OREGON
|
93-1269184 | |
(State
of Incorporation) |
(IRS
Employer Identification No) |
PART
1 |
Page | ||
Item
1: |
3 | ||
Item
2: |
14 | ||
Item
3: |
15 | ||
Item
4: |
15 | ||
PART
II |
|||
Item
5: |
15 | ||
Item
6: |
17 | ||
Item
7: |
18 | ||
Item
7a: |
28 | ||
Item
8: |
31 | ||
Item
9: |
53 | ||
Item
9a: |
54 | ||
Item
9b: |
55 | ||
PART
III |
(Items
10 through 13 are incorporated by reference from |
||
Pacific
Continental Corporation’s definitive proxy statement for the
|
|||
annual
meeting of shareholders scheduled for April 19, 2005) |
|||
Item
10: |
55 | ||
Item
11: |
55 | ||
Item
12: |
56 | ||
Item
13: |
56 | ||
Item
14: |
56 | ||
Item
15: |
56 | ||
58 |
YEAR |
2004 |
2003 |
|||||||||||||||||||||||
QUARTER
|
Fourth |
Third |
Second |
First |
Fourth |
Third |
Second |
First |
|||||||||||||||||
Interest
income |
$ |
8,235 |
$ |
7,492 |
$ |
6,894 |
$ |
6,714 |
$ |
6,809 |
$ |
6,501 |
$ |
6,742 |
$ |
6,477 |
|||||||||
Interest
expense |
1,341 |
1,100 |
1,012 |
1,020 |
1,049 |
1,065 |
1,102 |
1,093 |
|||||||||||||||||
Net
interest income |
6,894 |
6,392 |
5,972 |
5,694 |
5,760 |
5,436 |
5,640 |
5,384 |
|||||||||||||||||
Provision
for loan loss |
200 |
125 |
75 |
100 |
100 |
0 |
200 |
600 |
|||||||||||||||||
Noninterest
income |
1,102 |
1,132 |
1,152 |
1,077 |
1,116 |
1,297 |
1,167 |
1,366 |
|||||||||||||||||
Noninterest
expense |
4,201 |
4,065 |
3,898 |
3,877 |
3,879 |
3,744 |
3,779 |
3,800 |
|||||||||||||||||
Net
income |
2,219 |
2,058 |
1,948 |
1,724 |
1,795 |
1,847 |
1,743 |
1,446 |
|||||||||||||||||
PER
COMMON |
|||||||||||||||||||||||||
SHARE
DATA |
|||||||||||||||||||||||||
Net
income (basic) (1) |
$ |
0.26 |
$ |
0.24 |
$ |
0.22 |
$ |
0.20 |
$ |
0.21 |
$ |
0.22 |
$ |
0.20 |
$ |
0.18 |
|||||||||
Cash
dividends (1) |
$ |
0.06 |
$ |
0.064 |
$ |
0.064 |
$ |
0.064 |
$ |
.06 |
$ |
.054 |
$ |
.054 |
$ |
.054 |
INVESTMENT
PORTFOLIO |
|||||||||||||
ESTIMATED
MARKET VALUE |
|||||||||||||
(dollars
in thousands) |
|||||||||||||
December
31, |
|||||||||||||
2004 |
2003 |
2002 |
|||||||||||
US
Treasury, US Government agencies and corporations, |
|||||||||||||
and
agency mortgage-backed securities |
$ |
6,390 |
$ |
6,477 |
$ |
1,047 |
|||||||
Obligations
of states and political subdivisions |
3,059 |
2,993 |
118 |
||||||||||
Other
mortgage-backed securities & corporate notes |
18,109 |
20,559 |
9,680 |
||||||||||
Total |
$ |
27,558 |
$ |
30,029 |
$ |
10,845 |
SECURITIES
AVAILABLE-FOR-SALE |
|||||||||||||||||||||||||
DECEMBER
31, 2004 |
|||||||||||||||||||||||||
(dollars
in thousands) |
|||||||||||||||||||||||||
After
One |
After
Five |
||||||||||||||||||||||||
Year
But |
Years
But |
||||||||||||||||||||||||
Within
|
Within |
Within |
After |
||||||||||||||||||||||
One
Year |
Five
Years |
Ten
Years |
Ten
Years |
||||||||||||||||||||||
Amount |
Yield |
Amount |
Yield |
Amount |
Yield |
Amount |
Yield |
||||||||||||||||||
US
Treasury, US
Government
agencies |
|||||||||||||||||||||||||
and
agency mortgage- |
|||||||||||||||||||||||||
backed
securities |
$ |
1,761 |
3.39 |
% |
$ |
19,058 |
3.85 |
% |
$ |
3,679 |
4.23 |
% |
- |
- |
|||||||||||
Obligations
of states and |
|||||||||||||||||||||||||
political
subdivisions |
- |
- |
$ |
1,471 |
3.87 |
% |
$ |
1,192 |
3.36 |
% |
$ |
397 |
3.05 |
% | |||||||||||
Total |
$ |
1,761 |
3.39 |
% |
$ |
20,529 |
3.85 |
% |
$ |
4,871 |
4.02 |
% |
$ |
397 |
3.05 |
% |
LOAN
PORTFOLIO |
||||||||||||||||
(dollars
in thousands) |
||||||||||||||||
December
31, |
||||||||||||||||
2004 |
2003 |
2002 |
2001 |
2000 |
||||||||||||
Loan
Portfolio |
||||||||||||||||
Commercial
Loans |
$ |
107,538 |
$ |
89,127 |
$ |
94,345 |
$ |
63,058 |
$ |
54,798 |
||||||
Real
Estate Loans |
341,111 |
255,150 |
222,727 |
169,776 |
159,481 |
|||||||||||
Loans
held for sale |
2,072 |
1,958 |
5,546 |
1,924 |
814 |
|||||||||||
Consumer
Loans |
10,380 |
11,424 |
9,579 |
9,454 |
10,582 |
|||||||||||
461,101 |
357,659 |
332,197 |
244,212 |
225,675 |
||||||||||||
Deferred
loan origination fees |
(2,061 |
) |
(1,582 |
) |
(1,394 |
) |
(1,111 |
) |
(1,081 |
) | ||||||
459,040 |
356,077 |
330,803 |
243,101 |
224,594 |
||||||||||||
Allowance
for loan loss |
(5,224 |
) |
(5,225 |
) |
(4,403 |
) |
(3,418 |
) |
(2,149 |
) | ||||||
$ |
453,816 |
$ |
350,852 |
$ |
326,400 |
$ |
239,683 |
$ |
222,445 |
The
following table presents loan portfolio information by loan category
related to maturity and repricing sensitivity. Variable rate loans are
included in the time frame in which the interest rate on the loan could be
first adjusted. Nonperforming loans totaling $1,217 are included. Loans
held for sale of $2,072 are included in the Real Estate category.
|
|||||||||||||
MATURITY
AND REPRICING DATA FOR LOANS |
|||||||||||||
December
31, 2004 |
|||||||||||||
(dollars
in thousands) |
|||||||||||||
Commercial |
Real
Estate |
Consumer |
Total |
||||||||||
Three
months or less |
$ |
77,542 |
$ |
138,945 |
$ |
4,542 |
$ |
221,029 |
|||||
Over
three months through 12 months |
1,145 |
5,153 |
1,882 |
8,180 |
|||||||||
Over
1 year through 3 years |
9,225 |
59,642 |
1,382 |
70,249 |
|||||||||
Over
3 years through 5 years |
12,388 |
48,759 |
1,133 |
62,280 |
|||||||||
Over
5 years through 15 years |
7,238 |
90,684 |
1,441 |
99,363 |
|||||||||
Total
loans |
$ |
107,538 |
$ |
343,183 |
$ |
10,380 |
$ |
461,101 |
December
31, |
||||||||||||||||
2004 |
2003 |
2002 |
2001 |
2000 |
||||||||||||
Nonperforming
Assets |
||||||||||||||||
Nonaccrual
loans |
$ |
1,004 |
$ |
1,506 |
$ |
6,176 |
$ |
6,049 |
$ |
490 |
||||||
90
or more days past due and still accruing |
213 |
545
|
359 |
953 |
155 |
|||||||||||
Total
nonperforming loans |
1,217 |
2,051 |
6,535 |
7,002 |
645 |
|||||||||||
Government
guarantees |
(101 |
) |
(233 |
) |
(1,563 |
) |
(1,020 |
) |
0 |
|||||||
Net
nonperforming loans |
1,116 |
1,818 |
4,972 |
5,982 |
645 |
|||||||||||
Foreclosed
assets |
262 |
411 |
864 |
0 |
385 |
|||||||||||
Total
nonperforming assets |
$ |
1,378 |
$ |
2,229 |
$ |
5,836 |
$ |
5,982 |
$ |
1,030 |
||||||
Nonperforming
assets as a percentage of |
||||||||||||||||
of
total assets |
0.27 |
% |
0.52 |
% |
1.54 |
% |
1.93 |
% |
0.35 |
% |
ALLOWANCE
FOR LOAN LOSS |
||||||||||||||||
(dollars
in thousands) |
||||||||||||||||
December
31, |
||||||||||||||||
2004 |
2003 |
2002 |
2001 |
2000 |
||||||||||||
Allowance
for loan losses |
||||||||||||||||
Balance
at beginning of year |
$ |
5,225 |
$ |
4,403 |
$ |
3,418 |
$ |
2,149 |
$ |
2,448 |
||||||
Charges
to the allowance |
||||||||||||||||
Real
estate loans |
(79 |
) |
(843 |
) |
(4,138 |
) |
(54 |
) |
(336 |
) | ||||||
Consumer
loans |
(269 |
) |
(104 |
) |
(123 |
) |
(99 |
) |
(208 |
) | ||||||
Commercial
|
(168 |
) |
(238 |
) |
(542 |
) |
(121 |
) |
(1,185 |
) | ||||||
Total
charges to the allowance |
(516 |
) |
(1,185 |
) |
(4,803 |
) |
(274 |
) |
(1,729 |
) | ||||||
Recoveries
against the allowance |
||||||||||||||||
Real
estate loans |
73 |
799 |
49 |
8 |
48 |
|||||||||||
Consumer
loans |
54 |
15 |
10 |
29 |
7 |
|||||||||||
Commercial |
70 |
103 |
69 |
51 |
35 |
|||||||||||
Total
recoveries against the allowance |
197 |
917 |
128 |
88 |
90 |
|||||||||||
Acquisition |
0 |
190 |
0 |
0 |
0 |
|||||||||||
Provisions |
500 |
900 |
5,660 |
1,455 |
1,340 |
|||||||||||
Unfunded
commitments * |
(182 |
) |
0 |
0 |
0 |
0 |
||||||||||
Balance
at end of the year |
$ |
5,224 |
$ |
5,225 |
$ |
4,403 |
$ |
3,418 |
$ |
2,149 |
||||||
Net
charge offs as a percentage of total average loans |
0.08 |
% |
0.08 |
% |
1.62 |
% |
0.08 |
% |
0.72 |
% |
TIME
DEPOSITS |
||||||||||
(dollars
in thousands) |
||||||||||
Time
Deposits |
Time
Deposits |
|||||||||
of
$100,000 |
of
less than |
Total |
||||||||
Or
more |
$100,000
|
Time
Deposits |
||||||||
Three
months or less |
$ |
10,615 |
$ |
6,665 |
$ |
17,280 |
||||
Over
three months through twelve months |
11,148 |
7,224 |
18,372 |
|||||||
Over
one year through three years |
3,312 |
5,212 |
8,524 |
|||||||
Over
three years |
6,039 |
1,645 |
7,684 |
|||||||
$ |
31,114 |
$ |
20,746 |
$ |
51,860 |
SHORT-TERM
BORROWINGS |
||||||||||
(dollars
in thousands) |
||||||||||
2004 |
2003 |
2002 |
||||||||
Federal
Funds Purchased & FHLB Cash Management Advances |
||||||||||
Average
interest rate |
||||||||||
At
year end |
2.75 |
% |
1.10 |
% |
1.60 |
% | ||||
For
the year |
2.46 |
% |
1.59 |
% |
2.00 |
% | ||||
Average
amount outstanding for the year |
$ |
12,596 |
$ |
4,066 |
$ |
3,735 |
||||
Maximum
amount outstanding at any month end |
$ |
31,790 |
$ |
21,710 |
$ |
15,000 |
||||
Amount
outstanding at year end |
$ |
31,790 |
$ |
0 |
$ |
9,000 |
1) |
Three-story
building and land with approximately 30,000 square feet located on Olive
Street in Eugene, Oregon. The Bank occupies the entire building.
|
2) |
Building
with approximately 4,000 square feet located on West 11th
Avenue in Eugene, Oregon. The building is on leased
land. |
3) |
Building
and land with approximately 8,000 square feet located on High Street in
Eugene, Oregon. |
4) |
Three-story
building and land with approximately 31,000 square feet located in the
Gateway area of Springfield, Oregon. The Bank occupies approximately 5,500
square feet of the first floor and leases out or is seeking to lease out
the remaining space. |
5) |
Building
and land with approximately 3,500 square feet located in Beaverton,
Oregon. |
6) |
Building
and land with approximately 2,000 square feet located in Junction City,
Oregon. |
Year
Ended December 31, 2004 | |||
Number
of Shares to be Issued Upon Exercise of Outstanding Options, Warrants and
Rights (1) |
Weighted-Average
Exercise Price of Outstanding Options, Warrants and
Rights |
Number
of Shares Remaining Available for Future Issuance Under Equity
Compensation Plans (1) | |
Equity
compensation plans approved by security holders |
1,006,542 |
$
10.37 |
776,401 |
Equity
compensation plans not approved by security
holders |
0 |
$0 |
0 |
(1) |
Consists
of shares that are outstanding and shares available for future issuance
under the respective plans. The material terms of the plans are described
above. All figures have been adjusted to reflect the September
2004, |
YEAR |
2004 |
2003 |
|||||||||||||||||||||||
QUARTER |
Fourth |
Third |
Second |
First |
Fourth |
Third |
Second |
First |
|||||||||||||||||
Market
value: |
|||||||||||||||||||||||||
High |
$ |
16.74 |
$ |
15.19 |
$ |
12.80 |
$ |
12.48 |
$ |
12.71 |
$ |
12.00 |
$ |
9.33 |
$ |
9.60 |
|||||||||
Low |
14.40 |
12.26 |
10.88 |
11.42 |
10.70 |
9.12 |
8.73 |
8.46 |
|||||||||||||||||
Close |
15.75 |
14.94 |
12.38 |
12.38 |
12.71 |
10.78 |
9.15 |
8.84 |
2004 |
2003 |
2002 |
2001 |
2000 |
||||||||||||
For
the year |
||||||||||||||||
Net
interest income |
$ |
24,952 |
$ |
22,220 |
$ |
19,689 |
$ |
18,520 |
$ |
17,262 |
||||||
Provision
for loan losses |
$ |
500 |
$ |
900 |
$ |
5,660 |
$ |
1,455 |
$ |
1,340 |
||||||
Noninterest
income |
$ |
4,463 |
$ |
4,946 |
$ |
4,200 |
$ |
3,611 |
$ |
2,824 |
||||||
Noninterest
expense |
$ |
16,041 |
$ |
15,202 |
$ |
12,594 |
$ |
11,371 |
$ |
10,885 |
||||||
Income
taxes |
$ |
4,925 |
$ |
4,233 |
$ |
2,181 |
$ |
3,582 |
$ |
3,053 |
||||||
Net
income |
$ |
7,948 |
$ |
6,831 |
$ |
3,454 |
$ |
5,722 |
$ |
4,808 |
||||||
Cash
dividends |
$ |
2,164 |
$ |
1,841 |
$ |
1,610 |
$ |
1,401 |
$ |
1,225 |
||||||
Per
common share data (1) |
||||||||||||||||
Net
income: |
||||||||||||||||
Basic |
$ |
0.93 |
$ |
0.81 |
$ |
0.41 |
$ |
0.69 |
$ |
0.58 |
||||||
Diluted |
$ |
0.90 |
$ |
0.79 |
$ |
0.41 |
$ |
0.67 |
$ |
0.58 |
||||||
Cash
dividends |
$ |
0.25 |
$ |
0.22 |
$ |
0.19 |
$ |
0.17 |
$ |
0.15 |
||||||
Market
value, end of year |
$ |
15.75 |
$ |
12.71 |
$ |
8.70 |
$ |
7.62 |
$ |
4.84 |
||||||
At
year end |
||||||||||||||||
Assets |
$ |
516,630 |
$ |
425,799 |
$ |
379,846 |
$ |
309,548 |
$ |
294,124 |
||||||
Loans,
less allowance for loan loss |
$ |
453,817 |
$ |
350,852 |
$ |
326,400 |
$ |
239,683 |
$ |
222,445 |
||||||
Deposits |
$ |
403,791 |
$ |
356,099 |
$ |
309,909 |
$ |
248,328 |
$ |
250,104 |
||||||
Shareholders'
equity |
$ |
49,392 |
$ |
42,234 |
$ |
36,698 |
$ |
35,604 |
$ |
30,370 |
||||||
Average
for the year |
||||||||||||||||
Assets |
$ |
463,509 |
$ |
402,195 |
$ |
337,258 |
$ |
299,721 |
$ |
288,589 |
||||||
Earning
assets |
$ |
431,374 |
$ |
369,574 |
$ |
305,763 |
$ |
270,702 |
$ |
260,419 |
||||||
Loans,
less allowance for loan loss |
$ |
398,739 |
$ |
342,192 |
$ |
284,614 |
$ |
234,441 |
$ |
224,119 |
||||||
Deposits |
$ |
379,619 |
$ |
329,157 |
$ |
271,765 |
$ |
238,856 |
$ |
239,197 |
||||||
Interest
paying liabilities |
$ |
290,571 |
$ |
256,442 |
$ |
211,745 |
$ |
195,529 |
$ |
195,214 |
||||||
Shareholders'
equity |
$ |
46,043 |
$ |
39,758 |
$ |
36,117 |
$ |
33,882 |
$ |
28,626 |
||||||
Financial
ratios |
||||||||||||||||
Return
on average: |
||||||||||||||||
Assets |
1.71 |
% |
1.70 |
% |
1.02 |
% |
1.91 |
% |
1.67 |
% | ||||||
Shareholders'
equity |
17.26 |
% |
17.18 |
% |
9.56 |
% |
16.89 |
% |
16.79 |
% | ||||||
Average
shareholders' equity/average assets |
9.93 |
% |
9.89 |
% |
10.71 |
% |
11.30 |
% |
9.92 |
% | ||||||
Dividend
payout ratio |
27.23 |
% |
26.95 |
% |
46.61 |
% |
24.48 |
% |
25.47 |
% | ||||||
Risk-based
capital: |
||||||||||||||||
Tier
I capital |
10.19 |
% |
10.95 |
% |
10.23 |
% |
12.71 |
% |
12.30 |
% | ||||||
Tier
II capital |
11.29 |
% |
12.20 |
% |
11.47 |
% |
13.98 |
% |
13.17 |
% | ||||||
(1)
Per common share data is retroactively adjusted to reflect the 5-for-4
stock split , 4-for-3 stock split, |
||||||||||||||||
and
10% stock dividend of 2004, 2003, and 2001, respectively. |
2004 |
2003 |
%
Change
2004
vs. 2003 |
2002 |
%
Change
2003
vs. 2002 |
||||||||||||
Operating
revenue |
$ |
29,415 |
$ |
27,166 |
8 |
% |
$ |
25,439 |
7 |
% | ||||||
Net
income |
$ |
7,948 |
$ |
6,831 |
16 |
% |
$ |
3,454 |
98 |
% | ||||||
Earnings
per share |
||||||||||||||||
Basic |
$ |
0.93 |
$ |
0.81 |
15 |
% |
$ |
0.41 |
98 |
% | ||||||
Diluted |
$ |
0.90 |
$ |
0.79 |
14 |
% |
$ |
0.41 |
93 |
% | ||||||
Assets,
period-end |
$ |
516,630 |
$ |
425,799 |
21 |
% |
$ |
379,846 |
12 |
% | ||||||
Deposits,
period-end |
$ |
403,791 |
$ |
356,099 |
13 |
% |
$ |
309,099 |
15 |
% | ||||||
Return
on assets |
1.71 |
% |
1.70 |
% |
1.02 |
% |
||||||||||
Return
on equity |
17.26 |
% |
17.18 |
% |
9.56 |
% |
§ |
We
are asset sensitive and a continued increase in market interest rates
during 2005 is expected to positively impact the Bank’s net interest
margin and increase net interest income in the short term. Conversely, a
decline in market interest rates would have a negative
impact. |
§ |
Ability
to grow core deposits to fund expected loan growth during
2005. |
§ |
The
local and regional economy and its effect on loan demand, the credit
quality of existing clients with lending relationships, and vacancy rates
of commercial real estate properties, since a significant portion of our
loan portfolio is secured by real estate. |
§ |
Long-term
interest rates and their impact on residential construction, residential
mortgage lending, and refinancing activities of existing
homeowners. |
§ |
Increased
expenses related to personnel costs and the rising costs of providing
employee benefits, plus staffing, consulting, audit fees, and other
expense related to ongoing compliance with Section 404 of Sarbannes-Oxley
Act and FDICIA. |
§ |
Planned
expansion of new offices in the Portland Metropolitan
area. |
|
2004 |
|
2003 |
2002 |
||||||||||||||||||||||||
Average |
Interest |
Average |
Average |
Interest |
Average |
Average |
Interest |
Average |
||||||||||||||||||||
Balance |
Income/(Expense |
Yield/(Cost) |
Balance |
Income/(Expense |
Yield/(Cost) |
Balance |
Income/(Expense |
Yield/(Cost) |
||||||||||||||||||||
Interest
Earning Assets |
||||||||||||||||||||||||||||
Federal
funds sold and interest |
||||||||||||||||||||||||||||
bearing
deposits in banks |
$ |
1,248 |
$ |
16 |
1.24 |
% |
$ |
8,354 |
$ |
79 |
0.95 |
% |
$ |
4,042 |
$ |
68 |
1.68 |
% | ||||||||||
Securities
available for sale: |
||||||||||||||||||||||||||||
Taxable
(1) |
$ |
30,009 |
$ |
936 |
3.12 |
% |
$ |
18,459 |
$ |
554 |
3.00 |
% |
$ |
17,108 |
$ |
903 |
5.28 |
% | ||||||||||
Tax-exempt |
$ |
1,378 |
$ |
50 |
3.61 |
% |
$ |
594 |
$ |
22 |
3.71 |
% |
||||||||||||||||
Loans,
net of allowance for loan losses(2)(3)(4) |
$ |
398,739 |
$ |
28,424 |
7.13 |
% |
$ |
342,192 |
$ |
25,874 |
7.56 |
% |
$ |
284,614 |
$ |
23,255 |
8.17 |
% | ||||||||||
Total
interest earning assets |
$ |
431,374 |
$ |
29,425 |
6.82 |
% |
$ |
369,599 |
$ |
26,529 |
7.18 |
% |
$ |
305,763 |
$ |
24,226 |
7.92 |
% | ||||||||||
Non
Earning Assets |
||||||||||||||||||||||||||||
Cash
and due from banks |
$ |
16,523 |
$ |
15,983 |
$ |
15,752 |
||||||||||||||||||||||
Premises
and equipment |
$ |
12,898 |
$ |
13,215 |
$ |
13,157 |
||||||||||||||||||||||
Interest
receivable and other |
$ |
2,714 |
$ |
3,398 |
$ |
2,586 |
||||||||||||||||||||||
Total
non interest assets |
$ |
32,135 |
$ |
32,596 |
$ |
31,495 |
||||||||||||||||||||||
Total
assets |
$ |
463,509 |
$ |
402,195 |
$ |
337,258 |
||||||||||||||||||||||
Interest
Bearing Liabilities |
||||||||||||||||||||||||||||
Money
market and NOW accounts |
$ |
178,815 |
($1,960 |
) |
-1.10 |
% |
$ |
140,660 |
($1,305 |
) |
-0.93 |
% |
$ |
116,836 |
($1,473 |
) |
-1.26 |
% | ||||||||||
Savings
deposits |
$ |
21,465 |
($130 |
) |
-0.61 |
% |
$ |
19,310 |
($128 |
) |
-0.66 |
% |
$ |
16,607 |
($134 |
) |
-0.81 |
% | ||||||||||
Time
deposits |
$ |
53,999 |
($1,142 |
) |
-2.11 |
% |
$ |
64,350 |
($1,558 |
) |
-2.42 |
% |
$ |
50,190 |
($1,515 |
) |
-3.02 |
% | ||||||||||
Federal
funds purchased |
$ |
12,596 |
($213 |
) |
-1.69 |
% |
$ |
4,066 |
($65 |
) |
-1.59 |
% |
$ |
3,735 |
($75 |
) |
-2.00 |
% | ||||||||||
Term
borrowings |
$ |
23,694 |
($1,028 |
) |
-4.34 |
% |
$ |
28,055 |
($1,251 |
) |
-4.46 |
% |
$ |
24,377 |
($1,340 |
) |
-5.50 |
% | ||||||||||
Total
interest bearing liabilities |
$ |
290,569 |
($4,473 |
) |
-1.54 |
% |
$ |
256,441 |
($4,307 |
) |
-1.68 |
% |
$ |
211,745 |
($4,537 |
) |
-2.14 |
% | ||||||||||
Non
Interest Bearing Liabilities |
||||||||||||||||||||||||||||
Demand
deposits |
$ |
125,339 |
$ |
104,836 |
$ |
88,132 |
||||||||||||||||||||||
Interest
payable and other |
$ |
1,558 |
$ |
1,160 |
$ |
1,264 |
||||||||||||||||||||||
Total
non interest liabilities |
$ |
126,897 |
$ |
105,996 |
$ |
89,396 |
||||||||||||||||||||||
Total
liabilities |
$ |
417,466 |
$ |
362,437 |
$ |
301,141 |
||||||||||||||||||||||
Stockholders'
equity |
$ |
46,043 |
$ |
39,758 |
$ |
36,117 |
||||||||||||||||||||||
Total
liabilities and stockholders equity |
$ |
463,509 |
$ |
402,195 |
$ |
337,258 |
||||||||||||||||||||||
Net
Interest Income |
$ |
24,952 |
$ |
22,221 |
$ |
19,689 |
||||||||||||||||||||||
Net
Interest Income as a Percent of Earning Assets |
5.78 |
% |
6.01 |
% |
6.44 |
% |
||||||||||||||||||||||
(1)
Federal Home Loan Bank stock is included in securities available for
sale. |
||||||||||||||||||||||||||||
(2)
Nonaccrual loans have been included in average balance
totals. |
||||||||||||||||||||||||||||
(3)
Interest income includes recognized loan origination fees of $1,295,
$1,038, and $863 for the years-ended 2004, 2003, and 2002,
respectively. |
||||||||||||||||||||||||||||
(4)
Total includes loans held for sale. |
2004
compared to 2003 |
2003
compared to 2002 |
||||||||||||||||||
Increase
(decrease) due to |
Increase
(decrease) due to |
||||||||||||||||||
Volume |
Rate |
Net |
Volume |
Rate |
Net |
||||||||||||||
Interest
earned on: |
|||||||||||||||||||
Federal
funds sold and interest |
|||||||||||||||||||
bearing
deposits in banks |
($67 |
) |
$ |
4 |
($64 |
) |
$ |
72 |
($61 |
) |
$ |
12 |
|||||||
Securities
available-for-sale: |
|||||||||||||||||||
Taxable |
$ |
347 |
$ |
35 |
$ |
382 |
$ |
71 |
($420 |
) |
($349 |
) | |||||||
Tax-exempt |
$ |
22 |
$ |
6 |
$ |
28 |
$ |
22 |
$ |
0 |
$ |
22 |
|||||||
Loans,
net of allowance for loan losses |
$ |
4,276 |
($1,725 |
) |
$ |
2,550 |
$ |
4,705 |
($2,086 |
) |
$ |
2,618 |
|||||||
Total
interest income |
$ |
4,577 |
($1,681 |
) |
$ |
2,896 |
$ |
4,870 |
($2,567 |
) |
$ |
2,303 |
|||||||
Interest
paid on: |
|||||||||||||||||||
Money
market and NOW accounts |
($354 |
) |
($301 |
) |
($655 |
) |
($300 |
) |
$ |
468 |
$ |
168 |
|||||||
Savings
deposits |
($14 |
) |
$ |
12 |
($2 |
) |
($22 |
) |
$ |
29 |
$ |
7 |
|||||||
Time
deposits |
$ |
251 |
$ |
166 |
$ |
417 |
($427 |
) |
$ |
384 |
($43 |
) | |||||||
Federal
funds purchased |
($136 |
) |
($13 |
) |
($148 |
) |
($7 |
) |
$ |
17 |
$ |
10 |
|||||||
Term
borrowings |
$ |
194 |
$ |
29 |
$ |
224 |
($202 |
) |
$ |
291 |
$ |
88 |
|||||||
|
|||||||||||||||||||
Total
interest expense |
($59 |
) |
($107 |
) |
($164 |
) |
($958 |
) |
$ |
1,189 |
$ |
230 |
|||||||
Net
interest income |
$ |
4,518 |
($1,788 |
) |
$ |
2,732 |
$ |
3,912 |
($1,380 |
) |
$ |
2,532 |
Projected |
Net
Interest Income |
|||||
Interest |
Estimated |
$
Change |
%
Change |
|||
Rate
Change |
Value
|
From
Base |
From
Base |
|||
+200 |
$
28,605 |
$
3,653 |
14.64% |
|||
+100 |
26,816
|
1,864 |
7.47% |
|||
Base |
24,952
|
0 |
0.00% |
|||
-100 |
22,913
|
(2,039) |
(8.17)% |
|||
-200 |
20,731
|
(4,221) |
(16.92)% |
Projected |
Net
Interest Income |
|||||
Interest |
Estimated |
$
Change |
%
Change |
|||
Rate
Change |
Value
|
From
Base |
From
Base |
|||
Rising
2.40% |
$
27,719 |
$
2,767 |
11.09% |
|||
Base |
24,952
|
0 |
0.00% |
|||
Declining
2.40% |
22,140
|
(2,812) |
(11.27)% |
December
31 |
||||||||||
2004 |
2003 |
|||||||||
ASSETS |
||||||||||
Cash
and due from banks |
$ |
15,649,945 |
$ |
24,149,500 |
||||||
Federal
funds sold |
432,337
|
1,386,854
|
||||||||
|
||||||||||
Total
cash and cash equivalents |
16,082,282
|
25,536,354
|
||||||||
Securities
available-for-sale |
27,557,731
|
30,028,736
|
||||||||
Loans
held for sale |
2,072,351
|
1,957,670
|
||||||||
Loans,
less allowance for loan losses |
451,744,165
|
348,894,225
|
||||||||
Interest
receivable |
1,969,181
|
1,585,955
|
||||||||
Federal
Home Loan Bank stock |
2,807,600
|
2,738,000
|
||||||||
Property,
net of accumulated depreciation |
13,182,407
|
13,059,962
|
||||||||
Other
assets |
1,214,655
|
1,997,734
|
||||||||
Total
assets |
$ |
516,630,372 |
$ |
425,798,636 |
||||||
LIABILITIES
and STOCKHOLDERS' EQUITY |
||||||||||
Liabilities: |
||||||||||
Deposits: |
||||||||||
Noninterest-bearing |
$ |
132,249,496 |
$ |
125,575,941 |
||||||
Savings
and interest-bearing demand |
219,681,434
|
176,015,427
|
||||||||
Time,
$100,000 and over |
31,114,564
|
27,961,396
|
||||||||
Other
time |
20,745,813
|
26,546,306
|
||||||||
403,791,306
|
356,099,070
|
|||||||||
Federal
funds purchased |
10,290,000
|
-
|
||||||||
Federal
Home Loan Bank borrowings |
51,000,000
|
26,000,000
|
||||||||
Accrued
interest and other liabilities |
2,157,009
|
1,465,716
|
||||||||
Total
liabilities |
467,238,315
|
383,564,786
|
||||||||
Commitments
and contingencies (Notes 5, 14 and 16) |
||||||||||
Stockholders'
equity: |
||||||||||
Common
stock, no par value; 25,000,000 shares |
||||||||||
authorized;
8,655,535 and 8,487,234 shares |
||||||||||
outstanding
in 2004 and 2003, respectively |
28,076,125
|
26,619,206
|
||||||||
Retained
earnings |
21,429,633
|
15,644,669
|
||||||||
Accumulated
other comprehensive income (loss) |
(113,701 |
) |
(30,025 |
) | ||||||
Total
stockholders' equity |
49,392,057
|
42,233,850
|
||||||||
Total
liabilities and stockholders' equity |
$ |
516,630,372 |
$ |
425,798,636 |
||||||
The
accompanying notes are an integral part of these consolidated financial
statements. |
||||||||||
Year
Ended December 31 |
||||||||||
2004 |
2003 |
2002 |
||||||||
Interest
income: |
||||||||||
Loans |
$ |
28,423,964 |
$ |
25,873,514 |
$ |
23,255,130 |
||||
Securities |
892,503
|
450,394
|
750,841
|
|||||||
Dividends
on Federal Home Loan Bank stock |
92,959
|
125,723
|
151,924
|
|||||||
Federal
funds sold |
15,527
|
79,218
|
67,717
|
|||||||
29,424,953
|
26,528,849
|
24,225,612
|
||||||||
Interest
expense: |
||||||||||
Deposits |
3,232,397
|
2,993,536
|
3,122,561
|
|||||||
Federal
Home Loan Bank borrowings |
1,027,525
|
1,250,700
|
1,339,723
|
|||||||
Federal
funds purchased |
213,174
|
64,665
|
74,753
|
|||||||
4,473,096
|
4,308,901
|
4,537,037
|
||||||||
Net
interest income |
24,951,857
|
22,219,948
|
19,688,575
|
|||||||
Provision
for loan losses |
500,000
|
900,000
|
5,660,000
|
|||||||
Net
interest income after provision for |
||||||||||
loan
losses |
24,451,857
|
21,319,948
|
14,028,575
|
|||||||
Noninterest
income: |
||||||||||
Service
charges on deposit accounts |
1,603,440
|
1,568,588
|
1,319,391
|
|||||||
Other
fee income, principally bankcard processing |
1,409,283
|
1,250,400
|
1,206,873
|
|||||||
Loan
servicing |
183,267
|
241,416
|
342,889
|
|||||||
Mortgage
banking income and gains on sales |
||||||||||
of
loans |
1,006,920
|
1,624,847
|
924,166
|
|||||||
Gains
(losses) on sales of securities |
(12,820 |
) |
-
|
149,390
|
||||||
Other |
272,579
|
261,091
|
258,051
|
|||||||
4,462,669
|
4,946,342
|
4,200,760
|
||||||||
Noninterest
expense: |
||||||||||
Salaries
and employee benefits |
9,963,554
|
8,853,739
|
7,528,777
|
|||||||
Premises
and equipment |
1,881,202
|
1,800,442
|
1,441,393
|
|||||||
Bankcard
processing |
475,639
|
365,709
|
487,585
|
|||||||
Business
development |
1,017,214
|
823,273
|
807,550
|
|||||||
Other |
2,703,163
|
3,359,460
|
2,328,611
|
|||||||
16,040,772
|
15,202,623
|
12,593,916
|
||||||||
Income
before income taxes |
12,873,753
|
11,063,667
|
5,635,419
|
|||||||
Provision
for income taxes |
4,925,000
|
4,233,000
|
2,181,000
|
|||||||
Net
income |
$ |
7,948,752 |
$ |
6,830,666 |
$ |
3,454,419 |
||||
Earnings
per share: |
||||||||||
Basic |
$ |
.93 |
$ |
.81 |
$ |
.41 |
||||
Diluted |
$ |
.90 |
$ |
.79 |
$ |
.41 |
||||
The
accompanying notes are an integral part of these consolidated financial
statements. |
|
Accumulated |
|||||||||||||||
Other |
||||||||||||||||
Number |
Common |
Retained |
Comprehensive |
|||||||||||||
|
ofShares |
Stock |
Earnings |
Income
(Loss |
) |
Total |
||||||||||
Balance,
January 1, 2002 |
5,066,290
|
$ |
25,772,809 |
$ |
9,541,959 |
$ |
289,614 |
$ |
35,604,382 |
|||||||
Net
income |
3,454,419
|
3,454,419
|
||||||||||||||
Other
comprehensive income: |
||||||||||||||||
Unrealized
losses on securities |
(197,643 |
) |
||||||||||||||
Reclassification
of net gains realized |
(149,390 |
) |
||||||||||||||
Deferred
income taxes |
133,122
|
|||||||||||||||
Other
comprehensive loss |
(213,911 |
) |
(213,911 |
) | ||||||||||||
Comprehensive
income |
3,240,508
|
|||||||||||||||
Stock
options exercised and related tax benefit |
76,563
|
715,132
|
715,132
|
|||||||||||||
Cash
dividends |
(1,610,219 |
) |
(1,610,219 |
) | ||||||||||||
Shares
repurchased and retired |
(102,405 |
) |
(520,550 |
) |
(730,719 |
) |
(1,251,269 |
) | ||||||||
Balance,
December 31, 2002 |
5,040,448
|
25,967,391
|
10,655,440
|
75,703
|
36,698,534
|
|||||||||||
Net
income |
6,830,667
|
6,830,667
|
||||||||||||||
Other
comprehensive income: |
||||||||||||||||
Unrealized
losses on securities |
(171,525 |
) |
||||||||||||||
Deferred
income taxes |
65,797
|
|||||||||||||||
Other
comprehensive loss |
(105,728 |
) |
(105,728 |
) | ||||||||||||
Comprehensive
income |
6,724,939
|
|||||||||||||||
Stock
options exercised and related tax benefit |
56,876
|
655,515
|
655,515
|
|||||||||||||
Stock
split (4 shares for 3) |
1,692,738
|
|||||||||||||||
Cash
dividends |
(1,841,438 |
) |
(1,841,438 |
) | ||||||||||||
Shares
repurchased and retired |
(275 |
) |
(3,700 |
) |
(3,700 |
) | ||||||||||
Balance,
December 31, 2003 |
6,789,787
|
26,619,206
|
15,644,669
|
(30,025 |
) |
42,233,850
|
||||||||||
Net
income |
7,948,752
|
7,948,752
|
||||||||||||||
Other
comprehensive income: |
||||||||||||||||
Unrealized
losses on securities |
(148,568 |
) |
||||||||||||||
Reclassification
of net losses realized |
12,820
|
|||||||||||||||
Deferred
income taxes |
52,073
|
|||||||||||||||
Other
comprehensive loss |
(83,675 |
) |
(83,675 |
) | ||||||||||||
Comprehensive
income |
7,865,077
|
|||||||||||||||
Stock
options exercised and related tax benefit |
141,360
|
1,459,879
|
1,459,879
|
|||||||||||||
Stock
split (5 shares for 4) |
1,724,586
|
|||||||||||||||
Cash
dividends |
(2,163,789 |
) |
(2,163,789 |
) | ||||||||||||
Shares
repurchased and retired |
(198 |
) |
(2,960 |
) |
(2,960 |
) | ||||||||||
Balance,
December 31, 2004 |
8,655,535
|
28,076,125
|
21,429,632
|
(113,700 |
) |
49,392,057
|
||||||||||
The
accompanying notes are an integral part of these consolidated financial
statements. |
||||||||||||||||
|
Year Ended December 31 | |||||||||
2004 |
2003 |
2002 |
||||||||
Cash
flows from operating activities: |
||||||||||
Net
income |
$ |
7,948,752 |
$ |
6,830,667 |
$ |
3,454,419 |
||||
Adjustments
to reconcile net income to net cash |
||||||||||
provided
by operating activities: |
||||||||||
Depreciation |
936,319
|
928,818
|
863,152
|
|||||||
Amortization |
411,782
|
340,861
|
48,450
|
|||||||
Provision
for loan losses |
500,000
|
900,000
|
5,660,000
|
|||||||
Losses
of foreclosed assets |
1,643
|
613,966
|
-
|
|||||||
Deferred
income taxes |
44,000
|
(70,000 |
) |
327,000
|
||||||
Gains
on sales of loans |
-
|
(129,950 |
) |
-
|
||||||
(Gains)
losses on sales of securities |
12,820
|
-
|
(149,390 |
) | ||||||
Stock
dividends from Federal Home Loan Bank |
(91,900 |
) |
(125,500 |
) |
(151,700 |
) | ||||
Change
in: |
||||||||||
Interest
receivable |
(383,226 |
) |
61,653
|
(237,786 |
) | |||||
Deferred
loan fees |
478,454
|
188,894
|
282,907
|
|||||||
Capitalized
loan servicing rights |
50,633
|
(13,854 |
) |
19,039
|
||||||
Loans
held for sale |
(114,681 |
) |
2,110,182
|
(3,622,965 |
) | |||||
Accrued
interest and other liabilities |
242,401
|
226,673
|
(157,699 |
) | ||||||
Income
taxes payable |
1,167,680
|
(132,629 |
) |
(485,594 |
) | |||||
Other
assets |
23,040
|
(30,724 |
) |
(3,503 |
) | |||||
Net
cash provided by operating activities |
11,227,717
|
11,699,057
|
5,846,330
|
|||||||
Cash
flows from investing activities: |
||||||||||
Proceeds
from sales and maturities of securities |
8,126,633
|
10,749,973
|
16,447,917
|
|||||||
Purchase
of securities |
(6,193,678 |
) |
(30,445,782 |
) |
(7,412,561 |
) | ||||
Loans
made net of principal collections received |
(103,131,306 |
) |
(32,233,581 |
) |
(88,882,993 |
) | ||||
Proceeds
from sales of loans |
595,153
|
8,064,258
|
3,242,465
|
|||||||
Purchase
of loans |
(1,372,313 |
) |
(107,729 |
) |
(4,047,504 |
) | ||||
Acquisition |
-
|
(6,863,160 |
) |
-
|
||||||
Purchase
of property |
(1,058,764 |
) |
(746,980 |
) |
(799,217 |
) | ||||
Proceeds
on sale of foreclosed assets |
409,118
|
3,182,775
|
-
|
|||||||
Improvements
to foreclosed assets |
-
|
-
|
(212,371 |
) | ||||||
Net
cash provided by investing activities |
(102,625,157 |
) |
(48,400,226 |
) |
(81,664,264 |
) | ||||
Cash
flows from financing activities: |
||||||||||
Net
increase in deposits |
47,692,238
|
46,190,374
|
61,580,016
|
|||||||
Change
in federal funds purchased |
31,790,000
|
(9,000,000 |
) |
9,000,000
|
||||||
Change
in Federal Home Loan Bank term borrowings |
3,500,000
|
3,000,000
|
(1,000,000 |
) | ||||||
Proceeds
from stock options exercised |
1,127,879
|
540,515
|
661,132
|
|||||||
Dividends
paid |
(2,163,789 |
) |
(1,841,438 |
) |
(1,610,219 |
) | ||||
Repurchase
of Company shares |
(2,960 |
) |
(3,700 |
) |
(1,251,269 |
) | ||||
Net
cash provided by financing activities |
81,943,368
|
38,885,751
|
67,379,660
|
|||||||
Net
increase (decrease) in cash and cash equivalents |
(9,454,072 |
) |
2,184,582
|
(8,438,274 |
) | |||||
Cash
and cash equivalents, beginning of year |
25,536,354
|
23,351,772
|
31,790,046
|
|||||||
Cash
and cash equivalents, end of year |
$ |
16,082,282 |
$ |
25,536,354 |
$ |
23,351,772 |
||||
Supplemental
information: |
||||||||||
Noncash
investing and financing activities: |
||||||||||
Transfers
of loans to foreclosed assets |
$ |
262,071 |
$ |
3,343,866 |
$ |
651,266 |
||||
Transfers
of loans held for sale |
-
|
1,478,871
|
11,077,383
|
|||||||
Change
in unrealized gain on securities, net of |
||||||||||
deferred
income taxes |
83,675
|
105,728
|
(213,911 |
) | ||||||
Cash
paid during the year for: |
||||||||||
Income
taxes |
3,713,320
|
4,436,000
|
2,339,594
|
|||||||
Interest |
4,468,436
|
4,325,229
|
4,580,973
|
2004 |
2003 |
2002 |
||||||||
Basic |
8,572,526
|
8,437,431
|
8,391,108
|
|||||||
Common
stock equivalents |
||||||||||
attributable
to stock options |
235,623
|
173,665
|
74,280
|
|||||||
Diluted |
8,808,149
|
8,611,096
|
8,465,388
|
Year
Ended December 31 |
||||||||||
2004 |
2003 |
2002 |
||||||||
Net
income - as reported |
$ |
7,948,752 |
$ |
6,830,667 |
$ |
3,454,419 |
||||
Deduct
total stock-based |
||||||||||
employee
compensation |
||||||||||
expense
determined under |
||||||||||
fair
value method for all |
||||||||||
awards,
net of related tax |
||||||||||
effects |
(429,832 |
) |
(380,542 |
) |
(320,021 |
) | ||||
Net
income - pro forma |
$ |
7,518,920 |
$ |
6,450,125 |
$ |
3,134,398 |
||||
Earnings
per share: |
||||||||||
Basic
- as reported |
0.93
|
0.81
|
0.41
|
|||||||
Basic
- pro forma |
0.88
|
0.76
|
0.37
|
|||||||
Diluted
- as reported |
0.90
|
0.79
|
0.41
|
|||||||
Diluted
- pro forma |
0.85
|
0.75
|
0.37
|
2004 |
2003 |
2002 |
||||||||
Dividend
yield |
1.91 |
% |
2.81 |
% |
3.09 |
% | ||||
Risk-free
interest rate |
3.23 |
% |
4.00 |
% |
3.98 |
% | ||||
Expected
life |
4
years |
4
years |
4.93
years |
|||||||
Expected
volatility |
22.57 |
% |
33.90 |
% |
40.54 |
% |
Securities
in |
Securities
in |
||||||||||||||||||
|
|
|
|
|
Continuous |
Continuous |
|||||||||||||
|
Unrealized |
Unrealized |
|||||||||||||||||
|
Loss |
Loss |
|||||||||||||||||
Gross |
Gross |
Estimated |
Position
for |
Position
For |
|||||||||||||||
Amortized |
Unrealized |
Unrealized |
Fair |
Less
Than |
12
Months |
||||||||||||||
|
Cost |
Gains |
Losses |
Value |
12
Months |
or
Longer |
|||||||||||||
Unrealized
Loss Positions |
|||||||||||||||||||
Obligations
of U.S. Government |
|||||||||||||||||||
agencies |
$ |
5,485,975 |
$ |
- |
$ |
65,960 |
$ |
5,420,015 |
$ |
5,420,015 |
$ |
- |
|||||||
Obligations
of states and |
|||||||||||||||||||
political
subdivisions |
2,910,592
|
-
|
54,169
|
2,856,423
|
2,426,182
|
430,241
|
|||||||||||||
Mortgage-backed
securities |
12,575,482
|
-
|
99,105
|
12,476,377
|
10,085,599
|
2,390,778
|
|||||||||||||
20,972,049
|
-
|
219,234
|
20,752,815
|
$ |
17,931,796 |
$ |
2,821,019 |
||||||||||||
Unrealized
Gain Positions |
|||||||||||||||||||
Obligations
of U.S. Government |
|||||||||||||||||||
agencies |
961,876
|
7,814
|
-
|
969,690
|
|||||||||||||||
Obligations
of states and |
|||||||||||||||||||
political
subdivisions |
203,000
|
-
|
-
|
203,000
|
|||||||||||||||
Mortgage-backed
securities |
5,605,269
|
26,957
|
-
|
5,632,226
|
|||||||||||||||
6,770,145
|
34,771
|
-
|
6,804,916
|
||||||||||||||||
$ |
27,742,194 |
$ |
34,771 |
$ |
219,234 |
$ |
27,557,731 |
Gross |
Gross |
Estimated |
|||||||||||
Amortized |
Unrealized |
Unrealized |
Fair |
||||||||||
|
Cost |
Gains |
Losses |
Value |
|||||||||
Obligations
of U.S. Government agencies |
$ |
6,501,178 |
$ |
5,737 |
$ |
29,453 |
$ |
6,477,462 |
|||||
Obligations
of states and political subdivisions |
3,018,186
|
17,618
|
42,985
|
$ |
2,992,819 |
||||||||
Mortgage-backed
securities |
20,558,083
|
95,049
|
94,677
|
20,558,455
|
|||||||||
$ |
30,077,447 |
$ |
118,404 |
$ |
167,115 |
$ |
30,028,736 |
2004 |
2003 |
||||||||||||
Estimated |
Estimated |
||||||||||||
Amortized |
Fair |
Amortized |
Fair |
||||||||||
Cost |
Value |
Cost |
Value |
||||||||||
Due
in one year or less |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
|||||
Due
after one year through 5 years |
7,946,427
|
7,860,637
|
6,941,014
|
6,915,521
|
|||||||||
Due
after 5 years through 15 years |
1,615,016
|
1,588,488
|
2,578,350
|
2,554,760
|
|||||||||
Mortgage-backed
securities |
18,180,751
|
18,108,609
|
20,558,083
|
20,558,455
|
|||||||||
$ |
27,742,194 |
$ |
27,557,734 |
$ |
30,077,447 |
$ |
30,028,736 |
2004 |
2003 |
||||||
Commercial
loans |
$ |
107,537,680 |
$ |
89,128,212 |
|||
Real
estate loans |
341,110,848
|
255,149,823
|
|||||
Consumer
loans |
10,380,565
|
11,424,015
|
|||||
459,029,093
|
355,702,050
|
||||||
Deferred
loan origination fees |
(2,060,949 |
) |
(1,582,494 |
) | |||
456,968,144
|
354,119,556
|
||||||
Allowance
for loan losses |
(5,223,979 |
) |
(5,225,331 |
) | |||
$ |
451,744,165 |
$ |
348,894,225 |
Three
months or less |
$ |
218,956,729 |
||
Three
months to one year |
8,180,447
|
|||
One
year to three years |
70,249,094
|
|||
Three
years to five years |
62,279,522
|
|||
Thereafter |
99,363,301
|
|||
$ |
459,029,093 |
2004 |
2003 |
2002 |
||||||||
Balance,
beginning of year |
$ |
5,225,331 |
$ |
4,403,161 |
$ |
3,418,029 |
||||
Provision
charged to income |
500,000
|
900,000
|
5,660,000
|
|||||||
Loans
charged against the allowance |
(516,071 |
) |
(1,185,426 |
) |
(4,802,741 |
) | ||||
Recoveries
credited to allowance |
196,719
|
917,796
|
127,873
|
|||||||
Reclassify
unfunded loan commitments |
(182,000 |
) |
-
|
-
|
||||||
Acquisition |
-
|
189,800
|
-
|
|||||||
Balance,
end of year |
$ |
5,223,979 |
$ |
5,225,331 |
$ |
4,403,161 |
2004 |
2003 |
||||||
Land |
$ |
2,480,664 |
$ |
2,053,664 |
|||
Buildings
and improvements |
11,616,582
|
11,455,861
|
|||||
Furniture
and equipment |
6,068,397
|
5,617,737
|
|||||
20,165,643
|
19,127,263
|
||||||
Less
accumulated depreciation |
6,983,237
|
6,067,300
|
|||||
$ |
13,182,407 |
$ |
13,059,962 |
Property |
||||||||||
Lease |
Leased |
|||||||||
Commitments |
to
Others |
|||||||||
2005 |
$ |
302,519 |
$ |
384,483 |
||||||
2006 |
281,283
|
340,273
|
||||||||
2007 |
206,546
|
184,404
|
||||||||
2008 |
113,053
|
164,275
|
||||||||
2009 |
106,793
|
127,181
|
||||||||
|
Thereafter |
514,398
|
123,628
|
|||||||
$ |
1,524,592 |
$ |
1,324,244 |
2004 |
2003 |
||||||
Foreclosed
assets |
262,071
|
410,761
|
|||||
Servicing
asset |
27,857
|
78,490
|
|||||
Deferred
taxes |
257,814
|
249,740
|
|||||
Income
tax deposits |
- |
568,788
|
|||||
Goodwill |
275,552
|
275,552
|
|||||
Prepaid
expenses and other |
391,362
|
414,403
|
|||||
$ |
1,214,656 |
$ |
1,997,734 |
||||
2004 |
2003 |
||||||
Less
than three months |
$ |
17,279,958 |
$ |
15,331,192 |
|||
Three
months to one year |
18,372,317
|
28,409,102
|
|||||
One
to three years |
8,524,511
|
9,497,715
|
|||||
Thereafter |
7,683,591
|
1,269,693
|
|||||
$ |
51,860,377 |
$ |
54,507,702 |
2004 |
2003 |
||||||
Cash
Management Advance, 2.35% |
$ |
21,500,000 |
$ |
- |
|||
Due
April 2004, 5.07% |
-
|
3,000,000
|
|||||
Due
May 2004, 5.35% |
-
|
2,000,000
|
|||||
Due
June 2004, 4.98% |
-
|
5,000,000
|
|||||
Due
July 2004, 5.16% |
-
|
3,000,000
|
|||||
Due
May 2005, 5.67% |
1,000,000
|
1,000,000
|
|||||
Due
June 2005, 5.26% |
1,000,000
|
1,000,000
|
|||||
Due
January 2006, 2.56% |
1,000,000
|
1,000,000
|
|||||
Due
December 2006, 3.28% |
500,000
|
-
|
|||||
Due
June 2007, 4.88% |
4,000,000
|
4,000,000
|
|||||
Due
July 2007, 4.45% |
3,000,000
|
3,000,000
|
|||||
Due
August 2007, 3.27% |
5,000,000
|
-
|
|||||
Due
September 2007, 3.23% |
1,500,000
|
-
|
|||||
Due
December 2007, 3.61% |
1,000,000
|
1,000,000
|
|||||
Due
February 2008, 3.26% |
1,500,000
|
1,500,000
|
|||||
Due
March 2008, 2.99% |
500,000
|
500,000
|
|||||
Due
August 2008, 3.75% |
3,000,000
|
-
|
|||||
Due
September 2008, 3.59% |
1,500,000
|
-
|
|||||
Due
December 2008, 3.69% |
500,000
|
-
|
|||||
Due
August 2009, 3.96 % |
1,000,000
|
-
|
|||||
Due
September 2009, 3.87% |
2,500,000
|
-
|
|||||
Due
December 2009, 3.96% |
1,000,000
|
-
|
|||||
$ |
51,000,000 |
$ |
26,000,000 |
2004 |
2003 |
2002 |
||||||||||||||
Currently payable |
: |
|||||||||||||||
Federal |
|
$
4,033,000 |
$
3,567,000 |
$
1,533,000 |
||||||||||||
State |
|
848,000
|
736,000
|
321,000
|
||||||||||||
4,881,000
|
4,303,000
|
1,854,000
|
||||||||||||||
Deferred: |
||||||||||||||||
Federal |
36,000
|
(57,000 |
) |
271,000
|
||||||||||||
State |
8,000
|
(13,000 |
) |
56,000
|
||||||||||||
44,000
|
(70,000 |
) |
327,000
|
|||||||||||||
Total
provision for income taxes |
$ |
4,925,000 |
$ |
4,233,000 |
$ |
2,181,000 |
2004 |
2003 |
2002 |
||||||||
Loan
fees and other loan basis adjustment |
||||||||||
differences
between financial |
||||||||||
statement
and tax purposes |
$ |
92,618 |
$ |
52,827 |
$ |
133,511 |
||||
Loan
loss deduction for tax purposes |
||||||||||
more
(less) than provision for financial |
||||||||||
reporting
purposes |
(89,962 |
) |
(206,842 |
) |
35,254
|
|||||
Depreciation
deduction differences |
||||||||||
between
financial statement and |
||||||||||
tax
purposes |
8,878
|
61,355
|
47,291
|
|||||||
Federal
Home Loan Bank stock dividends |
35,249
|
39,544
|
47,912
|
|||||||
Reserve
for self-funded health insurance |
(28,350 |
) |
-
|
-
|
||||||
Other |
25,567
|
(16,884 |
) |
63,032
|
||||||
$ |
44,000 |
$ |
(70,000 |
) |
$ |
327,000 |
2004 |
2003 |
2002 |
||||||||
Expected
federal income tax provision |
||||||||||
at
34% |
$ |
4,377,000 |
$ |
3,762,000 |
$ |
1,916,000 |
||||
State
income tax, net of federal income |
||||||||||
tax
effect |
521,000
|
478,000
|
249,000
|
|||||||
Deferred
tax rate adjustments and other |
27,000
|
(7,000 |
) |
16,000
|
||||||
Provision
for income taxes |
$ |
4,925,000 |
$ |
4,233,000 |
$ |
2,181,000 |
2004 |
2003 |
2002 |
||||||||
Assets: |
||||||||||
Allowance
for loan losses |
$ |
1,390,044 |
$ |
1,301,122 |
$ |
1,045,096 |
||||
Basis
adjustments on loans |
59,310
|
42,652
|
75,104
|
|||||||
Reserve
for self-funded insurance |
28,350
|
-
|
-
|
|||||||
Other |
5,626
|
15,372
|
12,714
|
|||||||
Net
unrealized losses on securities |
70,758
|
18,684
|
-
|
|||||||
Total
deferred tax assets |
1,554,088
|
1,377,830
|
1,132,914
|
|||||||
Liabilities: |
||||||||||
Federal
Home Loan Bank stock dividends |
575,033
|
539,784
|
492,031
|
|||||||
Excess
tax over book depreciation |
352,905
|
332,744
|
255,740
|
|||||||
Net
unrealized gains on securities |
-
|
-
|
47,111
|
|||||||
Other,
principally loan origination costs |
368,336
|
255,562
|
224,088
|
|||||||
Total
deferred tax liabilities |
1,296,274
|
1,128,090
|
1,018,970
|
|||||||
Net
deferred tax assets |
$ |
257,814 |
$ |
249,740 |
$ |
113,944 |
2004 |
2003 |
2002 |
|||||||||||||||||
Average |
Average |
Average |
|||||||||||||||||
Options |
Price |
Options |
Price |
Options |
Price |
||||||||||||||
|
Outstanding |
Per
Share |
Outstanding |
Per
Share |
Outstanding |
Per
Share |
|||||||||||||
Balance,
beginning of year |
1,006,646
|
$ |
8.04 |
930,567
|
$ |
7.04 |
768,310
|
$ |
6.56 |
||||||||||
Grants: |
|||||||||||||||||||
Employees |
223,299
|
15.91
|
240,095
|
11.39
|
306,000
|
7.65
|
|||||||||||||
Directors |
45,000
|
12.24
|
6,666
|
11.28
|
53,333
|
8.31
|
|||||||||||||
Exercised |
(167,975 |
) |
6.71
|
(86,833 |
) |
6.22
|
(127,605 |
) |
5.18
|
||||||||||
Expired |
(100,428 |
) |
(83,849 |
) |
(69,472 |
) |
|||||||||||||
Balance,
end of year |
1,006,542
|
$ |
10.37 |
1,006,646
|
$ |
8.04 |
930,567
|
$ |
7.04 |
||||||||||
Options
exercisable |
|||||||||||||||||||
at
end of year |
444,938
|
409,771
|
356,832
|
||||||||||||||||
Options
available for |
|||||||||||||||||||
grant
at end of year |
776,401
|
954,980
|
130,000
|
|
Shares |
Price |
|||||||||||
|
Exercisable |
Total |
Per
Share |
Expiration |
|||||||||
91,966
|
91,966
|
$ |
5.05 |
September
2005 |
|||||||||
127,060
|
167,575
|
$ |
7.66 |
August
2006 |
|||||||||
4,583
|
9,166
|
$ |
7.66 |
September
2006 |
|||||||||
22,222
|
33,334
|
$ |
7.02 |
June
2012 |
|||||||||
8,333
|
16,666
|
$ |
7.80 |
September
2012 |
|||||||||
125,844
|
213,762
|
$ |
8.31 |
December
2007 |
|||||||||
-
|
10,000
|
$ |
9.09 |
March
2008 |
|||||||||
2,803
|
10,929
|
$ |
9.15 |
June
2008 |
|||||||||
6,666
|
6,666
|
$ |
11.28 |
October
2008 |
|||||||||
44,211
|
178,179
|
$ |
11.82 |
November
2008 |
|||||||||
11,250
|
45,000
|
$ |
12.24 |
January
2009 |
|||||||||
-
|
12,500
|
$ |
12.44 |
April
2009 |
|||||||||
-
|
8,294
|
$ |
12.06 |
May
2009 |
|||||||||
-
|
2,500
|
$ |
15.08 |
October
2009 |
|||||||||
-
|
200,005
|
$ |
15.30 |
December
2009 |
|||||||||
444,938
|
1,006,542
|
2004 |
2003 |
||||||
Balance,
beginning of year |
$ |
784,304 |
$ |
1,040,914 |
|||
Additions
or renewals |
63,000
|
27,204
|
|||||
Amounts
collected or renewed |
(136,958 |
) |
(283,814 |
) | |||
Balance,
end of year |
$ |
710,346 |
$ |
784,304 |
2004 |
2003 |
||||||
Commitments
to extend credit (principally |
|||||||
variable
rate) |
$ |
130,808,454 |
$ |
101,033,184 |
|||
Letters
of credit and financial guarantees written |
3,686,695
|
4,150,017
|
2004 |
2003 |
||||||||||||
Carrying |
Carrying |
||||||||||||
|
Amount |
Fair
Value |
Amount |
Fair
Value |
|||||||||
Financial
assets: |
|||||||||||||
Cash
and cash equivalents |
$ |
16,082,282 |
$ |
16,082,282 |
$ |
25,536,354 |
$ |
25,536,354 |
|||||
Securities |
27,557,731
|
27,557,731
|
30,028,736
|
30,028,736
|
|||||||||
Loans
held for sale |
2,072,351
|
2,109,351
|
1,957,670
|
1,984,321
|
|||||||||
Loans,
net of allowance |
|||||||||||||
for
loan losses |
451,744,165
|
451,731,286
|
348,894,225
|
353,009,737
|
|||||||||
Interest
receivable |
1,969,181
|
1,969,181
|
1,585,955
|
1,585,955
|
|||||||||
Federal
Home Loan |
|||||||||||||
Bank
stock |
2,807,600
|
2,807,600
|
2,738,000
|
2,738,000
|
|||||||||
Financial
liabilities: |
|||||||||||||
Deposits |
403,791,306
|
403,739,404
|
356,099,070
|
356,321,070
|
|||||||||
Federal
funds purchased |
10,290,000
|
10,290,000
|
-
|
-
|
|||||||||
Federal
Home Loan |
|||||||||||||
Bank
borrowings |
51,000,000
|
51,029,583
|
26,000,000
|
26,722,000
|
|||||||||
Accrued
interest payable |
117,457
|
117,457
|
112,797
|
112,797
|
To Be Well | |||||||||||||||||||
Capitalized Under | |||||||||||||||||||
For Capital | Prompt
Corrective |
||||||||||||||||||
|
Actual |
Adequacy
Purposes |
Action
Provisions |
||||||||||||||||
|
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
|||||||||||||
As
of December 31, 2004: |
|||||||||||||||||||
Total
capital (to risk |
|||||||||||||||||||
weighted
assets) |
$ |
53,861,279 |
11.29 |
% |
$ |
38,166,400 |
8 |
% |
$ |
47,708,000 |
10 |
% | |||||||
Tier
I capital (to risk |
|||||||||||||||||||
weighted
assets) |
48,637,300
|
10.19 |
% |
19,083,200
|
4 |
% |
28,624,800
|
6 |
% | ||||||||||
Tier
I capital (to leverage |
|||||||||||||||||||
assets) |
48,637,300
|
9.71 |
% |
20,034,440
|
4 |
% |
25,043,050
|
5 |
% | ||||||||||
As
of December 31, 2003: |
|||||||||||||||||||
Total
capital (to risk |
|||||||||||||||||||
weighted
assets) |
$ |
46,260,473 |
12.20 |
% |
$ |
30,363,200 |
8 |
% |
$ |
37,954,000 |
10 |
% | |||||||
Tier
I capital (to risk |
|||||||||||||||||||
weighted
assets) |
41,516,223
|
10.95 |
% |
15,181,600
|
4 |
% |
22,772,400
|
6 |
% | ||||||||||
Tier
I capital (to leverage |
|||||||||||||||||||
assets) |
41,516,223
|
9.82 |
% |
16,903,360
|
4 |
% |
21,129,200
|
5 |
% |
2004 |
2003 |
||||||
Assets: |
|||||||
Cash
deposited with the Bank |
$ |
265,907 |
$ |
222,094 |
|||
Prepaid
expenses |
4,000
|
4,000
|
|||||
Deferred
income taxes |
323,000
|
246,000
|
|||||
Investment
in the Bank, at cost plus equity |
|||||||
in
earnings |
48,799,150
|
41,761,756
|
|||||
$ |
49,392,057 |
$ |
42,233,850 |
||||
Liabilities
and stockholders' equity: |
|||||||
Liabilities |
$ |
- |
$ |
- |
|||
Stockholders'
equity |
49,392,057
|
42,233,850
|
|||||
$ |
49,392,057 |
$ |
42,233,850 |
2004 |
2003 |
2002 |
||||||||
Income: |
||||||||||
Cash
dividends from the Bank |
$ |
1,280,000 |
$ |
1,625,000 |
$ |
1,405,000 |
||||
Interest
income |
-
|
-
|
5,798
|
|||||||
1,280,000
|
1,625,000
|
1,410,798
|
||||||||
Expenses: |
||||||||||
Investor
relations |
61,937
|
65,596
|
81,005
|
|||||||
Legal
and registration expense |
71,549
|
70,958
|
42,435
|
|||||||
Personnel
costs paid to Bank |
63,781
|
50,585
|
32,483
|
|||||||
197,267
|
187,139
|
155,923
|
||||||||
Income
before income tax benefit |
||||||||||
and
equity in undistributed |
||||||||||
earnings
of the Bank |
1,082,733
|
1,437,861
|
1,254,875
|
|||||||
Income
tax benefit |
77,000
|
72,000
|
58,000
|
|||||||
Equity
in undistributed earnings of the Bank |
6,789,019
|
5,320,806
|
2,141,544
|
|||||||
Net
income |
$ |
7,948,752 |
$ |
6,830,667 |
$ |
3,454,419 |
2004 |
2003 |
2002 |
||||||||
Cash
flows from operating activities: |
||||||||||
Net
income |
$ |
7,948,752 |
$ |
6,830,667 |
$ |
3,454,419 |
||||
Adjustments
to reconcile net income |
||||||||||
to
net cash provided by operating |
||||||||||
activities: |
||||||||||
Equity
in undistributed earnings of |
(6,789,069 |
) |
(5,320,806 |
) |
(2,141,544 |
) | ||||
the
Bank |
||||||||||
Prepaid
expenses |
-
|
-
|
(1,500 |
) | ||||||
Deferred
income taxes |
(77,000 |
) |
(72,000 |
) |
(58,000 |
) | ||||
Net
cash provided by operating |
||||||||||
activities |
1,082,683
|
1,437,861
|
1,253,375
|
|||||||
Cash
flows from financing activities: |
||||||||||
Proceeds
from stock options exercised |
1,127,879
|
540,515
|
661,132
|
|||||||
Dividends
paid |
(2,163,789 |
) |
(1,841,438 |
) |
(1,610,219 |
) | ||||
Shares
repurchased and retired |
(2,960 |
) |
(3,700 |
) |
(1,251,269 |
) | ||||
Net
cash used in financing |
||||||||||
activities |
(1,038,870 |
) |
(1,304,623 |
) |
(2,200,356 |
) | ||||
Net
increase (decrease) in cash |
43,813
|
133,238
|
(946,981 |
) | ||||||
Cash,
beginning of period |
222,094
|
88,856
|
1,035,837
|
|||||||
Cash,
end of period |
$ |
265,907 |
$ |
222,094 |
$ |
88,856 |
1. |
That
the internal controls necessary for the Company to develop reliable
financial statements did not exist; | |
|
||
2. |
|
That
information had come to ZLT & W’s attention that had led it to no
longer be able to rely on management’s representations, or that had made
it unwilling to be associated with the financial statements prepared by
management; |
|
||
3. |
|
That
there was a need to expand significantly the scope of the audit of the
Company, or that information had come to ZLT & W’s attention during
the two years ended December 31, 2003 and 2002, and from December 31,
2003 through November 8, 2004, that if further investigated: (i) may
materially impact the fairness or reliability of either: a
previously-issued audit report or underlying financial statements; or the
financial statements issued or to be issued covering the fiscal periods
subsequent to the date of the most recent financial statements covered by
an audit report (including information that may prevent it from rendering
an unqualified audit report on those financial statements), or (ii) may
cause it to be unwilling to rely on management’s representations or be
associated with the Company’s financial statements and that, due to its
determination to not stand for re-appointment, or for any other reason,
ZLT & W did not so expand the scope of its audit or conduct such
further investigation; or |
|
||
4. |
|
That
information had come to ZLT & W’s attention that it had concluded
materially impacted the fairness or reliability of either: (i) a
previously issued audit report or the underlying financial statements, or
(ii) the financial statements issued or to be issued covering the
fiscal period subsequent to the date of the most recent financial
statements covered by an audit report (including information that, unless
resolved to the accountant’s satisfaction, would prevent it from rendering
an unqualified audit report on those financial statements), and that, due
to ZLT & W’s determination to not stand for re-appointment, or for any
other reason, the issue has not been resolved to ZLT & W’s
satisfaction prior to its determination to not stand for
re-appointment. |
3.1 |
Amended
Articles of Incorporation (1) |
3.2 |
Amended
Bylaws (1) |
10.2 |
1995
Incentive Stock Option Plan (2) |
10.3 |
1999
Employee Stock Option Plan (2) |
10.4 |
1995
Director’s Stock Option Plan (2) |
10.6 |
Form
of Executive Severance Agreement for Messrs. Hagstrom, Reynolds, and
Hansen (2) |
(1) |
Incorporated
by reference to Exhibits 3.1 and 3.2 of the Company’s Quarterly Report on
10-Q for the Quarter ended March 31, 2004. |
(2) |
Incorporated
by reference to Exhibits 10.2, 10.3, 10.4, 10.5, and 10.6 of the Company’s
Quarterly Report on 10-Q for the Quarter ended June 30,
1999. |
(3) |
Incorporated
by reference to Exhibit 10.1 of the Company’s Quarterly Report on 10-Q for
the Quarter ended September 30, 2002. |
(4) |
Incorporated
by reference to Exhibit 10.8 of the Company’s Annual Report on 10-K for
the year ended December 31, 2002. |
(5) |
Incorporated
by reference to Exhibit 14 of the Company’s Annual Report on 10-K for the
year ended December 31, 2003. |