(X)
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
||||||
For
the fiscal year ended December 31, 2009,
|
||||||
or
|
||||||
( )
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 0-23863
|
||||||
PEOPLES
FINANCIAL SERVICES CORP.
|
||||||
(Exact
name of registrant as specified in its charter)
|
||||||
PENNSYLVANIA
|
23-2391852
|
|||||
(State
of incorporation)
|
(IRS
Employer Identification No.)
|
|||||
82
FRANKLIN AVENUE, HALLSTEAD, PA
|
18822
|
|||||
(Address
of principal executive offices)
|
(Zip
code)
|
|||||
(570)
879-2175
|
||||||
(Registrant’s
telephone number including area code)
|
||||||
Securities
registered pursuant to Section 12(b) of the Act:
|
||||||
Title
of each class
|
Name
of each exchange on which registered
|
|||||
None
|
None
|
|||||
Securities
registered pursuant to Section 12(g) of the Act:
|
||||||
COMMON
STOCK ($2 Par Value)
|
||||||
(Title
of Class)
|
||||||
Indicate
by check mark if the registrant is a well-known seasoned issuer, as
defined in Rule 405 of the Securities Act. Yes __ No X
|
||||||
Indicate
by check mark if the registrant is not required to file reports pursuant
to Section 13 or Section 15(d) of the Act. Yes___ No
X
|
||||||
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 period that the
registrant was required to file such reports, and (2) has been subject to
such filing requirements for the past 90 days Yes X
No__
|
||||||
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. [X]
|
||||||
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer or a smaller reporting company
(as defined in Rule 12b-2 of the Exchange Act).
|
||||||
Large
accelerated filer ____
|
Accelerated
filer X
|
Non-accelerated
filer _____
|
Smaller
reporting company _____
|
|||
(Do
not check if smaller reporting company)
|
||||||
Indicate
by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). Yes __ No X
|
||||||
The
aggregate market value of voting stock held by non-affiliates of the
registrant is $51,233,335
as of June 30, 2009.
|
||||||
The
aggregate dollar amount of the voting stock set forth equals the number of
shares of the registrant’s Common Stock outstanding, reduced by the amount
of Common stock held by executive officers, directors, and shareholders
owning in excess of 10% of the registrant’s Common Stock, multiplied by
the last sale price for the registrant’s Common Stock at June 30, 2009.
The information provided shall in no way be construed as an admission that
the officer, director, or 10% shareholder in the registrant may be deemed
an affiliate of the registrant or that such person is the beneficial owner
of the shares reported as being held by him and any such inference is
hereby disclaimed. The information provided herein is included solely for
the record keeping purpose of the Securities and Exchange
Commission.
|
||||||
Number
of shares outstanding as of February 26, 2010
|
COMMON
STOCK ($2 Par Value)
(Title
of Class)
|
3,136,156
(Outstanding
Shares)
|
||||
DOCUMENTS
INCORPORATED BY REFERENCE
|
||||||
Portions
of the 2009 Proxy Statement for the Registrant are incorporated by
reference into Part III of this
report.
|
Page
|
|||
Part
I
|
Number
|
||
Item
1
|
Business
|
3
|
|
Item
1A
|
Risk
Factors
|
15
|
|
Item
1B
|
Unresolved
Staff Comments
|
17
|
|
Item
2
|
Properties
|
17
|
|
Item
3
|
Legal
Proceedings
|
18
|
|
Item
4
|
Submission
of Matters to a Vote of Security Holders
|
18
|
|
Part
II
|
|||
Item
5
|
Market
for Registrant's Common Equity and Related Stockholder
Matters
|
19
|
|
Item
6
|
Selected
Financial Data
|
21
|
|
Item
7
|
Management's
Discussion and Analysis of Financial Condition and
|
22
|
|
Results
of Operations
|
|||
Item
7A
|
Quantitative
and Qualitative Disclosures About Market Risk
|
44
|
|
Item
8
|
Financial
Statements and Supplementary Data
|
45
|
|
Report
of Independent Registered Public Accounting Firm
|
45
|
||
Consolidated
Balance Sheets
|
46
|
||
Consolidated
Statements of Income
|
47
|
||
Consolidated
Statements of Stockholders' Equity
|
48
|
||
Consolidated
Statements of Cash Flows
|
49
|
||
Notes
to Consolidated Financial Statements
|
51
|
||
Item
9
|
Changes
In and Disagreements with Accountants on Accounting and Financial
Disclosure
|
90
|
|
Item
9A
|
Controls
and Procedures
|
90
|
|
Item
9B
|
Other
Information
|
92
|
|
Part
III
|
|||
Item
10
|
Directors,
Executive Officers and Corporate Governance
|
93
|
|
Item
11
|
Executive
Compensation
|
93
|
|
Item
12
|
Security
Ownership of Certain Beneficial Owners and Management
|
93
|
|
and
Related Stockholder Matters
|
|||
Item
13
|
Certain
Relationships and Related Transactions, and Director
Independence
|
93
|
|
Item
14
|
Principal
Accountant Fees and Services
|
93
|
|
Part
IV
|
|||
Item
15
|
Exhibits
and Financial Statement Schedules
|
94
|
|
|
Signatures
|
95
|
·
|
the
appointment of a conservator or receiver;
|
·
|
the
issuance of a cease and desist order;
|
·
|
the
termination of deposit insurance, the imposition of civil money penalties
on the institution, its directors, officers, employees and institution
affiliated parties;
|
·
|
the
issuance of directives to increase capital;
|
·
|
the
issuance of formal and informal agreements;
|
·
|
the
removal of or restrictions on directors, officers, employees and
institution-affiliated parties; and
|
·
|
the
enforcement of any such mechanisms through restraining orders or any other
court actions.
|
·
|
on
extensions of credit to the bank holding company or its
subsidiaries;
|
·
|
on
investments in their securities; and
|
·
|
on
the use of their securities as collateral for loans to any
borrower.
|
·
|
The
first tier provides for civil penalties of up to $5,000 per day for any
violation of law or regulation.
|
·
|
The
second tier provides for civil penalties of up to $25,000 per day if more
than a minimal loss or a pattern is involved.
|
·
|
Finally,
civil penalties of up to $1 million per day may be assessed for knowingly
or recklessly causing a substantial loss to an institution or taking
action that results in a substantial pecuniary gain or other
benefit.
|
·
|
publicly
available annual financial condition and management reports for financial
institutions, including audits by independent
accountants;
|
·
|
the
establishment of uniform accounting standards by federal banking
agencies;
|
·
|
the
establishment of a “prompt corrective action” system of regulatory
supervision and intervention, based on capitalization levels, with more
scrutiny and restrictions placed on depository institutions with lower
levels of capital;
|
·
|
additional
grounds for the appointment of a conservator or receiver;
and
|
·
|
restrictions
or prohibitions on accepting brokered deposits, except for institutions
which significantly exceed minimum capital
requirements.
|
·
|
"well
capitalized";
|
·
|
"adequately
capitalized";
|
·
|
"under
capitalized";
|
·
|
"significantly
undercapitalized"; and
|
·
|
"critically
undercapitalized".
|
·
|
internal
controls;
|
·
|
information
systems and internal audit systems;
|
·
|
loan
documentation;
|
·
|
credit
underwriting;
|
·
|
interest
rate exposure;
|
·
|
asset
growth; and
|
·
|
compensation
fees and benefits.
|
·
|
"Tier
1", or core capital, includes common equity, perpetual preferred stock
(excluding auction rate issues) and minority interest in equity accounts
of consolidated subsidiaries, less goodwill and other intangibles, subject
to certain exceptions.
|
·
|
"Tier
2", or supplementary capital, includes, among other things, limited life
preferred stock, hybrid capital instruments, mandatory convertible
securities, qualifying subordinated debt, and the allowance for loan and
lease losses, subject to certain limitations and less restricted
deductions. The inclusion of elements of Tier 2 capital is subject to
certain other requirements and limitations of the federal banking
agencies.
|
·
|
limitations
on its ability to pay dividends;
|
·
|
the
issuance by the applicable regulatory authority of a capital directive to
increase capital, and in the case of depository institutions, the
termination of deposit insurance by the FDIC, as well as to the measures
described under FDICIA as applicable to under capitalized
institutions.
|
·
|
open
market operations in United States Government
securities;
|
·
|
changes
in the discount rate on member bank borrowings; and
|
·
|
changes
in reserve requirements against member bank
deposits.
|
·
|
to
an amount equal to 10% of the bank's capital and surplus, in the case of
covered transactions with any one affiliate; and
|
·
|
to
an amount equal to 20% of the bank's capital and surplus, in the case of
covered transactions with all
affiliates.
|
·
|
a
loan or extension of credit to an affiliate;
|
·
|
a
purchase of, or an investment in, securities issued by an
affiliate;
|
·
|
a
purchase of assets from an affiliate, with some
exceptions;
|
·
|
the
acceptance of securities issued by an affiliate as collateral for a loan
or extension of credit to any party; and
|
·
|
the
issuance of a guarantee, acceptance or letter of credit on behalf of an
affiliate.
|
·
|
the
city of Binghamton, Broome County, New York, located to the
north;
|
·
|
the
city of Scranton, Lackawanna County, Pennsylvania, to the south;
and
|
·
|
Wilkes-Barre,
Luzerne County, Pennsylvania, to the
southwest.
|
·
|
commercial
real estate loans;
|
·
|
working
capital;
|
·
|
equipment
and other commercial loans;
|
·
|
construction
loans;
|
·
|
SBA
guaranteed loans; and
|
·
|
agricultural
loans.
|
·
|
residential
real estate loans;
|
·
|
automobile
loans;
|
·
|
manufactured
housing loans;
|
·
|
personal
installment loans secured and unsecured for almost any
purpose;
|
·
|
student
loans; and
|
·
|
home
equity loans (fixed-rate term and open ended revolving lines of
credit).
|
·
|
commercial
accounts such as checking products, cash management services remote
deposit capture (“RDC”), automated clearing house (“ACH”)
originations
|
·
|
retirement
accounts such as Individual Retirement Accounts (“IRA”)
|
·
|
consumer
interest bearing deposit services such as certificates of deposit, money
market accounts, NOW accounts, and savings accounts
|
·
|
a
variety of ancillary checking account products such as automated teller
machines (“ATM’s”), point of sale (“POS”), as well as other miscellaneous
services
|
·
|
safe
deposit boxes;
|
·
|
night
depository services;
|
·
|
merchant
credit cards;
|
·
|
direct
deposit of payroll and other checks;
|
·
|
U.S.
Savings Bonds;
|
·
|
official
bank checks; and
|
·
|
money
orders.
|
·
|
A
key objective is to provide a balance in PNB's asset mix of loans and
investments consistent with its liability structure, and to assist in
management of interest rate risk. The investments augment PNB's capital
position in the risk-based capital formula, providing the necessary
liquidity to meet fluctuations in credit demands of the community and also
fluctuations in deposit levels.
|
·
|
In
addition, the portfolio provides collateral for pledging against public
funds, and a reasonable allowance for control of tax
liabilities.
|
·
|
Finally,
the investment portfolio is designed to provide income for
PNB.
|
•
|
its
operating performance;
|
•
|
the
severity and duration of declines in the fair value of its net assets
related to its capital stock
amount;
|
•
|
its
commitment to make payments required by law or regulation and the level of
such payments in relation to its operating
performance;
|
•
|
the
impact of legislative and regulatory changes on the FHLB, and accordingly,
on the members of FHLB; and
|
•
|
its
liquidity and funding position.
|
·
|
Interest
Rate Sensitivity Analysis;
|
·
|
Interest
Income and Expense, Volume and Rate Analysis;
|
·
|
Investment
Portfolio;
|
·
|
Loan
Maturity and Interest Rate Sensitivity;
|
·
|
Loan
Portfolio;
|
·
|
Allocation
of Allowance for Loan Losses;
|
·
|
Deposits;
and
|
·
|
Short-term
Borrowings.
|
·
|
Borough
of Susquehanna Depot;
|
·
|
Hallstead
Plaza, Great Bend Township;
|
·
|
Borough
of Hop Bottom; and
|
·
|
Montrose,
Bridgewater Township.
|
·
|
Borough
of Nicholson;
|
·
|
Meshoppen
Township; and
|
·
|
Tunkhannock
Borough.
|
·
|
Glenburn
Township.
|
·
|
Town
of Conklin;
|
·
|
Town
of Chenango; and
|
·
|
Village
of Deposit.
|
·
|
commercial,
mortgage and consumer lending operations;
|
·
|
executive
offices;
|
·
|
marketing
department;
|
·
|
human
resources department;
|
·
|
deposit
account support services;
|
·
|
data
processing services; and
|
·
|
corporate
accounting.
|
2009
|
2008
|
|||||||||||||||||||||||
Price
Range
|
Dividends
|
Price
Range
|
Dividends
|
|||||||||||||||||||||
Low
|
High
|
Declared
|
Low
|
High
|
Declared
|
|||||||||||||||||||
First
Quarter
|
$ | 17.00 | $ | 18.50 | $ | .19 | $ | 22.00 | $ | 26.30 | $ | .19 | ||||||||||||
Second
Quarter
|
$ | 16.75 | $ | 17.40 | $ | .19 | $ | 22.50 | $ | 25.05 | $ | .19 | ||||||||||||
Third
Quarter
|
$ | 16.90 | $ | 17.40 | $ | .19 | $ | 22.35 | $ | 25.50 | $ | .19 | ||||||||||||
Fourth
Quarter
|
$ | 16.80 | $ | 18.25 | $ | .19 | $ | 18.05 | $ | 24.00 | $ | .19 |
(a)
|
(b)
|
(c)
|
||||||||||
Number
of securities to be issued upon exercise of outstanding options, warrants
and rights
|
Weighted-average
exercise price of outstanding options, warrants and rights
|
Number
of securities remaining available for future issuance under equity
compensation plans {excluding securities reflected in column (a)
}*
|
||||||||||
Equity compensation plans
approved by
stockholders
|
27,449 | $ | 22.43 | 65,751 | ||||||||
Equity compensation plans
not approved by
stockholders
|
0 | 0 | 0 | |||||||||
Total
|
27,449 | $ | 22.43 | 65,751 |
MONTH
|
Total
number of shares purchased
|
Average
price paid per share
|
Total
number of shares purchased as part of publicly announced plans or
programs
|
Maximum
number of shares that may yet be purchased under the plans or programs
(1)
|
||||||||||||
October
1, 2009 – October 31, 2009
|
0 | $ | 0 | 0 | 65,751 | |||||||||||
November
1, 2009 – November 30, 2009
|
0 | 0 | 0 | 65,751 | ||||||||||||
December
1, 2009 – December 31, 2009
|
0 | 0 | 0 | 65,751 | ||||||||||||
Total
|
0 | $ | 0 | 0 | 65,751 |
Consolidated
Financial Highlights
|
At
and For the Years Ended December 31,
|
|||||||||||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
(Dollars
In Thousands, except Per Share Data)
|
||||||||||||||||||||
Net
Income
|
$ | 5,049 | $ | 3,039 | $ | 4,871 | $ | 4,129 | $ | 4,476 | ||||||||||
Return
on Average Assets
|
1.07 | % | 0.68 | % | 1.17 | % | 1.03 | % | 1.16 | % | ||||||||||
Return
on Average Equity
|
12.62 | % | 7.53 | % | 11.85 | % | 10.55 | % | 11.37 | % | ||||||||||
Shareholders'
Value
|
||||||||||||||||||||
Earnings
per Share, Basic
|
$ | 1.61 | $ | 0.97 | $ | 1.55 | $ | 1.31 | $ | 1.42 | ||||||||||
Earnings
per Share, Diluted
|
1.61 | 0.97 | 1.55 | 1.31 | 1.41 | |||||||||||||||
Regular
Cash Dividends
|
0.76 | 0.76 | 0.76 | 0.76 | 0.76 | |||||||||||||||
Special
Cash Dividends
|
0.00 | 0.00 | 0.00 | 0.00 | 1.00 | |||||||||||||||
Book
Value
|
14.34 | 12.69 | 13.64 | 13.16 | 12.55 | |||||||||||||||
Market
Value at End of the Year
|
18.05 | 18.05 | 26.30 | 26.00 | 31.45 | |||||||||||||||
Market
Value/Book Value Ratio
|
125.87 | % | 142.24 | % | 192.82 | % | 197.57 | % | 250.60 | % | ||||||||||
Price
Earnings Multiple
|
11.21 | X | 18.61 | X | 16.97 | X | 19.85 | X | 22.14 | X | ||||||||||
Dividend
Payout Ratio
|
47.16 | % | 78.35 | % | 48.92 | % | 57.93 | % | 53.50 | % | ||||||||||
Dividend
Yield
|
4.21 | % | 4.21 | % | 2.89 | % | 2.94 | % | 2.42 | % | ||||||||||
Safety and
Soundness
|
||||||||||||||||||||
Stockholders'
Equity/Asset Ratio
|
8.71 | % | 8.41 | % | 9.85 | % | 9.91 | % | 10.13 | % | ||||||||||
Allowance
for Loan Loss as a Percent of Loans
|
0.99 | % | 0.95 | % | 0.84 | % | 0.66 | % | 0.92 | % | ||||||||||
Net
Charge Offs/Total Loans
|
0.42 | % | 0.05 | % | (0.13 | %) | 0.33 | % | 0.29 | % | ||||||||||
Allowance
for Loan Loss/Nonaccrual Loans
|
132.00 | % | 498.67 | % | 620.51 | % | 402.70 | % | 206.62 | % | ||||||||||
Allowance
for Loan Loss/Non-performing Loans
|
100.33 | % | 58.68 | % | 620.51 | % | 248.89 | % | 183.74 | % | ||||||||||
Balance Sheet
Highlights
|
||||||||||||||||||||
Total
Assets
|
$ | 516,483 | $ | 472,376 | $ | 434,434 | $ | 416,268 | $ | 391,198 | ||||||||||
Total
Investments
|
130,506 | 107,589 | 109,471 | 107,788 | 105,778 | |||||||||||||||
Net
Loans
|
332,966 | 313,606 | 288,601 | 269,383 | 256,870 | |||||||||||||||
Allowance
for Loan Losses
|
3,337 | 3,002 | 2,451 | 1,792 | 2,375 | |||||||||||||||
Short-term
Borrowings
|
20,439 | 18,432 | 22,848 | 12,574 | 17,842 | |||||||||||||||
Long-term
Borrowings
|
38,750 | 39,691 | 38,534 | 36,525 | 34,770 | |||||||||||||||
Total
Deposits
|
410,038 | 371,268 | 327,430 | 323,613 | 296,962 | |||||||||||||||
Stockholders'
Equity
|
44,970 | 39,720 | 42,805 | 41,240 | 39,616 |
Year-Ended
December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Total
Interest Income
|
$ | 24,273 | $ | 25,479 | $ | 24,611 | ||||||
Tax
Exempt Loans
|
496 | 518 | 486 | |||||||||
Non-Taxable
Securities
|
1,091 | 892 | 885 | |||||||||
Total
Tax Equivalent Adjustment
|
1,587 | 1,410 | 1,371 | |||||||||
Total
Tax Equivalent Interest Income
|
25,860 | 26,889 | 25,982 | |||||||||
Total
Interest Expense
|
7,258 | 9,154 | 11,105 | |||||||||
Net
Interest Income (Fully Tax Equivalent Basis)
|
$ | 18,602 | $ | 17,735 | $ | 14,877 |
Year
Ended
December
31, 2009
|
Year
Ended
December
31, 2008
|
Year
Ended
December
31, 2007
|
|||||||||||||||||||||||||
Average
|
Yield/
|
Average
|
Yield/
|
Average
|
Yield/
|
||||||||||||||||||||||
ASSETS
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
||||||||||||||||||
Loans
|
|||||||||||||||||||||||||||
Real
Estate
|
$ | 119,062 | $ | 7,186 | 6.04 | % | $ | 117,635 | $ | 7,602 | 6.46 | % | $ | 115,490 | $ | 7,615 | 6.59 | % | |||||||||
Installment
|
18,236 | 1,116 | 6.12 | % | 16,815 | 1,303 | 7.75 | % | 17,143 | 1,442 | 8.41 | % | |||||||||||||||
Commercial
|
161,762 | 10,143 | 6.27 | % | 140,903 | 9,917 | 7.04 | % | 123,854 | 9,424 | 7.61 | % | |||||||||||||||
Tax
Exempt (1)
|
22,516 | 962 | 6.48 | % | 22,913 | 1,005 | 6.65 | % | 21,165 | 943 | 6.75 | % | |||||||||||||||
Other
Loans
|
506 | 39 | 7.71 | % | 469 | 44 | 9.38 | % | 467 | 57 | 12.21 | % | |||||||||||||||
Total
Loans (1)
|
322,082 | 19,446 | 6.19 | % | 298,735 | 19,871 | 6.83 | % | 278,119 | 19,481 | 7.18 | % | |||||||||||||||
Investment
Securities (2)
|
|||||||||||||||||||||||||||
Taxable
|
53,945 | 2,675 | 4.96 | % | 67,897 | 3,771 | 5.55 | % | 65,438 | 3,351 | 5.12 | % | |||||||||||||||
Non-Taxable
(1)
|
52,326 | 2,118 | 6.13 | % | 42,859 | 1,731 | 6.12 | % | 44,192 | 1,717 | 5.89 | % | |||||||||||||||
Total
Securities (1)
|
106,271 | 4,793 | 5.54 | % | 110,756 | 5,502 | 5.77 | % | 109,630 | 5,068 | 5.43 | % | |||||||||||||||
Time
Deposits With
Other Banks
|
1,408 | 17 | 1.21 | % | 1,186 | 26 | 2.19 | % | 315 | 18 | 5.71 | % | |||||||||||||||
Fed
Funds Sold
|
9,617 | 17 | 0.18 | % | 6,817 | 80 | 1.17 | % | 723 | 44 | 6.09 | % | |||||||||||||||
Total
Earning Assets
(1)
|
439,378 | 24,273 | 5.89 | % | 417,494 | 25,479 | 6.44 | % | 388,787 | 24,611 | 6.68 | % | |||||||||||||||
Less:
Allowance for
Loan Losses
|
(2,969 | ) | (2,599 | ) | (2,025 | ) | |||||||||||||||||||||
Cash
and Due from
Banks
|
6,302 | 6,851 | 6,639 | ||||||||||||||||||||||||
Premises
and
Equipment,
Net
|
6,507 | 6,227 | 5,712 | ||||||||||||||||||||||||
Other
Assets
|
21,642 | 19,741 | 17,690 | ||||||||||||||||||||||||
Total
Assets
|
$ | 470,860 | $ | 447,714 | $ | 416,803 | |||||||||||||||||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||||||||||||||||||||||
Deposits
|
|||||||||||||||||||||||||||
Interest
Bearing
Demand
|
$ | 35,697 | 324 | 0.91 | % | $ | 28,871 | 284 | 0.98 | % | $ | 25,341 | 290 | 1.14 | % | ||||||||||||
Regular
Savings
|
130,652 | 1,696 | 1.30 | % | 94,019 | 1,219 | 1.30 | % | 106,969 | 3,311 | 3.10 | % | |||||||||||||||
Money
Market Savings
|
32,771 | 343 | 1.05 | % | 33,858 | 600 | 1.77 | % | 35,355 | 1,089 | 3.08 | % | |||||||||||||||
Time
|
106,353 | 2,965 | 2.79 | % | 132,313 | 4,923 | 3.72 | % | 102,643 | 4,329 | 4.22 | % | |||||||||||||||
Total
Interest Bearing
Deposits
|
305,473 | 5,328 | 1.74 | % | 289,061 | 7,026 | 2.43 | % | 270,308 | 9,019 | 3.34 | % | |||||||||||||||
Other
Borrowings
|
59,141 | 1,930 | 3.26 | % | 58,368 | 2,128 | 3.65 | % | 50,183 | 2,086 | 4.16 | % | |||||||||||||||
Total
Interest Bearing Liabilities
|
364,614 | 7,258 | 1.99 | % | 347,429 | 9,154 | 2.63 | % | 320,491 | 11,105 | 3.46 | % | |||||||||||||||
Net
Interest Spread (1)
|
$ | 17,015 | 3.90 | % | $ | 16,325 | 3.81 | % | $ | 13,506 | 3.22 | % | |||||||||||||||
Non-Interest
Bearing
|
|||||||||||||||||||||||||||
Demand
Deposits
|
63,325 | 56,778 | 52,613 | ||||||||||||||||||||||||
Accrued
Expenses and
|
|||||||||||||||||||||||||||
Other
Liabilities
|
2,916 | 3,173 | 2,604 | ||||||||||||||||||||||||
Stockholders’
Equity
|
40,005 | 40,334 | 41,095 | ||||||||||||||||||||||||
Total
Liabilities and
|
|||||||||||||||||||||||||||
Stockholders’
Equity
|
$ | 470,860 | $ | 447,714 | $ | 416,803 | |||||||||||||||||||||
Interest
Income/Earning
Assets (1)
|
5.89 | % | 6.44 | % | 6.68 | % | |||||||||||||||||||||
Interest
Expense/Earning
Assets
|
1.65 | % | 2.19 | % | 2.86 | % | |||||||||||||||||||||
Net
Interest Margin
(1)
|
4.23 | % | 4.25 | % | 3.82 | % |
(1)
|
Yields
on tax exempt assets have been calculated on a fully tax equivalent basis
assuming a tax rate of 34%.
|
(2)
|
Includes
investment in restricted stock at
cost.
|
2009
to 2008
|
2008
to 2007
|
|||||||||||||||||||||||
Increase
(Decrease)
|
Change Due to Rate
|
Volume
|
Increase
(Decrease)
|
Change Due to Rate
|
Volume
|
|||||||||||||||||||
Interest
Income
|
||||||||||||||||||||||||
Real
Estate Loans
|
$ | (416 | ) | $ | (502 | ) | $ | 86 | $ | (13 | ) | $ | (152 | ) | $ | 139 | ||||||||
Installment
Loans
|
(187 | ) | (274 | ) | 87 | (139 | ) | (114 | ) | (25 | ) | |||||||||||||
Commercial
Loans
|
226 | (1,082 | ) | 1,308 | 493 | (707 | ) | 1,200 | ||||||||||||||||
Tax
Exempt Loans
|
(43 | ) | (26 | ) | (17 | ) | 62 | (15 | ) | 77 | ||||||||||||||
Other
Loans
|
(5 | ) | (8 | ) | 3 | (13 | ) | (13 | ) | 0 | ||||||||||||||
Total
Loans
|
(425 | ) | (1,892 | ) | 1,467 | 390 | (1,001 | ) | 1,391 | |||||||||||||||
Investment
Securities
|
||||||||||||||||||||||||
Taxable
|
(1,096 | ) | (404 | ) | (692 | ) | 420 | 283 | 137 | |||||||||||||||
Non-Taxable
|
387 | 4 | 383 | 14 | 68 | (54 | ) | |||||||||||||||||
Total
Securities
|
(709 | ) | (400 | ) | (309 | ) | 434 | 351 | 83 | |||||||||||||||
Time
Deposits with Other Banks
|
(9 | ) | (12 | ) | 3 | 8 | (11 | ) | 19 | |||||||||||||||
Fed
Funds Sold
|
(63 | ) | (68 | ) | 5 | 36 | (36 | ) | 72 | |||||||||||||||
Total
Interest Income
|
(1,206 | ) | (2,372 | ) | 1,166 | 868 | (697 | ) | 1,565 | |||||||||||||||
Interest
Expense
|
||||||||||||||||||||||||
Interest
Bearing Demand Deposits
|
40 | (22 | ) | 62 | (6 | ) | (41 | ) | 35 | |||||||||||||||
Regular
Savings Deposits
|
477 | 1 | 476 | (2,092 | ) | (1,924 | ) | (168 | ) | |||||||||||||||
Money
Market Savings Deposits
|
(257 | ) | (246 | ) | (11 | ) | (489 | ) | (462 | ) | (27 | ) | ||||||||||||
Time
Deposits
|
(1,958 | ) | (1,234 | ) | (724 | ) | 594 | (510 | ) | 1,104 | ||||||||||||||
Total
Interest Bearing Deposits
|
(1,698 | ) | (1,501 | ) | (197 | ) | (1,993 | ) | (2,937 | ) | 944 | |||||||||||||
Other
Borrowings
|
(198 | ) | (223 | ) | 25 | 42 | (256 | ) | 298 | |||||||||||||||
Total
Interest Expense
|
(1,896 | ) | (1,724 | ) | (172 | ) | (1,951 | ) | (3,193 | ) | 1,242 | |||||||||||||
Net
Interest Spread
|
$ | 690 | $ | (648 | ) | $ | 1,338 | $ | 2,819 | $ | 2,496 | $ | 323 |
Year
Ended December
31,
|
Variance
2009
|
Variance
2008
|
||||||||||||||||||||||||||
2009
|
2008
|
2007
|
Amount
Of Change
|
Percent
Of Change
|
Amount
Of Change
|
Percent
Of
Change
|
||||||||||||||||||||||
Customer Service Fees
|
$ | 1,950 | $ | 2,006 | $ | 1,947 | $ | (56 | ) | (2.79 | %) | $ | 59 | 3.03 | % | |||||||||||||
Investment Division Commission Income
|
341 | 411 | 340 | (70 | ) | (17.03 | %) | 71 | 20.88 | % | ||||||||||||||||||
Earnings on Investment on Life Insurance
|
342 | 296 | 297 | 46 | 15.54 | % | (1 | ) | (0.34 | %) | ||||||||||||||||||
Premiums and fees on mortgage sales
|
438 | 148 | 69 | 290 | 195.95 | % | 79 | 114.49 | % | |||||||||||||||||||
Other Income
|
467 | 458 | 557 | 9 | 1.97 | % | (99 | ) | (17.77 | %) | ||||||||||||||||||
Gains on Sale of Interest in Insurance Agency
|
0 | 0 | 220 | 0 | 0.00 | % | (220 | ) | (100.00 | %) | ||||||||||||||||||
Gains (Losses) on Security Sales
|
(492 | ) | 128 | (122 | ) | (620 | ) | (484.38 | %) | 250 | (204.92 | %) | ||||||||||||||||
Other than Temporary Impairment
|
(206 | ) | (5,256 | ) | 0 | 5,050 | 96.08 | % | (5,256 | ) | (100.00 | %) | ||||||||||||||||
Total Other Income
|
$ | 2,840 | $ | (1,809 | ) | $ | 3,308 | $ | 4,649 | 256.99 | % | $ | (5,117 | ) | (154.69 | %) |
Year
Ended December
31,
|
Variance
2009
|
Variance
2008
|
||||||||||||||||||||||
2009
|
2008
|
2007
|
Amount
Of Change
|
Percent
Of Change
|
Amount
Of Change
|
Percent Of
Change
|
||||||||||||||||||
Salaries and Benefits
|
$ | 5,532 | $ | 4,831 | $ | 4,767 | $ | 701 | 14.51 | % | $ | 64 | 1.34 | % | ||||||||||
Occupancy Expenses
|
814 | 733 | 788 | 81 | 11.05 | % | (55 | ) | (6.98 | %) | ||||||||||||||
Furniture and Equipment Expense
|
546 | 493 | 508 | 53 | 10.75 | % | (15 | ) | (2.95 | %) | ||||||||||||||
FDIC Insurance and Assessments
|
900 | 227 | 151 | 673 | 296.48 | % | 76 | 50.33 | % | |||||||||||||||
Professional Fees and Outside Services
|
588 | 520 | 371 | 68 | 13.08 | % | 149 | 40.16 | % | |||||||||||||||
Computer Services and Supplies
|
1,053 | 970 | 785 | 83 | 8.56 | % | 185 | 23.57 | % | |||||||||||||||
Taxes, Other Than Payroll and Income
|
346 | 400 | 386 | (54 | ) | (13.50 | %) | 14 | 3.63 | % | ||||||||||||||
Impairment Charge-Other Real Estate
|
0 | 0 | 575 | 0 | 0.00 | % | (575 | ) | (100.00 | %) | ||||||||||||||
Amortization Expense-Deposit Premiums
|
258 | 258 | 255 | 0 | 0.00 | % | 3 | 1.18 | % | |||||||||||||||
Stationary and Printing Supplies
|
357 | 360 | 339 | (3 | ) | (0.83 | %) | 21 | 6.19 | % | ||||||||||||||
Advertising
|
297 | 201 | 154 | 96 | 47.76 | % | 47 | 30.52 | % | |||||||||||||||
Other Operating Expenses
|
1,457 | 1,684 | 1,487 | (227 | ) | (13.48 | %) | 197 | 13.25 | % | ||||||||||||||
Total Non-Interest Expense
|
$ | 12,148 | $ | 10,677 | $ | 10,566 | $ | 1,471 | 13.78 | % | $ | 111 | 1.05 | % |
Quarter
Ended 2009
|
||||||||||||||||
31-Mar
|
30-Jun
|
30-Sep
|
31-Dec
|
|||||||||||||
Interest
Income
|
$ | 6,184 | $ | 6,108 | $ | 5,929 | $ | 6,052 | ||||||||
Interest
Expense
|
2,131 | 1,693 | 1,701 | 1,733 | ||||||||||||
Net
Interest Income
|
4,053 | 4,415 | 4,228 | 4,319 | ||||||||||||
Provision
for Loan Losses
|
165 | 1,040 | 165 | 365 | ||||||||||||
Securities
Gains (Losses)
|
179 | 339 | (1,169 | ) | 159 | |||||||||||
Other
Than Temporary Impairment
|
(76 | ) | (60 | ) | 0 | (70 | ) | |||||||||
Other
Income
|
808 | 1,010 | 811 | 909 | ||||||||||||
Other
Expense
|
2,921 | 3,218 | 2,942 | 3,067 | ||||||||||||
Income
Before taxes (Benefit)
|
1,878 | 1,446 | 763 | 1,885 | ||||||||||||
Income
Taxes (Benefit)
|
357 | 193 | (23 | ) | 396 | |||||||||||
Net
Income
|
$ | 1,521 | $ | 1,253 | $ | 786 | $ | 1,489 | ||||||||
Basic
Earnings per share
|
$ | 0.49 | $ | 0.40 | $ | 0.25 | $ | 0.47 | ||||||||
Diluted
Earnings per share
|
$ | 0.49 | $ | 0.40 | $ | 0.25 | $ | 0.47 | ||||||||
Quarter
Ended 2008
|
||||||||||||||||
31-Mar
|
30-Jun
|
30-Sep
|
31-Dec
|
|||||||||||||
Interest
Income
|
$ | 6,411 | $ | 6,308 | $ | 6,323 | $ | 6,437 | ||||||||
Interest
Expense
|
2,434 | 2,148 | 2,156 | 2,416 | ||||||||||||
Net
Interest Income
|
3,977 | 4,160 | 4,167 | 4,021 | ||||||||||||
Provision
for Loan Losses
|
120 | 135 | 165 | 293 | ||||||||||||
Securities
Gains (Losses)
|
26 | (10 | ) | 7 | 105 | |||||||||||
Other
Than Temporary Impairment
|
(182 | ) | (83 | ) | (4,869 | ) | (122 | ) | ||||||||
Other
Income
|
754 | 802 | 866 | 897 | ||||||||||||
Other
Expense
|
(2,661 | ) | (2,514 | ) | (2,731 | ) | (2,771 | ) | ||||||||
Income
(Loss) Before taxes (Benefit)
|
1,794 | 2,220 | (2,725 | ) | 1,837 | |||||||||||
Income
Taxes (Benefit)
|
(379 | ) | (516 | ) | 1,159 | (351 | ) | |||||||||
Net
(Loss) Income
|
$ | 1,415 | $ | 1,704 | $ | (1,566 | ) | $ | 1,486 | |||||||
Basic
Earnings (Loss) per share
|
$ | 0.45 | $ | 0.55 | $ | (0.50 | ) | $ | 0.47 | |||||||
Diluted
Earnings (Loss) per share
|
$ | 0.45 | $ | 0.55 | $ | (0.50 | ) | $ | 0.47 |
2009 | 2008 |
2007
|
||||||||||||||||||||||
Average
|
Increase/(Decrease)
|
Average
|
Increase/(Decrease)
|
Average
|
||||||||||||||||||||
Funding
Uses
|
Balance
|
Amount
|
Percent
|
Balance
|
Amount
|
Percent
|
Balance
|
|||||||||||||||||
|
||||||||||||||||||||||||
Real
Estate Loans
|
$ | 119,062 | $ | 1,427 | 1.21 | % | $ | 117,635 | $ | 2,145 | 1.86 | % | $ | 115,490 | ||||||||||
Consumer
Loans
|
18,236 | 1,421 | 8.45 | % | 16,815 | (328 | ) | (1.91 | %) | 17,143 | ||||||||||||||
Commercial
Loans
|
161,762 | 20,859 | 14.80 | % | 140,903 | 17,049 | 13.77 | % | 123,854 | |||||||||||||||
Tax
Exempt Loans
|
22,516 | (397 | ) | (1.73 | %) | 22,913 | 1,748 | 8.26 | % | 21,165 | ||||||||||||||
Other
Loans
|
506 | 37 | 7.89 | % | 469 | 2 | 0.43 | % | 467 | |||||||||||||||
Total
Loans
|
322,082 | 23,347 | 7.82 | % | 298,735 | 20,616 | 7.41 | % | 278,119 | |||||||||||||||
Less
Allowance for Loan Loss
|
(2,969 | ) | (370 | ) | 14.24 | % | (2,599 | ) | (574 | ) | 28.35 | % | (2,025 | ) | ||||||||||
Total
Loans with Loan Loss
|
319,113 | 22,977 | 7.76 | % | 296,136 | 20,042 | 7.26 | % | 276,094 | |||||||||||||||
Taxable
Securities
|
53,945 | (13,952 | ) | (20.55 | %) | 67,897 | 2,459 | 3.76 | % | 65,438 | ||||||||||||||
Non-Taxable
Securities
|
52,326 | 9,467 | 22.09 | % | 42,859 | (1,333 | ) | (3.02 | %) | 44,192 | ||||||||||||||
Total
Securities
|
106,271 | (4,485 | ) | (4.05 | %) | 110,756 | 1,126 | 1.03 | % | 109,630 | ||||||||||||||
Time
Deposit with Other Banks
|
1,408 | 222 | 18.72 | % | 1,186 | 871 | 276.51 | % | 315 | |||||||||||||||
Fed
Funds Sold
|
9,617 | 2,800 | 41.07 | % | 6,817 | 6,094 | 842.88 | % | 723 | |||||||||||||||
Total
Uses
|
$ | 436,409 | $ | 21,514 | 5.19 | % | $ | 414,895 | $ | 28,133 | 7.27 | % | $ | 386,762 | ||||||||||
2009 | 2008 | 2007 | ||||||||||||||||||||||
Average
|
Increase/(Decrease)
|
Average
|
Increase/(Decrease)
|
Average
|
||||||||||||||||||||
Funding
Sources
|
Balance
|
Amount
|
Percent
|
Balance
|
Amount
|
Percent
|
Balance
|
|||||||||||||||||
|
||||||||||||||||||||||||
Interest
Bearing Demand Deposits
|
$ | 35,697 | $ | 6,826 | 23.64 | % | $ | 28,871 | $ | 3,530 | 13.93 | % | $ | 25,341 | ||||||||||
Regular
Savings Deposits
|
130,652 | 36,633 | 38.96 | % | 94,019 | (12,950 | ) | (12.11 | %) | 106,969 | ||||||||||||||
Money
Market Savings Deposits
|
32,771 | (1,087 | ) | (3.21 | %) | 33,858 | (1,497 | ) | (4.23 | %) | 35,355 | |||||||||||||
Time
Deposits
|
106,353 | (25,960 | ) | (19.62 | %) | 132,313 | 29,670 | 28.91 | % | 102,643 | ||||||||||||||
Total
Interest Bearing Deposits
|
305,473 | 16,412 | 5.68 | % | 289,061 | 18,753 | 6.94 | % | 270,308 | |||||||||||||||
Other
Borrowings
|
||||||||||||||||||||||||
Short-Term
Funds Borrowed
|
19,940 | 3,064 | 18.16 | % | 16,876 | 4,747 | 39.14 | % | 12,129 | |||||||||||||||
Long-Term
Funds Borrowed
|
39,201 | (2,291 | ) | (5.52 | %) | 41,492 | 3,438 | 9.03 | % | 38,054 | ||||||||||||||
Total
Funds Borrowed
|
59,141 | 773 | 1.32 | % | 58,368 | 8,185 | 16.31 | % | 50,183 | |||||||||||||||
Total
Deposits and Funds Borrowed
|
364,614 | 17,185 | 4.95 | % | 347,429 | 26,938 | 8.41 | % | 320,491 | |||||||||||||||
Other
Sources, net
|
71,795 | 4,329 | 6.42 | % | 67,466 | 1,195 | 1.80 | % | 66,271 | |||||||||||||||
Total
Sources
|
$ | 436,409 | $ | 21,514 | 5.19 | % | $ | 414,895 | $ | 28,133 | 7.27 | % | $ | 386,762 |
December
31,
|
||||||||||||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Commercial
|
$ | 198,086 | $ | 178,342 | $ | 155,796 | $ | 140,931 | $ | 132,054 | ||||||||||
Residential
Real Estate Mortgage
|
116,920 | 120,813 | 116,922 | 112,883 | 109,034 | |||||||||||||||
Consumer
|
20,802 | 16,988 | 17,889 | 16,947 | 17,780 | |||||||||||||||
Total
Loans
|
335,808 | 316,143 | 290,607 | 270,761 | 258,868 | |||||||||||||||
Deferred
Loan Fees and Costs
|
495 | 465 | 445 | 414 | 377 | |||||||||||||||
Total
Loans, net of Deferred
|
336,303 | 316,608 | $ | 291,052 | $ | 271,175 | $ | 259,245 | ||||||||||||
Allowance
for Loan Loss
|
(3,337 | ) | (3,002 | ) | (2,451 | ) | (1,792 | ) | (2,375 | ) | ||||||||||
Net
Loans
|
$ | 332,966 | $ | 313,606 | $ | 288,601 | $ | 269,383 | $ | 256,870 |
One
Year Or Less
|
Over
One Year Within Five Years
|
Over
Five Years
|
Total
Loans
|
|||||||||||||
Commercial
|
$ | 20,166 | $ | 67,733 | $ | 110,187 | $ | 198,086 | ||||||||
Real-Estate
Construction
|
0 | 0 | 0 | 0 | ||||||||||||
Real-Estate
Mortgage
|
5,946 | 25,985 | 84,989 | 116,920 | ||||||||||||
Installment
|
4,747 | 13,577 | 2,478 | 20,802 | ||||||||||||
Total
|
$ | 30,859 | $ | 107,295 | $ | 197,654 | $ | 335,808 | ||||||||
Total
Loans with Predetermined Rates
|
$ | 18,685 | $ | 53,100 | $ | 18,675 | $ | 90,460 | ||||||||
Total
Loans with Variable Rates
|
12,174 | 54,195 | 178,979 | 245,348 | ||||||||||||
Total
|
$ | 30,859 | $ | 107,295 | $ | 197,654 | $ | 335,808 |
December
31,
|
||||||||||||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Non-accrual
|
$ | 2,528 | $ | 829 | $ | 395 | $ | 445 | $ | 1,105 | ||||||||||
Restructured
|
559 | 4,042 | 0 | 0 | 0 | |||||||||||||||
Loans
Past Due 90 or More Days, Accruing Interest
|
239 | 245 | 91 | 275 | 0 | |||||||||||||||
Total
Nonperforming Loans
|
3,326 | 5,116 | 486 | 720 | 1,105 | |||||||||||||||
Foreclosed
Assets
|
5,534 | 5,171 | 4,675 | 5,062 | 117 | |||||||||||||||
Total
Nonperforming Assets
|
$ | 8,860 | $ | 10,287 | $ | 5,161 | $ | 5,782 | $ | 1,222 | ||||||||||
Nonperforming
Loans to Total Loans at Period-end
|
0.99 | % | 1.62 | % | 0.17 | % | 0.27 | % | 0.43 | % | ||||||||||
Nonperforming
Assets to Period-end Loans and Foreclosed Assets
|
2.60 | % | 3.20 | % | 1.75 | % | 2.10 | % | 0.47 | % | ||||||||||
Interest
Income That Would Have Been Recorded Under Original Terms
|
$ | 135 | $ | 26 | $ | 32 | $ | 84 | $ | 59 | ||||||||||
Interest
Income Recorded During the Period
|
$ | 43 | $ | 27 | $ | 15 | $ | 7 | $ | 9 | ||||||||||
Commitments
To Lend Additional Funds
|
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 |
Year
Ended,
|
||||||||||||||||||||
Dec
2009
|
Dec
2008
|
Dec
2007
|
Dec
2006
|
Dec
2005
|
||||||||||||||||
Average
Total Loans
|
$ | 322,082 | $ | 298,735 | $ | 278,119 | $ | 267,610 | $ | 250,559 | ||||||||||
Balance
at Beginning of Period
|
$ | 3,002 | $ | 2,451 | $ | 1,792 | $ | 2,375 | $ | 2,739 | ||||||||||
Charge
Offs
|
||||||||||||||||||||
Commercial
|
1,367 | 142 | 0 | 797 | 633 | |||||||||||||||
Residential
Real Estate
|
46 | 4 | 0 | 21 | 31 | |||||||||||||||
Installment
|
134 | 100 | 73 | 98 | 129 | |||||||||||||||
Total
Charge Offs
|
1,547 | 246 | 73 | 916 | 793 | |||||||||||||||
Recoveries
|
||||||||||||||||||||
Commercial
|
98 | 44 | 422 | 5 | 0 | |||||||||||||||
Residential
Real Estate
|
3 | 2 | 3 | 5 | 0 | |||||||||||||||
Installment
|
46 | 38 | 27 | 21 | 37 | |||||||||||||||
Total
Recoveries
|
147 | 84 | 452 | 31 | 37 | |||||||||||||||
Net
Charge-Offs (Recoveries)
|
1,400 | 162 | (379 | ) | 885 | 756 | ||||||||||||||
Provision
for Loan Losses
|
1,735 | 713 | 280 | 302 | 392 | |||||||||||||||
Balance
at End of Period
|
$ | 3,337 | $ | 3,002 | $ | 2,451 | $ | 1,792 | $ | 2,375 | ||||||||||
Allowance
for Credit Losses to Period-end Total Loans
|
0.99 | % | 0.95 | % | 0.84 | % | 0.66 | % | 0.92 | % | ||||||||||
Allowance
for Credit Losses to Non-accrual Loans
|
132.00 | % | 498.67 | % | 620.51 | % | 402.70 | % | 206.62 | % | ||||||||||
Net
Charge-Offs (Recoveries) to Average Loans
|
.43 | % | .05 | % | (0.14 | %) | 0.33 | % | 0.29 | % |
Dec
2009
|
%
of Loan Type to Total Loans
|
Dec
2008
|
%
of Loan Type to Total Loans
|
Dec
2007
|
%
of Loan Type to Total Loans
|
|||||||||||||||||||
Commercial
|
$ | 1,979 | 58.99 | % | $ | 1,598 | 56.33 | % | $ | 1,428 | 53.70 | % | ||||||||||||
Residential
Real Estate Mortgage
|
610 | 34.82 | % | 627 | 38.29 | % | 738 | 40.15 | % | |||||||||||||||
Consumer
|
189 | 6.19 | % | 153 | 5.38 | % | 285 | 6.15 | % | |||||||||||||||
Non
Performing
|
559 | N/A | 624 | N/A | 0 | N/A | ||||||||||||||||||
Total
Allowance for Loan Losses
|
$ | 3,337 | 100.00 | % | $ | 3,002 | 100.00 | % | $ | 2,451 | 100.00 | % |
Dec
2006
|
%
of Loan Type to Total loans
|
Dec
2005
|
%
of Loan Type to Total Loans
|
|||||||||||||
Commercial
|
$ | 1,429 | 52.05 | % | $ | 2,035 | 58.56 | % | ||||||||
Real
Estate Mortgage
|
274 | 41.69 | % | 286 | 38.11 | % | ||||||||||
Consumer
|
89 | 6.26 | % | 54 | 3.33 | % | ||||||||||
Non
Performing
|
0 | N/A | 0 | N/A | ||||||||||||
Total
Allowance for Loan Losses
|
$ | 1,792 | 100.00 | % | $ | 2,375 | 100.00 | % |
1
Year or Less
|
1-5
Years
|
5-10
Years
|
Over
10 Years
|
Total
|
||||||||||||||||||||||||||||||||||||
Average
|
Average
|
Average
|
Average
|
Average
|
||||||||||||||||||||||||||||||||||||
Balance
|
Yield
|
Balance
|
Yield
|
Balance
|
Yield
|
Balance
|
Yield
|
Balance
|
Yield
|
|||||||||||||||||||||||||||||||
Available-for-Sale
|
||||||||||||||||||||||||||||||||||||||||
US
Government Agency
|
$ | 0 | 0.00 | % | $ | 38,026 | 2.52 | % | $ | 18,632 | 3.81 | % | $ | 4,331 | 4.50 | % | $ | 60,989 | 3.05 | % | ||||||||||||||||||||
State/County/Municipal
Obligations
|
391 | 3.68 | % | 7,783 | 3.64 | % | 10,145 | 3.99 | % | 34,517 | 4.21 | % | 52,836 | 4.08 | % | |||||||||||||||||||||||||
Taxable
Municipals
|
0 | 0.00 | % | 723 | 2.33 | % | 1,003 | 4.85 | % | 493 | 5.79 | % | 2,219 | 4.24 | % | |||||||||||||||||||||||||
Mortgage-Backed
Securities-Residential
|
1,058 | 5.43 | % | 2,100 | 5.48 | % | 677 | 5.89 | % | 591 | 6.06 | % | 4,426 | 5.61 | % | |||||||||||||||||||||||||
Collateralized
Mortgage Obligations
|
55 | 2.58 | % | 96 | 2.59 | % | 41 | 2.72 | % | 7 | 2.89 | % | 199 | 2.62 | % | |||||||||||||||||||||||||
Corporate/Other
Securities
|
0 | 0.00 | % | 1,000 | 3.00 | % | 9,211 | 5.72 | % | 1,527 | 1.47 | % | 11,738 | 4.94 | % | |||||||||||||||||||||||||
Preferred
Equity Securities
|
0 | 0.00 | % | 0 | 0.00 | % | 0 | 0.00 | % | 78 | 0.00 | % | 78 | 0.00 | % | |||||||||||||||||||||||||
Common
Equity Securities
|
0 | 0.00 | % | 0 | 0.00 | % | 0 | 0.00 | % | 1,442 | 1.65 | % | 1,442 | 1.65 | % | |||||||||||||||||||||||||
TOTAL
Available-for-Sale
|
$ | 1,504 | 4.87 | % | $ | 49,728 | 2.79 | % | $ | 39,709 | 4.24 | % | $ | 42,986 | 3.88 | % | $ | 133,927 | 3.67 | % |
December
31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
U.
S. Government/Agency Obligations
|
$ | 60,465 | $ | 7,958 | $ | 2,002 | ||||||
State/Municipal
Obligations
|
51,544 | 44,715 | 44,505 | |||||||||
Taxable
Municipal
|
2,156 | 3,060 | 1,994 | |||||||||
Mortgage-backed
Securities-Residential
|
4,637 | 30,602 | 42,586 | |||||||||
Collateralized
Mortgage Obligations
|
203 | 2,163 | 2,582 | |||||||||
Corporate/Other
Securities
|
10,334 | 16,970 | 11,265 | |||||||||
Preferred
Equity Securities
|
85 | 20 | 1,841 | |||||||||
Common
Equity Securities
|
1,082 | 2,101 | 2,696 | |||||||||
Total Securities
Available-for-Sale
|
$ | 130,506 | $ | 107,589 | $ | 109,471 |
2009
|
2008
|
2007
|
||||||||||||||||||||||||||||||
|
Amount
|
Rate
|
Diff
$
|
Amount
|
Rate
|
Diff
$
|
Amount
|
Rate
|
||||||||||||||||||||||||
Interest
Bearing Demand Deposits
|
$ | 35,697 | .91 | % | $ | 6,826 | $ | 28,871 | .98 | % | $ | 3,530 | $ | 25,341 | 1.14 | % | ||||||||||||||||
Savings
Deposits
|
130,652 | 1.30 | % | 36,633 | 94,019 | 1.30 | % | (12,950 | ) | 106,969 | 3.10 | % | ||||||||||||||||||||
Money
Market Savings
|
32,771 | 1.05 | % | (1,087 | ) | 33,858 | 1.77 | % | (1,497 | ) | 35,355 | 3.08 | % | |||||||||||||||||||
Time
Deposits
|
106,353 | 2.79 | % | (25,960 | ) | 132,313 | 3.72 | % | 29,670 | 102,643 | 4.22 | % | ||||||||||||||||||||
Total
Interest Bearing Deposits
|
305,473 | 1.74 | % | 16,412 | 289,061 | 2.43 | % | 18,753 | 270,308 | 3.34 | % | |||||||||||||||||||||
Other
Borrowings
|
59,141 | 3.26 | % | 773 | 58,368 | 3.65 | % | 8,185 | 50,183 | 4.16 | % | |||||||||||||||||||||
Total
Interest Bearing Liabilities
|
364,614 | 1.99 | % | 17,185 | 347,429 | 2.63 | % | 26,938 | 320,491 | 3.46 | % | |||||||||||||||||||||
Non-Interest
Bearing Demand Deposits
|
63,325 | 6,547 | 56,778 | 4,165 | 52,613 | |||||||||||||||||||||||||||
Total
|
$ | 427,939 | 1.70 | % | $ | 23,732 | $ | 404,207 | 2.26 | % | $ | 31,103 | $ | 373,104 | 2.98 | % |
December
31, 2009
|
||||||||
Amount
|
Percent
|
|||||||
Three
Months or Less
|
$ | 4,912 | 24.05 | % | ||||
Over
Three Months through Six Months
|
2,916 | 14.27 | % | |||||
Over
Six Months through Twelve Months
|
3,480 | 17.03 | % | |||||
Over
Twelve Months
|
9,121 | 44.65 | % | |||||
Total
|
$ | 20,429 | 100.00 | % |
December
31,
|
||||||||
2009
|
2008
|
|||||||
Other
Short-Term Borrowings
|
$ | 20,439 | $ | 18,432 | ||||
FHLB
Long-Term Borrowings
|
38,750 | 39,691 | ||||||
Total
|
$ | 59,189 | $ | 58,123 |
December
31,
|
December
31,
|
Regulatory
|
||||||||||
2009
|
2008
|
Requirement
|
||||||||||
Tier
1 capital to risk-weighted assets
|
12.30 | % | 12.26 | % | 4.00 | % | ||||||
Total capital
to risk-weighted assets
|
13.18 | % | 13.10 | % | 8.00 | % | ||||||
Tier
1 capital to average assets-leverage ratio
|
9.92 | % | 9.31 | % | 4.00 | % |
Maturity
or Repricing In:
|
||||||||||||||||||||
3
Months
|
3-6
Months
|
6-12
Months
|
1-5
Years
|
Over
5 Years
|
||||||||||||||||
RATE
SENSITIVE ASSETS
|
||||||||||||||||||||
Interest
Bearing Deposits With Other Banks
|
$ | 895 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||
Federal
Funds Sold
|
10,761 | 0 | 0 | 0 | 0 | |||||||||||||||
Securities
|
10,051 | 4,669 | 9,958 | 42,110 | 63,718 | |||||||||||||||
Loans
|
36,840 | 17,522 | 41,947 | 179,768 | 56,889 | |||||||||||||||
Total
Rate Sensitive Assets
|
58,547 | 22,191 | 51,905 | 221,878 | 120,607 | |||||||||||||||
Cumulative
Rate Sensitive Assets
|
58,547 | 80,738 | 132,643 | 354,521 | 475,128 | |||||||||||||||
RATE
SENSITIVE LIABILITIES
|
||||||||||||||||||||
Interest
Bearing Checking
|
45,146 | 0 | 0 | 0 | 0 | |||||||||||||||
Money
Market Deposits
|
35,986 | 0 | 0 | 0 | 0 | |||||||||||||||
Regular
Savings
|
170,981 | 0 | 0 | 0 | 0 | |||||||||||||||
CDs
and IRAs
|
21,618 | 11,800 | 16,768 | 34,801 | 1,103 | |||||||||||||||
Short-term
Borrowings
|
20,439 | 0 | 0 | 0 | 0 | |||||||||||||||
Long-term
Borrowings
|
224 | 227 | 2,963 | 28,920 | 6,416 | |||||||||||||||
Total
Rate Sensitive Liabilities
|
294,394 | 12,027 | 19,731 | 63,721 | 7,519 | |||||||||||||||
Cumulative
Rate Sensitive Liabilities
|
$ | 294,394 | $ | 306,421 | $ | 326,152 | $ | 389,873 | $ | 397,392 | ||||||||||
Period
Gap
|
$ | (235,847 | ) | $ | 10,164 | $ | 32,174 | $ | 158,157 | $ | 113,088 | |||||||||
Cumulative
Gap
|
(235,847 | ) | (225,683 | ) | (193,509 | ) | (35,352 | ) | 77,736 | |||||||||||
Cumulative
RSA to RSL
|
19.89 | % | 26.35 | % | 40.67 | % | 90.93 | % | 119.56 | % | ||||||||||
Cumulative
Gap to Total Assets
|
(45.66 | %) | (43.70 | %) | (37.47 | %) | (6.84 | %) | 15.05 | % |
December
31, 2009
|
||||||||||||||||||||
Less
than 1 Year
|
1-3
Years
|
4-5
Years
|
Over
5 Years
|
Total
|
||||||||||||||||
Time
Deposits
|
$ | 50,186 | $ | 20,468 | $ | 14,333 | $ | 1,103 | $ | 86,090 | ||||||||||
Long-term
Debt
|
3,414 | 12,206 | 16,714 | 6,416 | 38,750 | |||||||||||||||
Operating
Leases
|
90 | 87 | 62 | 126 | 365 | |||||||||||||||
Standby
Letters of Credit
|
9,617 | 2,074 | 1,765 | 2,235 | 15,691 | |||||||||||||||
$ | 63,307 | $ | 34,835 | $ | 32,874 | $ | 9,880 | $ | 140,896 |
December
31,
|
||||||||
2009
|
2008
|
|||||||
(In
Thousands, Except Share and Per Share Data)
|
||||||||
ASSETS
|
||||||||
Cash
and due from banks
|
$ | 7,259 | $ | 6,174 | ||||
Interest
bearing deposits in other banks
|
895 | 1,782 | ||||||
Federal
funds sold
|
10,761 | 10,577 | ||||||
Cash
and Cash Equivalents
|
18,915 | 18,533 | ||||||
Securities
available for sale
|
130,506 | 107,589 | ||||||
Loans
receivable, net of allowance for loan losses 2009 $3,337; and 2008
$3,002
|
332,966 | 313,606 | ||||||
Investment
in restricted stock, at cost
|
2,870 | 2,658 | ||||||
Premises
and equipment, net
|
7,509 | 7,542 | ||||||
Accrued
interest receivable
|
2,580 | 2,526 | ||||||
Intangible
assets
|
560 | 818 | ||||||
Other
real estate owned
|
5,534 | 5,171 | ||||||
Bank
owned life insurance
|
8,253 | 7,911 | ||||||
Other
assets
|
6,790 | 6,022 | ||||||
Total
Assets
|
$ | 516,483 | $ | 472,376 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
LIABILITIES
|
||||||||
Deposits:
|
||||||||
Non-interest
bearing
|
$ | 71,835 | $ | 55,324 | ||||
Interest-bearing
|
338,203 | 315,944 | ||||||
Total
Deposits
|
410,038 | 371,268 | ||||||
Short-term
borrowings
|
20,439 | 18,432 | ||||||
Long-term
borrowings
|
38,750 | 39,691 | ||||||
Accrued
interest payable
|
446 | 1,649 | ||||||
Other
liabilities
|
1,840 | 1,616 | ||||||
Total
Liabilities
|
471,513 | 432,656 | ||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Common
stock, par value $2 per share; authorized 12,500,000 shares; issued
3,341,251 shares; outstanding 3,136,156 shares and 3,131,181 shares
December 31, 2009 and 2008, respectively
|
6,683 | 6,683 | ||||||
Surplus
|
3,098 | 3,100 | ||||||
Retained
earnings
|
42,043 | 39,375 | ||||||
Accumulated
other comprehensive loss
|
(2,258 | ) | (4,755 | ) | ||||
Treasury
stock, at cost, 205,095 and 210,070 shares at December 31, 2009 and 2008,
respectively
|
(4,596 | ) | (4,683 | ) | ||||
Total
Stockholders’ Equity
|
44,970 | 39,720 | ||||||
Total
Liabilities and Stockholders’ Equity
|
$ | 516,483 | $ | 472,376 |
Years
Ended December 31,
|
|||
2009
|
2008
|
2007
|
|
(In
Thousands, Except Per Share Data)
|
|||
INTEREST
INCOME
|
|||
Loans
receivable, including fees
|
$19,446
|
$19,871
|
$19,481
|
Securities:
|
|||
Taxable
|
2,675
|
3,771
|
3,351
|
Tax-exempt
|
2,118
|
1,731
|
1,717
|
Other
|
34
|
106
|
62
|
Total
Interest Income
|
24,273
|
25,479
|
24,611
|
INTEREST
EXPENSE
|
|||
Deposits
|
5,328
|
7,026
|
9,019
|
Short-term
borrowings
|
315
|
390
|
640
|
Long-term
borrowings
|
1,615
|
1,738
|
1,446
|
Total
Interest Expense
|
7,258
|
9,154
|
11,105
|
Net
Interest Income
|
17,015
|
16,325
|
13,506
|
PROVISION
FOR LOAN LOSSES
|
1,735
|
713
|
280
|
Net
Interest Income after Provision for Loan Losses
|
15,280
|
15,612
|
13,226
|
OTHER
INCOME (LOSS)
|
|||
Customer
service fees
|
1,950
|
2,006
|
1,947
|
Investment
division commission income
|
341
|
411
|
340
|
Earnings
on investment in life insurance
|
342
|
296
|
297
|
Premiums
and fees on mortgage sales
|
438
|
148
|
69
|
Other
income
|
467
|
458
|
557
|
Realized
gain on sale of interest in insurance agency
|
0
|
0
|
220
|
Net
realized gains (losses) on sales of securities available for
sale
|
(492)
|
128
|
(122)
|
Other
than temporary security impairments
|
(206)
|
(5,256)
|
0
|
Total
Other Income (Loss)
|
2,840
|
(1,809)
|
3,308
|
OTHER
EXPENSES
|
|||
Salaries
and employee benefits
|
5,532
|
4,831
|
4,767
|
Occupancy
|
814
|
733
|
788
|
Equipment
|
546
|
493
|
508
|
FDIC
insurance and assessments
|
900
|
227
|
151
|
Professional
fees and outside services
|
588
|
520
|
371
|
Computer
service and supplies
|
1,053
|
970
|
785
|
Taxes,
other than payroll and income
|
346
|
400
|
386
|
Impairment
charge-other real estate owned
|
0
|
0
|
575
|
Amortization
expense – deposit acquisition premiums
|
258
|
258
|
255
|
Stationary
and printing supplies
|
357
|
360
|
339
|
Advertising
|
297
|
201
|
154
|
Other
|
1,457
|
1,684
|
1,487
|
Total
Other Expenses
|
12,148
|
10,677
|
10,566
|
Income
before Income Taxes
|
5,972
|
3,126
|
5,968
|
FEDERAL
INCOME TAXES
|
923
|
87
|
1,097
|
Net
Income
|
$5,049
|
$3,039
|
$4,871
|
EARNINGS
PER SHARE
|
|||
Basic
|
$1.61
|
$0.97
|
$1.55
|
Diluted
|
$1.61
|
$0.97
|
$1.55
|
Dividend
Declared Per Share
|
$.076
|
$.076
|
$.076
|
(In
Thousands, Except Share and Per Share Data)
|
Common
Stock
|
Surplus
|
Retained
Earnings
|
Accumulated
Other Comprehensive Loss
|
Treasury
Stock
|
Total
|
||||||||||||||||||
Balance
- December 31, 2006
|
$ | 6,683 | $ | 3,046 | $ | 36,336 | $ | (395 | ) | $ | (4,430 | ) | $ | 41,240 | ||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||
Net
income
|
0 | 0 | 4,871 | 0 | 0 | 4,871 | ||||||||||||||||||
Net
change in unrealized gains (losses) on securities available for sale, net
of reclassification adjustment and taxes
|
0 | 0 | 0 | (995 | ) | 0 | (995 | ) | ||||||||||||||||
Total Comprehensive Income | 3,876 | |||||||||||||||||||||||
Stock
option expense
|
0 | 3 | 0 | 0 | 0 | 3 | ||||||||||||||||||
Cash
dividends declared, ($0.76 per share)
|
0 | 0 | (2,383 | ) | 0 | 0 | (2,383 | ) | ||||||||||||||||
Shares
issued from treasury related to stock purchase plans (8,119
shares)
|
0 | 34 | 0 | 0 | 129 | 163 | ||||||||||||||||||
Purchase
of treasury stock (3,500 shares)
|
0 | 0 | 0 | 0 | (94 | ) | (94 | ) | ||||||||||||||||
Balance
- December 31, 2007
|
6,683 | 3,083 | 38,824 | (1,390 | ) | (4,395 | ) | 42,805 | ||||||||||||||||
Cumulative
effect of adoption of new accounting principle on January 1, 2008 (Note
1)
|
0 | 0 | (71 | ) | 0 | 0 | (71 | ) | ||||||||||||||||
Comprehensive
loss:
|
||||||||||||||||||||||||
Net
income
|
0 | 0 | 3,039 | 0 | 0 | 3,039 | ||||||||||||||||||
Net
change in unrealized gains (losses) on securities available for sale, net
of reclassification adjustment and taxes
|
0 | 0 | 0 | (3,365 | ) | 0 | (3,365 | ) | ||||||||||||||||
Total
Comprehensive Loss
|
(326 | ) | ||||||||||||||||||||||
Stock
option expense
|
0 | 1 | 0 | 0 | 0 | 1 | ||||||||||||||||||
Cash
dividends declared, ($0.76 per share)
|
0 | 0 | (2,417 | ) | 0 | 0 | (2,417 | ) | ||||||||||||||||
Shares
issued from treasury related to stock purchase plans (12,688
shares)
|
0 | 16 | 0 | 0 | 218 | 234 | ||||||||||||||||||
Purchase
of treasury stock (20,000 shares)
|
0 | 0 | 0 | 0 | (506 | ) | (506 | ) | ||||||||||||||||
Balance
- December 31, 2008
|
6,683 | 3,100 | 39,375 | (4,755 | ) | (4,683 | ) | 39,720 | ||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||
Net
income
|
0 | 0 | 5,049 | 0 | 0 | 5,049 | ||||||||||||||||||
Net
change in unrealized gains (losses) on securities available for sale, net
of reclassification adjustment and taxes
|
0 | 0 | 0 | 2,497 | 0 | 2,497 | ||||||||||||||||||
Total
Comprehensive Income
|
7,546 | |||||||||||||||||||||||
Cash
dividends declared, ($0.76 per share)
|
0 | 0 | (2,381 | ) | 0 | 0 | (2,381 | ) | ||||||||||||||||
Shares
issued from treasury related to stock purchase plans (4,975
shares)
|
0 | (2 | ) | 0 | 0 | 87 | 85 | |||||||||||||||||
Balance
- December 31, 2009
|
$ | 6,683 | $ | 3,098 | $ | 42,043 | $ | (2,258 | ) | $ | (4,596 | ) | $ | 44,970 |
Years
Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
(In
Thousands)
|
||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net
income
|
$ | 5,049 | $ | 3,039 | $ | 4,871 | ||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Depreciation
and amortization
|
954 | 871 | 891 | |||||||||
Provision
for loan losses
|
1,735 | 713 | 280 | |||||||||
Gain
on sales or retirements of equipment
|
(5 | ) | (1 | ) | 0 | |||||||
Gain
on sale of other real estate owned
|
0 | (15 | ) | 0 | ||||||||
Impairment
charge-other real estate owned
|
0 | 0 | 575 | |||||||||
Amortization
of securities’ premiums and accretion of discounts, net
|
227 | 145 | 380 | |||||||||
Amortization
of deferred loan costs
|
261 | 304 | 254 | |||||||||
Gain
on sale of interest in insurance agency
|
0 | 0 | (220 | ) | ||||||||
(Gain)
loss on sales of securities available for sale, net
|
492 | (128 | ) | 122 | ||||||||
Other
than temporary security impairment
|
206 | 5,256 | 0 | |||||||||
Stock
option expense
|
0 | 1 | 3 | |||||||||
Deferred
income tax expense (benefit)
|
1,514 | (1,737 | ) | (83 | ) | |||||||
Net
earnings on investment in life insurance
|
(342 | ) | (296 | ) | (297 | ) | ||||||
Proceeds
from the sale of loans originated for sale
|
22,010 | 6,556 | 6,127 | |||||||||
Net
gain on sale of loans originated for sale
|
(284 | ) | (88 | ) | (38 | ) | ||||||
Loans
originated for sale
|
(23,064 | ) | (6,391 | ) | (6,166 | ) | ||||||
(Increase)
decrease in assets:
|
||||||||||||
Accrued
interest receivable
|
(54 | ) | (289 | ) | (382 | ) | ||||||
Other
assets
|
(3,568 | ) | (108 | ) | 275 | |||||||
Increase
(decrease)in liabilities:
|
||||||||||||
Accrued
interest payable
|
(1,203 | ) | 724 | 222 | ||||||||
Other
liabilities
|
224 | (347 | ) | 279 | ||||||||
Net
Cash Provided by Operating Activities
|
4,152 | 8,209 | 7,093 | |||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Proceeds
from sale of interest in insurance agency
|
0 | 0 | 551 | |||||||||
Proceeds
from sale of available for sale securities
|
62,172 | 57,997 | 60,489 | |||||||||
Proceeds
from maturities of and principal repayments on available for sale
securities
|
8,274 | 5,138 | 16,220 | |||||||||
Purchase
of available for sale securities
|
(90,505 | ) | (71,624 | ) | (80,401 | ) | ||||||
Net
increase in loans
|
(20,510 | ) | (26,198 | ) | (19,993 | ) | ||||||
Net
(increase) decrease in investments in restricted stock
|
(212 | ) | 617 | (762 | ) | |||||||
Purchase
of premises and equipment
|
(658 | ) | (2,283 | ) | (325 | ) | ||||||
Proceeds
from sale or retirements of equipment
|
0 | 1 | 0 | |||||||||
Proceeds
from sale of other real estate
|
129 | 180 | 130 | |||||||||
Net
Cash Used in Investing Activities
|
(41,310 | ) | (36,172 | ) | (24,091 | ) | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Increase
in deposits
|
38,770 | 43,838 | 3,255 | |||||||||
Proceeds
from long-term borrowings
|
0 | 5,000 | 11,275 | |||||||||
Repayment
of long-term borrowings
|
(941 | ) | (3,843 | ) | (9,266 | ) | ||||||
Net
increase (decrease) in short-term borrowings
|
2,007 | (4,416 | ) | 10,274 | ||||||||
Proceeds
from sale of treasury stock
|
85 | 234 | 163 | |||||||||
Purchase
of treasury stock
|
0 | (506 | ) | (94 | ) | |||||||
Cash
dividends paid
|
(2,381 | ) | (2,417 | ) | (2,383 | ) | ||||||
Net
Cash Provided by Financing Activities
|
37,540 | 37,890 | 13,224 | |||||||||
Increase
(Decrease) in Cash and Cash Equivalents
|
382 | 9,927 | (3,774 | ) | ||||||||
CASH
AND CASH EQUIVALENTS - BEGINNING
|
18,533 | 8,606 | 12,380 | |||||||||
CASH
AND CASH EQUIVALENTS - ENDING
|
$ | 18,915 | $ | 18,533 | $ | 8,606 |
Years
Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
(In
Thousands)
|
||||||||||||
SUPPLEMENTARY
CASH FLOWS INFORMATION
|
||||||||||||
Interest
paid
|
$ | 8,461 | $ | 8,430 | $ | 10,833 | ||||||
Income
taxes paid
|
$ | 815 | $ | 2,130 | $ | 805 | ||||||
SUPPLEMENTARY
DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES
|
||||||||||||
Foreclosed
real estate acquired in settlement of loans
|
$ | 492 | $ | 99 | $ | 318 |
·
|
Its
operating performance;
|
·
|
The
severity and duration of declines in the fair value of its net assets
related to its capital stock amount;
|
·
|
Its
commitment to make payments required by law or regulation and the level of
such payments in relation to its operating performance;
|
·
|
The
impact of legislative and regulatory changes on the FHLB, and accordingly,
on the members of FHLB; and
|
·
|
Its
liquidity and funding position
|
Years
|
||||
Buildings
and improvements
|
7 - 40 | |||
Furniture,
fixtures and equipment
|
3 - 10 |
Income
Numerator
|
Common
Shares Denominator
|
EPS
|
||||||||||
(In
Thousands, Except Per Share Data)
|
||||||||||||
2009:
|
||||||||||||
Basic
EPS
|
$ | 5,049 | 3,134 | $ | 1.61 | |||||||
Dilutive
effect of potential common stock, stock options (246
options)
|
0 | 0 | 0 | |||||||||
Diluted
EPS
|
$ | 5,049 | 3,134 | $ | 1.61 | |||||||
2008:
|
||||||||||||
Basic
EPS
|
$ | 3,039 | 3,128 | $ | .97 | |||||||
Dilutive
effect of potential common stock, stock options (4,523
options)
|
0 | 5 | .00 | |||||||||
Diluted
EPS
|
$ | 3,039 | 3,133 | $ | .97 | |||||||
2007:
|
||||||||||||
Basic
EPS
|
$ | 4,871 | 3,136 | $ | 1.55 | |||||||
Dilutive
effect of potential common stock, stock options (9,984
options)
|
0 | 10 | .00 | |||||||||
Diluted
EPS
|
$ | 4,871 | 3,146 | $ | 1.55 | |||||||
2009
|
2008
|
2007
|
||||||||||
(In
Thousands)
|
||||||||||||
Unrealized
holding gains (losses) on available for sale securities
|
$ | 3,084 | $ | (10,226 | ) | $ | (1,629 | ) | ||||
Reclassification
adjustment for (gains) losses realized in net income
|
492 | (128 | ) | 122 | ||||||||
Reclassification
adjustment for other than temporary impairment charges
|
206 | 5,256 | 0 | |||||||||
Net
Unrealized Gains (Losses)
|
3,782 | (5,098 | ) | (1,507 | ) | |||||||
Tax
effect
|
(1,285 | ) | 1,733 | 512 | ||||||||
Net
of Tax Amount
|
$ | 2,497 | $ | (3,365 | ) | $ | (995 | ) |
|
Subsequent
Events
|
a.
|
The
quoted price of the identical liability when traded as an
asset.
|
b.
|
Quoted
prices for similar liabilities or similar liabilities when traded as
assets.
|
·
|
Create
a practical expedient to measure the fair value of an investment in the
scope of the amendments in this ASU on the basis of the net asset value
per share of the investment (or its equivalent) determined as of the
reporting entity’s measurement date.
|
·
|
Require
disclosures by major category of investment about the attributes of those
investments, such as the nature of any restrictions on the investor’s
ability to redeem its investments at the measurement date, any unfunded
commitments, and the investment strategies of the
investees.
|
·
|
Improve
financial reporting by permitting use of a practical expedient, with
appropriate disclosures, when measuring the fair value of an alternative
investment that does not have a readily determinable fair
value.
|
·
|
Improve
transparency by requiring additional disclosures about investments in the
scope of the amendments in this ASU to enable users of financial
statements to understand the nature and risks of investments and whether
the investments are probable of being sold at amounts different from net
asset value per share.
|
·
|
A
reporting entity to disclose separately the amounts of significant
transfers in and out of Level 1 and Level 2 fair value measurements and
describe the reasons for the transfers; and
|
·
|
In
the reconciliation for fair value measurements using significant
unobservable inputs, a reporting entity should present separately
information about purchases, sales, issuances, and
settlements.
|
·
|
For
purposes of reporting fair value measurement for each class of assets and
liabilities, a reporting entity needs to use judgment in determining the
appropriate classes of assets and liabilities; and
|
·
|
A
reporting entity should provide disclosures about the valuation techniques
and inputs used to measure fair value for both recurring and nonrecurring
fair value measurements.
|
Amortized
Cost
|
Gross
Unrealized Gains
|
Gross
Unrealized Losses
|
Fair
Value
|
|||||||||||||
(In
Thousands)
|
||||||||||||||||
December
31, 2009:
|
||||||||||||||||
U.S. Government agencies and corporations
|
$ | 60,989 | $ | 103 | $ | (627 | ) | $ | 60,465 | |||||||
Obligations of state and political subdivisions
|
52,836 | 191 | (1,483 | ) | 51,544 | |||||||||||
Taxable obligations of state and political subdivisions
|
2,219 | 20 | (83 | ) | 2,156 | |||||||||||
Corporate debt securities
|
11,738 | 67 | (1,471 | ) | 10,334 | |||||||||||
Mortgage-backed securities-residential
|
4,427 | 212 | (2 | ) | 4,637 | |||||||||||
Collateralized mortgage obligation-residential
|
198 | 5 | 0 | 203 | ||||||||||||
Preferred equity securities
|
78 | 7 | (0 | ) | 85 | |||||||||||
Common equity securities
|
1,442 | 4 | (364 | ) | 1,082 | |||||||||||
Total
|
$ | 133,927 | $ | 609 | $ | (4,030 | ) | $ | 130,506 | |||||||
December
31, 2008:
|
||||||||||||||||
U.S. Government agencies and corporations
|
$ | 7,891 | $ | 67 | $ | 0 | $ | 7,958 | ||||||||
Obligations of state and political subdivisions
|
47,914 | 120 | (3,319 | ) | 44,715 | |||||||||||
Taxable obligations of state and political subdivisions
|
3,166 | 0 | (106 | ) | 3,060 | |||||||||||
Corporate debt securities
|
20,828 | 40 | (3,898 | ) | 16,970 | |||||||||||
Mortgage-backed securities-residential
|
30,325 | 324 | (47 | ) | 30,602 | |||||||||||
Collateralized mortgage obligation-residential
|
2,162 | 1 | 0 | 2,163 | ||||||||||||
Preferred equity securities
|
78 | 0 | (58 | ) | 20 | |||||||||||
Common equity securities
|
2,428 | 25 | (352 | ) | 2,101 | |||||||||||
Total
|
$ | 114,792 | $ | 577 | $ | (7,780 | ) | $ | 107,589 |
Amortized
Cost
|
Fair
Value
|
|||||||
(In
Thousands)
|
||||||||
Due
in one year or less
|
$ | 0 | $ | 0 | ||||
Due
after one year through five years
|
40,771 | 40,366 | ||||||
Due
after five years through ten years
|
31,347 | 29,908 | ||||||
Due
after ten years
|
55,664 | 54,225 | ||||||
127,782 | 124,499 | |||||||
Mortgage-backed
securities-residential
|
4,427 | 4,637 | ||||||
Collateralized
mortgage obligation-residential
|
198 | 203 | ||||||
Equity
securities
|
1,520 | 1,167 | ||||||
$ | 133,927 | $ | 130,506 |
Less
Than 12 Months
|
12
Months or More
|
Total
|
||||||||||||||||||||||
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|||||||||||||||||||
US
Govt./Agency
|
$ | 49,953 | $ | (627 | ) | $ | 0 | $ | 0 | $ | 49,953 | $ | (627 | ) | ||||||||||
Obligations
of state and political subdivisions
|
23,138 | (322 | ) | 8,403 | (1,161 | ) | 31,541 | (1,483 | ) | |||||||||||||||
Taxable
obligations of state and political subdivisions
|
716 | (7 | ) | 417 | (76 | ) | 1,133 | (83 | ) | |||||||||||||||
Corporate
debt securities
|
0 | 0 | 8,809 | (1,471 | ) | 8,809 | (1,471 | ) | ||||||||||||||||
Mortgage-backed
securities-residential
|
114 | 0 | 121 | (2 | ) | 235 | (2 | ) | ||||||||||||||||
Common
equity securities
|
343 | (7 | ) | 619 | (357 | ) | 962 | (364 | ) | |||||||||||||||
Total
Temporarily Impaired Securities
|
$ | 74,264 | $ | (963 | ) | $ | 18,369 | $ | (3,067 | ) | $ | 92,633 | $ | (4,030 | ) |
Less
Than 12 Months
|
12
Months or More
|
Total
|
||||||||||||||||||||||
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|||||||||||||||||||
Obligations
of state and political subdivisions
|
$ | 34,301 | $ | (2,376 | ) | $ | 2,570 | $ | (943 | ) | $ | 36,871 | $ | (3,319 | ) | |||||||||
Taxable
obligations of state and political subdivisions
|
3,060 | (106 | ) | 0 | 0 | 3,060 | (106 | ) | ||||||||||||||||
Corporate
debt securities
|
8,752 | (2,878 | ) | 7,420 | (1,020 | ) | 16,172 | (3,898 | ) | |||||||||||||||
Mortgage-backed
securities-residential
|
11,242 | (41 | ) | 1,305 | (6 | ) | 12,547 | (47 | ) | |||||||||||||||
Preferred
equity securities
|
20 | (58 | ) | 0 | 0 | 20 | (58 | ) | ||||||||||||||||
Common
equity securities
|
166 | (37 | ) | 687 | (315 | ) | 853 | (352 | ) | |||||||||||||||
Total
Temporarily Impaired Securities
|
$ | 57,541 | $ | (5,496 | ) | $ | 11,982 | $ | (2,284 | ) | $ | 69,523 | $ | (7,780 | ) |
December
31,
|
||||||||
2009
|
2008
|
|||||||
(In
Thousands)
|
||||||||
Commercial
|
$ | 82,287 | $ | 71,258 | ||||
Real
estate:
|
||||||||
Commercial
|
115,799 | 107,084 | ||||||
Residential
|
116,920 | 120,813 | ||||||
Consumer
|
20,802 | 16,988 | ||||||
335,808 | 316,143 | |||||||
Unearned
net loan origination fees and costs
|
495 | 465 | ||||||
Allowance
for loan losses
|
(3,337 | ) | (3,002 | ) | ||||
$ | 332,966 | $ | 313,606 |
Years
Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
(In
Thousands)
|
||||||||||||
Balance,
beginning
|
$ | 3,002 | $ | 2,451 | $ | 1,792 | ||||||
Provision for loan
losses
|
1,735 | 713 | 280 | |||||||||
Recoveries
|
147 | 84 | 452 | |||||||||
Loans charged off
|
(1,547 | ) | (246 | ) | (73 | ) | ||||||
Balance,
ending
|
$ | 3,337 | $ | 3,002 | $ | 2,451 |
2009
|
2008
|
|||||||
(In
Thousands)
|
||||||||
Land
|
$ | 805 | $ | 805 | ||||
Building
and improvements
|
8,004 | 7,567 | ||||||
Furniture,
fixtures and equipment
|
6,784 | 6,595 | ||||||
15,593 | 14,967 | |||||||
Accumulated
depreciation
|
(8,084 | ) | (7,425 | ) | ||||
$ | 7,509 | $ | 7,542 |
2009
|
2008
|
|||||||
(In
Thousands)
|
||||||||
Demand:
|
||||||||
Non-interest
bearing
|
$ | 71,835 | $ | 55,324 | ||||
Interest bearing
|
81,132 | 64,533 | ||||||
Savings
|
170,981 | 87,106 | ||||||
Time:
|
||||||||
$100,000 and over
|
20,429 | 47,622 | ||||||
Less than
$100,000
|
65,661 | 116,683 | ||||||
$ | 410,038 | $ | 371,268 |
2010
|
$ | 50,186 | ||
2011
|
9,442 | |||
2012
|
11,026 | |||
2013
|
9,727 | |||
2014
|
4,606 | |||
Thereafter
|
1,103 | |||
$ | 86,090 |
At
and for the year ended December 31, 2009
|
||||||||||||||||
Ending
Balance
|
Average
Balance
|
Maximum
Month-End Balance
|
Average
Rate
|
|||||||||||||
(Dollars
In Thousands)
|
||||||||||||||||
Securities
sold under agreements to repurchase
|
$ | 20,148 | $ | 19,271 | $ | 21,220 | 1.62 | % | ||||||||
Federal
Home Loan Bank
|
0 | 280 | 3,670 | 0.80 | % | |||||||||||
U.S.
Treasury tax and loan notes
|
291 | 451 | 668 | 0.00 | % | |||||||||||
|
$ | 20,439 | $ | 20,002 | $ | 25,558 | 1.57 | % |
At
and for the year ended December 31, 2008
|
||||||||||||||||
Ending
Balance
|
Average
Balance
|
Maximum
Month-End Balance
|
Average
Rate
|
|||||||||||||
(Dollars
In Thousands)
|
||||||||||||||||
Securities
sold under agreements to repurchase
|
$ | 17,351 | $ | 12,775 | $ | 17,351 | 2.10 | % | ||||||||
Federal
Home Loan Bank
|
0 | 3,575 | 9,950 | 3.16 | % | |||||||||||
U.S.
Treasury tax and loan notes
|
1,081 | 524 | 1,081 | 1.45 | % | |||||||||||
$ | 18,432 | $ | 16,874 | $ | 28,382 | 2.30 | % |
At
and for the year ended December 31, 2007
|
||||||||||||||||
Ending
Balance
|
Average
Balance
|
Maximum
Month-End Balance
|
Average
Rate
|
|||||||||||||
(Dollars
In Thousands)
|
||||||||||||||||
Securities
sold under agreements to repurchase
|
$ | 10,281 | $ | 10,269 | $ | 11,722 | 3.01 | % | ||||||||
Federal
Home Loan Bank
|
11,965 | 6,029 | 12,716 | 5.07 | % | |||||||||||
U.S.
Treasury tax and loan notes
|
602 | 503 | 1,014 | 4.39 | % | |||||||||||
$ | 22,848 | $ | 16,801 | $ | 25,452 | 3.79 | % |
Due
|
Convertible
|
Strike
Rate
|
Current
Interest Rate
|
2009
|
2008
|
|||||||||||||||
(Dollars
In Thousands)
|
||||||||||||||||||||
February
2009
|
N/A | N/A | 4.80 | % | $ | 0 | $ | 70 | ||||||||||||
August
2010
|
N/A | N/A | 4.85 | % | 2,500 | 2,500 | ||||||||||||||
September
2011
|
N/A | N/A | 5.05 | % | 341 | 523 | ||||||||||||||
October
2011
|
January
2010
|
8.0 | % | 4.47 | % | 2,500 | 2,500 | |||||||||||||
December
2011
|
N/A | N/A | 4.12 | % | 3,000 | 3,000 | ||||||||||||||
September
2012
|
March
2010
|
8.0 | % | 3.69 | % | 5,000 | 5,000 | |||||||||||||
January
2013
|
February
2010
|
N/A | 2.67 | % | 5,000 | 5,000 | ||||||||||||||
February
2013
|
March
2010
|
8.0 | % | 3.59 | % | 5,000 | 5,000 | |||||||||||||
June
2014
|
March
2010
|
8.0 | % | 4.47 | % | 5,000 | 5,000 | |||||||||||||
January
2015
|
January
2010
|
8.0 | % | 4.31 | % | 5,000 | 5,000 | |||||||||||||
November
2015
|
N/A | N/A | 4.67 | % | 1,423 | 1,627 | ||||||||||||||
February
2016
|
N/A | N/A | 4.86 | % | 740 | 840 | ||||||||||||||
February
2016
|
N/A | N/A | 4.86 | % | 740 | 841 | ||||||||||||||
February
2017
|
N/A | N/A | 4.99 | % | 2,506 | 2,790 | ||||||||||||||
$ | 38,750 | $ | 39,691 |
2010
|
$ | 3,414 | ||
2011
|
6,409 | |||
2012
|
5,797 | |||
2013
|
10,836 | |||
2014
|
5,878 | |||
Thereafter
|
6,416 | |||
$ | 38,750 |
2009
|
2008
|
2007
|
||||||||||||||||||||||
Options
|
Weighted
Average Price
|
Options
|
Weighted
Average Price
|
Options
|
Weighted
Average Price
|
|||||||||||||||||||
Outstanding,
beginning of year
|
33,549 | $ | 21.78 | 47,593 | $ | 20.75 | 56,467 | $ | 20.03 | |||||||||||||||
Granted
|
0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Exercised
|
(4,975 | ) | 17.10 | (12,694 | ) | 15.84 | (8,119 | ) | 16.54 | |||||||||||||||
Forfeited
|
(1,125 | ) | 26.63 | (1,350 | ) | 30.78 | (750 | ) | 30.78 | |||||||||||||||
Outstanding,
end of year
|
27,449 | $ | 22.43 | 33,549 | $ | 21.78 | 47,593 | $ | 20.75 | |||||||||||||||
Exercisable,
end of year
|
27,449 | $ | 22.43 | 33,549 | $ | 21.78 | 43,743 | $ | 20.15 |
Years
Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
(In
Thousands)
|
||||||||||||
Current
|
$ | (591 | ) | $ | 1,824 | $ | 1,180 | |||||
Deferred
|
1,514 | (1,737 | ) | (83 | ) | |||||||
$ | 923 | $ | 87 | $ | 1,097 |
2009
|
2008
|
|||||||
(In
Thousands)
|
||||||||
Deferred
tax asset:
|
||||||||
Allowance
for loan losses
|
$ | 753 | $ | 734 | ||||
Deferred
loan fees
|
3 | 3 | ||||||
Deferred
compensation
|
355 | 364 | ||||||
Other
|
92 | 32 | ||||||
Impairment
on securities
|
413 | 1,871 | ||||||
Capital
loss carry forward
|
15 | 152 | ||||||
Stock
option expense
|
2 | 2 | ||||||
Alternative
minimum tax credit
|
68 | 0 | ||||||
Impairment
charge—other real estate owned
|
195 | 195 | ||||||
Unrealized
loss on available for sale securities
|
1,164 | 2,449 | ||||||
3,060 | 5,802 | |||||||
Deferred
tax liabilities:
|
||||||||
Depreciation
|
(346 | ) | (251 | ) | ||||
Interest
on preferred equity securities
|
(17 | ) | (17 | ) | ||||
Section
481 Adjustment-Prepaid Expenses
|
(68 | ) | (112 | ) | ||||
Section
481 Adjustment-Deferred Loan Costs
|
(256 | ) | (250 | ) | ||||
(687 | ) | (630 | ) | |||||
Net
Deferred Tax Asset
|
$ | 2,373 | $ | 5,172 |
2009
|
2008
|
2007
|
||||||||||||||||||||||
Amount
|
%
of Pretax Income
|
Amount
|
%
of Pretax Income
|
Amount
|
%
of Pretax Income
|
|||||||||||||||||||
(Dollars
in Thousands)
|
||||||||||||||||||||||||
Federal
income tax at statutory rate
|
$ | 2,030 | 34 | % | $ | 1,063 | 34 | % | $ | 2,029 | 34 | % | ||||||||||||
Tax
exempt interest
|
(1,037 | ) | (17 | ) | (938 | ) | (30 | ) | (907 | ) | (15 | ) | ||||||||||||
Non-deductible
interest
|
80 | 1 | 96 | 3 | 116 | 2 | ||||||||||||||||||
Officers’
life insurance income
|
(115 | ) | (2 | ) | (101 | ) | (3 | ) | (111 | ) | (2 | ) | ||||||||||||
Other,
net
|
(35 | ) | (1 | ) | (33 | ) | (1 | ) | (30 | ) | (1 | ) | ||||||||||||
$ | 923 | 15 | % | $ | 87 | 3 | % | $ | 1,097 | 18 | % |
2009
|
2008
|
|||||||
(In
Thousands)
|
||||||||
Commitments
to grant loans
|
$ | 5,714 | $ | 8,892 | ||||
Unfunded
commitments under lines of credit
|
32,990 | 30,687 | ||||||
Standby
letters of credit
|
15,691 | 5,259 | ||||||
$ | 54,395 | $ | 44,838 |
Actual
|
For
Capital Adequacy Purposes
|
To
be Well Capitalized under Prompt Corrective Action
Provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
As
of December 31, 2009:
|
(Dollars
in Thousands)
|
|||||||||||||||||||||||
Total capital (to risk-weighted
assets):
|
||||||||||||||||||||||||
Consolidated
|
$ | 50,004 | 13.18 | % | $ | ³30,358 | ³8.00 | % | N/A | N/A | ||||||||||||||
Peoples National
Bank
|
45,560 | 12.07 | ³30,202 | ³8.00 | $ | ³37,753 | ³10.00 | % | ||||||||||||||||
Tier 1 capital (to risk-weighted
assets):
|
||||||||||||||||||||||||
Consolidated
|
46,668 | 12.30 | ³15,179 | ³4.00 | N/A | N/A | ||||||||||||||||||
Peoples National
Bank
|
42,221 | 11.18 | ³15,101 | ³4.00 | ³22,652 | ³6.00 | ||||||||||||||||||
Tier 1 capital (to average
assets):
|
||||||||||||||||||||||||
Consolidated
|
46,668 | 9.92 | ³18,812 | ³4.00 | N/A | N/A | ||||||||||||||||||
Peoples National
Bank
|
42,221 | 8.68 | ³19,449 | ³4.00 | ³24,311 | ³5.00 | ||||||||||||||||||
As
of December 31, 2008:
|
||||||||||||||||||||||||
Total capital (to risk-weighted
assets):
|
||||||||||||||||||||||||
Consolidated
|
$ | 46,659 | 13.10 | % | $ | ³28,490 | ³8.00 | % | N/A | N/A | ||||||||||||||
Peoples National
Bank
|
42,402 | 12.00 | ³28,261 | ³8.00 | $ | ³35,326 | ³10.00 | % | ||||||||||||||||
Tier 1 capital (to risk-weighted
assets):
|
||||||||||||||||||||||||
Consolidated
|
43,657 | 12.26 | ³14,245 | ³4.00 | N/A | N/A | ||||||||||||||||||
Peoples National
Bank
|
39,400 | 11.15 | ³14,130 | ³4.00 | ³21,196 | ³6.00 | ||||||||||||||||||
Tier 1 capital (to average
assets):
|
||||||||||||||||||||||||
Consolidated
|
43,657 | 9.31 | ³18,765 | ³4.00 | N/A | N/A | ||||||||||||||||||
Peoples National
Bank
|
39,400 | 8.45 | ³18,648 | ³4.00 | ³23,310 | ³5.00 |
Description |
December
31, 2009
|
(Level
1) Quoted Prices in Active Markets for Identical Assets
|
(Level
2) Significant Other Observable Inputs
|
(Level
3) Significant Unobservable Inputs
|
||||||||||||
(In
Thousands)
|
||||||||||||||||
December
31, 2009 Securities available for sale
|
$ | 130,506 | $ | 1,081 | $ | 129,425 | $ | 0 | ||||||||
December
31, 2008 Securities available for sale
|
$ | 107,589 | $ | 1,010 | $ | 105,488 | $ | 1,091 |
2009
|
||||
(In
Thousands)
|
||||
Beginning
balance, January 1
|
$ | 1,091 | ||
Exchange of common stock
available for sale security for common stock security in another
institution
|
(1,091 | ) | ||
Ending
balance, December 31
|
$ | 0 |
Description
|
December 31, 2009 |
(Level
1) Quoted Prices in Active Markets for Identical Assets
|
(Level
2) Significant Other Observable Inputs
|
(Level
3) Significant Unobservable Inputs
|
||||||||||||
(In
Thousands)
|
||||||||||||||||
December
31, 2009 Impaired loans
|
$ | 1,834 | $ | 0 | $ | 0 | $ | 1,834 | ||||||||
December
31, 2009 Other real estate owned
|
$ | 5,534 | $ | 0 | $ | 0 | $ | 5,534 | ||||||||
December
31, 2008 Impaired loans
|
$ | 2,168 | $ | 0 | $ | 0 | $ | 2,168 | ||||||||
December
31, 2008 Other real estate owned
|
$ | 5,171 | $ | 0 | $ | 0 | $ | 5,171 |
December
31, 2009
|
December
31, 2008
|
|||||||||||||||
Carrying
Amount
|
Fair
Value
|
Carrying
Amount
|
Fair
Value
|
|||||||||||||
(In
Thousands)
|
||||||||||||||||
Financial
assets:
|
||||||||||||||||
Cash and cash
equivalents
|
$ | 18,915 | $ | 18,915 | $ | 18,533 | $ | 18,533 | ||||||||
Securities
available-for-sale
|
130,506 | 130,506 | 107,589 | 107,589 | ||||||||||||
Loans receivable,
net
|
332,966 | 383,273 | 313,606 | 364,501 | ||||||||||||
Investment
in restricted stock
|
2,870 | 2,870 | 2,658 | 2,658 | ||||||||||||
Accrued interest
receivable
|
2,580 | 2,580 | 2,526 | 2,526 | ||||||||||||
Financial
liabilities:
|
||||||||||||||||
Deposits
|
410,038 | 411,043 | 371,268 | 373,147 | ||||||||||||
Short-term
borrowings
|
20,439 | 20,439 | 18,432 | 18,432 | ||||||||||||
Long-term
borrowings
|
38,750 | 39,255 | 39,691 | 40,283 | ||||||||||||
Accrued interest
payable
|
446 | 446 | 1,649 | 1,649 | ||||||||||||
Off-balance
sheet items:
|
||||||||||||||||
Commitments
to grant loans
|
- | - | - | - | ||||||||||||
Unfunded
commitments under lines of credit
|
- | - | - | - | ||||||||||||
Standby
letters of credit
|
- | - | - | - | ||||||||||||
December
31,
|
||||||||
2009
|
2008
|
|||||||
(In
Thousands)
|
||||||||
ASSETS
|
||||||||
Cash
|
$ | 1,285 | $ | 918 | ||||
Investment
in bank subsidiary
|
35,362 | 30,313 | ||||||
Investment
in non-bank subsidiary
|
5,472 | 5,576 | ||||||
Due
from subsidiaries
|
1,694 | 713 | ||||||
Securities
available for sale
|
1,081 | 2,102 | ||||||
Other
assets
|
155 | 155 | ||||||
Total
Assets
|
$ | 45,049 | $ | 39,777 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Other
liabilities
|
$ | 79 | $ | 57 | ||||
Stockholders’
equity:
|
||||||||
Common
stock
|
6,683 | 6,683 | ||||||
Surplus
|
3,098 | 3,100 | ||||||
Retained
earnings
|
42,043 | 39,375 | ||||||
Accumulated
other comprehensive loss
|
(2,258 | ) | (4,755 | ) | ||||
49,566 | 44,403 | |||||||
Treasury
stock
|
(4,596 | ) | (4,683 | ) | ||||
Total
Stockholders’ Equity
|
44,970 | 39,720 | ||||||
Total
Liabilities and Stockholders’ Equity
|
$ | 45,049 | $ | 39,777 |
Years
Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
(In
Thousands)
|
||||||||||||
Dividends
from bank subsidiary
|
$ | 2,381 | $ | 2,729 | $ | 2,493 | ||||||
Other
income
|
663 | 492 | 166 | |||||||||
Other
expenses
|
606 | 817 | 78 | |||||||||
2,438 | 2,404 | 2,581 | ||||||||||
Income
tax expense
|
45 | 0 | 30 | |||||||||
2,393 | 2,404 | 2,551 | ||||||||||
Undistributed
net income of subsidiaries
|
2,656 | 635 | 2,320 | |||||||||
Net
Income
|
$ | 5,049 | $ | 3,039 | $ | 4,871 |
Years
Ended December 31,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
(In
Thousands)
|
||||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net
income
|
$ | 5,049 | $ | 3,039 | $ | 4,871 | ||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Net
realized losses (gains) on sales of securities
|
(263 | ) | 14 | (63 | ) | |||||||
Other
than temporary security impairment
|
206 | 388 | 0 | |||||||||
Stock
option expense
|
0 | 1 | 3 | |||||||||
Undistributed
net income of subsidiaries
|
(2,656 | ) | (635 | ) | (2,320 | ) | ||||||
(Increase)
decrease in other assets
|
0 | 34 | (10 | ) | ||||||||
Increase
(Decrease) in due from subsidiaries
|
(716 | ) | (48 | ) | 52 | |||||||
Net
Cash Provided by Operating Activities
|
1,620 | 2,793 | 2,533 | |||||||||
CASH
FLOWS PROVIDED BY INVESTING ACTIVITIES
|
||||||||||||
Proceeds
from sale of available for sale securities
|
1,043 | 298 | 479 | |||||||||
Purchase
of available-for-sale securities
|
0 | (19 | ) | (987 | ) | |||||||
Net
Cash Provided by (Used In) Investing Activities
|
1,043 | 279 | (508 | ) | ||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Cash
dividends paid
|
(2,381 | ) | (2,417 | ) | (2,383 | ) | ||||||
Proceeds
from sale of treasury stock
|
85 | 234 | 163 | |||||||||
Purchase
of treasury stock
|
0 | (506 | ) | (94 | ) | |||||||
Net
Cash Used in Financing Activities
|
(2,296 | ) | (2,689 | ) | (2,314 | ) | ||||||
Increase
(Decrease) in Cash and Cash Equivalents
|
367 | 383 | (289 | ) | ||||||||
CASH
AND CASH EQUIVALENTS - BEGINNING
|
918 | 535 | 824 | |||||||||
CASH
AND CASH EQUIVALENTS - ENDING
|
$ | 1,285 | $ | 918 | $ | 535 | ||||||
NONE.
|
(a)
Management’s annual report on internal control over financial
reporting.
|
The
management of Peoples Financial Services Corp. and subsidiaries (the
“Company”) is responsible for designing, implementing, documenting, and
maintaining an adequate system of internal control over financial
reporting. An adequate system of internal control over financial reporting
encompasses the processes and procedures that have been established by
management to:
· maintain
records that accurately reflect the Company’s transactions;
· prepare
financial statement and footnote disclosures in accordance with accounting
principles generally accepted in the United States, that can be
relied upon by external users;
· prevent
and detect unauthorized acquisition, use, or disposition of the Company’s
assets that could have a material effect on the financial
statements.
Management
is also responsible to perform an annual evaluation of the system of
internal control over financial reporting, including an assessment of the
effectiveness of that system. Management's assessment is based
on the criteria in Internal Control-Integrated
Framework issued by the Committee of Sponsoring Organizations of
the Treadway Commission (COSO). The COSO framework identifies
five defining characteristics of a system of internal control as
follows: an appropriate control environment; an adequate risk
assessment process; sufficient control activities; satisfactory
communication of pertinent information; and proper monitoring
controls.
Management
performed an assessment of the effectiveness of its internal control over
financial reporting in accordance with the COSO framework. As
part of this process, consideration was given to the potential existence
of deficiencies in either the design or operating effectiveness of
controls. Based on this assessment, management believes that
the Company maintained effective internal control over financial
reporting, including disclosure controls and procedures, as of December
31, 2009. Furthermore, during the conduct of its assessment,
management identified no material weakness in its financial reporting
control system.
The
Board of Directors of the Company, through its Audit Committee, provides
oversight to management’s conduct of the financial reporting process. The
Audit Committee, which is composed entirely of independent directors, is
also responsible to recommend the appointment of independent public
accountants. The Audit Committee also meets
with management, the internal audit
staff, and the
independent public accountants throughout
the year to provide assurance as to the adequacy of the financial
reporting process and to monitor the overall scope of the work performed
by the internal audit staff and the independent public
accountants.
The consolidated financial statements of the Company have been
audited by ParenteBeard LLC, an independent registered public accounting
firm, who was engaged to express an opinion as to the fairness of
presentation of such financial statements. In connection therewith,
ParenteBeard LLC is required to form its own opinion as to the
effectiveness of those controls. Their opinion on the fairness of
the financial statement presentation, and their opinion on internal
controls over financial reporting are included
herein.
|
(b)
Attestation report of the registered public accounting
firm.
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and Stockholders
Peoples
Financial Services Corp.
Hallstead,
Pennsylvania
We
have audited Peoples Financial Services Corp. and subsidiaries (the
“Company”) internal control over financial reporting as of December 31,
2009, based on criteria established in Internal Control—Integrated
Framework issued by the Committee of Sponsoring Organizations of
the Treadway Commission (COSO). The Company’s management is
responsible for maintaining effective internal control over financial
reporting and for its assessment of the effectiveness of internal control
over financial reporting included in the accompanying Management’s Report
on Internal Control. Our responsibility is to express an
opinion on the Company’s internal control over financial reporting based
on our audit.
We
conducted our audit 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 effective internal control over financial reporting was
maintained in all material respects. Our audit of internal
control over financial reporting included obtaining an understanding of
internal control over financial reporting, assessing the risk that a
material weakness exists, and testing and evaluating the design and
operating effectiveness of internal control based on the assessed
risk. Our audit also included performing such other procedures
as we considered necessary in the circumstances. We believe
that our audit provides a reasonable basis for our opinion.
A
company’s internal control over financial reporting is a process designed
to provide reasonable assurance regarding the reliability of financial
reporting and the preparation of financial statements for external
purposes in accordance with generally accepted accounting
principles. A company’s internal control over financial
reporting includes those policies and procedures that (1) pertain to the
maintenance of records that, in reasonable detail, accurately and fairly
reflect the transactions and dispositions of the assets of the company;
(2) provide reasonable assurance that transactions are recorded as
necessary to permit preparation of financial statements in accordance with
generally accepted accounting principles, and that receipts and
expenditures of the company are being made only in accordance with
authorizations of management and directors of the company; and (3) provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use, or disposition of the company’s assets that
could have a material effect on the financial statements.
Because
of its inherent limitations, internal control over financial reporting may
not prevent or detect misstatements. Also, projections of any
evaluation of effectiveness to future periods are subject to the risk that
controls may become inadequate because of changes in conditions, or that
the degree of compliance with the policies or procedures may
deteriorate.
|
In
our opinion, the Company maintained, in all material respects, effective
internal control over financial reporting as of December 31, 2009,
based on criteria established in Internal Control—Integrated
Framework issued by the Committee of Sponsoring Organizations of
the Treadway Commission (COSO).
We
have also audited, in accordance with the standards of the Public Company
Accounting Oversight Board (United States), the consolidated balance
sheets of Peoples Financial Services Corp. and subsidiaries as of December
31, 2009 and 2008 and the related consolidated statements of income,
stockholders’ equity, and cash flows for each of the years in the three
year period ended December 31, 2009, and our report dated March 15,
2010, expressed an unqualified opinion.
/s/
PARENTEBEARD LLC
ParenteBeard
LLC
Allentown,
Pennsylvania
March
15, 2010
|
(c)
Changes in internal controls.
|
There
were no changes in the Company’s internal controls over financial
reporting that occurred during the fourth fiscal quarter ending December
31, 2009 that have materially affected, or are reasonably likely to
materially affect, the Company’s internal controls over financial
reporting.
|
NONE.
|
This
item is incorporated by reference under Section “Governance of the
Company” under the previously submitted document DEF 14A Proxy Statement
filed with the SEC.
|
This
item is incorporated by reference under Section “Compensation Discussion
and Analysis” under the previously submitted document DEF 14A Proxy
Statement filed with the SEC.
|
This
item is incorporated by reference under Section “Share Ownership of
Management and Directors” under the previously submitted document DEF 14A
Proxy Statement filed with the SEC.
|
This
item is incorporated by reference under Section “Compensation Discussion
and Analysis” under the previously submitted document DEF 14A Proxy
Statement filed with the SEC.
|
This
item is incorporated by reference under Section “Report of the Audit
Committee” under the previously submitted document DEF 14A Proxy Statement
filed with the SEC.
|
(3.1)
|
Articles
of Incorporation of Peoples Financial Services Corp.
(1);
|
||
(3.2)
|
Bylaws
of Peoples Financial Services Corp. as amended (2);
|
||
(10.4)
|
Termination
Agreement dated January 1, 1997, between Debra E. Dissinger and Peoples
Financial Services Corp.(1)*;
|
||
(10.6)
|
Supplemental
Executive Retirement Plan Agreement, dated December 3, 2004, for Debra E.
Dissinger(3)*;
|
||
(10.7)
|
Supplemental
Director Retirement Plan Agreement, dated December 3, 2004, for all
Non-Employee Directors of the Company(3)*;
|
||
(10.9)
|
Amendment
to Supplemental Executive Retirement Plan Agreement, dated December 30,
2005, for Debra E. Dissinger(4)*;
|
||
(10.10)
|
Amendment
to Supplemental Director Retirement Plan Agreement, dated December 30,
2005, for all Non-Employee Directors of the
Company(4)*;
|
||
(10.11)
|
Termination
Agreement dated January 1, 2007, between Stephen N. Lawrenson and Peoples
Financial Services Corp.(6)*;
|
||
(10.12)
|
Termination
Agreement dated January 1, 2007, between Joseph M. Ferretti and Peoples
Financial Services Corp.(6)*;
|
||
(10.13)
|
Employment
Agreement dated February, 2007, between Richard S. Lochen, Jr. and Peoples
Financial Services Corp.(5)*;
|
||
(10.14)
|
Termination
Agreement dated October 23, 2009, between Frederick J. Malloy and Peoples
Financial Services Corp.(9)*;
|
||
(10.15)
|
Employment
Agreement dated November 30, 2009, between Alan W. Dakey and Peoples
Financial Services Corp.(10)*;
|
||
(11)
|
The
statement regarding computation of per-share earnings required by this
exhibit is contained in Note 1 to the consolidated financial statements
captioned “Earnings Per Share”;
|
||
(14)
|
Code
of Ethics, as amended(8);
|
||
(21)
|
Subsidiaries
of Peoples Financial Services Corp.(7);
|
||
(31.1)
|
Certification
of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a), filed
herewith;
|
||
(31.2)
|
Certification
of Principal Financial Officer pursuant to Rule 13a-14(a)/15d-14(a), filed
herewith;
|
||
(32.1)
|
Certification
of Chief Executive Officer pursuant to Section 1350 of Sarbanes-Oxley Act
of 2002, filed herewith; and
|
||
(32.2)
|
Certification
of Principal Financial Officer pursuant to Section 1350 of Sarbanes-Oxley
Act of 2002, filed herewith.
|
||
(1)
|
Incorporate
by reference to the Corporation’s Registration Statement on Form 10 as
filed with the U.S. Securities and Exchange Commission on March 4,
1998.
|
||
(2)
|
Incorporated
by reference to the Corporation’s Exhibit 3.2 on Form 10-Q filed with the
U.S. Securities and Exchange Commission on November 8,
2004.
|
||
(3)
|
Incorporated
by reference to the Corporation’s Exhibits 10.6 and 10.7 on Form 10-K
filed with the U.S. Securities and Exchange Commission on March 15,
2005.
|
||
(4)
|
Incorporated
by reference to the Corporation’s Exhibits 10.9, and 10.10 on Form 10-K
filed with the U.S. Securities and Exchange Commission on March 15,
2006.
|
||
(5)
|
Incorporated
by reference to the Corporation’s Exhibit 10.13 on Form 8K filed with the
U.S. Securities and Exchange Commission on February 16,
2007.
|
||
(6)
|
Incorporated
by reference to the Corporation’s Exhibits 10.11 and 10.12 on Form 10-Q
filed with the U.S. Securities and Exchange Commission on May 10,
2007.
|
||
(7)
|
Incorporated
by reference to the Corporation’s Exhibit 21 on Form 10-Q filed with the
U.S. Securities and Exchange Commission on August 9,
2007.
|
||
(8)
|
Incorporated
by reference to the Corporation’s Exhibit 14 as filed on Form 10Q with the
U.S. Securities and Exchange Commission on August 11,
2008.
|
||
(9)
|
Incorporated
by reference to the Corporation’s Exhibit 10.14 on Form 8K filed with the
U.S. Securities and Exchange Commission on October 27,
2009.
|
||
(10)
|
Incorporated
by reference to the Corporation’s Exhibit 10.15 on Form 8K filed with the
U.S. Securities and Exchange Commission on November 17,
2009.
|
||
* | Exhibit is Compensatory |
BY:
|
/s/
|
William
E. Aubrey II
William
E Aubrey II, Chairman, Board of Directors
|
/s/
|
Alan
W. Dakey
Alan
W. Dakey, President/CEO
|
|
/s/
|
Debra
E. Dissinger
Debra
E. Dissinger, Executive Vice President
|
|
/s/
|
Frederick
J. Malloy
Frederick
J. Malloy, VP/Controller
|
|
/s/
|
Richard
S. Lochen, Jr.
Richard
S. Lochen, Jr. Member, Board of Directors
|
|
/s/
|
George
H. Stover, Jr.
George
H. Stover, Jr. Member, Board of Directors
|
|
/s/
|
Ronald
G. Kukuchka
Ronald
G. Kukuchka, Member, Board of Directors
|
|
/s/
|
Joseph
T. Wright, Jr.
Joseph
T. Wright, Jr., Member, Board of Directors
|
|
/s/
|
Earle
A. Wootton
Earle
A. Wootton, Member, Board of Directors
|