Allan E. Jennings, Jr.

 

Director

 

March 10, 2005

/s/ H. Huber McCleary

H. Huber McCleary

 

Director

 

March 10, 2005

/s/ Jeryl C. Miller

Jeryl C. Miller

 

Director

 

March 10, 2005


Stephen E. Patterson

 

Director

 

March 10, 2005

/s/ Kurt E. Suter

Kurt E. Suter

 

Director

 

March 10, 2005


Martha B. Walker

 

Director

 

March 10, 2005

67



Exhibit Index for the Year
Ended December 31, 2004

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

68




QuickLinks

DOCUMENTS INCORPORATED BY REFERENCE
FRANKLIN FINANCIAL SERVICES CORPORATION FORM 10-K INDEX
Part I
Part II
Market and Dividend Information Bid Price Range Per Share
Shareholders' Information
Table 2. Rate-Volume Analysis of Net Interest Income
Table 3. Analysis of Net Interest Income
Table 4. Investment Securities at Amortized Cost
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
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, 2004