Delaware
|
94-3327828
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
111
W. Pine Street, Lodi, California
|
95240
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Page
|
||
3
|
||
3
|
||
12
|
||
16
|
||
16
|
||
16
|
||
16
|
||
16
|
||
19
|
||
20
|
||
41
|
||
44
|
||
72
|
||
72
|
||
72
|
||
73
|
||
73
|
||
73
|
||
74
|
||
74
|
||
74
|
||
75
|
||
76
|
·
|
The
creation of a five-member oversight board that sets standards for
accountants and has investigative and disciplinary
powers.
|
·
|
The
prohibition of accounting firms from providing various types of consulting
services to public clients and requires accounting firms to rotate
partners among public client assignments every five
years.
|
·
|
Increased
penalties for financial crimes.
|
·
|
Expanded
disclosure of corporate operations and internal controls and certification
of financial statements.
|
·
|
Enhanced
controls on, and reporting of, insider
trading.
|
·
|
Prohibition
on lending to officers and directors of public companies, although the
bank may continue to make these loans within the constraints of existing
banking regulations.
|
·
|
inability
to control non-interest expense, including, but not limited to, rising
employee and healthcare costs;
|
·
|
inability
to increase non-interest income;
and
|
·
|
continuing
ability to expand through de novo branching or
otherwise.
|
·
|
actual
or anticipated variations in quarterly results of
operations;
|
·
|
operating
and stock price performance of other companies that investors deem
comparable to our Company;
|
·
|
news
reports relating to trends, concerns and other issues in the financial
services industry; and
|
·
|
perceptions
in the marketplace regarding our Company and/or its
competitors.
|
Cash
Dividends
|
|||||||||||||||||
Calendar
Quarter
|
High
|
Low
|
Close
|
Declared (Per
Share)
|
|||||||||||||
2007
|
Fourth
quarter
|
$ | 460 | $ | 381 | $ | 460 | $ | 5.35 | ||||||||
Third
quarter
|
480 | 412 | 435 | - | |||||||||||||
Second
quarter
|
525 | 475 | 480 | 4.35 | |||||||||||||
First
quarter
|
535 | 507 | 515 | - | |||||||||||||
2006
|
Fourth
quarter
|
$ | 557 | $ | 505 | $ | 515 | $ | 4.80 | ||||||||
Third
quarter
|
565 | 505 | 550 | - | |||||||||||||
Second
quarter
|
550 | 475 | 550 | 3.75 | |||||||||||||
First
quarter
|
510 | 485 | 510 | - |
Period
|
Number of Shares
|
Average Price per Share
|
Number of Shares Purchased as Part of a Publicly
Announced Plan or Program
|
Approximate Dollar Value of Shares that May Yet Be
Purchased Under the Plan or Program
|
||||||||||||
October
2007
|
- | $ | - | - | $ | 7,884,174 | ||||||||||
November
2007
|
1,898 | 460.00 | 1,898 | 7,011,094 | ||||||||||||
December 2007
|
3,658 | 460.00 | 3,658 | 5,328,414 | ||||||||||||
Total
|
5,556 | $ | 460.00 | 5,556 | $ | 5,328,414 |
Summary of Income:
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||
Total
Interest Income
|
$ | 95,775 | $ | 88,396 | $ | 72,458 | $ | 59,300 | $ | 54,884 | ||||||||||
Total Interest Expense
|
32,225 | 24,621 | 14,032 | 9,818 | 11,073 | |||||||||||||||
Net
Interest Income
|
63,550 | 63,775 | 58,426 | 49,482 | 43,811 | |||||||||||||||
Provision for Loan Losses
|
1,495 | 275 | 425 | 1,275 | 625 | |||||||||||||||
Net
Interest Income After Provision for Loan Losses
|
62,055 | 63,500 | 58,001 | 48,207 | 43,186 | |||||||||||||||
Total
Non-Interest Income
|
15,455 | 12,063 | 11,274 | 14,267 | 12,918 | |||||||||||||||
Total Non-Interest Expense
|
41,945 | 43,121 | 40,617 | 36,175 | 33,286 | |||||||||||||||
Income
Before Income Taxes
|
35,565 | 32,442 | 28,658 | 26,299 | 22,818 | |||||||||||||||
Provision for Income Taxes
|
12,870 | 11,813 | 10,230 | 9,625 | 8,043 | |||||||||||||||
Net
Income Before Cumulative Effect of Change in Accounting
Principle
|
22,695 | 20,629 | 18,428 | 16,674 | 14,775 | |||||||||||||||
Cumulative Effect of a Change in Accounting
Principle (net of tax)
|
- | - | - | (224 | ) | - | ||||||||||||||
Net
Income
|
$ | 22,695 | $ | 20,629 | $ | 18,428 | $ | 16,450 | $ | 14,775 | ||||||||||
Balance Sheet Data:
|
||||||||||||||||||||
Total
Assets
|
$ | 1,519,172 | $ | 1,411,233 | $ | 1,352,989 | $ | 1,226,295 | $ | 1,148,565 | ||||||||||
Loans
|
1,140,969 | 1,046,912 | 973,257 | 866,908 | 806,906 | |||||||||||||||
Allowance
for Loan Losses
|
18,483 | 18,099 | 17,860 | 17,727 | 17,220 | |||||||||||||||
Investment
Securities
|
247,637 | 243,867 | 267,940 | 275,440 | 261,922 | |||||||||||||||
Deposits
|
1,310,790 | 1,198,528 | 1,103,340 | 1,002,110 | 904,349 | |||||||||||||||
Federal
Home Loan Bank Advances
|
28,954 | 47,532 | 98,847 | 80,889 | 111,928 | |||||||||||||||
Shareholders' Equity
|
143,418 | 132,340 | 123,648 | 116,547 | 109,605 | |||||||||||||||
Selected
Ratios:
|
||||||||||||||||||||
Return
on Average Assets
|
1.56 | % | 1.51 | % | 1.46 | % | 1.40 | % | 1.36 | % | ||||||||||
Return
on Average Equity
|
16.26 | % | 16.16 | % | 15.26 | % | 14.50 | % | 13.68 | % | ||||||||||
Dividend
Payout Ratio(1)
|
34.51 | % | 33.77 | % | 34.55 | % | 34.79 | % | 32.05 | % | ||||||||||
Average
Loans to Average Deposits
|
86.86 | % | 90.24 | % | 87.28 | % | 86.41 | % | 85.29 | % | ||||||||||
Average
Equity to Average Assets
|
9.60 | % | 9.38 | % | 9.58 | % | 9.68 | % | 9.97 | % | ||||||||||
Period-end
Shareholders' Equity to Total Assets
|
9.44 | % | 9.38 | % | 9.14 | % | 9.50 | % | 9.54 | % | ||||||||||
|
||||||||||||||||||||
Per
Share Data:
|
||||||||||||||||||||
Net
Income (2)
(3)
|
$ | 28.05 | $ | 25.25 | $ | 22.24 | $ | 19.68 | $ | 17.55 | ||||||||||
Cash
Dividends Per Share (1)(3)
|
$ | 9.70 | $ | 8.55 | $ | 7.68 | $ | 6.85 | $ | 5.63 |
(1)
|
Not
including cash paid in lieu of fractional shares related to stock
dividend.
|
(2)
|
Based
on the weighted average number of shares outstanding of 809,057, 817,044,
828,537, 835,746 and 841,857 for the years ended December 31, 2007, 2006,
2005, 2004, and 2003,
respectively.
|
(3)
|
Per
share data has been adjusted, where applicable, for stock dividends issued
in any of the above years.
|
Financial Performance
Indicator
|
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||||||
Net
Income
|
$ | 22,695 | $ | 20,629 | $ | 18,428 | $ | 16,450 | $ | 14,775 | |||||||||||
Total
Assets
|
$ | 1,519,172 | $ | 1,411,233 | $ | 1,352,989 | $ | 1,226,295 | $ | 1,148,565 | |||||||||||
Total
Loans
|
$ | 1,140,969 | $ | 1,046,912 | $ | 973,257 | $ | 866,908 | $ | 806,906 | |||||||||||
Total
Deposits
|
$ | 1,310,790 | $ | 1,198,528 | $ | 1,103,340 | $ | 1,002,110 | $ | 904,349 | |||||||||||
Total
Shareholders’ Equity
|
$ | 143,418 | $ | 132,340 | $ | 123,648 | $ | 116,547 | $ | 109,605 | |||||||||||
Total
Risk-Based Capital Ratio
|
12.21 | % | 12.17 | % | 12.32 | % | 13.34 | % | 13.24 | % | |||||||||||
Non-Performing
Loans as a % of Total Loans
|
0.02 | % | 0.01 | % | 0.07 | % | 0.03 | % | 0.32 | % | |||||||||||
Net
Charge-Offs to Average Loans
|
0.10 | % | 0.00 | % | 0.03 | % | 0.08 | % | 0.01 | % | |||||||||||
Loan
Loss Allowance as a % of Total Loans
|
1.62 | % | 1.72 | % | 1.83 | % | 2.04 | % | 2.13 | % | |||||||||||
Return
on Average Assets
|
1.56 | % | 1.51 | % | 1.46 | % | 1.40 | % | 1.36 | % | |||||||||||
Return
on Average Equity
|
16.26 | % | 16.16 | % | 15.26 | % | 14.50 | % | 13.68 | % | |||||||||||
Earnings
Per Share (1)
|
$ | 28.05 | $ | 25.25 | $ | 22.24 | $ | 19.68 | $ | 17.55 | |||||||||||
Cash
Dividends Per Share (1)
(2)
|
$ | 9.70 | $ | 8.55 | $ | 7.68 | $ | 6.85 | $ | 5.63 | |||||||||||
Cash
Dividends Declared (2)
|
$ | 7,831 | $ | 6,966 | $ | 6,366 | $ | 5,723 | $ | 4,736 | |||||||||||
#
Shares Repurchased During Year
|
11,821 | 11,718 | 8,066 | 7,981 | 5,732 | ||||||||||||||||
Average
Share Price of Repurchased Shares
|
$ | 460 | $ | 507 | $ | 496 | $ | 389 | $ | 256 | |||||||||||
High
Stock Price – Fourth Quarter
|
$ | 460 | $ | 557 | $ | 500 | $ | 455 | $ | 375 | |||||||||||
Low
Stock Price – Fourth Quarter
|
$ | 381 | $ | 505 | $ | 465 | $ | 400 | $ | 300 | |||||||||||
Closing
Stock Price – Fourth Quarter
|
$ | 460 | $ | 515 | $ | 490 | $ | 404 | $ | 300 |
|
(1)
Prior years have been restated for stock dividends issued in 2003 through
2005. No stock dividend was issued in 2006 or
2007.
|
|
(2)
Not including cash paid in lieu of fractional shares related to stock
dividends. These payments totaled $639,000 between 2003 and
2005.
|
·
|
Annual
net income increased 54% to $22.7 million from $14.8
million.
|
·
|
Earnings
Per Share increased 60% to $28.05 from
$17.55.
|
·
|
Return
on Average Equity increased 258 basis points to 16.26% from
13.68%.
|
·
|
Total
assets increased 32% to $1.5
billion.
|
·
|
Total
loans increased 41% to $1.1
billion.
|
·
|
The
Bank’s risk based capital ratio has remained above the 10% level that
federal and state banking regulators require for banks to be considered
“well capitalized.” See “Financial Condition –
Capital.”
|
·
|
The
Company’s asset quality has remained strong, as reflected by net
charge-offs never exceeding 0.10% of average loans in any year and
non-performing loans totaling 0.02% of total loans at December 31, 2007.
See “Financial Condition – Non-Performing
Assets.”
|
·
|
The
Company’s allowance for loan losses has been maintained above 1.6% of
total loans, reflecting a conservative approach to providing for loan
losses. See “Results of Operations – Provision and Allowance for Loan
Losses.”
|
·
|
Return
on Average Equity has increased every year from 13.68% in 2003 to 16.26%
in 2007.
|
·
|
Cash
Dividends per Share, restated for stock dividends issued, have increased
87% since 2002, and totaled $38.41 per share over the five year
period.
|
·
|
The
total return on the Company’s stock over the past five years compares very
favorably to overall stock market returns as represented by the Hemscott
Group Index of Banks and Bank Holding Companies. See “Item 5. Market for
Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Security - Performance
Graphs.”
|
·
|
Net
income increased 10.0% to $22.7 million from $20.6
million.
|
·
|
Earnings
per share increased 11.1% to $28.05 from
$25.25.
|
·
|
Total
assets increased 7.6% to $1.52 billion from $1.41
billion.
|
·
|
Gross
loans increased 9.0% to $1.1 billion from $1.0
billion.
|
·
|
Total
deposits increased 9.4% to $1.3 billion from $1.2
billion.
|
·
|
Total
shareholders’ equity increased 8.4% to $143.4 million from $132.3 million,
after dividends of $7.8 million and stock repurchases of $5.5
million.
|
·
|
The
Company’s earnings are sensitive to changes in market interest rates. See
“Item 7A. Quantitative and Qualitative Disclosures About Market Risk -
Interest Rate Risk.”
|
|
-
|
Between
2004 and 2006, as a result of the FRB increasing market interest rates,
the Company’s net interest margin improved approximately 81 basis points
to a high of 5.37% in the first quarter of
2006.
|
|
-
|
Once
short-term market rates stabilized in 2006, since increases in the
Company’s deposit rates typically lag increases in loan rates, the
Company’s net interest margin dropped by 48 bps to 4.89% in the second
quarter of 2007.
|
|
-
|
In
September 2007 the FRB began decreasing short-term market rates, resulting
in further pressure on the Company’s net interest margin, which declined
to 4.78% in the fourth quarter of
2007.
|
·
|
The
Company’s results can be influenced by changes in the credit quality of
its borrowers. See “Provision and Allowance for Loan Losses” and
“Non-Performing Assets.” Non-performing loans totaled $203,000 or 0.02% of
total loans at December 31, 2007, and $54,000 or 0.01% of total loans at
December 31, 2006. Management believes that these levels are adequately
covered by the Company’s current loan loss reserves, however, general
economic conditions in the Company’s service area have softened over the
past year and may continue to do so in 2008. Accordingly,
future financial results could be impacted should deterioration in
economic conditions or other factors that affect credit quality cause the
level of the Company’s non-performing loans to
increase.
|
Year
Ended December 31,
|
||||||||||||
|
2007
|
|||||||||||
Assets
|
Balance
|
Interest
|
Rate
|
|||||||||
Federal
Funds Sold and Securities Purchased Under Agreements to
Resell
|
$ | 10,443 | $ | 538 | 5.15 | % | ||||||
Investment
Securities Available-for-Sale
|
||||||||||||
U.S.
Agencies
|
- | - | - | |||||||||
Municipals
- Non-Taxable
|
11,065 | 786 | 7.10 | % | ||||||||
Mortgage-backed
Securities
|
114,984 | 5,995 | 5.21 | % | ||||||||
Other
|
6,315 | 297 | 4.70 | % | ||||||||
Total Investment Securities
Available-for-Sale
|
132,364 | 7,078 | 5.35 | % | ||||||||
Investment
Securities Held-to-Maturity
|
||||||||||||
U.S.
Agencies
|
30,490 | 1,271 | 4.17 | % | ||||||||
Municipals
- Non-Taxable
|
68,987 | 4,005 | 5.81 | % | ||||||||
Mortgage-backed
Securities
|
7,700 | 295 | 3.83 | % | ||||||||
Other
|
2,100 | 61 | 2.90 | % | ||||||||
Total Investment Securities
Held-to-Maturity
|
109,277 | 5,632 | 5.15 | % | ||||||||
Loans
|
||||||||||||
Real
Estate
|
628,490 | 45,917 | 7.31 | % | ||||||||
Home
Equity
|
65,975 | 5,188 | 7.86 | % | ||||||||
Agricultural
|
195,482 | 16,417 | 8.40 | % | ||||||||
Commercial
|
180,006 | 14,823 | 8.23 | % | ||||||||
Consumer
|
13,493 | 1,184 | 8.77 | % | ||||||||
Credit
Card
|
5,435 | 537 | 9.88 | % | ||||||||
Other
|
1,102 | 15 | 1.36 | % | ||||||||
Total Loans
|
1,089,983 | 84,081 | 7.71 | % | ||||||||
Total
Earning Assets
|
1,342,067 | $ | 97,329 | 7.25 | % | |||||||
Unrealized
Loss on Securities Available-for-Sale
|
(1,232 | ) | ||||||||||
Allowance
for Loan Losses
|
(17,940 | ) | ||||||||||
Cash
and Due From Banks
|
38,761 | |||||||||||
All Other Assets
|
92,389 | |||||||||||
Total Assets
|
$ | 1,454,045 | ||||||||||
|
||||||||||||
Liabilities
& Shareholders' Equity
|
||||||||||||
Interest
Bearing Deposits
|
||||||||||||
Interest
Bearing DDA
|
$ | 130,723 | $ | 102 | 0.08 | % | ||||||
Savings
|
290,611 | 4,386 | 1.51 | % | ||||||||
Time Deposits
|
554,936 | 25,472 | 4.59 | % | ||||||||
Total
Interest Bearing Deposits
|
976,270 | 29,960 | 3.07 | % | ||||||||
Other
Borrowed Funds
|
26,428 | 1,397 | 5.29 | % | ||||||||
Subordinated Debt
|
10,310 | 868 | 8.42 | % | ||||||||
Total
Interest Bearing Liabilities
|
1,013,008 | $ | 32,225 | 3.18 | % | |||||||
Interest
Rate Spread
|
4.07 | % | ||||||||||
Demand
Deposits
|
278,625 | |||||||||||
All Other Liabilities
|
22,836 | |||||||||||
Total
Liabilities
|
1,314,469 | |||||||||||
Shareholders' Equity
|
139,576 | |||||||||||
Total Liabilities & Shareholders'
Equity
|
$ | 1,454,045 | ||||||||||
Impact
of Non-Interest Bearing Deposits and Other Liabilities
|
0.78 | % | ||||||||||
Net
Interest Income and Margin on Total Earning Assets
|
65,104 | 4.85 | % | |||||||||
Tax Equivalent Adjustment
|
(1,554 | ) | ||||||||||
Net Interest Income
|
$ | 63,550 | 4.74 | % |
Year
Ended December 31,
|
||||||||||||
2006
|
||||||||||||
Assets
|
Balance
|
Interest
|
Rate
|
|||||||||
Federal
Funds Sold and Securities Purchased Under Agreements to
Resell
|
$ | 1,030 | $ | 49 | 4.76 | % | ||||||
Investment
Securities Available-for-Sale
|
||||||||||||
U.S.
Agencies
|
27,295 | 1,112 | 4.07 | % | ||||||||
Municipals
- Non-Taxable
|
15,121 | 957 | 6.33 | % | ||||||||
Mortgage-backed
Securities
|
103,763 | 4,981 | 4.80 | % | ||||||||
Other
|
6,870 | 385 | 5.60 | % | ||||||||
Total Investment Securities
Available-for-Sale
|
153,049 | 7,435 | 4.86 | % | ||||||||
Investment
Securities Held-to-Maturity
|
||||||||||||
U.S.
Agencies
|
30,593 | 1,270 | 4.15 | % | ||||||||
Municipals
- Non-Taxable
|
67,490 | 3,947 | 5.85 | % | ||||||||
Mortgage-backed
Securities
|
9,785 | 375 | 3.83 | % | ||||||||
Other
|
2,120 | 62 | 2.92 | % | ||||||||
Total Investment Securities
Held-to-Maturity
|
109,988 | 5,654 | 5.14 | % | ||||||||
Loans
|
||||||||||||
Real
Estate
|
567,479 | 40,915 | 7.21 | % | ||||||||
Home
Equity
|
67,251 | 5,356 | 7.96 | % | ||||||||
Agricultural
|
164,897 | 13,843 | 8.39 | % | ||||||||
Commercial
|
178,528 | 14,976 | 8.39 | % | ||||||||
Consumer
|
13,587 | 1,205 | 8.87 | % | ||||||||
Credit
Card
|
5,445 | 536 | 9.84 | % | ||||||||
Municipal
|
1,215 | 41 | 3.37 | % | ||||||||
Total Loans
|
998,402 | 76,872 | 7.70 | % | ||||||||
Total
Earning Assets
|
1,262,469 | $ | 90,010 | 7.13 | % | |||||||
Unrealized
Gain (Loss) on Securities Available-for-Sale
|
(3,629 | ) | ||||||||||
Allowance
for Loan Losses
|
(18,280 | ) | ||||||||||
Cash
and Due From Banks
|
37,906 | |||||||||||
All Other Assets
|
83,238 | |||||||||||
Total Assets
|
$ | 1,361,704 | ||||||||||
Liabilities
& Shareholders' Equity
|
||||||||||||
Interest
Bearing Deposits
|
||||||||||||
Interest
Bearing DDA
|
$ | 128,199 | $ | 89 | 0.07 | % | ||||||
Savings
|
277,185 | 2,310 | 0.83 | % | ||||||||
Time Deposits
|
424,745 | 16,231 | 3.82 | % | ||||||||
Total
Interest Bearing Deposits
|
830,129 | 18,630 | 2.24 | % | ||||||||
Other
Borrowed Funds
|
99,484 | 5,164 | 5.19 | % | ||||||||
Subordinated Debt
|
10,310 | 827 | 8.02 | % | ||||||||
Total
Interest Bearing Liabilities
|
939,923 | $ | 24,621 | 2.62 | % | |||||||
Interest
Rate Spread
|
4.51 | % | ||||||||||
Demand
Deposits
|
276,289 | |||||||||||
All Other Liabilities
|
17,824 | |||||||||||
Total
Liabilities
|
1,234,036 | |||||||||||
Shareholders' Equity
|
127,668 | |||||||||||
Total Liabilities & Shareholders'
Equity
|
$ | 1,361,704 | ||||||||||
Impact
of Non-Interest Bearing Deposits and Other Liabilities
|
0.67 | % | ||||||||||
Net
Interest Income and Margin on Total Earning Assets
|
65,389 | 5.18 | % | |||||||||
Tax Equivalent Adjustment
|
(1,614 | ) | ||||||||||
Net Interest Income
|
$ | 63,775 | 5.05 | % |
Year
Ended December 31,
|
||||||||||||
2005
|
||||||||||||
Assets
|
Balance
|
Interest
|
Rate
|
|||||||||
Federal
Funds Sold and Securities Purchased Under Agreements to
Resell
|
$ | 5,593 | $ | 188 | 3.36 | % | ||||||
Investment
Securities Available-for-Sale
|
||||||||||||
U.S.
Agencies
|
58,226 | 2,187 | 3.76 | % | ||||||||
Municipals
- Taxable
|
81 | 5 | 6.17 | % | ||||||||
Municipals
- Non-Taxable
|
15,987 | 976 | 6.10 | % | ||||||||
Mortgage-backed
Securities
|
79,290 | 3,112 | 3.92 | % | ||||||||
Other
|
4,582 | 255 | 5.57 | % | ||||||||
Total Investment Securities
Available-for-Sale
|
158,166 | 6,535 | 4.13 | % | ||||||||
Investment
Securities Held-to-Maturity
|
||||||||||||
U.S.
Agencies
|
28,255 | 1,167 | 4.13 | % | ||||||||
Municipals
- Non-Taxable
|
64,968 | 3,880 | 5.97 | % | ||||||||
Mortgage-backed
Securities
|
12,223 | 465 | 3.80 | % | ||||||||
Other
|
432 | 26 | 6.02 | % | ||||||||
Total Investment Securities
Held-to-Maturity
|
105,878 | 5,538 | 5.23 | % | ||||||||
Loans
|
||||||||||||
Real
Estate
|
507,315 | 34,133 | 6.73 | % | ||||||||
Home
Equity
|
65,397 | 4,172 | 6.38 | % | ||||||||
Agricultural
|
142,008 | 9,880 | 6.96 | % | ||||||||
Commercial
|
170,081 | 12,012 | 7.06 | % | ||||||||
Consumer
|
12,694 | 1,106 | 8.71 | % | ||||||||
Credit
Card
|
5,046 | 491 | 9.73 | % | ||||||||
Municipal
|
1,029 | 44 | 4.28 | % | ||||||||
Total Loans
|
903,570 | 61,838 | 6.84 | % | ||||||||
Total
Earning Assets
|
1,173,207 | $ | 74,099 | 6.32 | % | |||||||
Unrealized
Gain (Loss) on Securities Available-for-Sale
|
(1,856 | ) | ||||||||||
Allowance
for Loan Losses
|
(17,910 | ) | ||||||||||
Cash
and Due From Banks
|
35,453 | |||||||||||
All Other Assets
|
72,235 | |||||||||||
Total Assets
|
$ | 1,261,129 | ||||||||||
Liabilities
& Shareholders' Equity
|
||||||||||||
Interest
Bearing Deposits
|
||||||||||||
Interest
Bearing DDA
|
$ | 117,460 | $ | 79 | 0.07 | % | ||||||
Savings
|
298,181 | 1,319 | 0.44 | % | ||||||||
Time Deposits
|
351,552 | 8,430 | 2.40 | % | ||||||||
Total
Interest Bearing Deposits
|
767,193 | 9,828 | 1.28 | % | ||||||||
Other
Borrowed Funds
|
78,719 | 3,561 | 4.52 | % | ||||||||
Subordinated Debt
|
10,310 | 643 | 6.24 | % | ||||||||
Total
Interest Bearing Liabilities
|
856,222 | $ | 14,032 | 1.64 | % | |||||||
Interest
Rate Spread
|
4.68 | % | ||||||||||
Demand
Deposits
|
268,038 | |||||||||||
All Other Liabilities
|
16,092 | |||||||||||
Total
Liabilities
|
1,140,352 | |||||||||||
Shareholders' Equity
|
120,777 | |||||||||||
Total Liabilities & Shareholders'
Equity
|
$ | 1,261,129 | ||||||||||
Impact
of Non-Interest Bearing Deposits and Other Liabilities
|
0.44 | % | ||||||||||
Net
Interest Income and Margin on Total Earning Assets
|
60,067 | 5.12 | % | |||||||||
Tax Equivalent Adjustment
|
(1,641 | ) | ||||||||||
Net Interest Income
|
$ | 58,426 | 4.98 | % |
2007 versus 2006
Amount of Increase (Decrease) Due to Change
in:
|
||||||||||||
Interest Earning Assets
|
Volume
|
Rate
|
Net Chg.
|
|||||||||
Federal
Funds Sold
|
$ | 485 | $ | 4 | $ | 489 | ||||||
Investment
Securities Available-for-Sale
|
||||||||||||
U.S.
Agencies
|
(1,112 | ) | - | (1,112 | ) | |||||||
Municipals
- Non-Taxable
|
(278 | ) | 107 | (171 | ) | |||||||
Mortgage-backed
Securities
|
564 | 450 | 1,014 | |||||||||
Other
|
(29 | ) | (59 | ) | (88 | ) | ||||||
Total Investment Securities
Available-for-Sale
|
(855 | ) | 498 | (357 | ) | |||||||
Investment
Securities Held-to-Maturity
|
||||||||||||
U.S.
Agencies
|
(4 | ) | 5 | 1 | ||||||||
Municipals
- Non-Taxable
|
87 | (29 | ) | 58 | ||||||||
Mortgage-backed
Securities
|
(80 | ) | - | (80 | ) | |||||||
Other
|
(1 | ) | - | (1 | ) | |||||||
Total Investment Securities
Held-to-Maturity
|
2 | (24 | ) | (22 | ) | |||||||
Loans:
|
||||||||||||
Real
Estate
|
4,451 | 551 | 5,002 | |||||||||
Home
Equity
|
(101 | ) | (67 | ) | (168 | ) | ||||||
Agricultural
|
2,569 | 5 | 2,574 | |||||||||
Commercial
|
124 | (277 | ) | (153 | ) | |||||||
Consumer
|
(8 | ) | (13 | ) | (21 | ) | ||||||
Credit
Card
|
(1 | ) | 2 | 1 | ||||||||
Other
|
(4 | ) | (22 | ) | (26 | ) | ||||||
Total Loans
|
7,030 | 179 | 7,209 | |||||||||
Total Earning Assets
|
6,662 | 657 | 7,319 | |||||||||
|
||||||||||||
Interest
Bearing Liabilities
|
||||||||||||
Interest
Bearing Deposits:
|
||||||||||||
Interest
Bearing DDA
|
2 | 11 | 13 | |||||||||
Savings
|
117 | 1,959 | 2,076 | |||||||||
Time Deposits
|
5,579 | 3,662 | 9,241 | |||||||||
Total
Interest Bearing Deposits
|
5,698 | 5,632 | 11,330 | |||||||||
Other
Borrowed Funds
|
(3,860 | ) | 93 | (3,767 | ) | |||||||
Subordinated Debt
|
- | 41 | 41 | |||||||||
Total Interest Bearing
Liabilities
|
1,838 | 5,766 | 7,604 | |||||||||
Total Change
|
$ | 4,824 | $ | (5,109 | ) | $ | (285 | ) |
2006 versus 2005
Amount of Increase (Decrease) Due to Change
in:
|
||||||||||||
Interest Earning Assets
|
Volume
|
Rate
|
Net Chg.
|
|||||||||
Federal
Funds Sold
|
$ | (195 | ) | $ | 56 | $ | (139 | ) | ||||
Investment
Securities Available-for-Sale
|
||||||||||||
U.S.
Agencies
|
(1,247 | ) | 172 | (1,075 | ) | |||||||
Municipals
- Taxable
|
(2 | ) | (3 | ) | (5 | ) | ||||||
Municipals
- Non-Taxable
|
(54 | ) | 35 | (19 | ) | |||||||
Mortgage-backed
Securities
|
1,085 | 784 | 1,869 | |||||||||
Other
|
128 | 2 | 130 | |||||||||
Total Investment Securities
Available-for-Sale
|
(90 | ) | 990 | 900 | ||||||||
|
||||||||||||
Investment
Securities Held-to-Maturity
|
||||||||||||
U.S.
Agencies
|
97 | 6 | 103 | |||||||||
Municipals
- Non-Taxable
|
149 | (82 | ) | 67 | ||||||||
Mortgage-backed
Securities
|
(94 | ) | 4 | (90 | ) | |||||||
Other
|
56 | (20 | ) | 36 | ||||||||
Total Investment Securities
Held-to-Maturity
|
208 | (92 | ) | 116 | ||||||||
|
||||||||||||
Loans:
|
||||||||||||
Real
Estate
|
4,229 | 2,553 | 6,782 | |||||||||
Home
Equity
|
121 | 1,063 | 1,184 | |||||||||
Agricultural
|
1,736 | 2,227 | 3,963 | |||||||||
Commercial
|
620 | 2,344 | 2,964 | |||||||||
Consumer
|
79 | 20 | 99 | |||||||||
Credit
Card
|
39 | 6 | 45 | |||||||||
Other
|
7 | (10 | ) | (3 | ) | |||||||
Total Loans
|
6,831 | 8,203 | 15,034 | |||||||||
Total Earning Assets
|
6,754 | 9,157 | 15,911 | |||||||||
|
||||||||||||
Interest
Bearing Liabilities
|
||||||||||||
Interest
Bearing Deposits:
|
||||||||||||
Interest
Bearing DDA
|
7 | 3 | 10 | |||||||||
Savings
|
(99 | ) | 1,090 | 991 | ||||||||
Time Deposits
|
2,026 | 5,775 | 7,801 | |||||||||
Total
Interest Bearing Deposits
|
1,934 | 6,868 | 8,802 | |||||||||
Other
Borrowed Funds
|
1,028 | 575 | 1,603 | |||||||||
Subordinated Debt
|
- | 184 | 184 | |||||||||
Total Interest Bearing
Liabilities
|
2,962 | 7,627 | 10,589 | |||||||||
Total Change
|
$ | 3,792 | $ | 1,530 | $ | 5,322 |
(in
thousands)
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||
Allowance
for Loan Losses Beginning of Year
|
$ | 18,099 | $ | 17,860 | $ | 17,727 | $ | 17,220 | $ | 16,684 | ||||||||||
Provision
Charged to Expense
|
1,495 | 275 | 425 | 1,275 | 625 | |||||||||||||||
Charge
Offs:
|
||||||||||||||||||||
Commercial
Real Estate
|
- | - | - | - | 1 | |||||||||||||||
Real
Estate Construction
|
- | - | - | - | - | |||||||||||||||
Residential
1st Mortgages
|
- | - | - | - | - | |||||||||||||||
Home
Equity Lines and Loans
|
- | - | - | - | - | |||||||||||||||
Agricultural
|
254 | 333 | 199 | 5 | 0 | |||||||||||||||
Commercial
|
722 | 121 | 442 | 700 | 282 | |||||||||||||||
Consumer
|
52 | 41 | 26 | 7 | 175 | |||||||||||||||
Credit
Card
|
202 | 284 | 200 | 243 | 239 | |||||||||||||||
Other
|
143 | 60 | - | - | - | |||||||||||||||
Total Charge Offs
|
1,373 | 839 | 867 | 955 | 697 | |||||||||||||||
Recoveries:
|
||||||||||||||||||||
Commercial
Real Estate
|
- | - | - | - | 143 | |||||||||||||||
Real
Estate Construction
|
- | - | - | - | - | |||||||||||||||
Residential
1st Mortgages
|
- | - | - | - | - | |||||||||||||||
Home
Equity Lines and Loans
|
- | - | - | - | - | |||||||||||||||
Agricultural
|
79 | 75 | 376 | 26 | 17 | |||||||||||||||
Commercial
|
30 | 624 | 134 | 209 | 394 | |||||||||||||||
Consumer
|
11 | 37 | 19 | 32 | 25 | |||||||||||||||
Credit
Card
|
42 | 26 | 46 | 31 | 29 | |||||||||||||||
Other
|
100 | 41 | - | - | - | |||||||||||||||
Total Recoveries
|
262 | 803 | 575 | 298 | 608 | |||||||||||||||
Net (Charge-Offs)
Recoveries
|
(1,111 | ) | (36 | ) | (292 | ) | (657 | ) | (89 | ) | ||||||||||
Less Reclassification
Adjustment*
|
- | - | - | (111 | ) | - | ||||||||||||||
Total Allowance for Loan
Losses
|
$ | 18,483 | $ | 18,099 | $ | 17,860 | $ | 17,727 | $ | 17,220 |
Ratios:
|
||||||||||||||||||||
Allowance
for Loan Losses to:
|
||||||||||||||||||||
Loans
at Year End
|
1.62 | % | 1.72 | % | 1.83 | % | 2.04 | % | 2.13 | % | ||||||||||
Average
Loans
|
1.70 | % | 1.81 | % | 1.98 | % | 2.15 | % | 2.33 | % | ||||||||||
Consolidated
Net Charge-Offs to:
|
||||||||||||||||||||
Loans
at Year End
|
0.10 | % | 0.00 | % | 0.03 | % | 0.08 | % | 0.01 | % | ||||||||||
Average
Loans
|
0.10 | % | 0.00 | % | 0.03 | % | 0.08 | % | 0.01 | % |
Allowance Allocation at December
31,
|
||||||||||||||||||||
(in thousands)
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||
Commercial
Real Estate
|
$ | 2,527 | $ | 4,175 | $ | 3,974 | $ | 3,989 | $ | 4,663 | ||||||||||
Real
Estate Construction
|
2,896 | 880 | 1,088 | 427 | 1,080 | |||||||||||||||
Residential
1st Mortgages
|
1,652 | 1,373 | 1,370 | 1,147 | 1,553 | |||||||||||||||
Home
Equity Lines and Loans
|
836 | 436 | 416 | 170 | 471 | |||||||||||||||
Agricultural
|
5,335 | 3,564 | 1,786 | 4,342 | 4,681 | |||||||||||||||
Commercial
|
3,923 | 6,007 | 8,317 | 5,849 | 3,957 | |||||||||||||||
Consumer
|
346 | 92 | 89 | 133 | 104 | |||||||||||||||
Other
|
815 | 1,199 | 543 | 1,312 | 569 | |||||||||||||||
Unallocated
|
153 | 373 | 277 | 358 | 142 | |||||||||||||||
Total
|
$ | 18,483 | $ | 18,099 | $ | 17,860 | $ | 17,727 | $ | 17,220 |
Available
|
Held
to
|
Available
|
Held
to
|
Available
|
Held
to
|
|||||||||||||||||||
for Sale
|
Maturity
|
for Sale
|
Maturity
|
for Sale
|
Maturity
|
|||||||||||||||||||
December 31: (in
thousands)
|
2007
|
2006
|
2005
|
|||||||||||||||||||||
U.
S. Agency
|
$ | - | $ | 30,435 | $ | - | $ | 30,539 | $ | 29,926 | $ | 30,644 | ||||||||||||
Municipal
|
9,979 | 66,375 | 11,274 | 69,910 | 15,576 | 66,260 | ||||||||||||||||||
Mortgage-backed
Securities
|
126,144 | 6,731 | 109,385 | 8,677 | 106,433 | 10,881 | ||||||||||||||||||
Other
|
5,920 | 2,053 | 11,968 | 2,114 | 6,094 | 2,126 | ||||||||||||||||||
Total Book Value
|
$ | 142,043 | $ | 105,594 | $ | 132,627 | $ | 111,240 | $ | 158,029 | $ | 109,911 | ||||||||||||
Fair Value
|
$ | 142,043 | $ | 106,253 | $ | 132,627 | $ | 110,132 | $ | 158,029 | $ | 108,060 |
Fair
|
Average
|
|||||||
December 31, 2007 (in
thousands)
|
Value
|
Yield
|
||||||
Municipal
- Non-Taxable
|
||||||||
One
year or less
|
$ | 2,440 | 6.28 | % | ||||
After
one year through five years
|
3,693 | 7.09 | % | |||||
After ten years
|
3,846 | 8.62 | % | |||||
Total Non-Taxable Municipal
Securities
|
9,979 | 7.48 | % | |||||
Mortgage-backed
Securities
|
||||||||
After
five years through ten years
|
1,561 | 4.70 | % | |||||
After ten years
|
124,583 | 5.25 | % | |||||
Total Mortgage-backed
Securities
|
126,144 | 5.24 | % | |||||
Other
|
||||||||
One
year or less
|
5,920 | 4.15 | % | |||||
Total Investment Securities Available for
Sale
|
$ | 142,043 | 5.35 | % |
Book
|
Average
|
|||||||
December 31, 2007 (in
thousands)
|
Value
|
Yield
|
||||||
U.S.
Agency
|
||||||||
After one year through five
years
|
$ | 30,435 | 4.20 | % | ||||
Municipal
- Non-Taxable
|
||||||||
One
year or less
|
5,340 | 4.81 | % | |||||
After
one year through five years
|
4,148 | 4.90 | % | |||||
After
five years through ten years
|
16,277 | 5.52 | % | |||||
After ten years
|
40,610 | 6.21 | % | |||||
Total Non-Taxable Municipal
Securities
|
66,375 | 5.85 | % | |||||
Mortgage-backed
Securities
|
||||||||
After one year through five
years
|
6,731 | 3.89 | % | |||||
Other
|
||||||||
After
five years through ten years
|
72 | 9.13 | % | |||||
After ten years
|
1,981 | 2.55 | % | |||||
Total Other Securities
|
2,053 | 2.78 | % | |||||
Total Investment Securities
Held-to-Maturity
|
$ | 105,594 | 5.19 | % |
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||||||||||||||||||||||||||
(in
thousands)
|
Amount
|
Percent
|
Amount
|
Percent
|
Amount
|
Percent
|
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||||||||||||||||||||||
Commercial
Real Estate
|
$ | 453,815 | 39.7 | % | $ | 410,458 | 39.1 | % | $ | 324,609 | 33.3 | % | $ | 328,012 | 37.7 | % | $ | 316,708 | 39.1 | % | ||||||||||||||||||||
Real
Estate Construction
|
80,651 | 7.1 | % | 95,378 | 9.1 | % | 110,235 | 11.3 | % | 62,446 | 7.2 | % | 77,115 | 9.5 | % | |||||||||||||||||||||||||
Residential
1st Mortgages
|
109,764 | 9.6 | % | 106,148 | 10.1 | % | 107,769 | 11.0 | % | 103,734 | 11.9 | % | 70,027 | 8.7 | % | |||||||||||||||||||||||||
Home
Equity Lines and Loans
|
65,953 | 5.8 | % | 67,132 | 6.4 | % | 69,013 | 7.1 | % | 63,782 | 7.3 | % | 55,827 | 6.9 | % | |||||||||||||||||||||||||
Agricultural
|
215,798 | 18.9 | % | 183,589 | 17.5 | % | 170,657 | 17.5 | % | 151,002 | 17.4 | % | 134,862 | 16.7 | % | |||||||||||||||||||||||||
Commercial
|
197,108 | 17.2 | % | 165,412 | 15.8 | % | 174,530 | 17.9 | % | 142,133 | 16.4 | % | 136,955 | 16.9 | % | |||||||||||||||||||||||||
Consumer
|
12,706 | 1.1 | % | 13,949 | 1.3 | % | 12,653 | 1.3 | % | 11,933 | 1.4 | % | 11,979 | 1.5 | % | |||||||||||||||||||||||||
Credit
Card
|
5,499 | 0.5 | % | 5,543 | 0.5 | % | 5,353 | 0.5 | % | 5,021 | 0.6 | % | 4,549 | 0.6 | % | |||||||||||||||||||||||||
Other
|
1,856 | 0.2 | % | 1,730 | 0.2 | % | 952 | 0.1 | % | 1,019 | 0.1 | % | 976 | 0.1 | % | |||||||||||||||||||||||||
Total
Loans
|
1,143,150 | 100.0 | % | 1,049,339 | 100.0 | % | 975,771 | 100.0 | % | 869,082 | 100.0 | % | 808,998 | 100.0 | % | |||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||
Unearned
Income
|
2,181 | 2,427 | 2,514 | 2,174 | 2,092 | |||||||||||||||||||||||||||||||||||
Allowance for Loan Losses
|
18,483 | 18,099 | 17,860 | 17,727 | 17,220 | |||||||||||||||||||||||||||||||||||
Loans, Net
|
$ | 1,122,486 | $ | 1,028,813 | $ | 955,397 | $ | 849,181 | $ | 789,686 |
Over
One
|
||||||||||||||||
Year
to
|
Over
|
|||||||||||||||
One
Year
|
Five
|
Five
|
||||||||||||||
(in thousands)
|
or Less
|
Years
|
Years
|
Total
|
||||||||||||
Commercial
Real Estate
|
$ | 30,173 | $ | 72,321 | $ | 351,321 | $ | 453,815 | ||||||||
Real
Estate Construction
|
54,299 | 19,119 | 7,233 | 80,651 | ||||||||||||
Residential
1st Mortgages
|
3,503 | 3,798 | 102,463 | 109,764 | ||||||||||||
Home
Equity Lines and Loans
|
14 | 195 | 65,744 | 65,953 | ||||||||||||
Agricultural
|
105,889 | 96,790 | 13,119 | 215,798 | ||||||||||||
Commercial
|
87,785 | 89,910 | 19,413 | 197,108 | ||||||||||||
Consumer, Credit Card &
Other
|
7,610 | 10,906 | 1,545 | 20,061 | ||||||||||||
Total
|
$ | 289,273 | $ | 293,039 | $ | 560,838 | $ | 1,143,150 | ||||||||
Rate
Sensitivity:
|
||||||||||||||||
Predetermined
Rate
|
$ | 229,706 | $ | 181,934 | $ | 369,617 | $ | 781,257 | ||||||||
Floating Rate
|
59,567 | 111,104 | 191,222 | 361,893 | ||||||||||||
Total
|
$ | 289,273 | $ | 293,038 | $ | 560,839 | $ | 1,143,150 | ||||||||
Percent
|
25.30 | % | 25.63 | % | 49.06 | % | 100.00 | % |
December 31,
|
||||||||||||||||||||
(in thousands)
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||
Non-Accrual
Loans
|
||||||||||||||||||||
Commercial
Real Estate
|
$ | - | $ | 3 | $ | 277 | $ | 214 | $ | 1,454 | ||||||||||
Real
Estate Construction
|
- | - | - | - | - | |||||||||||||||
Residential
1st Mortgages
|
- | - | - | - | - | |||||||||||||||
Home
Equity Lines and Loans
|
- | - | 94 | - | 31 | |||||||||||||||
Agricultural
|
- | - | 93 | - | 185 | |||||||||||||||
Commercial
|
179 | 36 | 142 | - | 516 | |||||||||||||||
Consumer
|
6 | - | - | - | 181 | |||||||||||||||
Credit
Card
|
- | - | - | - | - | |||||||||||||||
Other
|
1 | - | - | - | - | |||||||||||||||
Total Non-Accrual Loans
|
186 | 39 | 606 | 214 | 2,367 | |||||||||||||||
Accruing
Loans Past Due 90 Days or More
|
||||||||||||||||||||
Commercial
Real Estate
|
- | - | 66 | - | 139 | |||||||||||||||
Real
Estate Construction
|
- | - | - | - | - | |||||||||||||||
Residential
1st Mortgages
|
- | - | - | - | - | |||||||||||||||
Home
Equity Lines and Loans
|
- | - | - | - | - | |||||||||||||||
Agricultural
|
- | - | - | - | - | |||||||||||||||
Commercial
|
- | - | - | - | 41 | |||||||||||||||
Consumer
|
- | - | - | - | - | |||||||||||||||
Credit
Card
|
17 | 15 | 22 | 11 | 37 | |||||||||||||||
Other
|
- | - | - | - | - | |||||||||||||||
Total Accruing Loans Past Due 90 Days or
More
|
17 | 15 | 88 | 11 | 217 | |||||||||||||||
Total Non-Performing Loans
|
$ | 203 | $ | 54 | $ | 694 | $ | 225 | $ | 2,584 | ||||||||||
Other Real Estate Owned
|
$ | 251 | $ | - | $ | - | $ | - | $ | - | ||||||||||
Non-Performing Loans as a Percent of Total
Loans
|
0.02 | % | 0.01 | % | 0.07 | % | 0.03 | % | 0.32 | % | ||||||||||
Allowance for Loan Losses as a Percent of Total
Non-Performing Loans
|
9104.93 | % | 33516.67 | % | 2573.49 | % | 7878.67 | % | 666.41 | % |
(in thousands)
|
December 31, 2007
|
|||
Time
Deposits of $100,000 or More
|
||||
Three
Months or Less
|
$ | 211,443 | ||
Over
Three Months Through Six Months
|
135,866 | |||
Over
Six Months Through Twelve Months
|
36,678 | |||
Over Twelve Months
|
4,304 | |||
Total Time Deposits of $100,000 or
More
|
$ | 388,291 |
·
|
Allowance for Loan
Losses. As a financial institution which assumes lending and credit
risks as a principle element in its business, the Company anticipates that
credit losses will be experienced in the normal course of business.
Accordingly, the allowance for loan losses is maintained at a level
considered adequate by management to provide for losses that are inherent
in the portfolio. The allowance is increased by provisions charged to
operating expense and reduced by net charge-offs. Management employs a
systematic methodology for determining the allowance for loan losses. On a
quarterly basis, management reviews the credit quality of the loan
portfolio and considers problem loans, delinquencies, internal credit
reviews, current economic conditions, loan loss experience and other
factors in determining the adequacy of the allowance
balance.
|
·
|
Fair Value. The Company
discloses the fair value of financial instruments and the methods and
significant assumptions used to estimate those fair values. The estimated
fair value amounts have been determined by the Company using available
market information and appropriate valuation methodologies. The use of
assumptions and various valuation techniques, as well as the absence of
secondary markets for certain financial instruments, will likely reduce
the comparability of fair value disclosures between financial
institutions. In some cases, book value is a reasonable estimate of fair
value due to the relatively short period of time between origination of
the instrument and its expected realization. For additional information,
see “Item 7A. Quantitative and Qualitative Disclosures About Market Risk –
Credit Risk” and Note 12 located in “Item 8. Financial Statements and
Supplementary Data.”
|
·
|
Income Taxes. The
Company uses the liability method of accounting for income taxes. This
method results in the recognition of deferred tax assets and liabilities
that are reflected at currently enacted income tax rates applicable to the
period in which the deferred tax assets or liabilities are expected to be
realized or settled. As changes in tax laws or rates are enacted, deferred
tax assets and liabilities are adjusted through the provision for income
taxes. The deferred provision for income taxes is the result of the net
change in the deferred tax asset and deferred tax liability balances
during the year. This amount combined with the current taxes payable or
refundable results in the income tax expense for the current
year.
|
Contractual Obligations
|
Total
|
1 Year or Less
|
2-3 Years
|
4-5 Years
|
More Than 5 Years
|
|||||||||||||||
Operating
Lease Obligations
|
$ | 2,385 | $ | 447 | $ | 742 | $ | 527 | $ | 669 | ||||||||||
FHLB
Advances
|
28,954 | 28,200 | - | - | 754 | |||||||||||||||
Long-Term
Subordinated Debentures
|
10,310 | - | - | - | 10,310 | |||||||||||||||
Deferred Compensation (1)
|
14,106 | 503 | 332 | 425 | 12,846 | |||||||||||||||
Total
|
$ | 55,755 | $ | 29,150 | $ | 1,074 | $ | 952 | $ | 24,579 |
·
|
then-existing
general economic and business conditions affecting the key lending areas
of the Company;
|
·
|
credit
quality trends (including trends in non-performing loans expected to
result from existing conditions);
|
·
|
collateral
values;
|
·
|
loan
volumes and concentrations;
|
·
|
seasoning
of the loan portfolio;
|
·
|
specific
industry conditions within portfolio
segments;
|
·
|
recent
loss experience within portfolio
segments;
|
·
|
duration
of the current business cycle;
|
·
|
bank
regulatory examination results; and
|
·
|
findings
of the Company’s internal credit
examiners.
|
Page
|
||
Report
of Management on Internal Control Over Financial Reporting
|
45
|
|
Reports
of Independent Registered Public Accounting Firms
|
46
|
|
Consolidated
Financial Statements
|
||
Consolidated
Statement of Income – Years ended December 31, 2007, 2006 and
2005
|
48
|
|
Consolidated
Balance Sheet – December 31, 2007, and 2006
|
49
|
|
Consolidated
Statement of Changes in Shareholders' Equity – Years ended December 31,
2007, 2006 and 2005
|
50
|
|
Consolidated
Statement of Comprehensive Income.
|
51
|
|
Consolidated
Statement of Cash Flows - Years Ended December 31, 2007, 2006 and
2005
|
52
|
|
Notes
to Consolidated Financial Statements
|
53
|
/s/
Kent A. Steinwert
|
/s/
Stephen W. Haley
|
Kent
A. Steinwert
|
Stephen
W. Haley
|
President
& Chief Executive Officer
|
Executive
Vice President & Chief Financial
Officer
|
/s/
Perry-Smith LLP
|
Year
Ended December 31,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Interest
Income
|
||||||||||||
Interest
and Fees on Loans
|
$ | 84,081 | $ | 76,872 | $ | 61,838 | ||||||
Interest
on Federal Funds Sold and Securities Purchased Under Agreements to
Resell
|
538 | 49 | 188 | |||||||||
Interest
on Investment Securities:
|
||||||||||||
Taxable
|
7,920 | 8,184 | 7,217 | |||||||||
Exempt from Federal Tax
|
3,236 | 3,291 | 3,215 | |||||||||
Total Interest Income
|
95,775 | 88,396 | 72,458 | |||||||||
Interest
Expense
|
||||||||||||
Deposits
|
29,960 | 18,630 | 9,828 | |||||||||
Borrowed
Funds
|
1,397 | 5,164 | 3,561 | |||||||||
Subordinated Debentures
|
868 | 827 | 643 | |||||||||
Total Interest Expense
|
32,225 | 24,621 | 14,032 | |||||||||
Net
Interest Income
|
63,550 | 63,775 | 58,426 | |||||||||
Provision for Loan Losses
|
1,495 | 275 | 425 | |||||||||
Net Interest Income After Provision for Loan
Losses
|
62,055 | 63,500 | 58,001 | |||||||||
Non-Interest
Income
|
||||||||||||
Service
Charges on Deposit Accounts
|
7,287 | 6,046 | 4,364 | |||||||||
Net
Loss on Investment Securities
|
(1,707 | ) | (2,168 | ) | (953 | ) | ||||||
Credit
Card Merchant Fees
|
2,181 | 2,124 | 2,039 | |||||||||
Increase
in Cash Surrender Value of Life Insurance
|
1,737 | 1,645 | 1,563 | |||||||||
ATM
Fees
|
1,376 | 1,202 | 991 | |||||||||
Other
|
4,581 | 3,214 | 3,270 | |||||||||
Total Non-Interest Income
|
15,455 | 12,063 | 11,274 | |||||||||
Non-Interest
Expense
|
||||||||||||
Salaries
and Employee Benefits
|
27,364 | 27,820 | 26,773 | |||||||||
Occupancy
|
2,559 | 2,455 | 2,073 | |||||||||
Equipment
|
2,875 | 3,218 | 2,509 | |||||||||
Credit
Card Merchant Expense
|
1,640 | 1,569 | 1,458 | |||||||||
Marketing
|
463 | 1,167 | 1,522 | |||||||||
Other
|
7,044 | 6,892 | 6,282 | |||||||||
Total Non-Interest Expense
|
41,945 | 43,121 | 40,617 | |||||||||
Income
Before Income Taxes
|
35,565 | 32,442 | 28,658 | |||||||||
Provision for Income Taxes
|
12,870 | 11,813 | 10,230 | |||||||||
Net Income
|
$ | 22,695 | $ | 20,629 | $ | 18,428 | ||||||
Earnings Per Share
|
$ | 28.05 | $ | 25.25 | $ | 22.24 |
December 31,
|
||||||||
Assets
|
2007
|
2006
|
||||||
Cash
and Cash Equivalents:
|
||||||||
Cash
and Due from Banks
|
$ | 50,240 | $ | 47,006 | ||||
Federal Funds Sold and Securities Purchased Under
Agreements to Resell
|
1,150 | - | ||||||
Total Cash and Cash
Equivalents
|
51,390 | 47,006 | ||||||
Investment
Securities:
|
||||||||
Available-for-Sale
|
142,043 | 132,627 | ||||||
Held-to-Maturity
|
105,594 | 111,240 | ||||||
Total Investment Securities
|
247,637 | 243,867 | ||||||
Loans:
|
1,140,969 | 1,046,912 | ||||||
Less: Allowance for Loan
Losses
|
18,483 | 18,099 | ||||||
Loans, Net
|
1,122,486 | 1,028,813 | ||||||
Premises
and Equipment, Net
|
20,188 | 20,496 | ||||||
Bank
Owned Life Insurance
|
40,180 | 38,444 | ||||||
Interest Receivable and Other
Assets
|
37,291 | 32,607 | ||||||
Total Assets
|
$ | 1,519,172 | $ | 1,411,233 | ||||
|
||||||||
Liabilities
|
||||||||
Deposits:
|
||||||||
Demand
|
$ | 307,299 | $ | 295,142 | ||||
Interest-Bearing
Transaction
|
138,665 | 132,875 | ||||||
Savings
|
301,678 | 271,019 | ||||||
Time
|
563,148 | 499,492 | ||||||
Total Deposits
|
1,310,790 | 1,198,528 | ||||||
Federal
Home Loan Bank Advances
|
28,954 | 47,532 | ||||||
Subordinated
Debentures
|
10,310 | 10,310 | ||||||
Interest Payable and Other
Liabilities
|
25,700 | 22,523 | ||||||
Total Liabilities
|
1,375,754 | 1,278,893 | ||||||
|
||||||||
Commitments
& Contingencies (See Note 14)
|
||||||||
Shareholders'
Equity
|
||||||||
Preferred
Stock: No Par Value. 1,000,000 Authorized, None
Issued or Outstanding
|
- | - | ||||||
Common
Stock: Par Value $0.01, 20,000,000 Shares Authorized, 800,112
and 811,933 Issued and Outstanding at December 31, 2007 and 2006,
respectively
|
8 | 8 | ||||||
Additional
Paid-In Capital
|
84,437 | 89,926 | ||||||
Retained
Earnings
|
57,990 | 43,126 | ||||||
Accumulated Other Comprehensive Gain
(Loss)
|
983 | (720 | ) | |||||
Total Shareholders' Equity
|
143,418 | 132,340 | ||||||
Total Liabilities and Shareholders'
Equity
|
$ | 1,519,172 | $ | 1,411,233 |
Accumulated
|
||||||||||||||||||||||||
Common
|
Additional
|
Other
|
Total
|
|||||||||||||||||||||
Shares
|
Common
|
Paid-In
|
Retained
|
Comprehensive
|
Shareholders'
|
|||||||||||||||||||
Outstanding
|
Stock
|
Capital
|
Earnings
|
Gain (Loss)
|
Equity
|
|||||||||||||||||||
Balance, December 31, 2004
|
792,722 | $ | 8 | $ | 82,237 | $ | 35,332 | $ | (1,030 | ) | $ | 116,547 | ||||||||||||
Net
Income
|
18,428 | 18,428 | ||||||||||||||||||||||
Cash
Dividends Declared on Common Stock ($7.68 per share)
|
(6,366 | ) | (6,366 | ) | ||||||||||||||||||||
5%
Stock Dividend
|
38,995 | 17,641 | (17,641 | ) | - | |||||||||||||||||||
Cash
Paid in Lieu of Fractional Shares Related to Stock
Dividend
|
(290 | ) | (290 | ) | ||||||||||||||||||||
Repurchase
of Stock
|
(8,066 | ) | (4,016 | ) | (4,016 | ) | ||||||||||||||||||
Change
in Net Unrealized Gains on Derivative Instruments
|
(14 | ) | (14 | ) | ||||||||||||||||||||
Minimum
Pension Plan Liability Adjustment
|
1,018 | 1,018 | ||||||||||||||||||||||
Change
in Net Unrealized Loss on Securities
Available-for-Sale
|
(1,659 | ) | (1,659 | ) | ||||||||||||||||||||
Balance, December 31, 2005
|
823,651 | 8 | 95,862 | 29,463 | (1,685 | ) | 123,648 | |||||||||||||||||
Net
Income
|
20,629 | 20,629 | ||||||||||||||||||||||
Cash
Dividends Declared on Common Stock ($8.55 per share)
|
(6,966 | ) | (6,966 | ) | ||||||||||||||||||||
Repurchase
of Stock
|
(11,718 | ) | (5,936 | ) | (5,936 | ) | ||||||||||||||||||
Change
in Net Unrealized Gains on
|
||||||||||||||||||||||||
Derivative
Instruments
|
(7 | ) | (7 | ) | ||||||||||||||||||||
Change
in Net Unrealized Loss on Securities
Available-for-Sale
|
972 | 972 | ||||||||||||||||||||||
Balance, December 31, 2006
|
811,933 | 8 | 89,926 | 43,126 | (720 | ) | 132,340 | |||||||||||||||||
Net
Income
|
22,695 | 22,695 | ||||||||||||||||||||||
Cash
Dividends Declared on Common Stock ($9.70 per share)
|
(7,831 | ) | (7,831 | ) | ||||||||||||||||||||
Repurchase
of Stock
|
(11,821 | ) | (5,489 | ) | (5,489 | ) | ||||||||||||||||||
Change
in Net Unrealized Gains on Derivative Instruments
|
2 | 2 | ||||||||||||||||||||||
Change
in Net Unrealized Loss on Securities
Available-for-Sale
|
1,701 | 1,701 | ||||||||||||||||||||||
Balance, December 31, 2007
|
800,112 | $ | 8 | $ | 84,437 | $ | 57,990 | $ | 983 | $ | 143,418 |
Year
Ended December 31,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Net
Income
|
$ | 22,695 | $ | 20,629 | $ | 18,428 | ||||||
Other
Comprehensive Income (Loss)
|
||||||||||||
Unrealized
Gains (Losses) on Derivative Instruments:
|
||||||||||||
Unrealized
holding gains arising during the period, net of income tax effects of $0,
$0 and $0 for the years ended December 31, 2007, 2006 and 2005,
respectively.
|
- | - | - | |||||||||
Less:
Reclassification adjustment for realized gains included in net income, net
of related income tax effects of $1, $(6) and $(10) for the years ended
December 31, 2007, 2006 and 2005, respectively.
|
2 | (7 | ) | (14 | ) | |||||||
Unrealized
Gains on Minimum Pension Liability Adjustment:
|
||||||||||||
Unrealized
gains arising during the period, net of income tax effects of $738 for the
year ended December 31, 2005.
|
- | - | 1,018 | |||||||||
Unrealized
Gains (Losses) on Securities:
|
||||||||||||
Unrealized
holding gains (losses) arising during the period, net of income tax
effects of $517, $(206), and $(1,605) for the years ended
December 31, 2007, 2006 and 2005, respectively.
|
712 | (284 | ) | (2,211 | ) | |||||||
Less:
Reclassification adjustment for realized losses included in net income,
net of related income tax effects of $718, $912, and $401 for the years
ended December 31, 2007, 2006 and 2005, respectively.
|
989 | 1,256 | 552 | |||||||||
Total Other Comprehensive Income
(Loss)
|
1,703 | 965 | (655 | ) | ||||||||
Comprehensive Income
|
$ | 24,398 | $ | 21,594 | $ | 17,773 |
Year
Ended December 31,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Operating
Activities
|
||||||||||||
Net
Income
|
$ | 22,695 | $ | 20,629 | $ | 18,428 | ||||||
Adjustments
to Reconcile Net Income to Net Cash Provided by Operating
Activities:
|
||||||||||||
Provision
for Loan Losses
|
1,495 | 275 | 425 | |||||||||
Depreciation
and Amortization
|
1,933 | 1,892 | 1,611 | |||||||||
Provision
for Deferred Income Taxes
|
(2,316 | ) | (1,169 | ) | (1,874 | ) | ||||||
Net
Amortization (Accretion) of Investment Security Premium &
Discounts
|
213 | (166 | ) | 602 | ||||||||
Net
Loss on Investment Securities
|
1,707 | 2,168 | 953 | |||||||||
Net
Gain on Sale of Property & Equipment
|
(12 | ) | (6 | ) | (1 | ) | ||||||
Net
Change in Operating Assets & Liabilities:
|
||||||||||||
Net
Increase in Interest Receivable and Other Assets
|
(5,338 | ) | (9,133 | ) | (2,846 | ) | ||||||
Net Increase (Decrease) in Interest Payable and
Other Liabilities
|
3,177 | 6,329 | (245 | ) | ||||||||
Net Cash Provided by Operating
Activities
|
23,554 | 20,819 | 17,053 | |||||||||
Investing
Activities
|
||||||||||||
Securities
Available-for-Sale:
|
||||||||||||
Purchased
|
(43,577 | ) | (72,910 | ) | (70,058 | ) | ||||||
Sold,
Matured or Called
|
35,254 | 98,041 | 93,179 | |||||||||
Securities
Held-to-Maturity:
|
||||||||||||
Purchased
|
(2,424 | ) | (7,347 | ) | (30,622 | ) | ||||||
Matured
or Called
|
7,994 | 5,964 | 10,583 | |||||||||
Net
Loans Originated or Acquired
|
(95,430 | ) | (74,494 | ) | (107,216 | ) | ||||||
Principal
Collected on Loans Previously Charged Off
|
262 | 803 | 575 | |||||||||
Net
Additions to Premises and Equipment
|
(1,625 | ) | (4,866 | ) | (4,162 | ) | ||||||
Proceeds from Sale of Property &
Equipment
|
12 | 6 | 1 | |||||||||
Net Cash Used by Investing
Activities
|
(99,534 | ) | (54,803 | ) | (107,720 | ) | ||||||
Financing
Activities
|
||||||||||||
Net
Increase (Decrease) in Demand, Interest-Bearing Transaction and
Savings Deposits
|
48,606 | (48,256 | ) | 64,055 | ||||||||
Net
Increase in Time Deposits
|
63,656 | 143,444 | 37,175 | |||||||||
Net
(Decrease) Increase in Federal Funds Purchased
|
- | (650 | ) | 650 | ||||||||
Net
(Decrease) Increase in Federal Home Loan Bank Advances
|
(18,578 | ) | (51,315 | ) | 17,958 | |||||||
Stock
Repurchases
|
(5,489 | ) | (5,936 | ) | (4,016 | ) | ||||||
Cash Dividends
|
(7,831 | ) | (6,966 | ) | (6,656 | ) | ||||||
Net Cash Provided by Financing
Activities
|
80,364 | 30,321 | 109,166 | |||||||||
(Decrease) Increase in Cash and Cash
Equivalents
|
4,384 | (3,663 | ) | 18,499 | ||||||||
Cash and Cash Equivalents at Beginning of
Year
|
47,006 | 50,669 | 32,170 | |||||||||
Cash and Cash Equivalents at End of
Year
|
$ | 51,390 | $ | 47,006 | $ | 50,669 | ||||||
Supplementary
Data
|
||||||||||||
Cash
Payments Made for Income Taxes
|
$ | 14,995 | $ | 12,138 | $ | 12,900 | ||||||
Interest Paid
|
$ | 31,287 | $ | 22,857 | $ | 13,345 |
Amortized
|
Gross Unrealized
|
Fair/Book
|
||||||||||||||
December 31, 2007
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
Obligations
of States and Political Subdivisions
|
$ | 9,957 | $ | 22 | $ | - | $ | 9,979 | ||||||||
Mortgage-backed
Securities
|
124,470 | 1,778 | 104 | 126,144 | ||||||||||||
Other
|
5,920 | - | - | 5,920 | ||||||||||||
Total
|
$ | 140,347 | $ | 1,800 | $ | 104 | $ | 142,043 |
|
Amortized
|
Gross Unrealized
|
Fair/Book
|
|||||||||||||
December 31, 2006
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
Obligations
of States and Political Subdivisions
|
$ | 11,224 | $ | 59 | $ | 9 | $ | 11,274 | ||||||||
Mortgage-backed
Securities
|
110,568 | 109 | 1,292 | 109,385 | ||||||||||||
Other
|
12,075 | - | 107 | 11,968 | ||||||||||||
Total
|
$ | 133,867 | $ | 168 | $ | 1,408 | $ | 132,627 |
Book
|
Gross Unrealized
|
Fair
|
||||||||||||||
December 31, 2007
|
Value
|
Gains
|
Losses
|
Value
|
||||||||||||
Securities
of U.S. Government Agencies
|
$ | 30,435 | $ | 352 | $ | 5 | $ | 30,782 | ||||||||
Obligations
of States and Political Subdivisions
|
66,375 | 460 | 122 | 66,713 | ||||||||||||
Mortgage-backed
Securities
|
6,731 | - | 28 | 6,703 | ||||||||||||
Other
|
2,053 | 2 | - | 2,055 | ||||||||||||
Total
|
$ | 105,594 | $ | 814 | $ | 155 | $ | 106,253 |
Book
|
Gross Unrealized
|
Fair
|
||||||||||||||
December 31, 2006
|
Value
|
Gains
|
Losses
|
Value
|
||||||||||||
Securities
of U.S. Government Agencies
|
$ | 30,539 | $ | - | $ | 735 | $ | 29,804 | ||||||||
Obligations
of States and Political Subdivisions
|
69,910 | 319 | 334 | 69,895 | ||||||||||||
Mortgage-backed
Securities
|
8,677 | - | 365 | 8,312 | ||||||||||||
Other
|
2,114 | 7 | - | 2,121 | ||||||||||||
Total
|
$ | 111,240 | $ | 326 | $ | 1,434 | $ | 110,132 |
After
1
|
After
5
|
Total
|
||||||||||||||||||
Securities
Available-for-Sale
|
Within
|
but
|
but
|
Over
|
Fair
|
|||||||||||||||
December 31, 2007 (in
thousands)
|
1 Year
|
Within 5
|
Within 10
|
10 years
|
Value
|
|||||||||||||||
Obligations
of States and Political Subdivisions
|
$ | 2,440 | $ | 3,693 | $ | - | $ | 3,846 | $ | 9,979 | ||||||||||
Mortgage-backed
Securities
|
- | - | 1,561 | 124,583 | 126,144 | |||||||||||||||
Other
|
5,920 | - | - | - | 5,920 | |||||||||||||||
Total
|
$ | 8,360 | $ | 3,693 | $ | 1,561 | $ | 128,429 | $ | 142,043 | ||||||||||
2006 Totals
|
$ | 14,558 | $ | 6,436 | $ | - | $ | 111,633 | $ | 132,627 |
After
1
|
After
5
|
Total
|
||||||||||||||||||
Securities
Held-to-Maturity
|
Within
|
but
|
but
|
Over
|
Book
|
|||||||||||||||
December 31, 2007 (in
thousands)
|
1 Year
|
Within 5
|
Within 10
|
10 years
|
Value
|
|||||||||||||||
Securities
of U.S. Government Agencies
|
$ | - | $ | 30,435 | $ | - | $ | - | $ | 30,435 | ||||||||||
Obligations
of States and Political Subdivisions
|
5,340 | 4,148 | 16,277 | 40,610 | 66,375 | |||||||||||||||
Mortgage-backed
Securities
|
- | 6,731 | - | - | 6,731 | |||||||||||||||
Other
|
- | - | 72 | 1,981 | 2,053 | |||||||||||||||
Total
|
$ | 5,340 | $ | 41,314 | $ | 16,349 | $ | 42,591 | $ | 105,594 | ||||||||||
2006 Totals
|
$ | 3,769 | $ | 28,468 | $ | 29,628 | $ | 49,375 | $ | 111,240 |
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
December
31, 2007
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||
(in thousands)
|
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
||||||||||||||||||
Securities
of U.S. Government Agencies
|
$ | - | $ | - | $ | 9,995 | $ | 5 | $ | 9,995 | $ | 5 | ||||||||||||
Obligations
of States and Political Subdivisions
|
4,974 | 33 | 14,338 | 89 | 19,312 | 122 | ||||||||||||||||||
Mortgage-backed
Securities
|
- | - | 19,057 | 132 | 19,057 | 132 | ||||||||||||||||||
Other
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | 4,974 | $ | 33 | $ | 43,390 | $ | 226 | $ | 48,364 | $ | 259 |
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
December
31, 2006
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||
(in thousands)
|
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
||||||||||||||||||
Securities
of U.S. Government Agencies
|
$ | - | $ | - | $ | 29,804 | $ | 735 | $ | 29,804 | $ | 735 | ||||||||||||
Obligations
of States and Political Subdivisions
|
10,520 | 40 | 19,435 | 304 | 29,955 | 344 | ||||||||||||||||||
Mortgage-backed
Securities
|
66,583 | 589 | 32,785 | 1,067 | 99,368 | 1,656 | ||||||||||||||||||
Other
|
3,893 | 107 | - | - | 3,893 | 107 | ||||||||||||||||||
Total
|
$ | 80,996 | $ | 736 | $ | 82,024 | $ | 2,106 | $ | 163,020 | $ | 2,842 |
(in
thousands)
|
Gross
|
Gross
|
Gross
|
|||||||||
Proceeds
|
Gains
|
Losses
|
||||||||||
2007
|
$ | 2,006 | $ | 1 | $ | 11 | ||||||
2006
|
63,760 | 1 | 2,169 | |||||||||
2005
|
64,635 | 163 | 1,116 |
(in thousands)
|
2007
|
2006
|
||||||
Commercial
Real Estate
|
$ | 453,815 | $ | 410,458 | ||||
Real
Estate Construction
|
80,651 | 95,378 | ||||||
Residential
1st Mortgages
|
109,764 | 106,148 | ||||||
Home
Equity Lines and Loans
|
65,953 | 67,132 | ||||||
Agricultural
|
215,798 | 183,589 | ||||||
Commercial
|
197,108 | 165,412 | ||||||
Consumer and Other
|
20,061 | 21,222 | ||||||
Subtotal
|
1,143,150 | 1,049,339 | ||||||
Deferred
Loan Origination Fees, Net
|
(2,181 | ) | (2,427 | ) | ||||
Allowance for Loan Losses
|
(18,483 | ) | (18,099 | ) | ||||
Net Loans
|
$ | 1,122,486 | $ | 1,028,813 |
(in thousands) |
2007
|
2006
|
2005
|
|||||||||
Balance,
January 1
|
$ | 18,099 | $ | 17,860 | $ | 17,727 | ||||||
Provision
Charged to Operating Expense
|
1,495 | 275 | 425 | |||||||||
Recoveries
of Loans Previously Charged Off
|
262 | 803 | 575 | |||||||||
Loans Charged Off
|
(1,373 | ) | (839 | ) | (867 | ) | ||||||
Balance, December 31
|
$ | 18,483 | $ | 18,099 | $ | 17,860 |
(in thousands)
|
2007
|
2006
|
||||||
Land
and Buildings
|
$ | 24,288 | $ | 24,248 | ||||
Furniture,
Fixtures and Equipment
|
18,457 | 16,984 | ||||||
Leasehold Improvements
|
2,368 | 2,257 | ||||||
Subtotal
|
45,113 | 43,489 | ||||||
Less: Accumulated Depreciation and
Amortization
|
24,925 | 22,993 | ||||||
Total
|
$ | 20,188 | $ | 20,496 |
2007
|
2006
|
|||||||
Balance
|
$ | 388,291 | $ | 340,287 |
Scheduled
|
||||
(in thousands)
|
Maturities
|
|||
2008
|
$ | 548,661 | ||
2009
|
10,752 | |||
2010
|
2,890 | |||
2011
|
716 | |||
2012 & Thereafter
|
129 | |||
Total
|
$ | 563,148 |
(in
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Current
|
||||||||||||
Federal
|
$ | 11,340 | $ | 9,443 | $ | 8,826 | ||||||
State
|
3,984 | 3,539 | 3,278 | |||||||||
Total
Current
|
15,324 | 12,982 | 12,104 | |||||||||
Deferred
|
||||||||||||
Federal
|
(1,963 | ) | (950 | ) | (1,508 | ) | ||||||
State
|
(491 | ) | (219 | ) | (366 | ) | ||||||
Total
Deferred
|
(2,454 | ) | (1,169 | ) | (1,874 | ) | ||||||
Total
Provision for Taxes
|
$ | 12,870 | $ | 11,813 | $ | 10,230 |
2007
|
2006
|
2005
|
||||||||||||||||||||||
Amount
|
Rate
|
Amount
|
Rate
|
Amount
|
Rate
|
|||||||||||||||||||
Tax
Provision at Federal Statutory Rate
|
$ | 12,448 | 35.0 | % | $ | 11,355 | 35.0 | % | $ | 10,030 | 35.0 | % | ||||||||||||
Interest
on Obligations of States and Political Subdivisions Exempt from Federal
Taxation
|
(1,014 | ) | (2.9 | )% | (1,062 | ) | (3.3 | )% | (1,081 | ) | (3.7 | )% | ||||||||||||
State
and Local Income Taxes,Net of Federal Income Tax Benefit
|
2,331 | 6.6 | % | 2,158 | 6.7 | % | 1,893 | 6.6 | % | |||||||||||||||
Bank
Owned Life Insurance
|
(640 | ) | (1.8 | )% | (675 | ) | (2.1 | )% | (636 | ) | (2.2 | )% | ||||||||||||
Other, Net
|
(255 | ) | (0.7 | )% | 37 | 0.1 | % | 24 | 0.0 | % | ||||||||||||||
Total Provision for Taxes
|
$ | 12,870 | 36.2 | % | $ | 11,813 | 36.4 | % | $ | 10,230 | 35.7 | % |
(in thousands)
|
2007
|
2006
|
||||||
Deferred
Tax Assets
|
||||||||
Allowance
for Loan Losses
|
$ | 7,831 | $ | 7,670 | ||||
Accrued
Liabilities
|
2,608 | 2,214 | ||||||
Deferred
Compensation
|
4,299 | 3,372 | ||||||
State
Franchise Tax
|
1,416 | 1,249 | ||||||
Unrealized
Losses on Securities Available-for-Sale
|
- | 522 | ||||||
Impairment
and Capital Loss Carry Forward
|
352 | - | ||||||
Interest on Non-Accrual
Loans
|
13 | 6 | ||||||
Total Deferred Tax Assets
|
$ | 16,519 | $ | 15,033 | ||||
Deferred
Tax Liabilities
|
||||||||
Premises
and Equipment
|
$ | (388 | ) | $ | (444 | ) | ||
Securities
Accretion (zero coupon securities)
|
(591 | ) | (877 | ) | ||||
Unrealized
Losses on Securities Available-for-Sale
|
(713 | ) | - | |||||
Other
|
(406 | ) | (510 | ) | ||||
Total Deferred Tax
Liabilities
|
(2,098 | ) | (1,831 | ) | ||||
Net Deferred Tax Assets
|
$ | 14,421 | $ | 13,202 |
(in thousands)
|
2007
|
2006
|
||||||
5.60%
amortizing note, interest and principal payable monthly with final
maturity of September 25, 2018.
|
$ | 754 | $ | 802 | ||||
5.38%
fixed rate credit advance, interest payable at month end and maturity of
January 11, 2007
|
- | 25,000 | ||||||
5.34%
fixed rate credit advance, interest payable daily with a maturity of
January 2, 2007
|
- | 21,730 | ||||||
3.80%
fixed rate credit advance, interest payable daily with a maturity of
January 2, 2008
|
20,000 | - | ||||||
3.30% fixed rate credit advance, interest payable
daily with a maturity of January 2, 2008
|
8,200 | - | ||||||
Total
|
$ | 28,954 | $ | 47,532 |
(in
thousands)
|
Actual
|
Regulatory
Capital
Requirements
|
Well
Capitalized Under Prompt Corrective Action
|
|||||||||||||||||||||
December 31, 2007
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
Total
Bank Capital to Risk Weighted Assets
|
$ | 165,398 | 11.93 | % | $ | 110,917 | 8.0 | % | $ | 138,646 | 10.0 | % | ||||||||||||
Total
Consolidated Capital to Risk Weighted Assets
|
$ | 169,837 | 12.21 | % | $ | 111,272 | 8.0 | % | N/A | N/A | ||||||||||||||
Tier
1 Bank Capital to Risk Weighted Assets
|
$ | 148,052 | 10.68 | % | $ | 55,458 | 4.0 | % | $ | 83,188 | 6.0 | % | ||||||||||||
Tier
1 Consolidated Capital to Risk Weighted Assets
|
$ | 152,435 | 10.96 | % | $ | 55,636 | 4.0 | % | N/A | N/A | ||||||||||||||
Tier
1 Bank Capital to Average Assets
|
$ | 148,052 | 10.07 | % | $ | 58,827 | 4.0 | % | $ | 73,534 | 5.0 | % | ||||||||||||
Tier
1 Consolidated Capital to Average Assets
|
$ | 152,435 | 10.34 | % | $ | 58,951 | 4.0 | % | N/A | N/A | ||||||||||||||
December 31, 2006
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
Total
Bank Capital to Risk Weighted Assets
|
$ | 152,118 | 11.69 | % | $ | 104,101 | 8.0 | % | $ | 130,126 | 10.0 | % | ||||||||||||
Total
Consolidated Capital to Risk Weighted Assets
|
$ | 159,336 | 12.17 | % | $ | 104,698 | 8.0 | % | N/A | N/A | ||||||||||||||
Tier
1 Bank Capital to Risk Weighted Assets
|
$ | 135,827 | 10.44 | % | $ | 52,051 | 4.0 | % | $ | 78,076 | 6.0 | % | ||||||||||||
Tier
1 Consolidated Capital to Risk Weighted Assets
|
$ | 142,954 | 10.92 | % | $ | 52,349 | 4.0 | % | N/A | N/A | ||||||||||||||
Tier
1 Bank Capital to Average Assets
|
$ | 135,827 | 9.93 | % | $ | 54,736 | 4.0 | % | $ | 68,420 | 5.0 | % | ||||||||||||
Tier
1 Consolidated Capital to Average Assets
|
$ | 142,954 | 10.40 | % | $ | 54,979 | 4.0 | % | N/A | N/A |
(in thousands)
|
2005
|
|||
Service
Cost
|
$ | 53 | ||
Interest
Cost
|
258 | |||
Expected
Return on Plan Assets
|
(114 | ) | ||
Amortization
of :
|
||||
Unrecognized
Prior Service Cost
|
- | |||
Unrecognized Net Loss
|
947 | |||
Total
Net Periodic Benefit Cost
|
$ | 1,144 | ||
One-Time Charge Due to Plan
Termination
|
1,229 | |||
Total Net Periodic Benefit
Cost
|
$ | 2,373 | ||
Decrease in Minimum Liability Included in Other
Comprehensive Income
|
$ | (1,756 | ) |
2005
|
||||
Assumptions
Used in the Accounting were:
|
||||
Discount
Rate (Settlement Rate)
|
4.89 | % | ||
Rate of Compensation
Increase
|
4.00 | % |
2005
|
||||
Assumptions
Used in the Accounting were:
|
||||
Discount
Rate (Settlement Rate)
|
4.89 | % | ||
Expected
Return on Plan Assets
|
3.00 | % | ||
Rate of Compensation
Increase
|
4.00 | % |
2007
|
2006
|
|||||||||||||||
Carrying
|
Estimated
|
Carrying
|
Estimated
|
|||||||||||||
ASSETS: (in
thousands)
|
Amount
|
Fair Value
|
Amount
|
Fair Value
|
||||||||||||
Cash
and Cash Equivalents
|
$ | 51,390 | $ | 51,390 | $ | 47,006 | $ | 47,006 | ||||||||
Investment
Securities Held-to-Maturity
|
105,594 | 106,253 | 111,240 | 110,132 | ||||||||||||
Investment
Securities Available-for-Sale
|
142,043 | 142,043 | 132,627 | 132,627 | ||||||||||||
Loans,
Net of Deferred Loan Origination Fees
|
1,140,969 | 1,147,264 | 1,046,912 | 1,025,363 | ||||||||||||
Cash
Surrender Value of Life Insurance Policies
|
40,180 | 40,180 | 38,444 | 38,444 | ||||||||||||
Accrued
Interest Receivable
|
8,830 | 8,830 | 8,537 | 8,537 | ||||||||||||
LIABILITIES:
|
||||||||||||||||
Deposits:
|
||||||||||||||||
Non-Interest
Bearing
|
307,299 | 307,299 | 295,142 | 295,142 | ||||||||||||
Interest-Bearing
|
1,003,491 | 1,003,303 | 903,386 | 902,019 | ||||||||||||
Federal
Home Loan Bank Advances
|
28,954 | 28,988 | 47,532 | 47,555 | ||||||||||||
Subordinated
Debentures
|
10,310 | 10,184 | 10,310 | 10,281 | ||||||||||||
Accrued
Interest Payable
|
4,835 | 4,835 | 3,897 | 3,897 |
(in thousands)
|
2007
|
2006
|
||||||
Cash
|
$ | 174 | $ | 386 | ||||
Investment
in Farmers & Merchants Bank of Central California
|
149,035 | 135,169 | ||||||
Investment
Securities
|
1,059 | 4,203 | ||||||
Capital
Leases
|
1 | 826 | ||||||
Other Assets
|
3,692 | 2,336 | ||||||
Total Assets
|
$ | 153,961 | $ | 142,920 | ||||
Subordinated
Debentures
|
$ | 10,310 | $ | 10,310 | ||||
Liabilities
|
233 | 270 | ||||||
Shareholders' Equity
|
143,418 | 132,340 | ||||||
Total Liabilities and Shareholders'
Equity
|
$ | 153,961 | $ | 142,920 |
Year
Ended December 31,
|
||||||||||||
(in thousands)
|
2007
|
2006
|
2005
|
|||||||||
Equity
in Undistributed Earnings in Farmers & Merchants Bank of Central
California
|
$ | 12,224 | $ | 2,973 | $ | 9,160 | ||||||
Dividends
from Subsidiary
|
12,430 | 18,600 | 10,000 | |||||||||
Interest
Income
|
79 | 67 | 59 | |||||||||
Other
Expenses, Net
|
(3,459 | ) | (1,695 | ) | (1,327 | ) | ||||||
Tax Benefit
|
1,421 | 684 | 536 | |||||||||
Net Income
|
$ | 22,695 | $ | 20,629 | $ | 18,428 |
Year
Ended December 31,
|
||||||||||||
(in thousands)
|
2007
|
2006
|
2005
|
|||||||||
Cash
Flows from Operating Activities:
|
||||||||||||
Net
Income
|
$ | 22,695 | $ | 20,629 | $ | 18,428 | ||||||
Adjustments
to Reconcile Net Income to Net Cash Provided by Operating
Activities:
|
||||||||||||
Equity
in Undistributed Net Earnings from Subsidiary
|
(12,224 | ) | (2,973 | ) | (9,160 | ) | ||||||
Net
Loss (Gain) on Investment Securities
|
1,707 | - | (143 | ) | ||||||||
Net
Increase in Other Assets
|
(1,402 | ) | (767 | ) | (522 | ) | ||||||
Net (Decrease) Increase in Other
Liabilities
|
(37 | ) | 43 | (136 | ) | |||||||
Net Cash Provided by Operating
Activities
|
10,739 | 16,932 | 8,467 | |||||||||
Investing
Activities:
|
||||||||||||
Securities
Purchased
|
- | (3,893 | ) | - | ||||||||
Securities
Sold or Matured
|
1,544 | - | 251 | |||||||||
Change in Capital Leases
|
825 | (307 | ) | 266 | ||||||||
Net Cash Provided (Used) by Investing
Activities
|
2,369 | (4,200 | ) | 517 | ||||||||
Financing
Activities:
|
||||||||||||
Stock
Repurchased
|
(5,489 | ) | (5,936 | ) | (4,016 | ) | ||||||
Cash Dividends
|
(7,831 | ) | (6,966 | ) | (6,656 | ) | ||||||
Net Cash Used by Financing
Activities
|
(13,320 | ) | (12,902 | ) | (10,672 | ) | ||||||
Increase
in Cash and Cash Equivalents
|
(212 | ) | (170 | ) | (1,688 | ) | ||||||
Cash and Cash Equivalents at Beginning of
Year
|
386 | 556 | 2,244 | |||||||||
Cash and Cash Equivalents at End of
Year
|
$ | 174 | $ | 386 | $ | 556 |
2007
|
First
|
Second
|
Third
|
Fourth
|
||||||||||||||||
(in thousands except per share
data)
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Total
|
|||||||||||||||
Total
Interest Income
|
$ | 23,139 | $ | 23,970 | $ | 24,567 | $ | 24,099 | $ | 95,775 | ||||||||||
Total Interest Expense
|
7,594 | 8,104 | 8,542 | 7,985 | 32,225 | |||||||||||||||
Net
Interest Income
|
15,545 | 15,866 | 16,025 | 16,114 | 63,550 | |||||||||||||||
Provision for Loan Losses
|
- | 250 | - | 1,245 | 1,495 | |||||||||||||||
Net
Interest Income After
|
||||||||||||||||||||
Provision
for Loan Losses
|
15,545 | 15,616 | 16,025 | 14,869 | 62,055 | |||||||||||||||
Total
Non-Interest Income
|
3,752 | 4,131 | 3,536 | 4,036 | 15,455 | |||||||||||||||
Total Non-Interest Expense
|
11,021 | 10,939 | 10,215 | 9,770 | 41,945 | |||||||||||||||
Income
Before Income Taxes
|
8,276 | 8,808 | 9,346 | 9,135 | 35,565 | |||||||||||||||
Provision for Income Taxes
|
2,807 | 3,142 | 3,471 | 3,450 | 12,870 | |||||||||||||||
Net Income
|
$ | 5,469 | $ | 5,666 | $ | 5,875 | $ | 5,685 | $ | 22,695 | ||||||||||
Earnings Per Share
|
$ | 6.74 | $ | 6.98 | $ | 7.26 | $ | 7.07 | $ | 28.05 |
2006
|
First
|
Second
|
Third
|
Fourth
|
||||||||||||||||
(in thousands except per share
data)
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Total
|
|||||||||||||||
Total
Interest Income
|
$ | 20,703 | $ | 21,669 | $ | 22,950 | $ | 23,074 | $ | 88,396 | ||||||||||
Total Interest Expense
|
4,754 | 5,773 | 6,856 | 7,238 | 24,621 | |||||||||||||||
Net
Interest Income
|
15,949 | 15,896 | 16,094 | 15,836 | 63,775 | |||||||||||||||
Provision for Loan Losses
|
275 | - | - | - | 275 | |||||||||||||||
Net
Interest Income After
|
||||||||||||||||||||
Provision
for Loan Losses
|
15,674 | 15,896 | 16,094 | 15,836 | 63,500 | |||||||||||||||
Total
Non-Interest Income
|
2,604 | 3,499 | 3,114 | 2,846 | 12,063 | |||||||||||||||
Total Non-Interest Expense
|
10,534 | 11,376 | 10,777 | 10,434 | 43,121 | |||||||||||||||
Income
Before Income Taxes
|
7,744 | 8,019 | 8,431 | 8,248 | 32,442 | |||||||||||||||
Provision for Income Taxes
|
2,807 | 2,925 | 3,098 | 2,983 | 11,813 | |||||||||||||||
Net Income
|
$ | 4,937 | $ | 5,094 | $ | 5,333 | $ | 5,265 | $ | 20,629 | ||||||||||
Earnings Per Share
|
$ | 6.00 | $ | 6.22 | $ | 6.54 | $ | 6.49 | $ | 25.25 |
Name and
Position(s)
|
Age
|
Principal Occupation
during the Past Five Years
|
Kent
A. Steinwert
President
&
Chief Executive Officer
of
the Company and Bank
|
55
|
President
& Chief Executive Officer of the Company and Bank.
|
Richard
S. Erichson
Executive
Vice President
&
Senior Credit Officer
of
the Company and Bank
|
60
|
Executive
Vice President & Senior Credit Officer of the Company and
Bank.
|
Deborah E. Hodkin
Executive
Vice President & Chief
Administrative
Officer of the
Company
and Bank
|
45
|
Executive
Vice President & Chief Administrative Officer of the Company and
Bank.
|
Stephen
W. Haley
Executive
Vice President
&
Chief Financial Officer &
Secretary
of the Company and
Bank
|
54
|
Executive
Vice President & Chief Financial Officer of the Company and Bank since
April 2003, prior thereto, President and Chief Operating Officer of
Community West Bancshares.
|
Kenneth
W. Smith
Executive
Vice President & Head of
Business
Banking of the Bank
|
48
|
Executive
Vice President & Head of Business Banking of the Bank since January
2004, prior thereto, Senior Vice President and Credit Administrator of the
Bank.
|
|
(a)(1)
Financial Statements. Incorporated herein by reference, are listed in Item
8 hereof.
|
|
(b)
|
See
"Index to Exhibits"
|
Farmers
& Merchants Bancorp
|
||
(Registrant)
|
||
By
|
/s/
Stephen W. Haley
|
|
_________________________
|
||
Dated: March
7, 2008
|
Stephen
W. Haley
|
|
Executive
Vice President &
|
||
Chief
Financial Officer
|
/s/
Kent A. Steinwert
|
|
______________________________
|
President
and Chief Executive Officer
|
Kent
A. Steinwert
|
(Principal
Executive Officer)
|
/s/
Stephen W. Haley
|
|
_____________________________
|
Executive
Vice President & Chief Financial Officer
|
Stephen
W. Haley
|
(Principal
Financial and Accounting Officer)
|
/s/
Ole R. Mettler
|
/s/
James E. Podesta
|
_____________________________
|
______________________________
|
Ole
R. Mettler, Chairman
|
James
E. Podesta, Director
|
/s/
Stewart C. Adams, Jr.
|
/s/
Kevin Sanguinetti
|
____________________________
|
______________________________
|
Stewart
C. Adams, Jr., Director
|
Kevin
Sanguinetti, Director
|
/s/
Ralph Burlington
|
/s/
Carl Wishek, Jr.
|
____________________________
|
______________________________
|
Ralph
Burlington, Director
|
Carl
Wishek, Jr., Director
|
/s/
Edward Corum, Jr.
|
/s/
Calvin Suess
|
____________________________
|
______________________________
|
Edward
Corum, Jr., Director
|
Calvin
Suess, Director
|
Exhibit
No.
|
Description
|
||
3.1
|
Amended
Certificate of Incorporation (incorporated by reference to Appendices 1
and 2 to the Registrant's Definitive Proxy Statement on Schedule 14A for
its 2007 Annual Meeting of Stockholders and Exhibit 3(i) to the
Registrant's Current Report on Form 8-K dated April 30,
1999).
|
||
3.2
|
Amended
By-Laws (incorporated by reference to Appendix 3 to the Registrant's
Definitive Proxy Statement on Schedule 14A for its 2007 Annual Meeting of
Stockholders, Exhibit 3.1 to the Registrant's Current Report on Form 8-K
dated June 7, 2005, and Exhibit 3(ii) to the Registrant's Current Report
on Form 8-K dated April 30, 1999).
|
||
10.1
|
Employment
Agreement dated January 1, 2005, between Farmers & Merchants Bank of
Central California and Kent A. Steinwert, filed on Registrant’s Form 10-K
for the year ended December 31, 2004, is incorporated herein by
reference.
|
||
10.3
|
Employment
Agreement dated January 1, 2005, between Farmers & Merchants Bank of
Central California and Deborah E. Hodkin, filed on Registrant’s Form 10-K
for the year ended December 31, 2004, is incorporated herein by
reference.
|
||
10.4
|
Employment
Agreement dated January 1, 2005, between Farmers & Merchants Bank of
Central California and Kenneth W. Smith, filed on Registrant’s Form 10-K
for the year ended December 31, 2004, is incorporated herein by
reference.
|
||
10.5
|
Employment
Agreement dated January 1, 2005, between Farmers & Merchants Bank of
Central California and Richard S. Erichson, filed on Registrant’s Form
10-K for the year ended December 31, 2004, is incorporated herein by
reference.
|
||
10.6
|
Employment
Agreement dated January 1, 2005, between Farmers & Merchants Bank of
Central California and Stephen W. Haley, filed on Registrant’s Form 10-K
for the year ended December 31, 2004, is incorporated herein by
reference.
|
||
10.15
|
2005
Deferred Bonus Plan of Farmers & Merchants Bank of Central California
executed May 3, 2005, filed on Registrant’s Form 10-Q for the quarter
ended March 31, 2005, is incorporated herein by
reference.
|
||
10.16
|
Executive
Retention Plan of Farmers & Merchants Bank of Central California
executed May 3, 2005, filed on Registrant’s Form 10-Q for the quarter
ended March 31, 2005, is incorporated herein by
reference.
|
||
10.17
|
Amended
and Restated Indexed Retirement Plan of Farmers & Merchants Bank of
Central California adopted as of March 7, 2006, filed on Registrant’s Form
10-K for the year ended December 31, 2005, is incorporated herein by
reference.
|
||
10.18
|
Deferred
Compensation Plan of Farmers & Merchants Bank of Central California,
executed October 17, 2006, filed on the Registrants Form 10-Q for the
quarter ended September 30, 2006, is incorporated herein by
reference.
|
||
14
|
Code
of Conduct of Farmers & Merchants Bancorp, filed on Registrant’s Form
10-K for the year ended December 31, 2003, is incorporated herein by
reference.
|
||
21
|
Subsidiaries
of the Registrant, filed on Registrant’s Form 10-K for the year ended
December 31, 2003, is incorporated herein by reference.
|
||
Certification
of the Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
|||
Certification
of the Chief Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
|||
Certification
of the Chief Executive Officer and Chief Financial Officer pursuant to 18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|