FIRST
BANCORP
|
||
(Exact
Name of Registrant as Specified in its Charter)
|
North
Carolina
|
56-1421916
|
|
(State
of Incorporation)
|
(I.R.S.
Employer Identification Number)
|
|
341
North Main Street, Troy, North Carolina
|
27371-0508
|
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
|
Registrant’s
telephone number, including area code:
|
(910) 576-6171
|
o
Large Accelerated
Filer
|
ý Accelerated
Filer
|
o
Non-Accelerated
Filer
|
o
Smaller Reporting
Company
|
(Do
not check if a smaller
|
|||
reporting
company)
|
Begins
on
|
||
Page
(s)
|
||
Business
|
4
|
|
Risk
Factors
|
13
|
|
Unresolved
Staff Comments
|
15
|
|
Properties
|
15
|
|
Legal
Proceedings
|
15
|
|
Submission
of Matters to a Vote of Shareholders
|
15
|
|
Market
for the Registrant’s Common Stock, Related Shareholder Matters, and Issuer
Purchases of Equity Securities
|
16
|
|
Selected
Consolidated Financial Data
|
18,
50
|
|
Management’s
Discussion and Analysis of Financial Condition
|
||
and
Results of Operations
|
18
|
|
Critical
Accounting Policies
|
18
|
|
Merger
and Acquisition Activity
|
20
|
|
Overview
Comparison of 2007 to 2006
|
21
|
|
Overview
Comparison of 2006 to 2005
|
23
|
|
Statistical
Information
|
||
Net
Interest Income
|
25,
51
|
|
Provision
for Loan Losses
|
28,
57
|
|
Noninterest
Income
|
28,
52
|
|
Noninterest
Expenses
|
30,
52
|
|
Income
Taxes
|
30,
53
|
|
Stock-Based
Compensation
|
31
|
|
Distribution
of Assets and Liabilities
|
34,
53
|
|
Securities
|
35,
53
|
|
Loans
|
36,
55
|
|
Nonperforming
Assets
|
37,
56
|
|
Allowance
for Loan Losses and Loan Loss Experience
|
39,
56
|
|
Deposits
and Securities Sold Under Agreements to Repurchase
|
40,
57
|
|
Borrowings
|
41
|
|
Liquidity,
Commitments, and Contingencies
|
43,
59
|
|
Off-Balance
Sheet Arrangements and Derivative Financial Instruments
|
44
|
|
Interest
Rate Risk (Including Quantitative and Qualitative Disclosures About
Market
Risk)
|
44,
58
|
|
Return
on Assets and Equity
|
47,
60
|
|
Capital
Resources and Shareholders’ Equity
|
47,
61
|
|
Inflation
|
49
|
|
Current
Accounting and Regulatory Matters
|
49
|
|
Quantitative
and Qualitative Disclosures About Market Risk
|
49
|
|
Forward-Looking
Statements
|
49
|
|
Financial
Statements and Supplementary Data:
|
||
Consolidated
Balance Sheets as of December 31, 2007 and 2006
|
63
|
|
Consolidated
Statements of Income for each of the years in the three-year period
ended
December 31, 2007
|
64
|
Begins
on
|
||
Page
(s)
|
||
Consolidated
Statements of Comprehensive Income for each of the years in the three-year
period ended December 31, 2007
|
65
|
|
Consolidated
Statements of Shareholders’ Equity for each of the years in the three-year
period ended December 31, 2007
|
66
|
|
Consolidated
Statements of Cash Flows for each of the years in the three-year
period
ended December 31, 2007
|
67
|
|
Notes
to Consolidated Financial Statements
|
68
|
|
Reports
of Independent Registered Public Accounting Firm
|
102
|
|
Selected
Consolidated Financial Data
|
50
|
|
Quarterly
Financial Summary
|
62
|
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosures
|
104
|
|
Controls
and Procedures
|
104
|
|
Other
Information
|
105
|
|
Directors,
Executive Officers and Corporate Governance
|
106*
|
|
Executive
Compensation
|
106*
|
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Shareholder Matters
|
106*
|
|
Certain
Relationships and Related Transactions, and Director
Independence
|
106*
|
|
Principal
Accountant Fees and Services
|
106*
|
|
Exhibits
and Financial Statement Schedules
|
106
|
|
109
|
*
|
Information
called for by Part III (Items 10 through 14) is incorporated herein
by
reference to the Registrant’s definitive Proxy Statement for the 2008
Annual Meeting of Shareholders to be filed with the Securities and
Exchange Commission on or before April 29,
2008.
|
County
|
No.
of
Branches
|
Deposits
(in
millions)
|
Market
Share
|
Number
of
Competitors
|
||||||||||||
Anson,
NC
|
1 | $ | 11 | 4.1 | % | 5 | ||||||||||
Brunswick,
NC
|
3 | 22 | 1.2 | % | 12 | |||||||||||
Cabarrus,
NC
|
2 | 36 | 2.0 | % | 11 | |||||||||||
Chatham,
NC
|
2 | 45 | 8.6 | % | 10 | |||||||||||
Davidson,
NC
|
3 | 117 | 5.7 | % | 10 | |||||||||||
Dillon,
SC
|
3 | 70 | 26.0 | % | 2 | |||||||||||
Duplin,
NC
|
3 | 67 | 13.8 | % | 7 | |||||||||||
Guilford,
NC
|
1 | 32 | 0.4 | % | 25 | |||||||||||
Harnett,
NC
|
3 | 117 | 12.5 | % | 8 | |||||||||||
Iredell,
NC
|
2 | 30 | 1.4 | % | 17 | |||||||||||
Lee,
NC
|
4 | 189 | 23.0 | % | 8 | |||||||||||
Montgomery,
NC
|
5 | 92 | 36.0 | % | 4 | |||||||||||
Montgomery,
VA
|
1 | 20 | 1.3 | % | 10 | |||||||||||
Moore,
NC
|
11 | 394 | 26.8 | % | 10 | |||||||||||
New
Hanover, NC
|
2 | 18 | 0.3 | % | 16 | |||||||||||
Pulaski,
VA
|
1 | 21 | 5.6 | % | 8 | |||||||||||
Randolph,
NC
|
5 | 62 | 3.8 | % | 15 | |||||||||||
Richmond,
NC
|
1 | 33 | 5.9 | % | 6 | |||||||||||
Robeson,
NC
|
5 | 159 | 16.2 | % | 10 | |||||||||||
Rockingham,
NC
|
1 | 25 | 2.17 | % | 10 | |||||||||||
Rowan,
NC
|
2 | 44 | 3.1 | % | 12 | |||||||||||
Scotland,
NC
|
2 | 51 | 15.3 | % | 6 | |||||||||||
Stanly,
NC
|
4 | 96 | 10.9 | % | 6 | |||||||||||
Wake,
NC
|
1 | 18 | 0.1 | % | 28 | |||||||||||
Washington,
VA
|
1 | 21 | 2.2 | % | 15 | |||||||||||
Wythe,
VA
|
1 | 48 | 10.4 | % | 10 | |||||||||||
Total
|
70 | $ | 1,838 | |||||||||||||
As
of December 31, 2007
|
||||||||||||
(a)
|
(b)
|
(c)
|
||||||||||
Plan
category
|
Number
of securities to
be
issued upon exercise
of
outstanding options
|
Weighted-average
exercise
price of
outstanding
options
|
Number
of securities available for
future
issuance under equity
compensation
plans (excluding
securities
reflected in column (a))
|
|||||||||
Equity
compensation
plans
approved by
security
holders (1)
|
576,061 | $ | 17.74 | 1,155,500 | ||||||||
Equity
compensation
plans
not approved by
security
holders
|
─
|
─
|
─
|
|||||||||
Total
|
576,061 | $ | 17.74 | 1,155,500 |
Total
Return Index Values (1)
December
31,
|
||||||||||||||||||||||||
2002
|
2003
|
2004
|
2005
|
2006
|
2007
|
|||||||||||||||||||
First
Bancorp
|
$ | 100.00 | 137.25 | 184.43 | 141.42 | 158.53 | 142.33 | |||||||||||||||||
Russell
2000
|
100.00 | 147.25 | 174.24 | 182.18 | 215.64 | 212.26 | ||||||||||||||||||
SNL
Index-Banks between $1 billion and $5 billion
|
100.00 | 135.99 | 167.83 | 164.97 | 190.90 | 139.06 |
(1)
|
Total
return indices were provided from an independent source, SNL Securities
LP, Charlottesville, Virginia, and assume initial investment of $100
on
December 31, 2002, reinvestment of dividends, and changes in market
values. Total return index numerical values used in this
example are for illustrative purposes
only.
|
Issuer
Purchases of Equity Securities
|
||||||||||
Period
|
Total
Number of Shares
Purchased
(2)
|
Average
Price
Paid
per Share
|
Total
Number of Shares
Purchased
as Part of
Publicly
Announced
Plans
or Programs (1)
|
Maximum
Number of
Shares
that May Yet Be
Purchased
Under the Plans
or
Programs (1)
|
||||||
Month
#1 (October 1, 2007
to October 31, 2007)
|
─
|
─
|
─
|
234,667 | ||||||
Month
#2 (November 1, 2007
to November 30,
2007)
|
─
|
─
|
─
|
234,667 | ||||||
Month
#3 (December 1, 2007
to December 31,
2007)
|
─
|
─
|
─
|
234,667 | ||||||
Total
|
─
|
─
|
─
|
234,667 |
(1)
|
All
shares available for repurchase are pursuant to publicly announced
share
repurchase authorizations. On July 30, 2004, the Company
announced that its Board of Directors had approved the repurchase
of
375,000 shares of the Company’s common stock. The repurchase
authorization does not have an expiration date. There are no
plans or programs the Company has determined to terminate prior to
expiration, or under which the Company does not intend to make further
purchases.
|
(2)
|
The
above table above does not include shares that were used by option
holders
to satisfy the exercise price of the call options issued by the Company
to
its employees and directors pursuant to the Company’s stock option plans.
There were no such exercises during the three months ended December
31,
2007.
|
Financial
Highlights
|
||||||||||||
($
in thousands except per share data)
|
2007
|
2006
|
Change
|
|||||||||
Earnings
|
||||||||||||
Net
interest income
|
$ | 79,284 | 74,536 | 6.4 | % | |||||||
Provision
for loan losses
|
5,217 | 4,923 | 6.0 | % | ||||||||
Noninterest
income
|
18,473 | 14,310 | 29.1 | % | ||||||||
Noninterest
expenses
|
57,580 | 53,198 | 8.2 | % | ||||||||
Income
before income taxes
|
34,960 | 30,725 | 13.8 | % | ||||||||
Income
tax expense
|
13,150 | 11,423 | 15.1 | % | ||||||||
Net
income
|
$ | 21,810 | 19,302 | 13.0 | % | |||||||
Net
income per share
|
||||||||||||
Basic
|
$ | 1.52 | 1.35 | 12.6 | % | |||||||
Diluted
|
1.51 | 1.34 | 12.7 | % | ||||||||
At
Year End
|
||||||||||||
Assets
|
$ | 2,317,249 | 2,136,624 | 8.5 | % | |||||||
Loans
|
1,894,295 | 1,740,396 | 8.8 | % | ||||||||
Deposits
|
1,838,277 | 1,695,679 | 8.4 | % | ||||||||
Ratios
|
||||||||||||
Return
on average assets
|
1.02 | % | 1.00 | % | ||||||||
Return
on average equity
|
12.77 | % | 11.83 | % | ||||||||
Net
interest margin (taxable-equivalent)
|
4.00 | % | 4.18 | % |
Financial
Highlights
|
||||||||||||
($
in thousands except per share data)
|
2006
|
2005
|
Change
|
|||||||||
Earnings
|
||||||||||||
Net
interest income
|
$ | 74,536 | 68,591 | 8.7 | % | |||||||
Provision
for loan losses
|
4,923 | 3,040 | 61.9 | % | ||||||||
Noninterest
income
|
14,310 | 15,004 | – 4.6 | % | ||||||||
Noninterest
expenses
|
53,198 | 47,636 | 11.7 | % | ||||||||
Income
before income taxes
|
30,725 | 32,919 | – 6.7 | % | ||||||||
Income
tax expense
|
11,423 | 16,829 | – 32.1 | % | ||||||||
Net
income
|
$ | 19,302 | 16,090 | 20.0 | % | |||||||
Net
income per share
|
||||||||||||
Basic
|
$ | 1.35 | 1.14 | 18.4 | % | |||||||
Diluted
|
1.34 | 1.12 | 19.6 | % | ||||||||
At
Year End
|
||||||||||||
Assets
|
$ | 2,136,624 | 1,801,050 | 18.6 | % | |||||||
Loans
|
1,740,396 | 1,482,611 | 17.4 | % | ||||||||
Deposits
|
1,695,679 | 1,494,577 | 13.5 | % | ||||||||
Ratios
|
||||||||||||
Return
on average assets
|
1.00 | % | 0.94 | % | ||||||||
Return
on average equity
|
11.83 | % | 10.39 | % | ||||||||
Net
interest margin (taxable-equivalent)
|
4.18 | % | 4.33 | % |
Year
ended December 31,
|
||||||||||||
($
in thousands)
|
2007
|
2006
|
2005
|
|||||||||
Net
interest income, as reported
|
$ | 79,284 | 74,536 | 68,591 | ||||||||
Tax-equivalent
adjustment
|
554 | 501 | 448 | |||||||||
Net
interest income, tax-equivalent
|
$ | 79,838 | 75,037 | 69,039 |
($
in thousands)
|
2007
|
2006
|
2005
|
|||||||||
Commissions
earned from:
|
||||||||||||
Sales
of credit life insurance
|
$ | 304 | 337 | 308 | ||||||||
Sales
of investments, annuities, and long term care insurance
|
387 | 266 | 193 | |||||||||
Sales
of property and casualty insurance
|
820 | 831 | 806 | |||||||||
Total
|
$ | 1,511 | 1,434 | 1,307 |
(in
thousands)
|
Balance
at
beginning
of
period
|
Internal
growth
|
Growth
from
Acquisitions
|
Balance
at
end
of
period
|
Total
percentage
growth
|
Internal
growth
(1)
|
||||||||||||||||||
2007
|
||||||||||||||||||||||||
Loans
|
$ | 1,740,396 | 153,899 |
─
|
1,894,295 | 8.8 | % | 8.8 | % | |||||||||||||||
Deposits
- Noninterest bearing
|
217,291 | 14,850 |
─
|
232,141 | 6.8 | % | 6.8 | % | ||||||||||||||||
Deposits
- NOW
|
193,435 | (650 | ) |
─
|
192,785 | -0.3 | % | -0.3 | % | |||||||||||||||
Deposits
- Money Market
|
205,994 | 58,659 |
─
|
264,653 | 28.5 | % | 28.5 | % | ||||||||||||||||
Deposits
- Savings
|
103,346 | (2,391 | ) |
─
|
100,955 | -2.3 | % | -2.3 | % | |||||||||||||||
Deposits
- Time>$100,000
|
422,772 | 56,404 |
─
|
479,176 | 13.3 | % | 13.3 | % | ||||||||||||||||
Deposits
- Time<$100,000
|
552,841 | 15,726 |
─
|
568,567 | 2.8 | % | 2.8 | % | ||||||||||||||||
Total
deposits
|
$ | 1,695,679 | 142,598 |
─
|
1,838,277 | 8.4 | % | 8.4 | % | |||||||||||||||
2006
|
||||||||||||||||||||||||
Loans
|
$ | 1,482,611 | 252,036 | 5,749 | 1,740,396 | 17.4 | % | 17.0 | % | |||||||||||||||
Deposits
- Noninterest bearing
|
194,051 | 18,266 | 4,974 | 217,291 | 12.0 | % | 9.4 | % | ||||||||||||||||
Deposits
- NOW
|
188,828 | (1,245 | ) | 5,852 | 193,435 | 2.4 | % | -0.7 | % | |||||||||||||||
Deposits
- Money Market
|
155,964 | 47,935 | 2,095 | 205,994 | 32.1 | % | 30.7 | % | ||||||||||||||||
Deposits
- Savings
|
113,429 | (14,027 | ) | 3,944 | 103,346 | -8.9 | % | -12.4 | % | |||||||||||||||
Deposits
- Time>$100,000
|
356,281 | 61,692 | 4,799 | 422,772 | 18.7 | % | 17.3 | % | ||||||||||||||||
Deposits
- Time<$100,000
|
486,024 | 44,504 | 22,313 | 552,841 | 13.7 | % | 9.2 | % | ||||||||||||||||
Total
deposits
|
$ | 1,494,577 | 157,125 | 43,977 | 1,695,679 | 13.5 | % | 10.5 | % |
|
·
|
$514.3
million, or 27.2% of total loans (vs. $513.1 million, or 29.5% of
total
loans), are secured by first liens on residential homes, in which
the
borrower’s personal income is generally the primary repayment
source.
|
|
·
|
$496.0
million, or 26.2% of total loans (vs. $474.6 million, or 27.3% of
total
loans), are primarily dependent on cash flow from a commercial business
for repayment.
|
|
·
|
$212.9
million, or 11.2% of total loans (vs. $155.4 million, or 8.9% of
total
loans), are real estate construction and land development
loans.
|
|
·
|
$209.9
million, or 11.1% of total loans (vs. $205.3 million, or 11.8% of
total
loans), are home equity loans (lines-of-credit and term loans) obtained
by
consumers for various purposes.
|
|
·
|
$171.1
million, or 9.0% of total loans (vs. $116.3 million, or 6.7% of total
loans), are tracts of unimproved
land.
|
|
·
|
$32.6
million, or 1.7% of total loans (vs. $35.3 million, or 2.0% of total
loans), are primarily dependent on cash flow from agricultural crop
sales.
|
2007
|
2006
|
2005
|
||||||||||
Noninterest-bearing
deposits
|
13 | % | 13 | % | 13 | % | ||||||
NOW
deposits
|
10 | % | 11 | % | 13 | % | ||||||
Money
market deposits
|
14 | % | 12 | % | 10 | % | ||||||
Savings
deposits
|
6 | % | 6 | % | 8 | % | ||||||
Time
deposits > $100,000
|
26 | % | 25 | % | 24 | % | ||||||
Time
deposits < $100,000
|
31 | % | 33 | % | 32 | % | ||||||
Total
deposits
|
100 | % | 100 | % | 100 | % | ||||||
Securities
sold under agreements to repurchase
as
a percent of total deposits
|
2 | % | 3 | % | 2 | % |
Table
1 Selected Consolidated Financial
Data
|
($
in thousands, except per share
|
Year
Ended December 31,
|
|||||||||||||||||||
and
nonfinancial data)
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||
Income
Statement Data
|
||||||||||||||||||||
Interest
income
|
$ | 148,942 | 129,207 | 101,429 | 81,593 | 74,667 | ||||||||||||||
Interest
expense
|
69,658 | 54,671 | 32,838 | 20,303 | 18,907 | |||||||||||||||
Net
interest income
|
79,284 | 74,536 | 68,591 | 61,290 | 55,760 | |||||||||||||||
Provision
for loan losses
|
5,217 | 4,923 | 3,040 | 2,905 | 2,680 | |||||||||||||||
Net
interest income after provision
|
74,067 | 69,613 | 65,551 | 58,385 | 53,080 | |||||||||||||||
Noninterest
income
|
18,473 | 14,310 | 15,004 | 15,864 | 14,918 | |||||||||||||||
Noninterest
expense
|
57,580 | 53,198 | 47,636 | 43,717 | 37,964 | |||||||||||||||
Income
before income taxes
|
34,960 | 30,725 | 32,919 | 30,532 | 30,034 | |||||||||||||||
Income
taxes
|
13,150 | 11,423 | 16,829 | 10,418 | 10,617 | |||||||||||||||
Net
income
|
21,810 | 19,302 | 16,090 | 20,114 | 19,417 | |||||||||||||||
Earnings
per share – basic
|
1.52 | 1.35 | 1.14 | 1.42 | 1.38 | |||||||||||||||
Earnings
per share – diluted
|
1.51 | 1.34 | 1.12 | 1.40 | 1.35 | |||||||||||||||
Per
Share Data
|
||||||||||||||||||||
Cash
dividends declared
|
$ | 0.76 | 0.74 | 0.70 | 0.66 | 0.63 | ||||||||||||||
Market
Price
|
||||||||||||||||||||
High
|
26.72 | 23.90 | 27.88 | 29.73 | 21.49 | |||||||||||||||
Low
|
16.40 | 19.47 | 19.32 | 18.47 | 15.30 | |||||||||||||||
Close
|
18.89 | 21.84 | 20.16 | 27.17 | 20.80 | |||||||||||||||
Book
value - stated
|
12.11 | 11.34 | 10.94 | 10.54 | 10.02 | |||||||||||||||
Tangible
book value
|
8.56 | 7.76 | 7.48 | 7.04 | 6.44 | |||||||||||||||
Selected
Balance Sheet Data (at year end)
|
||||||||||||||||||||
Total
assets
|
$ | 2,317,249 | 2,136,624 | 1,801,050 | 1,638,913 | 1,475,769 | ||||||||||||||
Loans
|
1,894,295 | 1,740,396 | 1,482,611 | 1,367,053 | 1,218,895 | |||||||||||||||
Allowance
for loan losses
|
21,324 | 18,947 | 15,716 | 14,717 | 13,569 | |||||||||||||||
Intangible
assets
|
51,020 | 51,394 | 49,227 | 49,330 | 50,701 | |||||||||||||||
Deposits
|
1,838,277 | 1,695,679 | 1,494,577 | 1,388,768 | 1,249,364 | |||||||||||||||
Borrowings
|
242,394 | 210,013 | 100,239 | 92,239 | 76,000 | |||||||||||||||
Total
shareholders’ equity
|
174,070 | 162,705 | 155,728 | 148,478 | 141,856 | |||||||||||||||
Selected
Average Balances
|
||||||||||||||||||||
Assets
|
$ | 2,139,576 | 1,922,510 | 1,709,380 | 1,545,332 | 1,339,823 | ||||||||||||||
Loans
|
1,808,219 | 1,623,188 | 1,422,419 | 1,295,682 | 1,113,426 | |||||||||||||||
Earning
assets
|
1,998,428 | 1,793,811 | 1,593,554 | 1,434,425 | 1,245,679 | |||||||||||||||
Deposits
|
1,780,265 | 1,599,575 | 1,460,620 | 1,306,404 | 1,153,385 | |||||||||||||||
Interest-bearing
liabilities
|
1,726,002 | 1,537,385 | 1,359,744 | 1,232,130 | 1,065,950 | |||||||||||||||
Shareholders’
equity
|
170,857 | 163,193 | 154,871 | 146,683 | 137,293 | |||||||||||||||
Ratios
|
||||||||||||||||||||
Return
on average assets
|
1.02 | % | 1.00 | % | 0.94 | % | 1.30 | % | 1.45 | % | ||||||||||
Return
on average equity
|
12.77 | % | 11.83 | % | 10.39 | % | 13.71 | % | 14.14 | % | ||||||||||
Net
interest margin (taxable-equivalent basis)
|
4.00 | % | 4.18 | % | 4.33 | % | 4.31 | % | 4.52 | % | ||||||||||
Shareholders’
equity to assets at year end
|
7.51 | % | 7.62 | % | 8.65 | % | 9.06 | % | 9.61 | % | ||||||||||
Loans
to deposits at year end
|
103.05 | % | 102.64 | % | 99.20 | % | 98.44 | % | 97.56 | % | ||||||||||
Allowance
for loan losses to total loans
|
1.13 | % | 1.09 | % | 1.06 | % | 1.08 | % | 1.11 | % | ||||||||||
Nonperforming
assets to total assets at year end
|
0.47 | % | 0.39 | % | 0.17 | % | 0.32 | % | 0.39 | % | ||||||||||
Net
charge-offs to average loans
|
0.16 | % | 0.11 | % | 0.14 | % | 0.14 | % | 0.10 | % | ||||||||||
Efficiency
ratio
|
58.57 | % | 59.54 | % | 56.68 | % | 56.32 | % | 53.32 | % | ||||||||||
Nonfinancial
Data
|
||||||||||||||||||||
Number
of branches
|
70 | 68 | 61 | 59 | 57 | |||||||||||||||
Number
of employees – Full time equivalents
|
614 | 620 | 578 | 563 | 550 | |||||||||||||||
Table
2 Average Balances and Net Interest Income
Analysis
|
||||||||||||||||||||||||||||||||||||
Year
Ended December 31,
|
||||||||||||||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||||||||||||||
($
in thousands)
|
Average
Volume
|
Avg.
Rate
|
Interest
Earned
or
Paid
|
Average
Volume
|
Avg.
Rate
|
Interest
Earned
or
Paid
|
Average
Volume
|
Avg.
Rate
|
Interest
Earned
or
Paid
|
|||||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||||||
Loans
(1)
|
$ | 1,808,219 | 7.70 | % | $ | 139,323 | $ | 1,623,188 | 7.44 | % | $ | 120,694 | $ | 1,422,419 | 6.62 | % | $ | 94,097 | ||||||||||||||||||
Taxable
securities
|
131,035 | 4.92 | % | 6,453 | 118,032 | 4.84 | % | 5,718 | 114,223 | 4.54 | % | 5,184 | ||||||||||||||||||||||||
Non-taxable
securities (2)
|
13,786 | 8.09 | % | 1,115 | 11,466 | 8.84 | % | 1,014 | 10,782 | 8.57 | % | 924 | ||||||||||||||||||||||||
Short-term
investments,
primarily
federal funds
|
45,388 | 5.74 | % | 2,605 | 41,125 | 5.55 | % | 2,282 | 46,130 | 3.62 | % | 1,672 | ||||||||||||||||||||||||
Total
interest-earning
assets
|
1,998,428 | 7.48 | % | 149,496 | 1,793,811 | 7.23 | % | 129,708 | 1,593,554 | 6.39 | % | 101,877 | ||||||||||||||||||||||||
Cash
and due from banks
|
38,906 | 37,872 | 34,574 | |||||||||||||||||||||||||||||||||
Bank
premises and equipment,
net
|
45,398 | 38,592 | 32,179 | |||||||||||||||||||||||||||||||||
Other
assets
|
56,844 | 52,235 | 49,073 | |||||||||||||||||||||||||||||||||
Total
assets
|
$ | 2,139,576 | $ | 1,922,510 | $ | 1,709,380 | ||||||||||||||||||||||||||||||
Liabilities
and Equity
|
||||||||||||||||||||||||||||||||||||
NOW
accounts
|
$ | 192,407 | 0.37 | % | $ | 712 | $ | 187,888 | 0.36 | % | $ | 679 | $ | 187,721 | 0.32 | % | $ | 602 | ||||||||||||||||||
Money
market accounts
|
239,258 | 3.31 | % | 7,929 | 183,751 | 2.71 | % | 4,972 | 153,649 | 1.40 | % | 2,148 | ||||||||||||||||||||||||
Savings
accounts
|
106,357 | 1.62 | % | 1,727 | 111,909 | 1.29 | % | 1,443 | 129,278 | 1.00 | % | 1,298 | ||||||||||||||||||||||||
Time
deposits >$100,000
|
450,801 | 5.03 | % | 22,687 | 390,246 | 4.53 | % | 17,662 | 350,240 | 3.26 | % | 11,425 | ||||||||||||||||||||||||
Other
time deposits
|
567,572 | 4.67 | % | 26,498 | 520,140 | 4.09 | % | 21,276 | 455,557 | 2.86 | % | 13,043 | ||||||||||||||||||||||||
Total
interest-bearing deposits
|
1,556,395 | 3.83 | % | 59,553 | 1,393,934 | 3.30 | % | 46,032 | 1,276,445 | 2.23 | % | 28,516 | ||||||||||||||||||||||||
Securities
sold under agreements to repurchase
|
39,220 | 3.76 | % | 1,476 | 30,036 | 3.72 | % | 1,116 | 6,219 | 2.88 | % | 179 | ||||||||||||||||||||||||
Borrowings
|
130,387 | 6.62 | % | 8,629 | 113,415 | 6.63 | % | 7,523 | 77,080 | 5.37 | % | 4,143 | ||||||||||||||||||||||||
Total
interest-bearing
liabilities
|
1,726,002 | 4.04 | % | 69,658 | 1,537,385 | 3.56 | % | 54,671 | 1,359,744 | 2.42 | % | 32,838 | ||||||||||||||||||||||||
Non-interest-bearing
deposits
|
223,870 | 205,641 | 184,175 | |||||||||||||||||||||||||||||||||
Other
liabilities
|
18,847 | 16,291 | 10,590 | |||||||||||||||||||||||||||||||||
Shareholders’
equity
|
170,857 | 163,193 | 154,871 | |||||||||||||||||||||||||||||||||
Total
liabilities and
shareholders’
equity
|
$ | 2,139,576 | $ | 1,922,510 | $ | 1,709,380 | ||||||||||||||||||||||||||||||
Net
yield on interest-
earning
assets
and
net interest income |
4.00 | % | $ | 79,838 | 4.18 | % | $ | 75,037 | 4.33 | % | $ | 69,039 | ||||||||||||||||||||||||
Interest
rate spread
|
3.44 | % | 3.67 | % | 3.97 | % | ||||||||||||||||||||||||||||||
Average
prime rate
|
8.05 | % | 7.96 | % | 6.19 | % |
|
(1)
|
Average
loans include nonaccruing loans, the effect of which is to lower
the
average rate shown. Interest earned includes recognized loan
fees in the amounts of $836,000, $696,000, and $1,037,000 for 2007,
2006,
and 2005, respectively.
|
|
(2)
|
Includes
tax-equivalent adjustments of $554,000, $501,000, and $448,000 in
2007,
2006, and 2005, respectively, to reflect the federal and state benefit
of
the tax-exempt securities (using a 39% combined tax rate), reduced
by the
related nondeductible portion of interest
expense.
|
Table
3 Volume and Rate Variance Analysis
|
||||||||||||||||||||||||
Year
Ended December 31, 2007
|
Year
Ended December 31, 2006
|
|||||||||||||||||||||||
Change
Attributable to
|
Change
Attributable to
|
|||||||||||||||||||||||
(In
thousands)
|
Changes
in
Volumes |
Changes
in
Rates
|
Total
Increase
(Decrease)
|
Changes
in
Volumes
|
Changes
in
Rates
|
Total
Increase
(Decrease)
|
||||||||||||||||||
Interest
income (tax-equivalent):
|
||||||||||||||||||||||||
Loans
|
$ | 14,007 | 4,622 | 18,629 | 14,105 | 12,492 | 26,597 | |||||||||||||||||
Taxable
securities
|
635 | 100 | 735 | 179 | 355 | 534 | ||||||||||||||||||
Non-taxable
securities
|
196 | (95 | ) | 101 | 60 | 30 | 90 | |||||||||||||||||
Short-term
investments, principally federal
funds sold
|
241 | 82 | 323 | (230 | ) | 840 | 610 | |||||||||||||||||
Total
interest income
|
15,079 | 4,709 | 19,788 | 14,114 | 13,717 | 27,831 | ||||||||||||||||||
Interest
expense:
|
||||||||||||||||||||||||
NOW
accounts
|
17 | 16 | 33 | 1 | 76 | 77 | ||||||||||||||||||
Money
Market accounts
|
1,671 | 1,286 | 2,957 | 618 | 2,206 | 2,824 | ||||||||||||||||||
Savings
accounts
|
(81 | ) | 365 | 284 | (199 | ) | 344 | 145 | ||||||||||||||||
Time
deposits>$100,000
|
2,894 | 2,131 | 5,025 | 1,558 | 4,679 | 6,237 | ||||||||||||||||||
Other
time deposits
|
2,077 | 3,145 | 5,222 | 2,245 | 5,988 | 8,233 | ||||||||||||||||||
Total
interest-bearing deposits
|
6,578 | 6,943 | 13,521 | 4,223 | 13,293 | 17,516 | ||||||||||||||||||
Securities
sold under agreements to repurchase
|
343 | 17 | 360 | 785 | 152 | 937 | ||||||||||||||||||
Borrowings
|
1,124 | (18 | ) | 1,106 | 2,182 | 1,198 | 3,380 | |||||||||||||||||
Total
interest expense
|
8,045 | 6,942 | 14,987 | 7,190 | 14,643 | 21,833 | ||||||||||||||||||
Net
interest income (tax-equivalent)
|
$ | 7,034 | (2,233 | ) | 4,801 | 6,924 | (926 | ) | 5,998 | |||||||||||||||
Table
4 Noninterest Income
|
||||||||||||
Year
Ended December 31,
|
||||||||||||
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Service
charges on deposit accounts
|
$ | 9,988 | 8,968 | 8,537 | ||||||||
Other
service charges, commissions, and fees
|
5,158 | 4,578 | 3,963 | |||||||||
Fees
from presold mortgages
|
1,135 | 1,062 | 1,176 | |||||||||
Commissions
from sales of insurance and financial
products
|
1,511 | 1,434 | 1,307 | |||||||||
Data
processing fees
|
204 | 162 | 279 | |||||||||
Total
core noninterest income
|
17,996 | 16,204 | 15,262 | |||||||||
Loan
sale gains
|
- | - | 9 | |||||||||
Securities
gains, net
|
487 | 205 | 5 | |||||||||
Other
gains (losses), net
|
(10 | ) | (2,099 | ) | (272 | ) | ||||||
Total
|
$ | 18,473 | 14,310 | 15,004 |
Table
5 Noninterest Expenses
|
||||||||||||
Year
Ended December 31,
|
||||||||||||
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Salaries
|
$ | 26,227 | 23,867 | 21,921 | ||||||||
Employee
benefits
|
7,443 | 6,811 | 6,054 | |||||||||
Total
personnel expense
|
33,670 | 30,678 | 27,975 | |||||||||
Occupancy
expense
|
3,795 | 3,447 | 3,037 | |||||||||
Equipment
related expenses
|
3,809 | 3,419 | 2,965 | |||||||||
Amortization
of intangible assets
|
374 | 322 | 290 | |||||||||
Stationery
and supplies
|
1,593 | 1,675 | 1,590 | |||||||||
Telephone
|
1,246 | 1,273 | 1,260 | |||||||||
Non-credit
losses
|
204 | 165 | 110 | |||||||||
Other
operating expenses
|
12,889 | 12,219 | 10,409 | |||||||||
Total
|
$ | 57,580 | 53,198 | 47,636 | ||||||||
Table
6 Income Taxes
|
||||||||||||
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Current -
Federal
|
$ | 11,625 | 10,809 | 8,285 | ||||||||
- State
|
1,938 | 1,927 | 8,700 | |||||||||
Deferred -
Federal
|
(348 | ) | (1,112 | ) | (124 | ) | ||||||
-
State
|
(65 | ) | (201 | ) | (32 | ) | ||||||
Total
|
$ | 13,150 | 11,423 | 16,829 | ||||||||
Effective
tax rate
|
37.6 | % | 37.2 | % | 51.1 | % |
Table
7 Distribution of Assets and Liabilities
|
||||||||||||
As
of December 31,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Assets
|
||||||||||||
Interest-earning
assets
|
||||||||||||
Net
loans
|
81 | % | 80 | % | 81 | % | ||||||
Securities
available for sale
|
6 | 6 | 6 | |||||||||
Securities
held to maturity
|
1 | 1 | 1 | |||||||||
Short
term investments
|
6 | 5 | 4 | |||||||||
Total
interest-earning assets
|
94 | 92 | 92 | |||||||||
Noninterest-earning
assets
|
||||||||||||
Cash
and due from banks
|
1 | 2 | 2 | |||||||||
Premises
and equipment
|
2 | 2 | 2 | |||||||||
Other
assets
|
3 | 4 | 4 | |||||||||
Total
assets
|
100 | % | 100 | % | 100 | % | ||||||
Liabilities
and shareholders’ equity
|
||||||||||||
Demand
deposits – noninterest bearing
|
10 | % | 10 | % | 11 | % | ||||||
NOW
deposits
|
8 | 9 | 10 | |||||||||
Money
market deposits
|
11 | 9 | 9 | |||||||||
Savings
deposits
|
4 | 5 | 6 | |||||||||
Time
deposits of $100,000 or more
|
21 | 20 | 20 | |||||||||
Other
time deposits
|
25 | 26 | 27 | |||||||||
Total
deposits
|
79 | 79 | 83 | |||||||||
Securities
sold under agreements to repurchase
|
2 | 2 | 2 | |||||||||
Borrowings
|
10 | 10 | 5 | |||||||||
Accrued
expenses and other liabilities
|
1 | 1 | 1 | |||||||||
Total
liabilities
|
92 | 92 | 91 | |||||||||
Shareholders’
equity
|
8 | 8 | 9 | |||||||||
Total
liabilities and shareholders’ equity
|
100 | % | 100 | % | 100 | % |
Table
8 Securities Portfolio Composition
|
||||||||||||
As
of December 31,
|
||||||||||||
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Securities
available for sale:
|
||||||||||||
Government-sponsored
enterprise securities
|
$ | 69,893 | 62,456 | 44,481 | ||||||||
Mortgage-backed
securities
|
39,296 | 43,442 | 47,928 | |||||||||
Corporate
bonds
|
13,855 | 13,580 | 14,912 | |||||||||
Equity
securities
|
12,070 | 10,486 | 6,292 | |||||||||
Total
securities available for sale
|
135,114 | 129,964 | 113,613 | |||||||||
Securities
held to maturity:
|
||||||||||||
State
and local governments
|
16,611 | 13,089 | 11,382 | |||||||||
Other
|
29 | 33 | 66 | |||||||||
Total
securities held to maturity
|
16,640 | 13,122 | 11,448 | |||||||||
Total
securities
|
$ | 151,754 | 143,086 | 125,061 | ||||||||
Average
total securities during year
|
$ | 144,821 | 129,498 | 125,005 |
Table
9 Securities Portfolio Maturity Schedule
|
||||||||||||
As
of December 31,
|
||||||||||||
2007
|
||||||||||||
($
in thousands)
|
Book
Value
|
Fair
Value
|
Book
Yield
(1)
|
|||||||||
Securities
available for sale:
|
||||||||||||
Government-sponsored
enterprise securities
|
||||||||||||
Due
within one year
|
$ | 17,707 | 17,697 | 3.92 | % | |||||||
Due
after one but within five years
|
51,756 | 52,196 | 5.18 | % | ||||||||
Total
|
69,463 | 69,893 | 4.86 | % | ||||||||
Mortgage-backed
securities (2)
|
||||||||||||
Due
within one year
|
170 | 167 | 4.21 | % | ||||||||
Due
after one but within five years
|
22,169 | 21,930 | 4.52 | % | ||||||||
Due
after five but within ten years
|
9,191 | 9,028 | 4.71 | % | ||||||||
Due
after ten years
|
8,176 | 8,171 | 5.45 | % | ||||||||
Total
|
39,706 | 39,296 | 4.75 | % | ||||||||
Corporate
debt securities
|
||||||||||||
Due
after five but within ten years
|
6,092 | 5,885 | 5.91 | % | ||||||||
Due
after ten years
|
7,727 | 7,970 | 7.92 | % | ||||||||
Total
|
13,819 | 13,855 | 7.03 | % | ||||||||
Equity
securities
|
12,040 | 12,070 | 5.91 | % | ||||||||
Total
securities available for sale
|
||||||||||||
Due
within one year
|
17,877 | 17,864 | 3.92 | % | ||||||||
Due
after one but within five years
|
73,925 | 74,126 | 4.98 | % | ||||||||
Due
after five but within ten years
|
15,283 | 14,913 | 5.19 | % | ||||||||
Due
after ten years
|
15,903 | 16,141 | 6.65 | % | ||||||||
Equity
securities
|
12,040 | 12,070 | 5.91 | % | ||||||||
Total
|
$ | 135,028 | 135,114 | 5.14 | % | |||||||
Securities
held to maturity:
|
||||||||||||
State
and local governments
|
||||||||||||
Due
within one year
|
$ | 2,264 | 2,275 | 7.46 | % | |||||||
Due
after one but within five years
|
3,466 | 3,496 | 6.95 | % | ||||||||
Due
after five but within ten years
|
4,608 | 4,649 | 6.33 | % | ||||||||
Due
after ten years
|
6,273 | 6,200 | 6.31 | % | ||||||||
Total
|
16,611 | 16,620 | 6.61 | % | ||||||||
Other
|
||||||||||||
Due
after one but within five years
|
29 | 29 | 6.57 | % | ||||||||
Total
|
29 | 29 | 6.57 | % | ||||||||
Total
securities held to maturity
|
||||||||||||
Due
within one year
|
2,264 | 2,275 | 7.46 | % | ||||||||
Due
after one but within five years
|
3,495 | 3,525 | 6.95 | % | ||||||||
Due
after five but within ten years
|
4,608 | 4,649 | 6.33 | % | ||||||||
Due
after ten years
|
6,273 | 6,200 | 6.31 | % | ||||||||
Total
|
$ | 16,640 | 16,649 | 6.61 | % |
Table
10 Loan Portfolio Composition
|
||||||||||||||||||||||||||||||||||||||||
As
of December 31,
|
||||||||||||||||||||||||||||||||||||||||
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||||||||||||||||||||||||||
($
in thousands)
|
Amount
|
%
of
Total
Loans
|
Amount
|
%
of
Total
Loans
|
Amount
|
%
of
Total
Loans
|
Amount
|
%
of
Total
Loans
|
Amount
|
%
of
Total
Loans
|
||||||||||||||||||||||||||||||
Commercial,
financial,
& agricultural
|
$ | 172,530 | 9.11 | % | $ | 165,214 | 9.49 | % | $ | 135,942 | 9.17 | % | $ | 122,501 | 8.96 | % | $ | 117,287 | 9.62 | % | ||||||||||||||||||||
Real
estate -construction
|
212,902 | 11.24 | % | 155,440 | 8.93 | % | 125,158 | 8.44 | % | 117,158 | 8.57 | % | 98,189 | 8.05 | % | |||||||||||||||||||||||||
Real
estate -mortgage(1)
|
1,423,842 | 75.17 | % | 1,344,553 | 77.26 | % | 1,150,068 | 77.58 | % | 1,063,694 | 77.80 | % | 939,578 | 77.05 | % | |||||||||||||||||||||||||
Installment
loans
to individuals
|
84,875 | 4.48 | % | 75,162 | 4.32 | % | 71,259 | 4.81 | % | 63,913 | 4.67 | % | 64,444 | 5.28 | % | |||||||||||||||||||||||||
Loans,
gross
|
1,894,149 | 100.0 | % | 1,740,369 | 100.0 | % | 1,482,427 | 100.0 | % | 1,367,266 | 100.0 | % | 1,219,498 | 100.0 | % | |||||||||||||||||||||||||
Unamortized
net
deferred loan
costs/ (fees)
|
146 | 27 | 184 | (213 | ) | (603 | ) | |||||||||||||||||||||||||||||||||
Total
loans, net
|
$ | 1,894,295 | $ | 1,740,396 | $ | 1,482,611 | $ | 1,367,053 | $ | 1,218,895 |
Table
11 Loan Maturities
|
||||||||||||||||||||||||||||||||
As
of December 31, 2007
|
||||||||||||||||||||||||||||||||
Due
within
one
year
|
Due
after one year but
within
five years
|
Due
after five
years
|
Total
|
|||||||||||||||||||||||||||||
($
in thousands)
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
||||||||||||||||||||||||
Variable
Rate Loans:
|
||||||||||||||||||||||||||||||||
Commercial,
financial, and
agricultural
|
$ | 49,225 | 7.41 | % | $ | 15,876 | 7.40 | % | $ | 2,688 | 7.36 | % | $ | 67,789 | 7.41 | % | ||||||||||||||||
Real
estate - construction
|
138,975 | 7.60 | % | 24,096 | 7.06 | % |
─
|
─
|
163,071 | 7.52 | % | |||||||||||||||||||||
Real
estate - mortgage
|
155,654 | 7.40 | % | 185,608 | 7.27 | % | 280,644 | 7.35 | % | 621,906 | 7.34 | % | ||||||||||||||||||||
Installment
loans to
individuals
|
1,450 | 7.66 | % | 7,960 | 9.37 | % | 12,032 | 7.66 | % | 21,442 | 8.29 | % | ||||||||||||||||||||
Total
at variable rates
|
345,304 | 7.48 | % | 233,540 | 7.33 | % | 295,364 | 7.36 | % | 874,208 | 7.40 | % | ||||||||||||||||||||
Fixed
Rate Loans:
|
||||||||||||||||||||||||||||||||
Commercial,
financial, and
agricultural
|
33,837 | 7.47 | % | 61,530 | 7.57 | % | 8,324 | 6.08 | % | 103,691 | 7.42 | % | ||||||||||||||||||||
Real
estate - construction
|
34,222 | 7.90 | % | 14,142 | 7.59 | % | 33 | 8.76 | % | 48,397 | 7.81 | % | ||||||||||||||||||||
Real
estate - mortgage
|
154,745 | 6.92 | % | 587,990 | 7.37 | % | 53,262 | 7.03 | % | 795,997 | 7.26 | % | ||||||||||||||||||||
Installment
loans to
individuals
|
15,128 | 7.95 | % | 47,588 | 9.65 | % | 1,479 | 8.11 | % | 64,195 | 9.21 | % | ||||||||||||||||||||
Total
at fixed rates
|
237,932 | 7.20 | % | 711,250 | 7.54 | % | 63,098 | 6.93 | % | 1,012,280 | 7.43 | % | ||||||||||||||||||||
Subtotal
|
583,236 | 7.37 | % | 944,790 | 7.49 | % | 358,462 | 7.28 | % | 1,886,488 | 7.42 | % | ||||||||||||||||||||
Nonaccrual
loans
|
7,807 |
─
|
─
|
7,807 | ||||||||||||||||||||||||||||
Total
loans
|
$ | 591,043 | $ | 944,790 | $ | 358,462 | $ | 1,894,295 |
Table
12 Nonperforming Assets
|
||||||||||||||||||||
As
of December 31,
|
||||||||||||||||||||
($
in thousands)
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||
Nonaccrual
loans
|
$ | 7,807 | 6,852 | 1,640 | 3,707 | 4,274 | ||||||||||||||
Restructured
loans
|
6 | 10 | 13 | 17 | 21 | |||||||||||||||
Accruing
loans >90 days past due
|
- | - | - | - | - | |||||||||||||||
Total
nonperforming loans
|
7,813 | 6,862 | 1,653 | 3,724 | 4,295 | |||||||||||||||
Other
real estate (included in other assets)
|
3,042 | 1,539 | 1,421 | 1,470 | 1,398 | |||||||||||||||
Total
nonperforming assets
|
$ | 10,855 | 8,401 | 3,074 | 5,194 | 5,693 | ||||||||||||||
Nonperforming
loans as a percentage of
total loans
|
0.41 | % | 0.39 | % | 0.11 | % | 0.27 | % | 0.35 | % | ||||||||||
Nonperforming
assets as a percentage of loans
and other real estate
|
0.57 | % | 0.48 | % | 0.21 | % | 0.38 | % | 0.47 | % | ||||||||||
Nonperforming
assets as a percentage of total
assets
|
0.47 | % | 0.39 | % | 0.17 | % | 0.32 | % | 0.39 | % | ||||||||||
Allowance
for loan losses as a percentage of
nonperforming loans
|
272.93 | % | 276.11 | % | 950.76 | % | 395.19 | % | 315.93 | % |
Table
13 Allocation of the Allowance for Loan Losses
|
||||||||||||||||||||
As
of December 31,
|
||||||||||||||||||||
($
in thousands)
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||
Commercial,
financial, and agricultural
|
$ | 3,516 | 3,548 | 2,686 | 2,453 | 2,420 | ||||||||||||||
Real
estate - construction
|
1,827 | 1,182 | 798 | 757 | 641 | |||||||||||||||
Real
estate - mortgage
|
13,477 | 12,186 | 10,445 | 9,965 | 8,920 | |||||||||||||||
Installment
loans to individuals
|
2,486 | 2,026 | 1,763 | 1,468 | 1,435 | |||||||||||||||
Total
allocated
|
21,306 | 18,942 | 15,692 | 14,643 | 13,416 | |||||||||||||||
Unallocated
|
18 | 5 | 24 | 74 | 153 | |||||||||||||||
Total
|
$ | 21,324 | 18,947 | 15,716 | 14,717 | 13,569 |
Table
14 Loan Loss and Recovery Experience
|
||||||||||||||||||||
As
of December 31,
|
||||||||||||||||||||
($
in thousands)
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||
Loans
outstanding at end of year
|
$ | 1,894,295 | 1,740,396 | 1,482,611 | 1,367,053 | 1,218,895 | ||||||||||||||
Average
amount of loans outstanding
|
$ | 1,808,219 | 1,623,188 | 1,422,419 | 1,295,682 | 1,113,426 | ||||||||||||||
Allowance
for loan losses, at beginning
of year
|
$ | 18,947 | 15,716 | 14,717 | 13,569 | 10,907 | ||||||||||||||
Provision
for loan losses
|
5,217 | 4,923 | 3,040 | 2,905 | 2,680 | |||||||||||||||
Additions
related to loans assumed in corporate
acquisitions
|
─
|
52 |
─
|
─
|
1,083 | |||||||||||||||
24,164 | 20,691 | 17,757 | 16,474 | 14,670 | ||||||||||||||||
Loans
charged off:
|
||||||||||||||||||||
Commercial,
financial and agricultural
|
(982 | ) | (486 | ) | (756 | ) | (247 | ) | (205 | ) | ||||||||||
Real
estate - mortgage
|
(982 | ) | (510 | ) | (1,120 | ) | (1,143 | ) | (705 | ) | ||||||||||
Installment
loans to individuals
|
(894 | ) | (838 | ) | (487 | ) | (548 | ) | (431 | ) | ||||||||||
Overdraft
losses (1)
|
(319 | ) | (183 | ) |
─
|
─
|
─
|
|||||||||||||
Total
charge-offs
|
(3,177 | ) | (2,017 | ) | (2,363 | ) | (1,938 | ) | (1,341 | ) | ||||||||||
Recoveries
of loans previously charged-off:
|
||||||||||||||||||||
Commercial,
financial and agricultural
|
49 | 57 | 99 | 45 | 73 | |||||||||||||||
Real
estate - mortgage
|
66 | 61 | 115 | 63 | 30 | |||||||||||||||
Installment
loans to individuals
|
148 | 112 | 108 | 73 | 137 | |||||||||||||||
Overdraft
recoveries (1)
|
74 | 43 |
─
|
─
|
─
|
|||||||||||||||
Total
recoveries
|
337 | 273 | 322 | 181 | 240 | |||||||||||||||
Net
charge-offs
|
(2,840 | ) | (1,744 | ) | (2,041 | ) | (1,757 | ) | (1,101 | ) | ||||||||||
Allowance
for loan losses, at end of year
|
$ | 21,324 | 18,947 | 15,716 | 14,717 | 13,569 | ||||||||||||||
Ratios:
|
||||||||||||||||||||
Net
charge-offs as a percent of average loans
|
0.16 | % | 0.11 | % | 0.14 | % | 0.14 | % | 0.10 | % | ||||||||||
Allowance
for loan losses as a percent
of loans at end of year
|
1.13 | % | 1.09 | % | 1.06 | % | 1.08 | % | 1.11 | % | ||||||||||
Allowance
for loan losses as a multiple of
net charge-offs
|
7.51 | x | 10.86 | x | 7.70 | x | 8.38 | x | 12.32 | x | ||||||||||
Provision
for loan losses as a percent of net charge-offs
|
183.70 | % | 282.28 | % | 148.95 | % | 165.33 | % | 243.42 | % | ||||||||||
Recoveries
of loans previously charged-off as
a percent of loans charged-off
|
10.61 | % | 13.53 | % | 13.63 | % | 9.34 | % | 17.90 | % | ||||||||||
(1) Until
July 1, 2006, the Company recorded net overdraft charge-offs as a
reduction to service charge income.
|
Table
15 Average Deposits
|
||||||||||||||||||||||||
Year
Ended December 31,
|
||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||
($
in thousands)
|
Average
Amount
|
Average
Rate
|
Average
Amount
|
Average
Rate
|
Average
Amount
|
Average
Rate
|
||||||||||||||||||
NOW
accounts
|
$ | 192,407 | 0.37 | % | 187,888 | 0.36 | % | 187,721 | 0.32 | % | ||||||||||||||
Money
market accounts
|
239,258 | 3.31 | % | 183,751 | 2.71 | % | 153,649 | 1.40 | % | |||||||||||||||
Savings
accounts
|
106,357 | 1.62 | % | 111,909 | 1.29 | % | 129,278 | 1.00 | % | |||||||||||||||
Time
deposits >$100,000
|
450,801 | 5.03 | % | 390,246 | 4.53 | % | 350,240 | 3.26 | % | |||||||||||||||
Other
time deposits
|
567,572 | 4.67 | % | 520,140 | 4.09 | % | 455,557 | 2.86 | % | |||||||||||||||
Total
interest-bearing deposits
|
1,556,395 | 3.83 | % | 1,393,934 | 3.30 | % | 1,276,445 | 2.23 | % | |||||||||||||||
Noninterest-bearing
deposits
|
223,870 | - | 205,641 | - | 184,175 | - | ||||||||||||||||||
Total
deposits
|
$ | 1,780,265 | 3.35 | % | 1,599,575 | 2.88 | % | 1,460,620 | 1.95 | % | ||||||||||||||
Table
16 Maturities of Time Deposits of $100,000 or
More
|
||||||||||||||||||||
As
of December 31, 2007
|
||||||||||||||||||||
(In
thousands)
|
3
Months
or
Less
|
Over
3 to 6
Months
|
Over
6 to 12
Months
|
Over
12
Months
|
Total
|
|||||||||||||||
Time
deposits of $100,000 or more
|
$ | 160,084 | 139,314 | 131,329 | 48,449 | 479,176 |
Table
17 Interest Rate Sensitivity Analysis
|
||||||||||||||||||||
Repricing
schedule for interest-earning assets and interest-bearing
liabilities
held as of December 31, 2007
|
||||||||||||||||||||
($
in thousands)
|
3
Months
or
Less
|
Over
3 to 12
Months
|
Total
Within
12
Months
|
Over
12
Months
|
Total
|
|||||||||||||||
Earning
assets:
|
||||||||||||||||||||
Loans,
net of deferred fees (1)
|
$ | 871,075 | 194,232 | 1,065,307 | 828,988 | 1,894,295 | ||||||||||||||
Securities
available for sale
|
25,583 | 41,287 | 66,870 | 68,244 | 135,114 | |||||||||||||||
Securities
held to maturity
|
1,171 | 2,634 | 3,805 | 12,835 | 16,640 | |||||||||||||||
Short-term
investments
|
136,813 |
─
|
136,813 |
─
|
136,813 | |||||||||||||||
Total
earning assets
|
$ | 1,034,642 | 238,153 | 1,272,795 | 910,067 | 2,182,862 | ||||||||||||||
Percent
of total earning assets
|
47.40 | % | 10.91 | % | 58.31 | % | 41.69 | % | 100.00 | % | ||||||||||
Cumulative
percent of total earning assets
|
47.40 | % | 58.31 | % | 58.31 | % | 100.00 | % | 100.00 | % | ||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||
NOW
deposits
|
$ | 192,785 |
─
|
192,785 |
─
|
192,785 | ||||||||||||||
Money
market deposits
|
264,653 |
─
|
264,653 |
─
|
264,653 | |||||||||||||||
Savings
deposits
|
100,955 |
─
|
100,955 |
─
|
100,955 | |||||||||||||||
Time
deposits of $100,000 or more
|
160,084 | 270,643 | 430,727 | 48,449 | 479,176 | |||||||||||||||
Other
time deposits
|
174,461 | 335,403 | 509,864 | 58,703 | 568,567 | |||||||||||||||
Securities
sold under agreements to
repurchase
|
39,695 |
─
|
39,695 |
─
|
39,695 | |||||||||||||||
Borrowings
|
236,394 | 1,000 | 237,394 | 5,000 | 242,394 | |||||||||||||||
Total
interest-bearing liabilities
|
$ | 1,169,027 | 607,046 | 1,776,073 | 112,152 | 1,888,225 | ||||||||||||||
Percent
of total interest-bearing liabilities
|
61.91 | % | 32.15 | % | 94.06 | % | 5.94 | % | 100.00 | % | ||||||||||
Cumulative
percent of total interest-bearing
liabilities
|
61.91 | % | 94.06 | % | 94.06 | % | 100.00 | % | 100.00 | % | ||||||||||
Interest
sensitivity gap
|
$ | (134,385 | ) | (368,893 | ) | (503,278 | ) | 797,915 | 294,637 | |||||||||||
Cumulative
interest sensitivity gap
|
(134,385 | ) | (503,278 | ) | (503,278 | ) | 294,637 | 294,637 | ||||||||||||
Cumulative
interest sensitivity gap as
a percent of total earning assets
|
(6.16 | %) | (23.06 | %) | (23.06 | %) | 13.50 | % | 13.50 | % | ||||||||||
Cumulative
ratio of interest-sensitive assets
to interest-sensitive liabilities
|
88.50 | % | 71.66 | % | 71.66 | % | 115.60 | % | 115.60 | % | ||||||||||
(1) The
three months or less category for loans includes $63,367 in adjustable
rate loans that have reached their contractual rate caps.
|
||||||||||||||||||||
Table
18 Contractual Obligations and Other Commercial
Commitments
|
||||||||||||||||||||
Payments
Due by Period (in thousands)
|
||||||||||||||||||||
Contractual
Obligations
As
of December 31, 2007
|
Total
|
On
Demand or
Less
than
1 Year
|
1-3
Years
|
4-5
Years
|
After
5
Years
|
|||||||||||||||
Securities
sold under agreements to
repurchase
|
$ | 39,695 | 39,695 |
─
|
─
|
─
|
||||||||||||||
Borrowings
|
242,394 | 171,000 | 25,000 |
─
|
46,394 | |||||||||||||||
Operating
leases
|
2,484 | 485 | 708 | 475 | 816 | |||||||||||||||
Total
contractual cash obligations, excluding
deposits
|
284,573 | 211,180 | 25,708 | 475 | 47,210 | |||||||||||||||
Deposits
|
1,838,277 | 1,730,179 | 78,420 | 29,183 | 495 | |||||||||||||||
Total
contractual cash obligations, including
deposits
|
$ | 2,122,850 | 1,941,359 | 104,128 | 29,658 | 47,705 |
Amount
of Commitment Expiration Per Period (in thousands)
|
||||||||||||||||||||
Other
Commercial
Commitments
As
of December 31, 2007
|
Total
Amounts
Committed
|
Less
than
1 Year
|
1-3
Years
|
4-5
Years
|
After
5
Years
|
|||||||||||||||
Credit
cards
|
$ | 23,629 | 11,815 | 11,814 |
─
|
─
|
||||||||||||||
Lines
of credit and loan commitments
|
316,531 | 147,420 | 22,105 | 9,168 | 137,838 | |||||||||||||||
Standby
letters of credit
|
6,176 | 5,826 | 308 | 42 |
─
|
|||||||||||||||
Total
commercial commitments
|
$ | 346,336 | 165,061 | 34,227 | 9,210 | 137,838 | ||||||||||||||
Table
19 Market Risk Sensitive Instruments
|
||||||||||||||||||||||||||||||||||||
Expected
Maturities of Market Sensitive Instruments Held
at
December 31, 2007 Occurring in Indicated Year
|
||||||||||||||||||||||||||||||||||||
($
in thousands)
|
2008
|
2009
|
2010
|
2011
|
2012
|
Beyond
|
Total
|
Average
Interest
Rate
|
Estimated
Fair
Value
|
|||||||||||||||||||||||||||
Due
from banks, interest-bearing
|
$ | 111,591 | - | - | - | - | - | 111,591 | 4.05 | % | $ | 111,591 | ||||||||||||||||||||||||
Federal
funds sold
|
23,554 | - | - | - | - | - | 23,554 | 4.05 | % | 23,554 | ||||||||||||||||||||||||||
Presold
mortgages in process
of settlement
|
1,668 | - | - | - | - | - | 1,668 | 5.50 | % | 1,668 | ||||||||||||||||||||||||||
Debt
Securities- at amortized
cost (1) (2)
|
70,441 | 12,013 | 6,879 | 6,095 | 12,825 | 31,375 | 139,628 | 5.19 | % | 139,693 | ||||||||||||||||||||||||||
Loans
- fixed (3) (4)
|
242,029 | 180,507 | 205,158 | 148,911 | 172,579 | 63,096 | 1,012,280 | 7.40 | % | 1,008,223 | ||||||||||||||||||||||||||
Loans
- adjustable (3) (4)
|
388,240 | 137,145 | 105,244 | 65,953 | 66,876 | 110,750 | 874,208 | 7.43 | % | 873,393 | ||||||||||||||||||||||||||
Total
|
$ | 837,523 | 329,665 | 317,281 | 220,959 | 252,280 | 205,221 | 2,162,929 | 7.06 | % | $ | 2,158,122 | ||||||||||||||||||||||||
NOW
deposits
|
$ | 192,785 | - | - | - | - | - | 192,785 | 0.24 | % | $ | 192,785 | ||||||||||||||||||||||||
Money
market deposits
|
264,653 | - | - | - | - | - | 264,653 | 3.15 | % | 264,653 | ||||||||||||||||||||||||||
Savings
deposits
|
100,955 | - | - | - | - | - | 100,955 | 1.59 | % | 100,955 | ||||||||||||||||||||||||||
Time
deposits
|
939,645 | 48,748 | 29,672 | 14,432 | 14,751 | 495 | 1,047,743 | 4.68 | % | 1,049,026 | ||||||||||||||||||||||||||
Securities
sold under agreements
to repurchase
|
39,695 | - | - | - | - | - | 39,695 | 3.22 | % | 39,695 | ||||||||||||||||||||||||||
Borrowings
– fixed (2)
|
1,000 | 5,000 | - | - | - | - | 6,000 | 5.30 | % | 6,073 | ||||||||||||||||||||||||||
Borrowings
– adjustable
|
170,000 | 20,000 | – | – | – | 46,394 | 236,394 | 5.07 | % | 235,071 | ||||||||||||||||||||||||||
Total
|
$ | 1,708,733 | 73,748 | 29,672 | 14,432 | 14,751 | 46,889 | 1,888,225 | 4.42 | % | $ | 1,888,258 | ||||||||||||||||||||||||
(1) Tax-exempt
securities are reflected at a tax-equivalent basis using a 39% tax
rate.
|
||||||||||||||||||||||||||||||||||||
(2) Securities
and borrowings with call dates within 12 months of December 31, 2007
that
have above market interest rates are assumed to mature at their call
date
for purposes of this table. Mortgage securities are assumed to mature
in the period of their expected repayment based on estimated prepayment
speeds.
|
||||||||||||||||||||||||||||||||||||
(3) Excludes
nonaccrual loans.
|
||||||||||||||||||||||||||||||||||||
(4) Loans
are shown in the period of their contractual maturity, except for
home
equity lines of credit loans which are assumed to repay on a straight-line
basis over five years.
|
Table
20 Return on Assets and Equity
|
||||||||||||
For
the Year Ended December 31,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Return
on assets
|
1.02 | % | 1.00 | % | 0.94 | % | ||||||
Return
on equity
|
12.77 | % | 11.83 | % | 10.39 | % | ||||||
Dividend
payout ratio
|
50.00 | % | 54.81 | % | 61.40 | % | ||||||
Average
shareholders’ equity to average assets
|
7.99 | % | 8.49 | % | 9.06 | % |
Table
21 Risk-Based and Leverage Capital Ratios
|
||||||||||||
As
of December 31,
|
||||||||||||
($
in thousands)
|
2007
|
2006
|
2005
|
|||||||||
Risk-Based
and Leverage Capital
|
||||||||||||
Tier
I capital:
|
||||||||||||
Common
shareholders’ equity
|
$ | 174,070 | 162,705 | 155,728 | ||||||||
Trust
preferred securities eligible for Tier I capital treatment
|
45,000 | 54,235 | 40,000 | |||||||||
Intangible
assets
|
(51,020 | ) | (51,394 | ) | (49,227 | ) | ||||||
Accumulated
other comprehensive income adjustments
|
4,334 | 4,550 | 639 | |||||||||
Total
Tier I leverage capital
|
172,384 | 170,096 | 147,140 | |||||||||
Tier
II capital:
|
||||||||||||
Remaining
trust preferred securities
|
– | 10,765 | – | |||||||||
Allowable
allowance for loan losses
|
21,324 | 18,947 | 15,716 | |||||||||
Tier
II capital additions
|
21,324 | 29,712 | 15,716 | |||||||||
Total
risk-based capital
|
$ | 193,708 | 199,808 | 162,856 | ||||||||
Total
risk weighted assets
|
$ | 1,880,480 | 1,691,666 | 1,402,555 | ||||||||
Adjusted
fourth quarter average assets
|
2,154,407 | 1,979,333 | 1,711,029 | |||||||||
Risk-based
capital ratios:
|
||||||||||||
Tier
I capital to Tier I risk adjusted assets
|
9.17 | % | 10.05 | % | 10.49 | % | ||||||
Minimum
required Tier I capital
|
4.00 | % | 4.00 | % | 4.00 | % | ||||||
Total
risk-based capital to Tier
II risk-adjusted assets
|
10.30 | % | 11.81 | % | 11.61 | % | ||||||
Minimum
required total risk-based capital
|
8.00 | % | 8.00 | % | 8.00 | % | ||||||
Leverage
capital ratios:
|
||||||||||||
Tier
I leverage capital to adjusted
fourth quarter average assets
|
8.00 | % | 8.59 | % | 8.60 | % | ||||||
Minimum
required Tier I leverage capital
|
4.00 | % | 4.00 | % | 4.00 | % |
Table
22 Quarterly Financial Summary
|
||||||||||||||||||||||||||||||||
2007
|
2006
|
|||||||||||||||||||||||||||||||
($
in thousands except
per
share data)
|
Fourth
Quarter
|
Third
Quarter
|
Second
Quarter
|
First
Quarter
|
Fourth
Quarter
|
Third
Quarter
|
Second
Quarter
|
First
Quarter
|
||||||||||||||||||||||||
Income
Statement Data
|
||||||||||||||||||||||||||||||||
Interest
income, taxable equivalent
|
$ | 38,469 | 38,311 | 37,057 | 35,660 | 35,387 | 34,040 | 31,440 | 28,841 | |||||||||||||||||||||||
Interest
expense
|
17,751 | 17,998 | 17,239 | 16,670 | 16,072 | 14,866 | 12,871 | 10,862 | ||||||||||||||||||||||||
Net
interest income, taxable
equivalent
|
20,718 | 20,313 | 19,818 | 18,990 | 19,315 | 19,174 | 18,569 | 17,979 | ||||||||||||||||||||||||
Taxable
equivalent, adjustment
|
155 | 136 | 140 | 124 | 117 | 133 | 125 | 126 | ||||||||||||||||||||||||
Net
interest income
|
20,563 | 20,177 | 19,678 | 18,866 | 19,198 | 19,041 | 18,444 | 17,853 | ||||||||||||||||||||||||
Provision
for loan losses
|
1,475 | 1,299 | 1,322 | 1,121 | 1,293 | 1,215 | 1,400 | 1,015 | ||||||||||||||||||||||||
Net
interest income after provision for losses
|
19,088 | 18,878 | 18,356 | 17,745 | 17,905 | 17,826 | 17,044 | 16,838 | ||||||||||||||||||||||||
Noninterest
income
|
5,103 | 4,277 | 4,857 | 4,236 | 4,058 | 2,454 | 3,844 | 3,954 | ||||||||||||||||||||||||
Noninterest
expense
|
14,999 | 13,941 | 14,510 | 14,130 | 13,870 | 13,535 | 13,064 | 12,729 | ||||||||||||||||||||||||
Income
before income taxes
|
9,192 | 9,214 | 8,703 | 7,851 | 8,093 | 6,745 | 7,824 | 8,063 | ||||||||||||||||||||||||
Income
taxes
|
3,430 | 3,471 | 3,284 | 2,965 | 2,949 | 2,373 | 3,029 | 3,072 | ||||||||||||||||||||||||
Net
income
|
5,762 | 5,743 | 5,419 | 4,886 | 5,144 | 4,372 | 4,795 | 4,991 | ||||||||||||||||||||||||
Per
Share Data
|
||||||||||||||||||||||||||||||||
Earnings
per share - basic
|
$ | 0.40 | 0.40 | 0.38 | 0.34 | 0.36 | 0.31 | 0.34 | 0.35 | |||||||||||||||||||||||
Earnings
per share - diluted
|
0.40 | 0.40 | 0.37 | 0.34 | 0.36 | 0.30 | 0.33 | 0.35 | ||||||||||||||||||||||||
Cash
dividends declared
|
0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | ||||||||||||||||||||||||
Market
Price
|
||||||||||||||||||||||||||||||||
High
|
$ | 21.34 | 21.38 | 21.67 | 26.72 | 23.43 | 21.84 | 22.85 | 23.90 | |||||||||||||||||||||||
Low
|
16.79 | 16.40 | 18.56 | 20.96 | 20.30 | 19.47 | 19.59 | 20.00 | ||||||||||||||||||||||||
Close
|
18.89 | 20.38 | 18.73 | 21.38 | 21.84 | 20.38 | 21.00 | 22.38 | ||||||||||||||||||||||||
Book
value
|
12.11 | 11.88 | 11.63 | 11.49 | 11.34 | 11.40 | 11.20 | 11.12 | ||||||||||||||||||||||||
Tangible
book value
|
8.56 | 8.32 | 8.08 | 7.92 | 7.76 | 7.78 | 7.76 | 7.69 | ||||||||||||||||||||||||
Selected
Average Balances
|
||||||||||||||||||||||||||||||||
Assets
|
$ | 2,204,247 | 2,157,155 | 2,116,527 | 2,080,375 | 2,030,366 | 1,970,128 | 1,886,234 | 1,803,312 | |||||||||||||||||||||||
Loans
|
1,872,983 | 1,819,253 | 1,783,794 | 1,756,846 | 1,713,803 | 1,669,423 | 1,593,070 | 1,516,456 | ||||||||||||||||||||||||
Earning
assets
|
2,063,972 | 2,016,480 | 1,973,548 | 1,939,712 | 1,893,969 | 1,844,560 | 1,764,227 | 1,682,535 | ||||||||||||||||||||||||
Deposits
|
1,836,644 | 1,808,468 | 1,763,210 | 1,712,738 | 1,679,747 | 1,623,605 | 1,569,781 | 1,525,167 | ||||||||||||||||||||||||
Interest-bearing
liabilities
|
1,776,489 | 1,741,495 | 1,704,799 | 1,681,225 | 1,632,107 | 1,583,827 | 1,501,670 | 1,431,936 | ||||||||||||||||||||||||
Shareholders’
equity
|
175,675 | 171,947 | 169,169 | 166,637 | 167,276 | 164,590 | 162,526 | 158,380 | ||||||||||||||||||||||||
Ratios
(1)
|
||||||||||||||||||||||||||||||||
Return
on average assets
|
1.04 | % | 1.06 | % | 1.03 | % | 0.95 | % | 1.01 | % | 0.88 | % | 1.02 | % | 1.12 | % | ||||||||||||||||
Return
on average equity
|
13.01 | % | 13.25 | % | 12.85 | % | 11.89 | % | 12.20 | % | 10.54 | % | 11.83 | % | 12.78 | % | ||||||||||||||||
Equity
to assets at end
of period
|
7.51 | % | 7.48 | % | 7.59 | % | 7.58 | % | 7.62 | % | 7.85 | % | 8.03 | % | 8.33 | % | ||||||||||||||||
Tangible
equity to tangible assets
at end of period
|
5.43 | % | 5.36 | % | 5.40 | % | 5.35 | % | 5.34 | % | 5.50 | % | 5.70 | % | 5.91 | % | ||||||||||||||||
Average
loans to average deposits
|
101.98 | % | 100.60 | % | 101.17 | % | 102.58 | % | 102.03 | % | 102.82 | % | 101.48 | % | 99.43 | % | ||||||||||||||||
Average
earning assets to interest-bearing
liabilities
|
116.18 | % | 115.79 | % | 115.76 | % | 115.37 | % | 116.04 | % | 116.46 | % | 117.48 | % | 117.50 | % | ||||||||||||||||
Net
interest margin
|
3.98 | % | 4.00 | % | 4.03 | % | 3.97 | % | 4.05 | % | 4.12 | % | 4.22 | % | 4.33 | % | ||||||||||||||||
Allowance
for loan losses to
gross loans
|
1.13 | % | 1.12 | % | 1.12 | % | 1.10 | % | 1.09 | % | 1.09 | % | 1.08 | % | 1.07 | % | ||||||||||||||||
Nonperforming
loans as a percent
of total loans
|
0.41 | % | 0.38 | % | 0.36 | % | 0.33 | % | 0.39 | % | 0.31 | % | 0.24 | % | 0.21 | % | ||||||||||||||||
Nonperforming
assets as a percent
of total assets
|
0.47 | % | 0.39 | % | 0.38 | % | 0.38 | % | 0.39 | % | 0.34 | % | 0.30 | % | 0.25 | % | ||||||||||||||||
Net
charge-offs as a percent of
average loans
|
0.17 | % | 0.17 | % | 0.16 | % | 0.14 | % | 0.19 | % | 0.11 | % | 0.09 | % | 0.03 | % | ||||||||||||||||
(1)
|
Annualized
where applicable.
|
($
in thousands)
|
2007
|
2006
|
||||||
ASSETS
|
||||||||
Cash
and due from banks, noninterest-bearing
|
$ | 31,455 | 43,248 | |||||
Due
from banks, interest-bearing
|
111,591 | 83,877 | ||||||
Federal
funds sold
|
23,554 | 19,543 | ||||||
Total
cash and cash equivalents
|
166,600 | 146,668 | ||||||
Securities
available for sale (costs of
|
||||||||
$135,028
in 2007 and $130,824 in 2006)
|
135,114 | 129,964 | ||||||
Securities
held to maturity (fair values of
|
||||||||
$16,649
in 2007 and $13,168 in 2006)
|
16,640 | 13,122 | ||||||
Presold
mortgages in process of settlement
|
1,668 | 4,766 | ||||||
Loans
|
1,894,295 | 1,740,396 | ||||||
Less: Allowance
for loan losses
|
(21,324 | ) | (18,947 | ) | ||||
Net
loans
|
1,872,971 | 1,721,449 | ||||||
Premises
and equipment
|
46,050 | 43,540 | ||||||
Accrued
interest receivable
|
12,961 | 12,158 | ||||||
Goodwill
|
49,505 | 49,505 | ||||||
Other
intangible assets
|
1,515 | 1,889 | ||||||
Other
assets
|
14,225 | 13,563 | ||||||
Total
assets
|
$ | 2,317,249 | 2,136,624 | |||||
LIABILITIES
|
||||||||
Deposits: Demand
– noninterest-bearing
|
$ | 232,141 | 217,291 | |||||
NOW
accounts
|
192,785 | 193,435 | ||||||
Money
market accounts
|
264,653 | 205,994 | ||||||
Savings
accounts
|
100,955 | 103,346 | ||||||
Time
deposits of $100,000 or more
|
479,176 | 422,772 | ||||||
Other
time deposits
|
568,567 | 552,841 | ||||||
Total
deposits
|
1,838,277 | 1,695,679 | ||||||
Securities
sold under agreements to repurchase
|
39,695 | 43,276 | ||||||
Borrowings
|
242,394 | 210,013 | ||||||
Accrued
interest payable
|
6,010 | 5,649 | ||||||
Other
liabilities
|
16,803 | 19,302 | ||||||
Total
liabilities
|
2,143,179 | 1,973,919 | ||||||
Commitments
and contingencies (see Note 12)
|
— | — | ||||||
SHAREHOLDERS’
EQUITY
|
||||||||
Common
stock, No par value per share
|
||||||||
Authorized:
20,000,000 shares
|
||||||||
Issued
and outstanding: 14,377,981 shares in 2007 and
14,352,884
shares in 2006
|
56,302 | 56,035 | ||||||
Retained
earnings
|
122,102 | 111,220 | ||||||
Accumulated
other comprehensive income (loss)
|
(4,334 | ) | (4,550 | ) | ||||
Total
shareholders’ equity
|
174,070 | 162,705 | ||||||
Total
liabilities and shareholders’ equity
|
$ | 2,317,249 | 2,136,624 |
($
in thousands, except per share data)
|
2007
|
2006
|
2005
|
|||||||||
INTEREST
INCOME
|
||||||||||||
Interest
and fees on loans
|
$ | 139,323 | 120,694 | 94,097 | ||||||||
Interest
on investment securities:
|
||||||||||||
Taxable
interest income
|
6,453 | 5,718 | 5,184 | |||||||||
Tax-exempt
interest income
|
561 | 513 | 476 | |||||||||
Other,
principally overnight investments
|
2,605 | 2,282 | 1,672 | |||||||||
Total
interest income
|
148,942 | 129,207 | 101,429 | |||||||||
INTEREST
EXPENSE
|
||||||||||||
Savings,
NOW and money market
|
10,368 | 7,094 | 4,048 | |||||||||
Time
deposits of $100,000 or more
|
22,687 | 17,662 | 11,425 | |||||||||
Other
time deposits
|
26,498 | 21,276 | 13,043 | |||||||||
Securities
sold under agreements to repurchase
|
1,476 | 1,116 | 179 | |||||||||
Borrowings
|
8,629 | 7,523 | 4,143 | |||||||||
Total
interest expense
|
69,658 | 54,671 | 32,838 | |||||||||
Net
interest income
|
79,284 | 74,536 | 68,591 | |||||||||
Provision
for loan losses
|
5,217 | 4,923 | 3,040 | |||||||||
Net
interest income after provision for loan losses
|
74,067 | 69,613 | 65,551 | |||||||||
NONINTEREST
INCOME
|
||||||||||||
Service
charges on deposit accounts
|
9,988 | 8,968 | 8,537 | |||||||||
Other
service charges, commissions and fees
|
5,158 | 4,578 | 3,963 | |||||||||
Fees
from presold mortgage loans
|
1,135 | 1,062 | 1,176 | |||||||||
Commissions
from sales of insurance and financial products
|
1,511 | 1,434 | 1,307 | |||||||||
Data
processing fees
|
204 | 162 | 279 | |||||||||
Securities
gains
|
487 | 205 | 5 | |||||||||
Merchant
credit card loss
|
─
|
(1,900 | ) |
─
|
||||||||
Other
gains (losses)
|
(10 | ) | (199 | ) | (263 | ) | ||||||
Total
noninterest income
|
18,473 | 14,310 | 15,004 | |||||||||
NONINTEREST
EXPENSES
|
||||||||||||
Salaries
|
26,227 | 23,867 | 21,921 | |||||||||
Employee
benefits
|
7,443 | 6,811 | 6,054 | |||||||||
Total
personnel expense
|
33,670 | 30,678 | 27,975 | |||||||||
Occupancy
expense
|
3,795 | 3,447 | 3,037 | |||||||||
Equipment
related expenses
|
3,809 | 3,419 | 2,965 | |||||||||
Intangibles
amortization
|
374 | 322 | 290 | |||||||||
Other
operating expenses
|
15,932 | 15,332 | 13,369 | |||||||||
Total
noninterest expenses
|
57,580 | 53,198 | 47,636 | |||||||||
Income
before income taxes
|
34,960 | 30,725 | 32,919 | |||||||||
Income
taxes
|
13,150 | 11,423 | 16,829 | |||||||||
NET
INCOME
|
$ | 21,810 | 19,302 | 16,090 | ||||||||
Earnings
per share:
|
||||||||||||
Basic
|
$ | 1.52 | 1.35 | 1.14 | ||||||||
Diluted
|
1.51 | 1.34 | 1.12 | |||||||||
Dividends
declared per share
|
$ | 0.76 | 0.74 | 0.70 | ||||||||
Weighted
average common shares outstanding:
|
||||||||||||
Basic
|
14,378,279 | 14,294,753 | 14,165,992 | |||||||||
Diluted
|
14,468,974 | 14,435,252 | 14,360,032 |
($
in
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Net
income
|
$ | 21,810 | 19,302 | 16,090 | ||||||||
Other
comprehensive income (loss):
|
||||||||||||
Unrealized
gains/losses on securities available
for sale:
|
||||||||||||
Unrealized
holding gains (losses) arising during
the period, pretax
|
1,432 | 394 | (2,229 | ) | ||||||||
Tax
benefit (expense)
|
(559 | ) | (154 | ) | 870 | |||||||
Reclassification
to realized gains
|
(487 | ) | (205 | ) | (5 | ) | ||||||
Tax
expense
|
190 | 80 | 2 | |||||||||
Postretirement
Plans:
|
||||||||||||
Pension
benefit (charge) related to unfunded pension liability
|
- | 16 | (90 | ) | ||||||||
Tax
benefit (expense)
|
- | (6 | ) | 35 | ||||||||
Net
loss arising during period
|
(1,098 | ) | - | - | ||||||||
Tax
benefit
|
428 | - | - | |||||||||
Amortization
of unrecognized net actuarial loss
|
467 | - | - | |||||||||
Tax
expense
|
(182 | ) | - | - | ||||||||
Amortization
of prior service cost and transition obligation
|
40 | - | - | |||||||||
Tax
expense
|
(15 | ) | - | - | ||||||||
Other
comprehensive income (loss)
|
216 | 125 | (1,417 | ) | ||||||||
Comprehensive
income
|
$ | 22,026 | 19,427 | 14,673 |
Common
Stock
|
Retained
|
Accumulated
Other
Comprehensive
|
Total
Share-
holders’
|
|||||||||||||||||
(In
thousands, except share
data)
|
Shares
|
Amount
|
Earnings
|
Income
(Loss)
|
Equity
|
|||||||||||||||
Balances,
January 1, 2005
|
14,084 | $ | 51,614 | 96,347 | 517 | 148,478 | ||||||||||||||
Net
income
|
16,090 | 16,090 | ||||||||||||||||||
Cash
dividends declared ($0.70 per share)
|
(9,930 | ) | (9,930 | ) | ||||||||||||||||
Common
stock issued under stock
option plans
|
71 | 785 | 785 | |||||||||||||||||
Common
stock issued into dividend
reinvestment plan
|
74 | 1,604 | 1,604 | |||||||||||||||||
Tax
benefit realized from exercise of nonqualified
stock options
|
─
|
118 | 118 | |||||||||||||||||
Other
comprehensive loss
|
(1,417 | ) | (1,417 | ) | ||||||||||||||||
Balances,
December 31, 2005
|
14,229 | 54,121 | 102,507 | (900 | ) | 155,728 | ||||||||||||||
Net
income
|
19,302 | 19,302 | ||||||||||||||||||
Cash
dividends declared ($0.74 per share)
|
(10,589 | ) | (10,589 | ) | ||||||||||||||||
Common
stock issued under stock
option plans
|
105 | 1,027 | 1,027 | |||||||||||||||||
Common
stock issued into dividend
reinvestment plan
|
72 | 1,557 | 1,557 | |||||||||||||||||
Purchases
and retirement of common stock
|
(53 | ) | (1,112 | ) | (1,112 | ) | ||||||||||||||
Tax
benefit realized from exercise of nonqualified
stock options
|
─
|
117 | 117 | |||||||||||||||||
Stock-based
compensation
|
─
|
325 | 325 | |||||||||||||||||
Other
comprehensive income
|
125 | 125 | ||||||||||||||||||
Adoption
of SFAS No. 158
|
(3,775 | ) | (3,775 | ) | ||||||||||||||||
Balances,
December 31, 2006
|
14,353 | 56,035 | 111,220 | (4,550 | ) | 162,705 | ||||||||||||||
Net
income
|
21,810 | 21,810 | ||||||||||||||||||
Cash
dividends declared ($0.76 per share)
|
(10,928 | ) | (10,928 | ) | ||||||||||||||||
Common
stock issued under stock
option plans
|
52 | 568 | 568 | |||||||||||||||||
Purchases
and retirement of common stock
|
(27 | ) | (532 | ) | (532 | ) | ||||||||||||||
Tax
benefit realized from exercise of nonqualified
stock options
|
─
|
41 | 41 | |||||||||||||||||
Stock-based
compensation
|
─
|
190 | 190 | |||||||||||||||||
Other
comprehensive income
|
216 | 216 | ||||||||||||||||||
Balances,
December 31, 2007
|
14,378 | $ | 56,302 | 122,102 | (4,334 | ) | 174,070 |
($
in thousands)
|
2007
|
2006
|
2005
|
|||||||||
Cash
Flows From Operating Activities
|
||||||||||||
Net
income
|
$ | 21,810 | 19,302 | 16,090 | ||||||||
Reconciliation
of net income to net cash provided by operating
activities:
|
||||||||||||
Provision
for loan losses
|
5,217 | 4,923 | 3,040 | |||||||||
Net
security premium amortization
|
67 | 86 | 120 | |||||||||
Gains
on sales of securities available for sale
|
(487 | ) | (205 | ) | (5 | ) | ||||||
Other
losses
|
10 | 281 | 263 | |||||||||
Loan
fees and costs deferred, net of amortization
|
(118 | ) | 157 | (397 | ) | |||||||
Depreciation
of premises and equipment
|
3,286 | 2,873 | 2,675 | |||||||||
Tax
benefit realized from exercise of nonqualified stock
options
|
─
|
─
|
118 | |||||||||
Stock-based
compensation expense
|
190 | 325 |
─
|
|||||||||
Amortization
of intangible assets
|
374 | 322 | 290 | |||||||||
Deferred
income tax benefit
|
(422 | ) | (1,341 | ) | (156 | ) | ||||||
Originations
of presold mortgages in process of settlement
|
(68,325 | ) | (66,157 | ) | (74,569 | ) | ||||||
Proceeds
from sales of presold mortgages in process of settlement
|
71,423 | 64,738 | 72,993 | |||||||||
Increase
in accrued interest receivable
|
(803 | ) | (3,176 | ) | (2,115 | ) | ||||||
Decrease
(increase) in other assets
|
1,075 | (467 | ) | 840 | ||||||||
Increase
in accrued interest payable
|
361 | 1,736 | 1,158 | |||||||||
Increase
(decrease) in other liabilities
|
(3,095 | ) | (226 | ) | 5,945 | |||||||
Net
cash provided by operating activities
|
30,563 | 23,171 | 26,290 | |||||||||
Cash
Flows From Investing Activities
|
||||||||||||
Proceeds
from sales of loans
|
─
|
─
|
276 | |||||||||
Purchases
of securities available for sale
|
(90,046 | ) | (62,067 | ) | (54,130 | ) | ||||||
Purchases
of securities held to maturity
|
(5,117 | ) | (5,052 | ) | (1,514 | ) | ||||||
Proceeds
from sales of securities available for sale
|
4,185 | 1,575 | 17 | |||||||||
Proceeds
from maturities/issuer calls of securities available for
sale
|
82,013 | 44,471 | 26,710 | |||||||||
Proceeds
from maturities/issuer calls of securities held to
maturity
|
1,577 | 3,355 | 1,176 | |||||||||
Net
increase in loans
|
(159,531 | ) | (255,958 | ) | (120,065 | ) | ||||||
Proceeds
from sales of foreclosed real estate
|
1,522 | 1,887 | 2,607 | |||||||||
Purchases
of premises and equipment
|
(5,786 | ) | (10,867 | ) | (7,212 | ) | ||||||
Net
cash received in purchase of branches
|
─
|
34,819 |
─
|
|||||||||
Net
cash used by investing activities
|
(171,183 | ) | (247,837 | ) | (152,135 | ) | ||||||
Cash
Flows From Financing Activities
|
||||||||||||
Net
increase in deposits and repurchase agreements
|
139,017 | 166,871 | 139,339 | |||||||||
Proceeds
from borrowings, net
|
32,381 | 109,774 | 8,000 | |||||||||
Cash
dividends paid
|
(10,923 | ) | (10,423 | ) | (9,761 | ) | ||||||
Proceeds
from issuance of common stock
|
568 | 2,584 | 2,389 | |||||||||
Purchases
and retirement of common stock
|
(532 | ) | (1,112 | ) |
─
|
|||||||
Tax
benefit from exercise of nonqualified stock options
|
41 | 117 |
─
|
|||||||||
Net
cash provided by financing activities
|
160,552 | 267,811 | 139,967 | |||||||||
Increase
in Cash and Cash Equivalents
|
19,932 | 43,145 | 14,122 | |||||||||
Cash
and Cash Equivalents, Beginning of Year
|
146,668 | 103,523 | 89,401 | |||||||||
Cash
and Cash Equivalents, End of Year
|
$ | 166,600 | 146,668 | 103,523 | ||||||||
Supplemental
Disclosures of Cash Flow Information:
|
||||||||||||
Cash
paid during the period for:
|
||||||||||||
Interest
|
$ | 69,297 | 52,857 | 31,680 | ||||||||
Income
taxes
|
17,077 | 13,993 | 11,925 | |||||||||
Non-cash
investing and financing transactions:
|
||||||||||||
Foreclosed
loans transferred to other real estate
|
2,915 | 2,021 | 2,596 | |||||||||
Unrealized
gain (loss) on securities available for sale, net of taxes
|
577 | 115 | (1,362 | ) |
For
the Years Ended December 31,
|
||||||||||||||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||||||||||||||
($
in thousands,
except
per share
amounts)
|
Income
(Numer-
ator)
|
Shares
(Denom-
inator)
|
Per
Share
Amount
|
Income
(Numer-
ator)
|
Shares
(Denom-
inator)
|
Per
Share
Amount
|
Income
(Numer-
ator)
|
Shares
(Denom-
inator)
|
Per
Share
Amount
|
|||||||||||||||||||||||||||
Basic
EPS
|
$ | 21,810 | 14,378,279 | $ | 1.52 | $ | 19,302 | 14,294,753 | $ | 1.35 | $ | 16,090 | 14,165,992 | $ | 1.14 | |||||||||||||||||||||
Effect
of dilutive
securities
|
- | 90,695 | - | 140,499 | - | 194,040 | ||||||||||||||||||||||||||||||
Diluted
EPS
|
$ | 21,810 | 14,468,974 | $ | 1.51 | $ | 19,302 | 14,435,252 | $ | 1.34 | $ | 16,090 | 14,360,032 | $ | 1.12 |
December
31,
2007
|
December
31,
2006
|
December
31,
2005
|
||||||||||
Unrealized
gain (loss) on securities
available
for sale
|
$ | 86 | (860 | ) | (1,049 | ) | ||||||
Deferred
tax asset (liability)
|
(34 | ) | 336 | 410 | ||||||||
Net
unrealized gain (loss) on
securities
available for sale
|
52 | (524 | ) | (639 | ) | |||||||
Additional
pension liability
|
(7,240 | ) | (6,649 | ) | (428 | ) | ||||||
Deferred
tax asset
|
2,854 | 2,623 | 167 | |||||||||
Net
additional pension liability
|
(4,386 | ) | (4,026 | ) | (261 | ) | ||||||
Total
accumulated other
comprehensive
income (loss)
|
$ | (4,334 | ) | (4,550 | ) | (900 | ) |
2007
|
2006
|
|||||||||||||||||||||||||||||||
Amortized
|
Fair
|
Unrealized
|
Amortized
|
Fair
|
Unrealized
|
|||||||||||||||||||||||||||
(In
thousands)
|
Cost
|
Value
|
Gains
|
(Losses)
|
Cost
|
Value
|
Gains
|
(Losses)
|
||||||||||||||||||||||||
Securities
available for sale:
|
||||||||||||||||||||||||||||||||
Government-sponsored
enterprise
securities
|
$ | 69,463 | 69,893 | 443 | (13 | ) | 63,004 | 62,456 | 16 | (564 | ) | |||||||||||||||||||||
Mortgage-backed
securities
|
39,706 | 39,296 | 65 | (475 | ) | 44,572 | 43,442 | 4 | (1,134 | ) | ||||||||||||||||||||||
Corporate
bonds
|
13,819 | 13,855 | 271 | (235 | ) | 12,853 | 13,580 | 810 | (83 | ) | ||||||||||||||||||||||
Equity
securities
|
12,040 | 12,070 | 55 | (26 | ) | 10,395 | 10,486 | 97 | (6 | ) | ||||||||||||||||||||||
Total
available for sale
|
$ | 135,028 | 135,114 | 834 | (749 | ) | 130,824 | 129,964 | 927 | (1,787 | ) | |||||||||||||||||||||
Securities
held to maturity:
|
||||||||||||||||||||||||||||||||
State
and local governments
|
$ | 16,611 | 16,620 | 102 | (93 | ) | 13,089 | 13,135 | 98 | (52 | ) | |||||||||||||||||||||
Other
|
29 | 29 |
─
|
─
|
33 | 33 |
─
|
─
|
||||||||||||||||||||||||
Total
held to maturity
|
$ | 16,640 | 16,649 | 102 | (93 | ) | 13,122 | 13,168 | 98 | (52 | ) |
Securities
in an Unrealized
Loss
Position for
Less
than 12 Months
|
Securities
in an Unrealized
Loss
Position for
More
than 12 Months
|
Total
|
||||||||||||||||||||||
(in
thousands)
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
||||||||||||||||||
Government-sponsored
enterprise securities
|
$ | – | – | 9,484 | 13 | 9,484 | 13 | |||||||||||||||||
Mortgage-backed
securities
|
– | – | 28,509 | 475 | 28,509 | 475 | ||||||||||||||||||
Corporate
bonds
|
3,935 | 57 | 2,922 | 178 | 6,857 | 235 | ||||||||||||||||||
Equity
securities
|
63 | 9 | 32 | 17 | 95 | 26 | ||||||||||||||||||
State
and local governments
|
3,269 | 46 | 3,944 | 47 | 7,213 | 93 | ||||||||||||||||||
Total
temporarily impaired securities
|
$ | 7,267 | 112 | 44,891 | 730 | 52,158 | 842 | |||||||||||||||||
(in
thousands)
|
Securities
in an Unrealized
Loss
Position for
Less
than 12 Months
|
Securities
in an Unrealized
Loss
Position for
More
than 12 Months
|
Total
|
|||||||||||||||||||||
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|||||||||||||||||||
Government-sponsored
enterprise securities
|
$ | 7,985 | 15 | 39,465 | 549 | 47,450 | 564 | |||||||||||||||||
Mortgage-backed
securities
|
799 | 1 | 38,985 | 1,133 | 39,784 | 1,134 | ||||||||||||||||||
Corporate
bonds
|
3,249 | 5 | 3,022 | 78 | 6,271 | 83 | ||||||||||||||||||
Equity
securities
|
27 | 5 | 15 | 1 | 42 | 6 | ||||||||||||||||||
State
and local governments
|
2,537 | 26 | 1,050 | 26 | 3,587 | 52 | ||||||||||||||||||
Total
temporarily impaired securities
|
$ | 14,597 | 52 | 82,537 | 1,787 | 97,134 | 1,839 |
Securities
Available for Sale
|
Securities
Held to Maturity
|
|||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||
(In
thousands)
|
Cost
|
Value
|
Cost
|
Value
|
||||||||||||
Debt
securities
|
||||||||||||||||
Due
within one year
|
$ | 17,707 | 17,697 | $ | 2,264 | 2,275 | ||||||||||
Due
after one year but within five years
|
51,756 | 52,196 | 3,496 | 3,525 | ||||||||||||
Due
after five years but within ten years
|
6,092 | 5,885 | 4,608 | 4,649 | ||||||||||||
Due
after ten years
|
7,727 | 7,970 | 6,272 | 6,200 | ||||||||||||
Mortgage-backed
securities
|
39,706 | 39,296 |
─
|
─
|
||||||||||||
Total
debt securities
|
122,988 | 123,044 | 16,640 | 16,649 | ||||||||||||
Equity
securities
|
12,040 | 12,070 |
─
|
─
|
||||||||||||
Total
securities
|
$ | 135,028 | 135,114 | $ | 16,640 | 16,649 |
(In
thousands)
|
2007
|
2006
|
||||||
Commercial,
financial, and agricultural
|
$ | 172,530 | 165,214 | |||||
Real
estate – construction, land development, and other land
loans
|
383,973 | 271,710 | ||||||
Real
estate – mortgage – residential (1-4 family) first
mortgages
|
514,329 | 513,066 | ||||||
Real
estate – mortgage – home equity loans/lines of credit
|
209,852 | 205,284 | ||||||
Real
estate – mortgage – commercial and other
|
528,590 | 509,933 | ||||||
Installment
loans to individuals
|
84,875 | 75,162 | ||||||
Subtotal
|
1,894,149 | 1,740,369 | ||||||
Unamortized
net deferred loan costs
|
146 | 27 | ||||||
Loans,
including net deferred loan costs
|
$ | 1,894,295 | 1,740,396 |
(In
thousands)
|
2007
|
2006
|
||||||
Loans: Nonaccrual
loans
|
$ | 7,807 | 6,852 | |||||
Restructured
loans
|
6 | 10 | ||||||
Accruing
loans greater than 90 days past due
|
– | – | ||||||
Total
nonperforming loans
|
7,813 | 6,862 | ||||||
Other
real estate (included in other assets)
|
3,042 | 1,539 | ||||||
Total
nonperforming assets
|
$ | 10,855 | 8,401 |
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Balance,
beginning of year
|
$ | 18,947 | 15,716 | 14,717 | ||||||||
Provision
for loan losses
|
5,217 | 4,923 | 3,040 | |||||||||
Recoveries
of loans charged-off
|
337 | 273 | 322 | |||||||||
Loans
charged-off
|
(3,177 | ) | (2,017 | ) | (2,363 | ) | ||||||
Allowance
recorded related to loans assumed
in corporate acquisitions
|
─
|
52 |
─
|
|||||||||
Balance,
end of year
|
$ | 21,324 | 18,947 | 15,716 |
(In
thousands)
|
2007
|
2006
|
||||||
Land
|
$ | 13,277 | 12,547 | |||||
Buildings
|
33,527 | 30,735 | ||||||
Furniture
and equipment
|
23,881 | 21,674 | ||||||
Leasehold
improvements
|
1,332 | 1,305 | ||||||
Total
cost
|
72,017 | 66,261 | ||||||
Less
accumulated depreciation and amortization
|
(25,967 | ) | (22,721 | ) | ||||
Net
book value of premises and equipment
|
$ | 46,050 | 43,540 |
December
31, 2007
|
December
31, 2006
|
|||||||||||||||
(In
thousands)
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
||||||||||||
Amortized
intangible assets:
|
||||||||||||||||
Customer
lists
|
$ | 394 | 179 | 394 | 148 | |||||||||||
Core
deposit premiums
|
2,945 | 1,645 | 2,945 | 1,302 | ||||||||||||
Total
|
$ | 3,339 | 1,824 | 3,339 | 1,450 | |||||||||||
Unamortized
intangible assets:
|
||||||||||||||||
Goodwill
|
$ | 49,505 | 49,505 | |||||||||||||
(In
thousands)
|
Estimated
Amortization
Expense
|
|||
2008
|
$ | 316 | ||
2009
|
279 | |||
2010
|
262 | |||
2011
|
247 | |||
2012
|
235 | |||
Thereafter
|
176 | |||
Total
|
$ | 1,515 | ||
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Allocated
to net income
|
$ | 13,150 | 11,423 | 16,829 | ||||||||
Allocated
to stockholders’ equity, for unrealized holding gain/loss on
debt
and equity securities for financial reporting purposes
|
369 | 74 | (872 | ) | ||||||||
Allocated
to stockholders’ equity, for tax benefit of pension
liabilities
|
(231 | ) | (2,456 | ) | (35 | ) | ||||||
Total
income taxes
|
$ | 13,288 | 9,041 | 15,922 |
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Current -
Federal
|
$ | 11,625 | 10,809 | 8,285 | ||||||||
- State
|
1,938 | 1,927 | 8,700 | |||||||||
Deferred -
Federal
|
(348 | ) | (1,112 | ) | (124 | ) | ||||||
-
State
|
(65 | ) | (201 | ) | (32 | ) | ||||||
Total
|
$ | 13,150 | 11,423 | 16,829 |
(In
thousands)
|
2007
|
2006
|
||||||
Deferred
tax assets:
|
||||||||
Allowance
for loan losses
|
$ | 8,364 | 7,436 | |||||
Excess
book over tax SERP retirement plan cost
|
1,257 | 989 | ||||||
Basis
of investment in subsidiary
|
69 | 69 | ||||||
Reserve
for employee medical expense for financial reporting
purposes
|
20 | 20 | ||||||
Deferred
compensation
|
177 | 183 | ||||||
State
net operating loss carryforwards
|
226 | 230 | ||||||
Trust
preferred security issuance costs
|
154 | 284 | ||||||
Accruals,
book versus tax
|
252 | 171 | ||||||
Pension
liability adjustments
|
2,854 | 2,623 | ||||||
Unrealized
loss on securities available for sale
|
─
|
335 | ||||||
Net
loan fees recognized for tax reporting purposes
|
24 |
─
|
||||||
All
other
|
416 | 378 | ||||||
Gross
deferred tax assets
|
13,813 | 12,718 | ||||||
Less:
Valuation allowance
|
(224 | ) | (239 | ) | ||||
Net
deferred tax assets
|
13,589 | 12,479 | ||||||
Deferred
tax liabilities:
|
||||||||
Loan
fees
|
(1,272 | ) | (1,227 | ) | ||||
Excess
tax over book pension cost
|
(547 | ) | (545 | ) | ||||
Depreciable
basis of fixed assets
|
(1,525 | ) | (1,610 | ) | ||||
Amortizable
basis of intangible assets
|
(4,836 | ) | (3,991 | ) | ||||
Net
loan fees recognized for tax reporting purposes
|
─
|
(7 | ) | |||||
Unrealized
gain on securities available for sale
|
(33 | ) |
─
|
|||||
FHLB
stock dividends
|
(436 | ) | (436 | ) | ||||
Book
versus tax basis difference – securities
|
─
|
─
|
||||||
Gross
deferred tax liabilities
|
(8,649 | ) | (7,816 | ) | ||||
Net
deferred tax asset - included in other assets
|
$ | 4,940 | 4,663 |
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Tax
provision at statutory rate
|
$ | 12,235 | 10,754 | 11,522 | ||||||||
Increase
(decrease) in income taxes resulting from:
|
||||||||||||
Tax-exempt
interest income
|
(321 | ) | (287 | ) | (251 | ) | ||||||
Low
income housing tax credits
|
(114 | ) | (114 | ) | (109 | ) | ||||||
Non-deductible
interest expense
|
45 | 34 | 20 | |||||||||
State
income taxes, net of federal benefit
|
1,218 | 1,122 | 5,634 | |||||||||
Change
in valuation allowance
|
(15 | ) | (36 | ) | (92 | ) | ||||||
Non-deductible
penalty
|
─
|
─
|
50 | |||||||||
Other,
net
|
102 | (50 | ) | 55 | ||||||||
Total
|
$ | 13,150 | 11,423 | 16,829 |
(In
thousands)
|
||||
2008
|
$ | 939,645 | ||
2009
|
48,748 | |||
2010
|
29,672 | |||
2011
|
14,432 | |||
2012
|
14,751 | |||
Thereafter
|
495 | |||
$ | 1,047,743 |
($
in thousands)
|
2007
|
2006
|
||||||
Balance
at December 31
|
$ | 39,695 | 43,276 | |||||
Weighted
average interest rate at December 31
|
3.40 | % | 3.78 | % | ||||
Maximum
amount outstanding at any month-end during the year
|
$ | 50,610 | 43,276 | |||||
Average
daily balance outstanding during the year
|
$ | 39,220 | 30,036 | |||||
Average
annual interest rate paid during the year
|
3.76 | % | 3.72 | % |
Description
- 2007
|
Due
date
|
Call
Feature
|
2007
Amount
|
Interest Rate
|
|||||
FHLB
Overnight
Borrowings
|
January
1, 2008, renewable
daily
|
None
|
$ | 170,000,000 |
4.40%
subject to
change
daily
|
||||
FHLB
Term Note
|
Due
June 23, 2008
|
None
|
1,000,000 |
5.51%
fixed
|
|||||
FHLB
Term Note
|
Due
on April 21, 2009
|
Expired
(One time call
option
in 2004 not
exercised
by FHLB)
|
5,000,000 |
5.26%
fixed
|
|||||
Line
of Credit with
Commercial
Bank
|
Due
October 30, 2009
|
None
|
20,000,000 |
6.38%
at Dec. 31, 2007
adjustable
rate
3
month LIBOR + 1.50%
|
|||||
Trust
Preferred
Securities
|
Due
on January 23, 2034
|
By
Company on a
quarterly
basis beginning
on
January 23, 2009
|
20,620,000 |
7.68%
at Dec. 31, 2007
adjustable
rate
3
month LIBOR + 2.70%
|
|||||
Trust
Preferred
Securities
|
Due
on June 15, 2036
|
By
Company on a
quarterly
basis beginning
on
June 15, 2011
|
25,774,000 |
6.38%
at Dec. 31, 2007
adjustable
rate
3
month LIBOR + 1.39%
|
|||||
Total
borrowings/
weighted
average
rate
|
$ | 242,394,000 |
5.08%
(6.66% excluding
overnight
borrowings)
|
Description
- 2006
|
Due
date
|
Call
Feature
|
2006
Amount
|
Interest Rate
|
|||||
FHLB
Overnight
Borrowings
|
January
1, 2007, renewable
daily |
None
|
$ | 135,000,000 |
5.50%
subject to
change
daily
|
||||
FHLB
Term Note
|
Due
March 13, 2007
|
None
|
2,000,000 |
2.91%
fixed
|
|||||
FHLB
Term Note
|
Due
June 23, 2008
|
None
|
1,000,000 |
5.51%
fixed
|
|||||
FHLB
Term Note
|
Due
on April 21, 2009
|
Expired
(One time call
option
in 2004 not
exercised
by FHLB)
|
5,000,000 |
5.26%
fixed
|
|||||
Trust
Preferred
Securities
|
Due
on November 7, 2032
|
By
Company on a
quarterly
basis beginning
on
November 7, 2007
|
20,619,000 |
8.81%
at Dec. 31, 2006
adjustable
rate
3
month LIBOR + 3.45%
|
|||||
Trust
Preferred
Securities
|
Due
on January 23, 2034
|
By
Company on a
quarterly
basis beginning
on
January 23, 2009
|
20,620,000 |
8.06%
at Dec. 31, 2006
adjustable
rate
3
month LIBOR + 2.70%
|
|||||
Trust
Preferred
Securities
|
Due
on June 15, 2036
|
By
Company on a
quarterly
basis beginning
on
June 15, 2011
|
25,774,000 |
6.75%
at Dec. 31, 2006
adjustable
rate
3
month LIBOR + 1.39%
|
|||||
Total
borrowings/
weighted
average
rate
|
$ | 210,013,000 |
6.20%
(7.46% excluding
overnight
borrowings)
|
(In
thousands)
|
||||
Year
ending December 31:
|
||||
2008
|
$ | 485 | ||
2009
|
393 | |||
2010
|
315 | |||
2011
|
271 | |||
2012
|
203 | |||
Later
years
|
817 | |||
Total
|
$ | 2,484 |
Investment
type
|
Balance
at
December
31, 2007
|
%
of Total Assets at
December
31, 2007
|
Targeted
%
of
Total Assets
|
|||||||||
(Dollars
in thousands)
|
||||||||||||
Fixed
income
investments
|
||||||||||||
Cash/money
market account
|
$ | 385 | 2 | % | 1%-5 | % | ||||||
US
government bond fund
|
1,725 | 10 | % | 10%-20 | % | |||||||
US
corporate bond fund
|
1,727 | 10 | % | 5%-15 | % | |||||||
US
corporate high yield bond fund
|
845 | 5 | % | 0%-10 | % | |||||||
Equity
investments
|
||||||||||||
Large
cap value fund
|
3,280 | 20 | % | 20%-30 | % | |||||||
Large
cap growth fund
|
3,358 | 21 | % | 20%-30 | % | |||||||
Mid-small
cap growth fund
|
3,001 | 18 | % | 15%-25 | % | |||||||
Foreign
equity fund
|
1,683 | 10 | % | 5%-15 | % | |||||||
Company
stock
|
693 | 4 | % | 0%-10 | % | |||||||
Total
|
$ | 16,697 | 100 | % |
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Change
in benefit
obligation
|
||||||||||||
Projected
benefit obligation at beginning of year
|
$ | 17,774 | 16,093 | 12,445 | ||||||||
Service
cost
|
1,490 | 1,387 | 1,137 | |||||||||
Interest
cost
|
1,117 | 902 | 766 | |||||||||
Actuarial
(gain) loss
|
855 | (418 | ) | 1,829 | ||||||||
Benefits
paid
|
(283 | ) | (190 | ) | (84 | ) | ||||||
Projected
benefit obligation at end of year
|
20,953 | 17,774 | 16,093 | |||||||||
Change
in plan
assets
|
||||||||||||
Plan
assets at beginning of year
|
14,209 | 11,603 | 9,907 | |||||||||
Actual
return on plan assets
|
1,070 | 1,296 | 361 | |||||||||
Employer
contributions
|
1,700 | 1,500 | 1,419 | |||||||||
Benefits
paid
|
(283 | ) | (190 | ) | (84 | ) | ||||||
Other
|
1 | – | – | |||||||||
Plan
assets at end of year
|
16,697 | 14,209 | 11,603 | |||||||||
Funded
status at end of year
|
$ | (4,256 | ) | (3,565 | ) | (4,490 | ) |
(In
thousands)
|
2007
|
2006
|
||||||
Other
assets – prepaid pension asset
|
$ | 1,502 | 1,497 | |||||
Other
liabilities
|
(5,758 | ) | (5,062 | ) | ||||
$ | (4,256 | ) | (3,565 | ) |
(In
thousands)
|
2007
|
2006
|
||||||
Net
(gain)/loss
|
$ | 5,622 | 4,910 | |||||
Net
transition obligation
|
40 | 43 | ||||||
Prior
service cost
|
96 | 109 | ||||||
Amount
recognized in AOCI before tax effect
|
5,758 | 5,062 | ||||||
Tax
benefit
|
(2,269 | ) | (1,997 | ) | ||||
Net
amount recognized as reduction to AOCI
|
$ | 3,489 | 3,065 |
(In
thousands)
|
2007
|
2006
|
||||||
Prepaid
pension cost as of beginning of fiscal year
|
$ | 1,497 | 1,642 | |||||
Net
periodic pension cost for fiscal year
|
(1,695 | ) | (1,645 | ) | ||||
Actual
employer contributions
|
1,700 | 1,500 | ||||||
Prepaid
pension asset as of end of fiscal year
|
$ | 1,502 | 1,497 |
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Service
cost – benefits earned during the period
|
$ | 1,490 | 1,387 | 1,137 | ||||||||
Interest
cost on projected benefit obligation
|
1,117 | 902 | 766 | |||||||||
Expected
return on plan assets
|
(1,304 | ) | (1,037 | ) | (947 | ) | ||||||
Net
amortization and deferral
|
392 | 393 | 344 | |||||||||
Net
periodic pension cost
|
$ | 1,695 | 1,645 | 1,300 |
(In
thousands)
|
Estimated
benefit
payments
|
|||
Year
ending December 31, 2008
|
$ | 330 | ||
Year
ending December 31, 2009
|
345 | |||
Year
ending December 31, 2010
|
381 | |||
Year
ending December 31, 2011
|
454 | |||
Year
ending December 31, 2012
|
561 | |||
Years
ending December 31, 2013-2017
|
5,033 |
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Change
in benefit
obligation
|
||||||||||||
Projected
benefit obligation at beginning of year
|
$ | 4,133 | 3,223 | 2,553 | ||||||||
Service
cost
|
431 | 330 | 247 | |||||||||
Interest
cost
|
242 | 202 | 154 | |||||||||
Actuarial
loss
|
10 | 403 | 269 | |||||||||
Benefits
paid
|
(105 | ) | (25 | ) |
─
|
|||||||
Projected
benefit obligation at end of year
|
4,711 | 4,133 | 3,223 | |||||||||
Plan
assets
|
─
|
─
|
─
|
|||||||||
Funded
status at end of year
|
$ | (4,711 | ) | (4,133 | ) | (3,223 | ) |
(In
thousands)
|
2007
|
2006
|
||||||
Other
assets – prepaid pension asset (liability)
|
$ | (3,229 | ) | (2,546 | ) | |||
Other
liabilities
|
(1,482 | ) | (1,587 | ) | ||||
$ | (4,711 | ) | (4,133 | ) |
(In
thousands)
|
2007
|
2006
|
||||||
Net
(gain)/loss
|
$ | 1,305 | 1,386 | |||||
Prior
service cost
|
177 | 201 | ||||||
Amount
recognized in AOCI before tax effect
|
1,482 | 1,587 | ||||||
Tax
benefit
|
(585 | ) | (626 | ) | ||||
Net
amount recognized as reduction to AOCI
|
$ | 897 | 961 |
(In
thousands)
|
2007
|
2006
|
||||||
Prepaid
pension cost as of beginning of fiscal year
|
$ | (2,546 | ) | (1,907 | ) | |||
Net
periodic pension cost for fiscal year
|
(788 | ) | (664 | ) | ||||
Benefits
paid
|
105 | 25 | ||||||
Prepaid
pension cost as of end of fiscal year
|
$ | (3,229 | ) | (2,546 | ) |
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Service
cost – benefits earned during the period
|
$ | 431 | 329 | 247 | ||||||||
Interest
cost on projected benefit obligation
|
242 | 202 | 154 | |||||||||
Net
amortization and deferral
|
115 | 133 | 88 | |||||||||
Net
periodic pension cost
|
$ | 788 | 664 | 489 |
(In
thousands)
|
Estimated
benefit
payments
|
|||
Year
ending December 31, 2008
|
$ | 104 | ||
Year
ending December 31, 2009
|
104 | |||
Year
ending December 31, 2010
|
124 | |||
Year
ending December 31, 2011
|
163 | |||
Year
ending December 31, 2012
|
189 | |||
Years
ending December 31, 2013-2017
|
1,349 |
2007
|
2006
|
2005
|
||||||||||||||||||||||
Pension
Plan
|
SERP
|
Pension
Plan
|
SERP
|
Pension
Plan
|
SERP
|
|||||||||||||||||||
Discount
rate used to determine net periodic pension
cost
|
5.75 | % | 5.75 | % | 5.50 | % | 5.50 | % | 6.00 | % | 6.00 | % | ||||||||||||
Discount
rate used to calculate end of year liability
disclosures
|
6.00 | % | 6.00 | % | 5.75 | % | 5.75 | % | 5.50 | % | 5.50 | % | ||||||||||||
Expected
long-term rate of return on assets
|
8.75 | % | n/a | 8.75 | % | n/a | 9.00 | % | n/a | |||||||||||||||
Rate
of compensation increase
|
5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % |
December
31, 2007
|
December
31, 2006
|
|||||||||||||||
(In
thousands)
|
Carrying
Amount
|
Estimated
Fair
Value
|
Carrying
Amount
|
Estimated
Fair
Value
|
||||||||||||
Cash
and due from banks, noninterest-bearing
|
$ | 31,455 | 31,455 | 43,248 | 43,248 | |||||||||||
Due
from banks, interest-bearing
|
111,591 | 111,591 | 83,877 | 83,877 | ||||||||||||
Federal
funds sold
|
23,554 | 23,554 | 19,543 | 19,543 | ||||||||||||
Securities
available for sale
|
135,114 | 135,114 | 129,964 | 129,964 | ||||||||||||
Securities
held to maturity
|
16,640 | 16,649 | 13,122 | 13,168 | ||||||||||||
Presold
mortgages in process of
settlement
|
1,668 | 1,668 | 4,766 | 4,766 | ||||||||||||
Loans,
net of allowance
|
1,872,971 | 1,868,099 | 1,721,449 | 1,706,818 | ||||||||||||
Accrued
interest receivable
|
12,961 | 12,961 | 12,158 | 12,158 | ||||||||||||
Deposits
|
1,838,277 | 1,839,560 | 1,695,679 | 1,695,370 | ||||||||||||
Securities
sold under agreements
to repurchase
|
39,695 | 39,695 | 43,276 | 43,276 | ||||||||||||
Borrowings
|
242,394 | 241,144 | 210,013 | 210,426 | ||||||||||||
Accrued
interest payable
|
6,010 | 6,010 | 5,649 | 5,649 |
2007
|
2006
|
2005
|
||||||||||
Expected
dividend yield
|
3.88 | % | 3.30 | % | 3.08 | % | ||||||
Risk-free
interest rate
|
4.92 | % | 5.05 | % | 3.88 | % | ||||||
Expected
life
|
7
years
|
7
years
|
7
years
|
|||||||||
Expected
volatility
|
32.91 | % | 32.56 | % | 32.97 | % |
Year
Ended
December
31,
|
Year
Ended
December
31,
|
Year
Ended
December
31,
|
|||||||||||
(In
thousands except per share data)
|
2007
|
2006
|
2005
|
||||||||||
Net
income, as reported
|
$ | 21,810 | 19,302 | 16,090 | |||||||||
Add: Stock-based
employee compensation expense included
in reported net income, net of related tax effects
|
134 | 246 | — | ||||||||||
Deduct: Total
stock-based employee compensation expense
determined under fair value based method for
all awards, net of related tax effects
|
(134 | ) | (246 | ) | (335 | ) | |||||||
Pro
forma net income
|
$ | 21,810 | 19,302 | 15,755 | |||||||||
Earnings
per share:
|
Basic
- As reported
|
$ | 1.52 | 1.35 | 1.14 | ||||||||
Basic
- Pro forma
|
1.52 | 1.35 | 1.11 | ||||||||||
Diluted
- As reported
|
1.51 | 1.34 | 1.12 | ||||||||||
Diluted
- Pro forma
|
1.51 | 1.34 | 1.10 |
Options
Outstanding
|
|||||||||||||
Number
of
Shares
|
Weighted-
Average
Exercise
Price
|
Weighted-
Average
Contractual
Term
(years)
|
Aggregate
Intrinsic
Value
|
||||||||||
Balance
at December 31, 2004
|
778,726 | $ | 15.01 | ||||||||||
Granted
|
34,000 | 22.11 | |||||||||||
Exercised
|
(65,844 | ) | 11.41 | $ | 804,000 | ||||||||
Forfeited
|
(600 | ) | 15.33 | ||||||||||
Expired
|
(3,000 | ) | 21.70 | ||||||||||
Balance
at December 31, 2005
|
743,282 | 15.73 | |||||||||||
Granted
|
29,250 | 21.83 | |||||||||||
Exercised
|
(108,628 | ) | 10.27 | $ | 1,205,000 | ||||||||
Forfeited
|
(300 | ) | 15.33 | ||||||||||
Expired
|
(7,500 | ) | 12.61 | ||||||||||
Balance
at December 31, 2006
|
656,104 | 16.94 | |||||||||||
Granted
|
24,750 | 19.61 | |||||||||||
Exercised
|
(62,372 | ) | 12.95 | $ | 535,000 | ||||||||
Forfeited
|
(10,500 | ) | 21.70 | ||||||||||
Expired
|
– | – | |||||||||||
Outstanding
at December 31, 2007
|
607,982 | $ | 17.38 |
4.9
|
$ | 998,000 | |||||||
Exercisable
at December 31, 2007
|
597,482 | $ | 17.39 |
4.8
|
$ | 973,000 |
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||||||||
Range
of
Exercise
Prices
|
Number
Outstanding
at
12/31/07
|
Weighted-
Average
Remaining
Contractual
Life
|
Weighted-
Average
Exercise
Price
|
Number
Exercisable
at
12/31/07
|
Weighted-
Average
Exercise
Price
|
|||||||||||||||||
$
|
8.85 to $11.06 | 42,761 |
2.0
|
$
|
10.51
|
42,761 |
$
|
10.51
|
||||||||||||||
$
|
11.06 to $13.27 | 50,744 |
1.3
|
11.43
|
50,744 |
11.43
|
||||||||||||||||
$
|
13.27 to $15.48 | 161,947 |
3.4
|
15.28
|
161,947 |
15.28
|
||||||||||||||||
$
|
15.48 to $17.70 | 91,800 |
4.6
|
16.35
|
82,800 |
16.42
|
||||||||||||||||
$
|
17.70 to $19.91 | 56,250 |
7.7
|
19.65
|
56,250 |
19.65
|
||||||||||||||||
$
|
19.91 to $22.12 | 204,480 |
6.8
|
21.79
|
202,980 |
21.79
|
||||||||||||||||
607,982 |
4.9
|
$
|
17.38
|
597,482 |
$
|
17.39
|
||||||||||||||||
Actual
|
For
Capital
Adequacy
Purposes
|
To
Be Well Capitalized
Under
Prompt Corrective
Action
Provisions
|
||||||||||||||||||||||
($
in thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
(must
equal or exceed)
|
(must
equal or exceed)
|
|||||||||||||||||||||||
As
of December 31, 2007
|
||||||||||||||||||||||||
Total
Capital Ratio
|
||||||||||||||||||||||||
Company
|
$ | 193,708 | 10.30 | % | $ | 150,438 | 8.00 | % | $ | N/A | N/A | |||||||||||||
Bank
|
211,002 | 11.23 | % | 150,269 | 8.00 | % | 187,836 | 10.00 | % | |||||||||||||||
Tier
I Capital Ratio
|
||||||||||||||||||||||||
Company
|
172,384 | 9.17 | % | 75,219 | 4.00 | % | N/A | N/A | ||||||||||||||||
Bank
|
189,678 | 10.10 | % | 75,134 | 4.00 | % | 112,701 | 6.00 | % | |||||||||||||||
Leverage
Ratio
|
||||||||||||||||||||||||
Company
|
172,384 | 8.00 | % | 86,176 | 4.00 | % | N/A | N/A | ||||||||||||||||
Bank
|
189,678 | 8.82 | % | 86,048 | 4.00 | % | 107,560 | 5.00 | % | |||||||||||||||
As
of December 31, 2006
|
||||||||||||||||||||||||
Total
Capital Ratio
|
||||||||||||||||||||||||
Company
|
$ | 199,808 | 11.81 | % | $ | 135,333 | 8.00 | % | $ | N/A | N/A | |||||||||||||
Bank
|
199,767 | 11.83 | % | 135,081 | 8.00 | % | 168,852 | 10.00 | % | |||||||||||||||
Tier
I Capital Ratio
|
||||||||||||||||||||||||
Company
|
170,096 | 10.05 | % | 67,667 | 4.00 | % | N/A | N/A | ||||||||||||||||
Bank
|
180,820 | 10.71 | % | 67,541 | 4.00 | % | 101,311 | 6.00 | % | |||||||||||||||
Leverage
Ratio
|
||||||||||||||||||||||||
Company
|
170,096 | 8.59 | % | 79,173 | 4.00 | % | N/A | N/A | ||||||||||||||||
Bank
|
180,820 | 9.15 | % | 79,014 | 4.00 | % | 98,768 | 5.00 | % |
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Other
service charges, commissions, and fees – electronic
payment
processing revenue
|
$ | 3,514 | 2,970 | 2,225 | ||||||||
Other
gains (losses) – merchant credit card (loss) recovery – see Note
12
|
190 | (1,900 | ) | — | ||||||||
Other
operating expenses - electronic payment processing expense
|
1,963 | 1,683 | 1,455 | |||||||||
Other
operating expenses - stationery and supplies
|
1,593 | 1,675 | 1,590 | |||||||||
Other
operating expenses - telephone
|
1,246 | 1,273 | 1,260 | |||||||||
Other
operating expenses - professional fees
|
839 | 756 | 1,090 |
CONDENSED
BALANCE SHEETS
|
As
of December 31,
|
|||||||
(In
thousands)
|
2007
|
2006
|
||||||
Assets
|
||||||||
Cash
on deposit with bank subsidiary
|
$ | 5,211 | 1,878 | |||||
Investment
in wholly-owned subsidiaries, at equity
|
236,729 | 228,845 | ||||||
Premises
and Equipment
|
205 | 7 | ||||||
Other
assets
|
1,878 | 2,598 | ||||||
Total
assets
|
$ | 244,023 | 233,328 | |||||
Liabilities
and
shareholders’ equity
|
||||||||
Borrowings
|
$ | 66,394 | 67,013 | |||||
Other
liabilities
|
3,559 | 3,610 | ||||||
Total
liabilities
|
69,953 | 70,623 | ||||||
Shareholders’
equity
|
174,070 | 162,705 | ||||||
Total
liabilities and shareholders’ equity
|
$ | 244,023 | 233,328 |
CONDENSED
STATEMENTS OF INCOME
|
Year
Ended December 31,
|
|||||||||||
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Dividends
from wholly-owned subsidiaries
|
$ | 18,200 | 9,500 | 6,050 | ||||||||
Undistributed
earnings of wholly-owned subsidiaries
|
7,959 | 13,882 | 13,155 | |||||||||
Interest
expense
|
(5,293 | ) | (4,767 | ) | (2,846 | ) | ||||||
All
other income and expenses, net
|
944 | 687 | (269 | ) | ||||||||
Net
income
|
$ | 21,810 | 19,302 | 16,090 |
CONDENSED
STATEMENTS OF CASH FLOWS
|
Year
Ended December 31,
|
|||||||||||
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Operating
Activities:
|
||||||||||||
Net
income
|
$ | 21,810 | 19,302 | 16,090 | ||||||||
Equity
in undistributed earnings of subsidiaries
|
(7,959 | ) | (13,882 | ) | (13,155 | ) | ||||||
Decrease
(increase) in other assets
|
953 | (605 | ) | 177 | ||||||||
Increase
(decrease) in other liabilities
|
(76 | ) | 240 | 325 | ||||||||
Total
- operating activities
|
14,728 | 5,055 | 3,437 | |||||||||
Investing
Activities:
|
||||||||||||
Downstream
cash investment in subsidiary
|
–
|
(22,000 | ) |
─
|
||||||||
Cash
proceeds from dissolution of subsidiary
|
111 |
─
|
─
|
|||||||||
Total
– investing activities
|
111 | (22,000 | ) |
─
|
||||||||
Financing
Activities:
|
||||||||||||
Proceeds
from (repayments of) borrowings, net
|
(619 | ) | 25,774 |
─
|
||||||||
Payment
of cash dividends
|
(10,923 | ) | (10,423 | ) | (9,761 | ) | ||||||
Proceeds
from issuance of common stock
|
568 | 2,584 | 2,389 | |||||||||
Purchases
and retirement of common stock
|
(532 | ) | (1,112 | ) |
─
|
|||||||
Total
- financing activities
|
(11,506 | ) | 16,823 | (7,372 | ) | |||||||
Net
decrease in cash and cash equivalents
|
3,333 | (122 | ) | (3,935 | ) | |||||||
Cash
and cash equivalents, beginning of year
|
1,878 | 2,000 | 5,935 | |||||||||
Cash
and cash equivalents, end of year
|
$ | 5,211 | 1,878 | 2,000 | ||||||||
(a) |
1.
|
Financial
Statements - See Item 8 and the Cross Reference Index on page 2
for
information concerning the Company’s consolidated financial statements and
report of independent
auditors.
|
2.
|
Financial
Statement Schedules - not
applicable
|
3.
|
Exhibits
|
3.a
|
Copy
of Articles of Incorporation of the Company and amendments thereto
were
filed as Exhibits 3.a.i through 3.a.v to the Company’s Quarterly Report on
Form 10-Q for the period ended June 30, 2002, and are incorporated
herein
by reference.
|
3.b
|
Copy
of the Amended and Restated Bylaws of the Company was filed as Exhibit
3.b
to the Company’s Annual Report on Form 10-K for the year ended December
31, 2003, and is incorporated herein by
reference.
|
4
|
Form
of Common Stock Certificate was filed as Exhibit 4 to the Company’s
Quarterly Report on Form 10-Q for the quarter ended June 30, 1999,
and is
incorporated herein by reference.
|
10
|
Material
Contracts
|
10.a
|
Data
Processing Agreement dated October 1, 1984 by and between Bank of
Montgomery (First Bank) and Montgomery Data Services, Inc. was filed
as
Exhibit 10(k) to the Registrant's Registration Statement Number 33-12692,
and is incorporated herein by
reference.
|
10.b
|
First
Bancorp Annual Incentive Plan was filed as Exhibit 10(a) to the Form
8-K
filed on February 2, 2007 and is incorporated herein by reference.
(*)
|
10.c
|
Indemnification
Agreement between the Company and its Directors and Officers was
filed as
Exhibit 10(t) to the Registrant's Registration Statement Number 33-12692,
and is incorporated herein by
reference.
|
10.d
|
First
Bancorp Senior Management Supplemental Executive Retirement Plan
was filed
as Exhibit 10.1 to the Company's Form 8-K filed on December 22, 2006,
and
is incorporated herein by reference.
(*)
|
10.e
|
First
Bancorp 1994 Stock Option Plan was filed as Exhibit 10(f) to the
Company's
Annual Report on Form 10-K for the year ended December 31, 2001,
and is
incorporated herein by reference.
(*)
|
10.f
|
First
Bancorp 2004 Stock Option Plan was filed as Exhibit B to the Registrant's
Form Def 14A filed on March 30, 2004 and is incorporated herein by
reference. (*)
|
10.g
|
First
Bancorp 2007 Equity Plan was filed as Appendix B to the Registrant's
Form
Def 14A filed on March 27, 2007 and is incorporated herein by reference.
(*)
|
10.h
|
Employment
Agreement between the Company and Anna G. Hollers dated August
17, 1998
was filed as Exhibit 10(m) to the Company'sQuarterly
Report on Form 10-Q for the quarter ended September 30, 1998,
and is incorporated by reference (Commission File Number 000-15572).
(*)
|
10.i
|
Employment
Agreement between the Company and Teresa C. Nixon dated August 17,
1998
was filed as Exhibit 10(n) to the Company's Quarterly Report on Form
10-Q
for the quarter ended September 30, 1998, and is incorporated by
reference
(Commission File Number 000-15572).
(*)
|
10.j
|
Employment
Agreement between the Company and Eric P. Credle dated August 17,
1998 was
filed as Exhibit 10(p) to the Company's Annual Report on Form 10-K
for the
year ended December 31, 1998, and is incorporated herein by reference
(Commission File Number
333-71431).(*)
|
10.k
|
Employment
Agreement between the Company and John F. Burns dated September 14,
2000
was filed as Exhibit 10.w to the Company's Quarterly Report on Form
10-Q
for the quarter ended September 30, 2000 and is incorporated herein
by
reference. (*)
|
10.l
|
Employment
Agreement between the Company and James G. Hudson, Jr. dated May
17, 2001
was filed as Exhibit 10(p) to the Company's Annual Report on Form
10-K for
the year ended December 31, 2001, and is incorporated herein by reference.
(*)
|
10.m
|
Amendment
to the employment agreement between the Company and James G. Hudson,
Jr.
dated April 26, 2005 was filed as Exhibit 10.a to the Form 8-K filed
on
April 29, 2005 and is incorporated herein by reference.
(*)
|
10.n
|
Employment
Agreement between the Company and R. Walton Brown dated January 15,
2003
was filed as Exhibit 10(b) to the Company's Quarterly Report on Form
10-Q
for the quarter ended June 30, 2003 and is incorporated herein by
reference. (*)
|
10.o
|
Amendment
to the employment agreement between the Company and R. Walton Brown
dated
March 8, 2005 was filed as Exhibit 10.n to the Company's Annual Report
on
Form 10-K for the year ended December 31, 2004 and is incorporated
herein
by reference. (*)
|
10.p
|
Employment
Agreement between the Company and Jerry L. Ocheltree was filed as
Exhibit
10.1 to the Form 8-K filed on January 25, 2006, and is incorporated
herein
by reference. (*)
|
10.q
|
First
Bancorp Long Term Care Insurance Plan was filed as Exhibit 10(o)
to the
Company's Quarterly Report on Form 10-Q for the quarter ended September
30, 2004, and is incorporated by reference.
(*)
|
10.r
|
Advances
and Security Agreement with the Federal Home Loan Bank of Atlanta
dated
February 15, 2005 was attached as Exhibit 99(a) to the Form 8-K
filed on February 22, 2005, and is incorporated herein by
reference
|
10.s
|
Merger
Agreement between First Bancorp and Great Pee Dee Bancorp dated July
12,
2007 was filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K
filed on July 13, 2007, and is incorporated herein by
reference.
|
Description
of Director
Compensation pursuant to Item 601(b)(10)(iii)(A) of Regulation
S-K.
|
List
of Subsidiaries of Registrant.
|
Consent
of Independent Registered Public Accounting Firm, Elliott Davis,
PLLC
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
302(a)
of the Sarbanes-Oxley Act of 2002.
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
302(a)
of the Sarbanes-Oxley Act of 2002.
|
Chief
Executive Officer Certification Pursuant to 18 U.S.C. Section 1350,
as
Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
Chief
Financial Officer Certification Pursuant to 18 U.S.C. Section 1350,
as
Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
(b)
|
Exhibits
- see (a)(3) above
|
(c)
|
No
financial statement schedules are filed
herewith.
|
/s/
Anna G.
Hollers
Anna
G. Hollers
Executive
Vice President
Chief
Operating Officer / Secretary
March
14, 2008
|
/s/
Eric P.
Credle
Eric
P. Credle
Executive
Vice President
Chief
Financial Officer
(Principal
Accounting Officer)
March
14, 2008
|
Board
of
Directors
|
|
/s/
David L.
Burns
David
L. Burns
Chairman
of the Board
Director
March
14, 2008
|
/s/
Thomas F.
Phillips
Thomas
F. Phillips
Director
March
14, 2008
|
/s/
Jack D.
Briggs
Jack
D. Briggs
Director
March
14, 2008
|
/s/
Frederick L.
Taylor II
Frederick
L. Taylor II
Director
March
14, 2008
|
/s/
R. Walton
Brown
R.
Walton Brown
Director
March
14, 2008
|
/s/
Virginia C.
Thomasson
Virginia
C. Thomasson
Director
March
14, 2008
|
/s/
John F.
Burns
John
F. Burns
Director
March
14, 2008
|
Goldie
H. Wallace
Director
March
14, 2008
|
/s/
Mary Clara
Capel
Mary
Clara Capel
Director
March
14, 2008
|
/s/
A. Jordan
Washburn
A.
Jordan Washburn
Director
March
14, 2008
|
/s/
James G. Hudson,
Jr.
James
G. Hudson, Jr.
Director
March
14, 2008
|
/s/
Dennis A.
Wicker
Dennis
A. Wicker
Director
March
14, 2008
|
/s/
Jerry L.
Ocheltree
Jerry
L. Ocheltree
Director
March
14, 2008
|
/s/
John C.
Willis
John
C. Willis
Director
March
14, 2008
|
/s/
George R. Perkins,
Jr.
George
R. Perkins, Jr.
Director
March
14, 2008
|