UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
x |
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the fiscal year ended December 31, 2006 |
||
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number 0-12126
FRANKLIN FINANCIAL SERVICES CORPORATION
(Exact name of registrant as specified in its charter)
PENNSYLVANIA |
|
25-1440803 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
20 South Main Street, Chambersburg, PA |
|
17201-0819 |
(Address of principal executive offices) |
|
(Zip Code) |
(717) 264-6116 |
||
(Registrants telephone number, including area code) |
||
Securities registered pursuant to Section 12(b) of the Act |
||
NONE |
||
Securities registered pursuant to Section 12(g) of the Act: |
||
Common Stock, par value $1.00 per share |
||
(Title of class) |
Indicate by check mark if the Registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes o No x
Indicate by check mark if the Registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes o No x
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter periods that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of Registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. x
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.
Large accelerated filer o |
|
Accelerated filer x |
|
Non-accelerated filer o |
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Act) Yes o No x
The aggregate market value of the 2,993,464 shares of the Registrants common stock held by nonaffiliates of the Registrant as of June 30, 2006 based on the price of such shares was $76,333,332.
There were 3,838,502 outstanding shares of the Registrants common stock as of February 28, 2007.
DOCUMENTS INCORPORATED BY REFERENCE
Portions of the definitive annual proxy statement to be filed, pursuant to Reg. 14A within 120 days after December 31, 2006, are incorporated into Part III.
FRANKLIN FINANCIAL
SERVICES CORPORATION
FORM 10-K
INDEX
Franklin Financial Services Corporation (the Corporation) was organized as a Pennsylvania business corporation on June 1, 1983 and is a registered bank holding company under the Bank Holding Company Act of 1956, as amended (the BHCA). On January 16, 1984, pursuant to a plan of reorganization approved by the shareholders of Farmers and Merchants Trust Company of Chambersburg (F&M Trust or the Bank) and the appropriate regulatory agencies, the Corporation acquired all the shares of F&M Trust and issued its own shares to former F&M Trust shareholders on a share-for-share basis.
The Corporations common stock is not actively traded in the over-the-counter market. The Corporations stock is listed under the symbol FRAF on the OTC Electronic Bulletin Board, an automated quotation service. The Corporations Internet address is www.franklinfin.com. Electronic copies of the Corporations 2006 Annual Report on Form 10-K are available free of charge by visiting the Investor Information section of www.franklinfin.com. Electronic copies of quarterly reports on Form 10-Q and current reports on Form 8-K are also available at this Internet address. These reports are posted as soon as reasonably practicable after they are electronically filed with the Securities and Exchange Commission (SEC).
The Corporation conducts substantially all of its business through its direct banking subsidiary, F&M Trust (the Bank), which is wholly owned. Other direct subsidiaries of the Corporation include Franklin Financial Properties Corp. and Franklin Future Fund Inc. F&M Trust, established in 1906, is a full-service, Pennsylvania-chartered commercial bank and trust company, which is not a member of the Federal Reserve System. F&M Trust, which operates 23 full service offices in Franklin, Cumberland, Fulton and Huntingdon Counties, Pennsylvania, engages in general commercial, retail banking and trust services normally associated with community banks and its deposits are insured (up to applicable limits) by the Federal Deposit Insurance Corporation (the FDIC). F&M Trust offers a wide variety of banking services to businesses, individuals, and governmental entities. These services include, but are not necessarily limited to, accepting and maintaining checking, savings, and time deposit accounts, providing investment and trust services, making loans and providing safe deposit facilities. Franklin Financial Properties Corp. is a qualified real estate subsidiary established to hold real estate assets used by F&M Trust in its banking operations. Franklin Future Fund Inc is a non-bank investment company that makes venture capital investments within the Corporations primary market area.
The Corporations banking subsidiary is not dependent upon a single customer or a few customers for a material part of its business. Thus, the loss of any customer or identifiable group of customers would not materially affect the business of the Corporation or F&M Trust in an adverse manner. Also, none of the Corporations business is seasonal. The Banks lending activities consist primarily of commercial real estate, agricultural, commercial and industrial loans, installment and revolving loans to consumers, residential mortgage loans, and construction loans. Secured and unsecured commercial and industrial loans, including accounts receivable and inventory financing, and commercial equipment financing, are made to small and medium-sized businesses, individuals, governmental entities, and non-profit organizations. F&M Trust also participates in Pennsylvania Higher Education Assistance Act student loan programs and Pennsylvania Housing Finance Agency programs.
Installment loans involve both direct loans to consumers and the purchase of consumer obligations from dealers who have sold or financed the purchase of automobiles to their customers. The Banks mortgage loans include long-term loans to individuals and to businesses secured by mortgages on the borrowers real property. Construction loans are made to finance the purchase of land and the
3
construction of residential and commercial buildings thereon, and are secured by mortgages on real estate. In certain situations, the Bank acquires properties through foreclosure on delinquent mortgage loans. The Bank holds these properties until such time as they are sold.
F&M Trusts Investment and Trust Services Department offers all of the personal and corporate trust services normally associated with trust departments of area banks including: estate planning and administration, corporate and personal trust fund management, pension, profit sharing and other employee benefit funds management, and custodial services. F&M Trusts Personal Investment Center sells mutual funds, annuities and selected insurance products.
On July 1, 2006, Franklin Financial Services Corporation completed its acquisition of Fulton Bancshares Corporation (Fulton). In connection with the transaction, The Fulton County National Bank and Trust Company, a subsidiary of Fulton Bancshares was merged with and into Farmers and Merchants Trust Company of Chambersburg, a subsidiary of Franklin Financial Services Corporation. The acquisition added approximately $123 million in assets and 6 community-banking offices in Fulton and Huntingdon counties to Franklin Financial Services Corporation. Management believes that the acquisition gave it access to a contiguous market, via an established network, that could be expanded with the product offerings of the Corporation.
The Corporation and its banking subsidiary operate in a competitive environment that has intensified in the past few years as they have been compelled to share their market with institutions that are not subject to the regulatory restrictions on domestic banks and bank holding companies. Profit margins in the traditional banking business of lending and gathering deposits have declined as deregulation has allowed nonbanking institutions to offer alternative services to many of F&M Trusts customers.
The principal market of F&M Trust is in south central Pennsylvania, primarily the counties of Franklin, Cumberland, Fulton and Huntingdon. The majority of the Banks loan and deposit customers are in Franklin County. There are many commercial bank competitors in this region, in addition to credit unions, savings and loan associations, mortgage banks, brokerage firms and other competitors. The Bank competes with various strategies including customer service and convenience as part of a relationship management culture, a wide variety of products and services, and the pricing of loans and deposits. F&M Trust is the largest financial institution headquartered in Franklin County and had total assets of approximately $799.3 million on December 31, 2006.
As of December 31, 2006, the Corporation and its banking subsidiary had 230 full-time equivalent employees. The officers of the Corporation are employees of the bank. Most employees participate in pension, incentive compensation plans, and employee stock purchase plans and are provided with group life and health insurance. Management considers employee relations to be excellent.
Various requirements and restrictions under the laws of the United States and under Pennsylvania law affect the Corporation and its subsidiaries.
4
General
The Corporation is registered as a bank holding company and is subject to supervision and regulation by the Board of Governors of the Federal Reserve System under the Bank Holding Act of 1956, as amended. The Corporation has also made an effective election to be treated as a financial holding company. Financial holding companies are bank holding companies that meet certain minimum capital and other standards and are therefore entitled to engage in financially related activities on an expedited basis; see further discussion below. As a financial holding company, the Corporations activities and those of its bank subsidiary are limited to the business of banking and activities closely related or incidental to banking. Bank holding companies are required to file periodic reports with and are subject to examination by the Federal Reserve Board. The Federal Reserve Board has issued regulations under the Bank Holding Company Act that require a bank holding company to serve as a source of financial and managerial strength to its subsidiary banks. As a result, the Federal Reserve Board, pursuant to such regulations, may require the Corporation to stand ready to use its resources to provide adequate capital funds to its bank subsidiary during periods of financial stress or adversity.
The Bank Holding Company Act prohibits the Corporation from acquiring direct or indirect control of more than 5% of the outstanding shares of any class of voting stock, or substantially all of the assets of, any bank, or from merging or consolidating with another bank holding company, without prior approval of the Federal Reserve Board. Additionally, the Bank Holding Company Act prohibits the Corporation from engaging in or from acquiring ownership or control of more than 5% of the outstanding shares of any class of voting stock of any company engaged in a non-banking business, unless such business is determined by the Federal Reserve Board to be so closely related to banking as to be a proper incident thereto. Federal law and Pennsylvania law also require persons or entities desiring to acquire certain levels of share ownership (generally, 10% or more, or 5% or more for another bank holding company) of the Corporation to first obtain prior approval from the Federal Reserve and the Pennsylvania Department of Banking.
As a Pennsylvania bank holding company for purposes of the Pennsylvania Banking Code, the Corporation is also subject to regulation and examination by the Pennsylvania Department of Banking.
The Bank is a state chartered bank that is not a member of the Federal Reserve System, and its deposits are insured (up to applicable limits) by the Federal Deposit Insurance Corporation (the FDIC). Accordingly, the Banks primary federal regulator is the FDIC, and the Bank is subject to extensive regulation and examination by the FDIC and the Pennsylvania Department of Banking. The Bank is also subject to requirements and restrictions under federal and state law, including requirements to maintain reserves against deposits, restrictions on the types and amounts of loans that may be granted and the interest that may be charged thereon, and limitations on the types of investments that may be made and the types of services that may be offered. The Bank is subject to extensive regulation and reporting requirements in a variety of areas, including to help prevent money laundering, to preserve financial privacy, and to properly report late payments, defaults, and denials of loan applications. The Community Reinvestment Act requires the Bank to help meet the credit needs of the entire community where the Bank operates, including low and moderate-income neighborhoods. The Banks rating under the Community Reinvestment Act, assigned by the FDIC pursuant to an examination of the Bank, is important in determining whether the bank may receive approval for, or utilize certain streamlined procedures in, applications to engage in new activities. The Banks present CRA rating is satisfactory. Various consumer laws and regulations also affect the operations of the Bank. In addition to the impact of regulation, commercial banks are affected significantly by the actions of the Federal Reserve Board as it attempts to control the money supply and credit availability in order to influence the economy.
5
Capital Adequacy Guidelines
Bank holding companies are required to comply with the Federal Reserve Boards risk-based capital guidelines. The required minimum ratio of total capital to risk-weighted assets (including certain off-balance sheet activities, such as standby letters of credit) is 8%. At least half of the total capital is required to be Tier 1 capital, consisting principally of common shareholders equity, less certain intangible assets. The remainder (Tier 2 capital) may consist of certain preferred stock, a limited amount of subordinated debt, certain hybrid capital instruments and other debt securities, and a limited amount of the general loan loss allowance. The risk-based capital guidelines are required to take adequate account of interest rate risk, concentration of credit risk, and risks of nontraditional activities.
In addition to the risk-based capital guidelines, the Federal Reserve Board requires a bank holding company to maintain a leverage ratio of a minimum level of Tier 1 capital (as determined under the risk-based capital guidelines) equal to 3% of average total consolidated assets for those bank holding companies which have the highest regulatory examination ratings and are not contemplating or experiencing significant growth or expansion. All other bank holding companies are required to maintain a ratio of at least 1% to 2% above the stated minimum. The Bank is subject to almost identical capital requirements adopted by the FDIC. In addition to FDIC capital requirements, the Pennsylvania Department of Banking also requires state chartered banks to maintain a 6% leverage capital level and 10% risk based capital, defined substantially the same as the federal regulations.
Prompt Corrective Action Rules
The federal banking agencies have regulations defining the levels at which an insured institution would be considered well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized or critically undercapitalized. The applicable federal bank regulator for a depository institution could, under certain circumstances, reclassify a well-capitalized institution as adequately capitalized or require an adequately capitalized or undercapitalized institution to comply with supervisory actions as if it were in the next lower category. Such a reclassification could be made if the regulatory agency determines that the institution is in an unsafe or unsound condition (which could include unsatisfactory examination ratings). At December 31, 2006, the Corporation and the Bank each satisfied the criteria to be classified as well capitalized within the meaning of applicable regulations.
Regulatory Restrictions on Dividends
Dividend payments by the Bank to the Corporation are subject to the Pennsylvania Banking Code, the Federal Deposit Insurance Act, and the regulations of the FDIC. Under the Banking Code, no dividends may be paid except from accumulated net earnings (generally, retained earnings). The Federal Reserve Board and the FDIC have formal and informal policies which provide that insured banks and bank holding companies should generally pay dividends only out of current operating earnings, with some exceptions. The Prompt Corrective Action Rules, described above, further limit the ability of banks to pay dividends, because banks that are not classified as well capitalized or adequately capitalized may not pay dividends.
Under these policies and subject to the restrictions applicable to the Bank, the Bank could declare, during 2007, without prior regulatory approval, aggregate dividends of approximately $35.8 million, plus net profits earned to the date of such dividend declaration.
FDIC Insurance Assessments
For many years, the FDIC has had a risk-related premium schedule for all insured depository institutions that resulted in the assessment of deposit insurance premiums based on capital and supervisory measures. For the past several years, the Bank, along with a majority of the banks in the country, was in the
6
category of institutions that paid no deposit insurance premiums. As a result of the Federal Deposit Insurance Reform Act passed in 2006, all banks will be assessed deposit premiums beginning January 2007.
Under the new risk-related premium schedule established by the Reform Act, the FDIC assigns each depository institution to one of several supervisory groups based on both capital adequacy and the FDICs judgment of the institutions strength in light of supervisory evaluations, including examination reports, statistical analyses and other information relevant to measuring the risk posed by the institution. As of December 31, 2006, the Bank was assigned to the lowest risk group for purposes of calculating insurance assessments.
The present 2007 Deposit Insurance Fund assessment rates range from $0.05 to $0.07 for those institutions with the least risk, up to $0.43 for every $100 of insured deposits for institutions deemed to have the highest risk. The FDIC will adjust the rates periodically to maintain the Deposit Fund reserve ratio within a range of 1.15% to 1.50%. Even though the Bank, together with the majority of all other U.S banks, is being assessed premiums of 5 to 7 basis points, the Bank, together with most banks in existence prior to 1996, has been assigned a credit for past FDIC premiums paid. The Banks credit is expected to be greater than all deposit premiums that would be due for 2007. The Bank is expected to incur an expense in 2008 for deposit premiums, however, in the approximate amount of $150 thousand, assuming premium rates stay the same and the Banks deposits stay near current levels.
In addition to deposit insurance, the Bank is also subject to assessments to pay the interest on Financing Corporation bonds. The Financing Corporation was created by Congress to issue bonds to finance the resolution of failed thrift institutions. Commercial banks and thrifts are subject to the same assessment for Financing Corporation bonds. The FDIC sets the Financing Corporation assessment rate every quarter. The Financing Corporation assessment for the Bank (and all other banks) for the first quarter of 2007 is an annual rate of $.0122 for each $100 of deposits. The Financing Corporation bonds are expected to be paid off in 2017.
The Deposit Insurance Reform Act resulted in a number of changes. It merged the former BIF and SAIF into a single Deposit Insurance Fund, increased deposit insurance coverage for IRAs to $250,000, provides for the future increase of deposit insurance on all other accounts (presently limited to $100,000 per account) by indexing the coverage to the rate of inflation, authorizes the FDIC to set the reserve ratio of the combined Deposit Insurance Fund at a level between 1.15% and 1.50%, and permits the FDIC to establish assessments to be paid by insured banks to maintain the minimum ratios. The required reserve ratio will depend upon the growth of insured deposits at all banks in the U.S., the number and size of any bank failures, if any, and the FDICs assessment of the risk in the banking industry at any given time. Based upon these variables, as well as the specific condition of the Bank in the future, the assessment assigned to the Bank could increase or decrease in the future.
New Legislation
In addition to the Federal Deposit Insurance Reform Act described above, the Financial Services Regulatory Relief Act of 2006 was also enacted. This legislation is a wide-ranging law that affects many previously enacted financial regulatory laws. The overall intent of the law is to simplify regulatory procedures and requirements applicable to all banks, and to conform conflicting provisions. The Relief Act conforms a number of separate statutes to provide equal definitions and treatment for national banks, state banks, and for federal savings banks in a number of respects. The law streamlines certain reporting requirements, and provides for bank examinations on an 18-month schedule for smaller banks that qualify. The law also authorizes the Federal Reserve to pay interest to banks for the required deposit reserves maintained by banks at the Federal Reserve, but such interest would not begin to be paid until 2012. While this law has many facets that will benefit the Bank overall, the individual provisions of this law are not considered currently material to the Bank when considered alone.
7
Congress is often considering some financial industry legislation, and the federal banking agencies routinely propose new regulations. The Corporation cannot predict how any new legislation, or new rules adopted by the federal banking agencies, may affect its business in the future.
Selected Statistical Information
Certain statistical information is included in this report as part of Managements Discussion and Analysis of Financial Condition and Results of Operations.
The following is a summary of the primary risks associated with the Corporations business, financial condition and results of operations, and common stock. The list of risks identified below is not intended to be exhaustive and does not include risks that are faced by businesses generally. In addition to the risks identified below, there may be other risks and uncertainties, including those not presently known to us or those we currently consider immaterial that could adversely affect the Corporation and its business.
Risk Factors Relating to the Corporation
Our focus on commercial loans may increase the risk of substantial credit losses.
The Bank offers a variety of loan products, including residential mortgage, consumer, construction and commercial loans. At December 31, 2006, approximately 58% of our loans were commercial loans, including those secured by commercial real estate. We expect that, as the Bank grows, this percentage will grow as the Bank continues to focus its efforts on commercial lending. Commercial lending is more risky than residential mortgage and consumer lending because loan balances are greater and the borrowers ability to repay is contingent on the successful operation of a business. Risk of loan defaults is unavoidable in the banking industry, and we try to limit exposure to this risk by carefully monitoring the amount of loans in specific industries and by exercising prudent lending practices. However, we cannot eliminate the risk, and substantial credit losses could result in reduced earnings or losses.
Our allowance for loan losses may prove to be insufficient to absorb potential losses in our loan portfolio.
The Bank maintains an allowance for loan losses that we believe is appropriate to provide for any potential losses in our loan portfolio. The amount of this allowance is determined by management through a periodic review and consideration of several factors, including an ongoing review of the quality, size and diversity of our loan portfolio; evaluation of nonperforming loans; historical loan loss experience; and the amount and quality of collateral, including guarantees, securing the loan. Although we believe our loan loss allowance is adequate to absorb probable losses in our loan portfolio, we cannot predict such losses or that our allowance will be adequate. Excess loan losses could have a material adverse effect on our financial condition and results of operations.
Our lending limit is smaller than many of our competitors, which affects the size of the loans we can offer customers.
The Banks lending limit is $8.1 million. Accordingly, the size of the loans that the Corporation can offer to potential customers is less than the size of loans that many of our competitors with larger lending limits can offer. This limit affects our ability to seek relationships with larger businesses in our market area. We accommodate loan amounts in excess of our lending limits through the sale of participations in such loans to other banks. However, there can be no assurance that we will be successful in attracting or maintaining customers seeking larger loans or that we will be able to engage in participation of such loans or on terms favorable to us.
8
We depend on the services of our Management team and the unexpected loss of any member of the Management team could disrupt our operations and may adversely affect our operations.
We are a relationship-driven organization. Our growth and development to date have depended in large part on the efforts of our senior officers, who have primary contact with our customers and are extremely important in maintaining personalized relationships with our customer base, a key aspect of our business strategy and in increasing our market presence. The unexpected loss of services of one or more of these key employees could have a material adverse effect on our operations and possibly result in reduced revenues.
Our Management team has considerable experience in the banking industry and is extremely valuable to us and would be difficult to replace. The loss of the services of these officers could have a material adverse effect upon our future prospects.
We face strong competition in our primary market areas.
We encounter strong competition from other financial institutions in our primary market area, which consists of Franklin, Cumberland, Fulton and Huntingdon County, Pennsylvania. In addition, established financial institutions not already operating in our primary market area may open branches there at future dates. In the conduct of certain aspects of our banking business, we also compete with savings institutions, credit unions, mortgage banking companies, consumer finance companies, insurance companies and other institutions, some of which are not subject to the same degree of regulation or restrictions as are imposed upon us. Many of these competitors have substantially greater resources and lending limits than we have and offer services that we do not provide. In addition, many of these competitors have numerous branch offices located throughout their extended market areas that provide them with a competitive advantage over us. No assurance can be given that such competition will not have an adverse effect on our financial condition and results of operations.
We are affected by local, regional and national economic conditions over which we have no control.
The results of operations for financial institutions, including the Corporation, may be materially and adversely affected by changes in prevailing economic conditions, including declines in real estate markets, unemployment, recession, international developments, rapid changes in interest rates and the monetary and fiscal policies of the federal government. Substantially all of our loans are to businesses and individuals in our primary market area and any decline in the economy of this area could have an adverse impact on us. Accordingly, we could be more vulnerable to economic downturns in our market area than our larger competitors, who are more geographically diverse. Changes in governmental economic and monetary policies, the Internal Revenue Code and banking and credit regulations may affect our ability to attract deposits and the demand for loans. The interest payable on deposits and chargeable on loans is further subject to governmental regulations and fiscal policy, as well as national, state and local economic growth, employment rates and population trends.
Changes in interest rates could have an adverse impact upon our results of operations.
Our profitability is in part a function of the spread between interest rates earned on investments, loans and other interest-earning assets and the interest rates paid on deposits and other interest-bearing liabilities. Recently, interest rate spreads have generally narrowed due to changing market conditions and competitive pricing pressure. Interest rates are highly sensitive to many factors that are beyond our control, including general economic conditions and policies of various governmental and regulatory agencies and, in particular, the Board of Governors of the Federal Reserve System. Changes in monetary policy, including changes in interest rates, will influence not only the interest we receive on our loans and investment securities and the amount of interest we pay on deposits and borrowings, but will also affect our ability to originate loans and obtain deposits and the value of our investment portfolio. If the rate of
9
interest we pay on our deposits and other borrowings increases more than the rate of interest we earn on our loans and other investments, our net interest income, and therefore our earnings, could be adversely affected. Our earnings also could be adversely affected if the rates on our loans and other investments fall more quickly than those on our deposits and other borrowings. While we take measures to guard against interest rate risk, there can be no assurance that such measures will be effective in minimizing our exposure to interest rate risk.
We are subject to extensive governmental regulation.
We, as well as other financial institutions like us, are subject to intensive regulation by federal and state bank regulatory agencies. There can be no assurance that this supervision and regulation will not have a material adverse effect on our results of operations. The primary purpose of this regulation is the protection of the federal deposit insurance funds administered by the FDIC, as well as our depositors, as opposed to our shareholders. Further, the financial services industry has received significant legislative attention in recent years, resulting in increased regulation in certain areas and deregulation in other areas. As a result, banks now face strong competition from other financial service providers in areas that were previously, almost the exclusive domain of banks.
We may need to spend significant money to keep up with technology so we can remain competitive.
The banking industry continues to undergo rapid technological changes with frequent introduction of new technology-driven products and services. In addition to providing better services to customers, the effective use of technology increases efficiency and enables us to reduce costs. Our future success depends in part upon our ability to address the needs of our customers by using technology to provide products and services that will satisfy customer demands for convenience, as well as to create additional operating efficiencies. Many of our competitors have substantially greater resources to invest in technological improvements. Such technology may permit competitors to perform certain functions at a lower cost than we can. We may not be able to effectively implement new technology-driven products and services or be successful in marketing these to our customers.
Risks relating to the acquisition of Fulton Bancshares Corporation.
The Corporation may not be able to recognize the anticipated cost savings from the acquisition. Likewise, the Corporations ability to capture additional market share in the former Fulton market may not be realized or may take longer to realize than anticipated. If any of these events occur, the effects on the Corporations operations and financial results could be significant.
Risk Factors Relating to the Common Stock
Investments in our common stock are not insured by the FDIC.
Investments in the Corporations common stock are not savings or deposit accounts and are not insured by the FDIC or any other governmental agency. Investments in the Corporations common stock are not guaranteed, may lose value, and are subject to a variety of investment risks, including loss of principal.
There is a limited trading market for our common stock.
There is currently only a limited public market for our common stock. Our common stock is listed on the Over the Counter Bulletin Board (OTC-BB) under the symbol FRAF. Because it is thinly traded, we cannot assure you that you will be able to resell your shares of common stock for a price that is equal to the price that you paid for your shares. We have no plans to apply to have our common stock listed for trading on any stock exchange or the NASDAQ market.
10
The Banks ability to pay dividends to the Corporation is subject to regulatory limitations that may affect the Corporations ability to pay dividends to our shareholders.
As a holding company, the Corporation is a separate legal entity from the Bank and does not have significant operations of its own. We currently depend upon the Banks cash and liquidity to pay dividends to our shareholders. We cannot assure you that in the future the Bank will have the capacity to pay dividends to the Corporation. Various statutes and regulations limit the availability of dividends from the Bank. It is possible; depending upon the Banks financial condition and other factors, that the Banks regulators could assert that payment of dividends by the Bank to the Corporation is an unsafe or unsound practice. In the event that the Bank is unable to pay dividends to the Corporation, the Corporation may not be able to pay dividends to its shareholders
Item 1B. Unresolved Staff Comments
None
The Corporations headquarters is located in the main office of F&M Trust at 20 South Main Street, Chambersburg, Pennsylvania. This location also houses a community banking office as well as operational support services for the bank. The Corporation owns or leases thirty-one properties in Franklin, Cumberland, Fulton and Huntingdon Counties, Pennsylvania as described below:
Property |
|
|
|
Owned |
|
Leased |
|
||||
Community Banking Offices |
|
|
17 |
|
|
|
6 |
|
|
||
Remote ATM Sites |
|
|
|
|
|
|
3 |
|
|
||
Other Properties |
|
|
4 |
|
|
|
1 |
|
|
None
Item 4. Submission of Matters to a Vote of Security Holders
None
Item 5. Market for Registrants Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities
Market and Dividend Information
The Corporations common stock is not actively traded in the over-the-counter market. The Corporations stock is listed under the symbol FRAF on the OTC Electronic Bulletin Board, an automated quotation service. Current price information is available from account executives at most brokerage firms as well as the registered market makers of Franklin Financial Services Corporation common stock as listed below under Shareholders Information.
The range of high and low bid prices is shown in the following table for the years 2006 and 2005, as well as cash dividends declared for those periods. The bid quotations reflect interdealer quotations, do not include retail mark-ups, markdowns or commissions, and may not necessarily represent actual transactions. The closing price of Franklin Financial Services Corporation common stock recorded from an actual transaction on December 31, 2006 was $27.30. The Corporation had 2,175 shareholders of record as of December 31, 2006.
11
Market
and Dividend Information
Bid Price Range Per Share
|
|
2006 |
|
2005 |
|
||||||||||||||||||
|
|
|
|
|
|
Dividends |
|
|
|
|
|
Dividends |
|
||||||||||
|
|
High |
|
Low |
|
Declared |
|
High |
|
Low |
|
Declared |
|
||||||||||
|
|
(Dollars per share) |
|
||||||||||||||||||||
First quarter |
|
$ |
26.00 |
|
$ |
24.40 |
|
|
$ |
0.24 |
|
|
$ |
27.50 |
|
$ |
26.35 |
|
|
$ |
0.23 |
|
|
Second quarter |
|
25.75 |
|
25.00 |
|
|
0.25 |
|
|
26.25 |
|
24.50 |
|
|
0.24 |
|
|
||||||
Third quarter |
|
26.25 |
|
25.15 |
|
|
0.25 |
|
|
25.50 |
|
24.05 |
|
|
0.24 |
|
|
||||||
Fourth quarter |
|
27.75 |
|
26.00 |
|
|
0.25 |
|
|
25.50 |
|
24.10 |
|
|
0.24 |
|
|
||||||
|
|
|
|
|
|
|
$ |
0.99 |
|
|
|
|
|
|
|
$ |
0.95 |
|
|
||||
For limitations on the Corporations ability to pay dividends, see Supervision and RegulationRegulatory Restrictions on Dividends in Item 1 above.
The information related to equity compensation plans is incorporated by reference to the materials set forth under the heading Executive CompensationCompensation Tables in the Corporations Proxy Statement for the 2007 Annual Meeting of Shareholders.
The following table represents the repurchase of issuer equity securities during the fourth quarter of 2006:
|
|
|
|
|
|
Total Number of |
|
Number of Shares |
|
|||||||||||
|
|
|
|
Average |
|
Shares Purchased |
|
that May Yet Be |
|
|||||||||||
|
|
Number of |
|
Price Paid |
|
as Part of Publicly |
|
Purchased Under |
|
|||||||||||
Period |
|
|
|
Shares Purchased |
|
per Share |
|
Announced Program |
|
Program |
|
|||||||||
October 2006 |
|
|
2,600 |
|
|
|
$ |
27.18 |
|
|
|
2,600 |
|
|
|
89,400 |
|
|
||
November 2006 |
|
|
4,000 |
|
|
|
$ |
27.10 |
|
|
|
4,000 |
|
|
|
85,400 |
|
|
||
December 2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
85,400 |
|
|
|||
Total |
|
|
6,600 |
|
|
|
$ |
27.13 |
|
|
|
6,600 |
|
|
|
|
|
|
||
On July 13, 2006, the Board of Directors authorized the repurchase of up to 100,000 shares of the Corporations $1.00 par value common stock over a twelve-month period ending on July 12, 2007. The common shares of the Corporation will be purchased in the open market or in privately negotiated transactions. The Corporation uses the repurchased common stock (Treasury stock) for general corporate purposes including stock dividends and splits, employee benefit and executive compensation plans, and the dividend reinvestment plan. A plan approved in August 2005 that authorized the repurchase of up 50,000 shares expired in 2006.
Franklin Financial Services Corporation offers a dividend reinvestment program whereby shareholders with stock registered in their own names may reinvest their dividends in additional shares of the Corporation. Information concerning this optional program is available by contacting the Corporate Secretary at 20 South Main Street, P.O. Box 6010, Chambersburg, PA 17201-6010, telephone 717/264-6116.
12
Dividend Direct Deposit Program:
Franklin Financial Services Corporation offers a dividend direct deposit program whereby shareholders with registered stock in their own names may choose to have their dividends deposited directly into the bank account of their choice on the dividend payment date. Information concerning this optional program is available by contacting the Corporate Secretary at 20 South Main Street, P.O. Box 6010, Chambersburg, PA 17201-6010, telephone 717/264-6116.
The Annual Shareholders Meeting will be held on Tuesday, April 24, 2007, at the Family Traditions Lighthouse Restaurant, 4301 Philadelphia Avenue, Chambersburg, Pennsylvania. The Business Meeting will begin at 10:30 a.m. followed by a luncheon.
www.franklinfin.com
The following brokers are registered as market makers of Franklin Financial Services Corporations common stock:
Ferris Baker Watts |
|
17 East Washington Street, Hagerstown, MD 21740 |
|
800/344-4413 |
|
RBC Dain-Rauscher |
|
2101 Oregon Pike, Lancaster, PA 17601 |
|
800/646-8647 |
|
Boenning & Scattergood, Inc. |
|
1700 Market Street, Suite 1420, |
|
800/883-1212 |
|
Ryan, Beck & Co. |
|
3 Parkway, Philadelphia, PA 19102 |
|
800/223-8969 |
|
Morgan Keegan |
|
Two Buckhead
Plaza, |
|
866-353-7522 |
|
The registrar and transfer agent for Franklin Financial Services Corporation is Fulton Bank, P.O. Box 4887, Lancaster, PA 17604.
13
Item 6. Selected Financial Data
Summary of Selected Financial Data
|
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
|||||
|
|
(Dollars in thousands, except per share) |
|
|||||||||||||
Summary of operations |
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest income |
|
$ |
40,902 |
|
$ |
29,711 |
|
$ |
24,809 |
|
$ |
24,884 |
|
$ |
27,388 |
|
Interest expense |
|
19,956 |
|
12,173 |
|
8,819 |
|
9,057 |
|
11,801 |
|
|||||
Net interest income |
|
20,946 |
|
17,538 |
|
15,990 |
|
15,827 |
|
15,587 |
|
|||||
Provision for loan losses |
|
240 |
|
426 |
|
880 |
|
1,695 |
|
1,190 |
|
|||||
Net interest income after provision for loan losses |
|
20,706 |
|
17,112 |
|
15,110 |
|
14,132 |
|
14,397 |
|
|||||
Noninterest income |
|
8,257 |
|
6,995 |
|
7,093 |
|
7,740 |
|
5,903 |
|
|||||
Noninterest expense |
|
19,296 |
|
17,058 |
|
15,996 |
|
14,659 |
|
13,531 |
|
|||||
Income before income taxes |
|
9,667 |
|
7,049 |
|
6,207 |
|
7,213 |
|
6,769 |
|
|||||
Income tax |
|
2,097 |
|
937 |
|
1,015 |
|
1,373 |
|
1,196 |
|
|||||
Net income |
|
$ |
7,570 |
|
$ |
6,112 |
|
$ |
5,192 |
|
$ |
5,840 |
|
$ |
5,573 |
|
Per common share |
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic earnings per share |
|
$ |
2.11 |
|
$ |
1.82 |
|
$ |
1.54 |
|
$ |
1.74 |
|
$ |
1.66 |
|
Diluted earnings per share |
|
2.10 |
|
1.81 |
|
1.54 |
|
1.74 |
|
1.66 |
|
|||||
Regular cash dividends paid |
|
0.99 |
|
0.95 |
|
0.88 |
|
0.82 |
|
0.75 |
|
|||||
Special cash dividends paid |
|
|
|
|
|
|
|
|
|
0.20 |
|
|||||
Balance sheet data (end of year) |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total assets |
|
$ |
799,333 |
|
$ |
621,357 |
|
$ |
563,268 |
|
$ |
549,702 |
|
$ |
532,357 |
|
Loans, net |
|
521,684 |
|
391,788 |
|
343,130 |
|
330,196 |
|
316,756 |
|
|||||
Deposits |
|
595,295 |
|
456,799 |
|
399,896 |
|
372,431 |
|
371,887 |
|
|||||
Long-term debt |
|
38,449 |
|
48,546 |
|
52,359 |
|
56,467 |
|
59,609 |
|
|||||
Shareholders equity |
|
71,614 |
|
55,670 |
|
54,643 |
|
51,858 |
|
47,228 |
|
|||||
Performance measurements |
|
|
|
|
|
|
|
|
|
|
|
|||||
Return on average assets |
|
1.07 |
% |
1.03 |
% |
0.93 |
% |
1.09 |
% |
1.07 |
% |
|||||
Return on average equity |
|
11.92 |
% |
11.13 |
% |
9.77 |
% |
11.80 |
% |
12.04 |
% |
|||||
Return on average tangible assets(1) |
|
1.09 |
% |
1.03 |
% |
0.93 |
% |
1.09 |
% |
1.07 |
% |
|||||
Return on average tangible equity(1) |
|
13.42 |
% |
11.13 |
% |
9.77 |
% |
11.80 |
% |
12.04 |
% |
|||||
Dividend payout ratio |
|
47.03 |
% |
52.31 |
% |
56.82 |
% |
46.87 |
% |
57.31 |
% |
|||||
Average equity to average asset ratio |
|
8.96 |
% |
9.28 |
% |
9.47 |
% |
9.25 |
% |
8.85 |
% |
|||||
Efficiency ratio(2) |
|
63.06 |
% |
66.39 |
% |
66.24 |
% |
60.23 |
% |
60.51 |
% |
|||||
Trust assets under management (market value) |
|
$ |
538,152 |
|
$ |
411,165 |
|
$ |
410,491 |
|
$ |
337,796 |
|
$ |
351,970 |
|
(1) See Item 7 for definition of non-GAAP measurements.
(2) Efficiency ratio: Noninterest expense / (Tax equivalent net interest income plus noninterest income less security gains)
Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations
Application of Critical Accounting Policies:
Disclosure of the Corporations significant accounting policies is included in Note 1 to the consolidated financial statements. Certain of these policies are particularly sensitive requiring significant
14
judgements, estimates and assumptions to be made by management. Senior management has discussed the development of such estimates, and related Management Discussion and Analysis disclosure, with the audit committee of the board of directors. The following accounting policies are the ones identified by management to be critical to the results of operations:
Allowance for Loan LossesThe allowance for loan losses is the estimated amount considered adequate to cover credit losses inherent in the outstanding loan portfolio at the balance sheet date. The allowance is established through the provision for loan losses, charged against income. In determining the allowance for loan losses, management makes significant estimates and, accordingly, has identified this policy as probably the most critical for the Corporation.
Management performs a monthly evaluation of the adequacy of the allowance for loan losses. Consideration is given to a variety of factors in establishing this estimate including, but not limited to, current economic conditions, diversification of the loan portfolio, delinquency statistics, results of internal loan reviews, borrowers actual or perceived financial and managerial strengths, the adequacy of the underlying collateral (if collateral dependent) and other relevant factors. This evaluation is inherently subjective, as it requires material estimates that may be susceptible to significant change, including the amounts and timing of future cash flows expected to be received on impaired loans.
The analysis has two components, specific and general allocations. Collateral values discounted for market conditions and selling costs are used to establish specific allocations. The Banks historical loan loss experience, loan administration factors, and general economic conditions are used to establish general allocations for the remainder of the portfolio. The allowance for loan losses was $6.9 million at December 31, 2006.
Management monitors the adequacy of the allowance for loan losses on an ongoing basis and reports its adequacy assessment monthly to the Board of Directors, and quarterly to the Audit Committee.
Mortgage Servicing RightsThe Bank lends money to finance residential properties for its customers. Due to the volume of fixed rate mortgage loans originated annually by the Bank, the Bank chooses not to keep these loans on its balance sheet. As a result, many of the originated mortgage loans are sold on the secondary market, primarily to Federal National Mortgage Association (FNMA). Although the Bank has chosen to sell these loans, its practice is to retain the servicing of these loans. This means that the customers whose loans have been sold to the secondary market make their monthly payments to the Bank.
As required by Statement of Financial Accounting Standard No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishment of Liabilities, upon the sale of mortgage loans, the Bank capitalizes the value allocated to the servicing rights in other assets and makes a corresponding entry to other income from mortgage banking activities. The capitalized servicing rights are amortized against noninterest income in proportion to, and over the periods of, the estimated net servicing income of the underlying financial assets.
Capitalized servicing rights are carried at the lower of cost or market and are evaluated for impairment based upon the fair value of the rights as compared to amortized cost. The rights are deemed to be impaired when the fair value of the rights is less than the amortized cost. If impaired, the Bank records a charge against noninterest income from mortgage banking activities through a mortgage servicing rights valuation allowance. The amount charged to the valuation allowance can be reversed in future periods if the rights are determined to no longer be impaired. However, the amount of impairment reversed may not exceed the balance of the valuation allowance.
The fair value of the servicing rights is determined through a discounted cash flow analysis and calculated using a computer-pricing model. The pricing model is based on the objective characteristics of the mortgage servicing portfolio (e.g, loan balance and interest rate) and commonly used industry
15
assumptions (e.g., prepayment speeds, discount rates). The assumptions take into account those that many active purchasers of servicing rights employ in their evaluations of portfolios for sale in the secondary market. The unique characteristics of the secondary servicing market often dictate adjustments to the assumptions over short periods of time. Subjective factors are also considered in the derivation of market values, including levels of supply and demand for servicing, interest rate trends, and perception of risk not incorporated into prepayment assumptions.
Financial DerivativesAs part of its interest rate risk management strategy, the Bank has entered into interest rate swap agreements. A swap agreement is a contract between two parties to exchange cash flows based upon an underlying notional amount. Under the swap agreements, the Bank pays a fixed rate and receives a variable rate from an unrelated financial institution serving as counter-party to the agreements. The swaps are designated as cash flow hedges and are designed to minimize the variability in cash flows of the Banks variable-rate money market deposit liabilities attributable to changes in interest rates. The swaps in effect convert a portion of a variable rate liability to a fixed rate liability.
The interest rate swaps are recorded on the balance sheet at fair value as an asset or liability. To the extent the swaps are effective in accomplishing their objectives, changes in the fair value are recorded in other comprehensive income. To the extent the swaps are not effective, changes in fair value are recorded in interest expense. Cash flow hedges are determined to be highly effective when the Bank achieves offsetting changes in the cash flows of the risk being hedged. The Bank measures the effectiveness of the hedges on a quarterly basis and it has determined the hedges are highly effective. Fair value is heavily dependent upon the markets expectations for interest rates over the remaining term of the swaps.
Temporary Investment ImpairmentInvestment securities are written down to their net realizable value when there is impairment in value that is considered to be other than temporary. The determination of whether or not other than temporary impairment exists is a matter of judgement. Management reviews investment securities regularly for possible impairment that is other than temporary by analyzing the facts and circumstances of each investment and the expectations for that investments performance. Other than temporary impairment in the value of an investment may be indicated by the length of time and the extent to which market value has been less than cost; the financial condition and near term prospects of the issuer; or the intent and ability to retain the investment for a period of time sufficient to allow for any anticipated recovery in market value.
Stock based CompensationThe Corporation has two stock compensation plans in place consisting of an Employee Stock Purchase Plan (ESPP) and an Incentive Stock Option Plan (ISOP).
In December 2004, the Financial Accounting Standards Board (FASB) issued Statement No. 123 (R), Share-Based Payment. Statement No. 123(R) revised Statement No. 123, Accounting for Stock-Based Compensation, and supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees, and its related implementation guidance. Statement No. 123(R) requires compensation costs related to share-based payment transactions to be recognized in the financial statements (with limited exceptions). The amount of compensation cost is measured on the grant-date fair value of the equity or liability instruments issued. Compensation cost is recognized over the period that an employee provides services in exchange for the award.
The Corporation implemented Statement No. 123(R) in the first quarter of 2006 under the modified prospective method. In 2006, $127 thousand was recognized as compensation expense. This expense is related to options granted in February 2006 under the Corporations Incentive Stock Option Plan of 2002 and for options issued in July under the Corporations Employee Stock Purchase Plan. The compensation expense for both awards has been fully expensed in 2006.
Prior to the implementation of FASB Statement No. 123(R), stock options were accounted for under Accounting Principal Bulletin (APB) No. 25. Under APB 25, no compensation expense was recognized
16
related to these options. Had compensation expense for the plans been recognized in accordance with Statement No. 123(R) in 2005 and 2004, the Corporations net income and per share amounts would have been reduced. Note 1 of the accompanying financial statements provides additional information about stock option expense.
The Corporation calculates the compensation cost of the options by using the Black-Scholes method to determine the fair value of the options granted. In calculating the fair value of the options, the Corporation makes assumptions regarding the risk-free rate of return, the expected volatility of the Corporations common stock, dividend yield and the expected life of the option. These assumptions are made independently for the ESPP and the ISOP and if changed would impact the compensation cost of the options and the pro-forma impact to net income.
GAAP versus Non-GAAP PresentationsThe Corporation supplements its traditional GAAP measurements with Non-GAAP measurements. The Non-GAAP measurements include Return on Average Tangible Assets and Return on Average Tangible Equity. The purchase method of accounting was used to record the acquisition of Fulton Bancshares Corporation. As a result, intangible assets (primarily goodwill and core deposit intangibles) were created. The Non-GAAP disclosures are intended to eliminate the effects of the intangible assets and allow for better comparisons to periods when such assets did not exist. The following table shows the adjustments made between the GAAP and NON-GAAP measurements:
GAAP Measurement |
|
|
|
Calculation |
Return on Average Assets |
|
Net Income / Average Assets |
||
Return on Average Equity |
|
Net Income / Average Equity |
Non- GAAP Measurement |
|
|
|
Calculation |
Return on Average Tangible Assets |
|
Net Income plus Intangible Amortization / Average Assets less Average Intangible Assets |
||
Return on Average Tangible Equity |
|
Net Income plus Intangible Amortization / Average Equity less Average Intangible Assets |
The following discussion and analysis is intended to assist the reader in reviewing the financial information presented and should be read in conjunction with the consolidated financial statements and other financial data presented elsewhere herein.
The highlight for Franklin Financial Services Corporation in 2006 was the acquisition of Fulton Bancshares Corporation that closed on July 1, 2006. The acquisition added approximately $123 million in assets and 6 community-banking offices to the Corporations franchise. The Corporation now has twenty-three community banking offices in 4 counties in south central Pennsylvania. The effect of the acquisition was included in the Corporations financial statements beginning on July 1, 2006 and historical financial results have not been restated.
Franklin Financial Services Corporation reported net income of $7.6 million and diluted earnings per share of $2.10 for 2006. These results show a strong improvement from 2005 when net income was $6.1 million and diluted earnings per share were $1.81. Return on average assets (ROA) improved from 1.03% in 2005 to 1.07% in 2006. Likewise, return on average equity (ROE) improved from 11.13% in 2005 to 11.92% in 2006. For 2006, return on tangible assets was 1.09% and return on tangible equity was 13.42%.
Tax equivalent net interest income increased from $18.9 million in 2005 to $22.5 million in 2006. The 2006 net interest margin remained the same as in 2005 at 3.45%. The provision for loan losses was $240
17
thousand in 2006 and represents the third consecutive year that the Corporation was able to reduce its provision expense.
Noninterest income was up 18% in 2006 reaching $8.3 million compared to $7.0 million the prior year. All categories of noninterest income increased from the prior year except for mortgage banking fees. Noninterest expense was $19.3 million, an increase of $2.2 million from 2005. All categories of noninterest expense increased from the prior year with the largest dollar increase in the salary and benefits category.
Total assets of the Corporation grew approximately $178 million to $799.3 million at December 31, 2006 compared to $621.4 million at December 31, 2005. Total loans grew by approximately $130 million and deposits grew by approximately $138 million over the prior year-end.
A more detailed discussion of the areas that had the greatest affect on reported results follows.
The most important source of the Corporations earnings is net interest income, which is defined as the difference between income on interest-earning assets and the expense of interest-bearing liabilities supporting those assets. Principal categories of interest-earning assets are loans and securities, while deposits, securities sold under agreements to repurchase (Repos), short-term borrowings and long-term debt are the principal categories of interest-bearing liabilities. For the purpose of this discussion, net interest income is adjusted to a fully taxable-equivalent basis (refer to Table 1). This adjustment facilitates performance comparisons between taxable and tax-free assets by increasing the tax-free income by an amount equivalent to the Federal income taxes that would have been paid if this income were taxable at the Corporations 34% Federal statutory rate. The components of net interest income are detailed in Tables 1, 2 and 3.
2006 versus 2005:
In 2006, the Corporation continued to deal with the challenges of continued rate increases by the Federal Reserve Open Market Committee and a yield curve that remained flat or even inverted during the year. During 2006 the federal funds rate increased 4 times and ended the year at 5.25%. The last increase in the federal funds rate in June 2006 was the last of seventeen consecutive rate increases, dating back to June 2004. Despite an interest rate environment that was not beneficial to banking, tax equivalent net interest income increased from $18.9 million in 2005 to $22.5 million in 2006. The Corporation was also able to maintain its net interest margin at 3.45% for 2006, during a time when many banks continued to see a compression of the net interest margin.
Tax equivalent interest income increased $11.4 million in 2006 from 2005 and totaled $42.5 million for the year. Of the increase, $9.3 million was from the loan portfolio and the remainder primarily from the investment portfolio. Within the loan portfolio, approximately two-thirds of the increase in loan interest came as a result of an increase in the average balance of loans during the year. Average loan outstandings increased approximately $89 million year-over-year, in part due to the acquisition. The Banks commercial loan portfolio also contributed to the increase in loan interest because many of these loans were variable rate loans tied to short-term rates. As the federal funds rate increased, other short-term rates increased and variable rate commercial loans repriced to higher rates. The yield on the loan portfolio increased from 6.27% in 2005 to 7.07% in 2006. The increase in interest income from investments was due primarily to rate factors as compared to the prior year as the yield on the portfolio improved to 5.11% in 2006 versus 4.39% the prior year. Overall, the yield on earning assets was 6.51% in 2006 and 5.67% in 2005.
Interest expense totaled $20.0 million in 2006, an increase of $7.8 million over the prior year. Interest on deposits accounted for $6.7 million of the total increase in interest expense. The primary driver of the increase in deposit expense was the Banks Money Management product. Interest expense on this product
18
increased $4.1 million year-over-year. This increase was nearly evenly split between an increase due to volume and an increase due to rate. The average balance of this product increased approximately $63 million over the prior year and is indexed to short-term interest rates. As such, the cost of this product increased during 2006 as short-term rates continued to increase during the year. Also contributing to the increase in interest expense was the increased expense of time deposits and securities sold under agreements to repurchase (Repos) as compared to 2005. The cost of interest-bearing liabilities increased to 3.56 % in 2006 from 2.63% in 2005.
Tax equivalent net interest income increased $3.6 million in 2006 as compared to 2005. In total, nearly all of this increase was attributable to approximately $118 million of growth in the average balance sheet during 2006. Table 2 presents the changes in net interest income that were attributable to changes in balance sheet size or changes in interest rates as compared to the prior year.
2005 versus 2004:
During 2005, the Federal Reserve Open Market Committee raised the federal funds target rate eight times. These actions increased the federal funds rate by 2% during the year. While these rate increases had a direct affect on short-term and variable rate assets and liabilities, the yield curve remained virtually flat during the year and thereby limited rate increases on fixed rate products. In 2005, net interest income on a tax equivalent basis was $18.9 million, a 9.2 % increase compared to $17.3 million in 2004. Interest income on earning assets was $31.1 million, an increase of $5 million or 19% over the prior year. Interest on loans contributed $3.7 million of the increase in interest income with most of the increase coming from growth in the commercial loan portfolio during 2005. Interest income on investments was up $1.1 million over the prior year. The yield on earning assets increased from 5.04% in 2004 to 5.67% in 2005.
Interest expense increased $3.4 million, driven primarily by increased interest expense on the Money Management deposit product and securities sold under agreements to repurchase (Repos). Both of these products experienced tremendous growth in average outstanding balances during 2005. In addition, both of these products are indexed to short-term interest rates and as such, cost more in 2005 due to the increase in short-term rates during the year. The swaps added $273 thousand to interest expense in 2005 and $638 thousand in 2004. This decrease was caused by the maturity of one swap in 2004 and the increase in short-term interest rates in 2005. The cost of interest bearing liabilities increased from 2.01% in 2004 to 2.63% in 2005.
Overall, with rate increases and balance sheet growth throughout 2005, the net interest margin improved slightly to 3.45% in 2005 from 3.34% in 2004. Of the $1.6 million increase in 2005 net interest income, $1.2 million was the result of changes in balance sheet size and $400 thousand was the result of interest rates earned and paid.
Net interest income, defined as interest income less interest expense, is shown in the following table:
|
|
2006 |
|
% Change |
|
2005 |
|
% Change |
|
2004 |
|
% Change |
|
|||||||||
|
|
(Dollars in thousands) |
|
|||||||||||||||||||
Interest income |
|
$ |
40,902 |
|
|
37.67 |
% |
|
$ |
29,711 |
|
|
19.76 |
% |
|
$ |
24,809 |
|
|
-0.30 |
% |
|
Interest expense |
|
19,956 |
|
|
63.94 |
% |
|
12,173 |
|
|
38.03 |
% |
|
8,819 |
|
|
-2.63 |
% |
|
|||
Net interest income |
|
20,946 |
|
|
19.43 |
% |
|
17,538 |
|
|
9.68 |
% |
|
15,990 |
|
|
1.03 |
% |
|
|||
Tax equivalent adjustment |
|
1,563 |
|
|
|
|
|
1,384 |
|
|
|
|
|
1,331 |
|
|
|
|
|
|||
Tax equivalent net interest income |
|
$ |
22,509 |
|
|
18.96 |
% |
|
$ |
18,922 |
|
|
9.24 |
% |
|
$ |
17,321 |
|
|
1.36 |
% |
|
19
Table 2 attributes increases and decreases in components of net interest income either to changes in average volume or to changes in average rates for interest-earning assets and interest-bearing liabilities. Numerous and simultaneous balance and rate changes occur during the year. The amount of change that is not due solely to volume or rate is allocated proportionally to both.
Table 2. Rate-Volume Analysis of Net Interest Income
|
|
2006 Compared to 2005 |
|
2005 Compared to 2004 |
|
||||||||||||||
|
|
Increase (Decrease) due to: |
|
Increase (Decrease) due to: |
|
||||||||||||||
|
|
Volume |
|
Rate |
|
Net |
|
Volume |
|
Rate |
|
Net |
|
||||||
|
|
(Dollars in thousands) |
|
||||||||||||||||
Interest earned on: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing obligations in other banks and Federal funds sold |
|
$ |
137 |
|
$ |
176 |
|
$ |
313 |
|
$ |
6 |
|
$ |
158 |
|
$ |
164 |
|
Investment securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Taxable |
|
102 |
|
1,238 |
|
1,340 |
|
232 |
|
737 |
|
969 |
|
||||||
Nontaxable |
|
562 |
|
(177 |
) |
385 |
|
(11 |
) |
145 |
|
134 |
|
||||||
Loans |
|
6,074 |
|
3,258 |
|
9,332 |
|
1,305 |
|
2,383 |
|
3,688 |
|
||||||
Total net change in interest income |
|
$ |
6,875 |
|
$ |
4,495 |
|
$ |
11,370 |
|
$ |
1,532 |
|
$ |
3,423 |
|
$ |
4,955 |
|
Interest expense on: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing checking |
|
2 |
|
82 |
|
84 |
|
11 |
|
73 |
|
84 |
|
||||||
Money market deposit accounts |
|
2,392 |
|
1,705 |
|
4,097 |
|
479 |
|
1,306 |
|
1,785 |
|
||||||
Savings accounts |
|
(3 |
) |
194 |
|
191 |
|
(7 |
) |
85 |
|
78 |
|
||||||
Time deposits |
|
1,052 |
|
1,323 |
|
2,375 |
|
160 |
|
480 |
|
640 |
|
||||||
Securities sold under agreements to repurchase |
|
624 |
|
1,104 |
|
1,728 |
|
90 |
|
1,010 |
|
1,100 |
|
||||||
Short-term borrowings |
|
(38 |
) |
26 |
|
(12 |
) |
(240 |
) |
102 |
|
(138 |
) |
||||||
Long-term debt |
|
(582 |
) |
(98 |
) |
(680 |
) |
(142 |
) |
(53 |
) |
(195 |
) |
||||||
Total net change in interest expense |
|
3,447 |
|
4,336 |
|
7,783 |
|
351 |
|
3,003 |
|
3,354 |
|
||||||
Increase in interest income |
|
$ |
3,428 |
|
$ |
159 |
|
$ |
3,587 |
|
$ |
1,181 |
|
$ |
420 |
|
$ |
1,601 |
|
Nonaccruing loans are included in the loan balances. All nontaxable interest income has been adjusted to a tax-equivalent basis, using a tax rate of 34%.
20
Table 3. Analysis of Net Interest Income
|
|
2006 |
|
2005 |
|
2004 |
|
||||||||||||||||||||||||
|
|
|
|
|
|
Average |
|
|
|
|
|
Average |
|
|
|
|
|
Average |
|
||||||||||||
|
|
Average |
|
Income or |
|
yield/ |
|
Average |
|
Income or |
|
yield/ |
|
Average |
|
Income or |
|
yield/ |
|
||||||||||||
|
|
balance |
|
expense |
|
rate |
|
balance |
|
expense |
|
rate |
|
balance |
|
expense |
|
rate |
|
||||||||||||
|
|
(Dollars in thousands) |
|
||||||||||||||||||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing obligations of other banks and federal funds sold |
|
$ 11,302 |
|
|
$ 587 |
|
|
|
5.19 |
% |
|
$ 8,026 |
|
|
$ 274 |
|
|
|
3.41 |
% |
|
$ 7,645 |
|
|
$ 110 |
|
|
|
1.44 |
% |
|
Investment securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
131,726 |
|
|
5,934 |
|
|
|
4.50 |
% |
|
128,907 |
|
|
4,594 |
|
|
|
3.56 |
% |
|
121,486 |
|
|
3,625 |
|
|
|
2.98 |
% |
|
Nontaxable |
|
43,688 |
|
|
3,024 |
|
|
|
6.92 |
% |
|
35,685 |
|
|
2,639 |
|
|
|
7.40 |
% |
|
35,841 |
|
|
2,505 |
|
|
|
6.99 |
% |
|
Loans |
|
465,314 |
|
|
32,920 |
|
|
|
7.07 |
% |
|
375,927 |
|
|
23,588 |
|
|
|
6.27 |
% |
|
353,638 |
|
|
19,900 |
|
|
|
5.63 |
% |
|
Total interest-earning assets |
|
652,030 |
|
|
42,465 |
|
|
|
6.51 |
% |
|
548,545 |
|
|
31,095 |
|
|
|
5.67 |
% |
|
518,610 |
|
|
26,140 |
|
|
|
5.04 |
% |
|
Other assets |
|
57,777 |
|
|
|
|
|
|
|
|
|
43,173 |
|
|
|
|
|
|
|
|
|
42,640 |
|
|
|
|
|
|
|
|
|
Total assets |
|
$ 709,807 |
|
|
|
|
|
|
|
|
|
$ 591,718 |
|
|
|
|
|
|
|
|
|
$ 561,250 |
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing checking |
|
$ 76,230 |
|
|
$ 390 |
|
|
|
0.51 |
% |
|
$ 75,645 |
|
|
$ 306 |
|
|
|
0.40 |
% |
|
$ 72,118 |
|
|
$ 222 |
|
|
|
0.31 |
% |
|
Money market deposit accounts |
|
169,560 |
|
|
7,356 |
|
|
|
4.34 |
% |
|
106,681 |
|
|
3,259 |
|
|
|
3.05 |
% |
|
83,911 |
|
|
1,474 |
|
|
|
1.76 |
% |
|
Savings |
|
52,881 |
|
|
532 |
|
|
|
1.01 |
% |
|
53,410 |
|
|
341 |
|
|
|
0.64 |
% |
|
54,782 |
|
|
263 |
|
|
|
0.48 |
% |
|
Time |
|
149,618 |
|
|
6,140 |
|
|
|
4.10 |
% |
|
120,087 |
|
|
3,765 |
|
|
|
3.14 |
% |
|
114,431 |
|
|
3,125 |
|
|
|
2.73 |
% |
|
Total interest-bearing deposits |
|
448,289 |
|
|
14,418 |
|
|
|
3.22 |
% |
|
355,823 |
|
|
7,671 |
|
|
|
2.16 |
% |
|
325,242 |
|
|
5,084 |
|
|
|
1.56 |
% |
|
Securities sold under agreements to repurchase |
|
69,231 |
|
|
3,303 |
|
|
|
4.77 |
% |
|
52,149 |
|
|
1,575 |
|
|
|
3.02 |
% |
|
44,805 |
|
|
475 |
|
|
|
1.06 |
% |
|
Short term borrowings |
|
1,075 |
|
|
49 |
|
|
|
4.61 |
% |
|
2,133 |
|
|
61 |
|
|
|
2.86 |
% |
|
13,327 |
|
|
199 |
|
|
|
1.49 |
% |
|
Long term debt |
|
41,601 |
|
|
2,186 |
|
|
|
5.25 |
% |
|
52,622 |
|
|
2,866 |
|
|
|
5.45 |
% |
|
55,218 |
|
|
3,061 |
|
|
|
5.54 |
% |
|
Total interest-bearing liabilities |
|
560,196 |
|
|
19,956 |
|
|
|
3.56 |
% |
|
462,727 |
|
|
12,173 |
|
|
|
2.63 |
% |
|
438,592 |
|
|
8,819 |
|
|
|
2.01 |
% |
|
Noninterest-bearing deposits |
|
79,154 |
|
|
|
|
|
|
|
|
|
69,058 |
|
|
|
|
|
|
|
|
|
63,750 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
6,918 |
|
|
|
|
|
|
|
|
|
5,033 |
|
|
|
|
|
|
|
|
|
5,740 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
63,539 |
|
|
|
|
|
|
|
|
|
54,900 |
|
|
|
|
|
|
|
|
|
53,168 |
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ 709,807 |
|
|
|
|
|
|
|
|
|
$ 591,718 |
|
|
|
|
|
|
|
|
|
$ 561,250 |
|
|
|
|
|
|
|
|
|
Tax equivalent net interest income/Net interest margin |
|
|
|
|
22,509 |
|
|
|
3.45 |
% |
|
|
|
|
18,922 |
|
|
|
3.45 |
% |
|
|
|
|
17,321 |
|
|
|
3.34 |
% |
|
Tax equivalent adjustment |
|
|
|
|
(1,563 |
) |
|
|
|
|
|
|
|
|
(1,384 |
) |
|
|
|
|
|
|
|
|
(1,331 |
) |
|
|
|
|
|
Net interest income |
|
|
|
|
$ 20,946 |
|
|
|
|
|
|
|
|
|
$ 17,538 |
|
|
|
|
|
|
|
|
|
$ 15,990 |
|
|
|
|
|
|
All amounts have been adjusted to a tax-equivalent basis using a tax rate of 34%.
Investments include the average unrealized gains or losses.
Loan balances include nonaccruing loans, loans held for sale and are gross of allowance for loan losses.
For the third consecutive year, the Corporation was able to reduce its provision for loan loss expense. The provision expense in 2006 was $240 thousand, $426 thousand in 2005 and $880 thousand in 2004. The Corporation recorded net loan charge-offs of $184 thousand in 2006. This reversed the previous two-year
21
trend of recording net recoveries (more previously charged-off loans were recovered than loans charged off). Net recoveries were $90 thousand in 2005 and $256 thousand in 2004. Management performs a monthly analysis of the loan portfolio considering current economic conditions and other relevant factors to determine the adequacy of the allowance for loan losses and the provision for loan losses. For more information, refer to the asset quality discussion and Tables 11, 12 and 13.
Noninterest Income and Expense
2006 versus 2005:
After remaining flat from 2004 to 2005, the Corporation recorded a 19.5% increase in noninterest income (excluding securities gains) from 2005 to 2006. Noninterest income, excluding securities gains, was $8.1 million in 2006, an increase of $1.3 million over 2005. Every major line item on noninterest income increased during the year except for mortgage banking fees. The Banks Investment and Trust Services Department takes a comprehensive approach to meeting the financial needs of its customers by offering everything from estate planning to personal investment planning and insurance. Fee income from these services totaled $3.3 million in 2006, an increase of $437 thousand over the prior year. Average trusts assets under management increased from the previous year and helped generate additional fee income from recurring services. Fee income from estate settlements also increased as the department handled several large estates.
Service charges and fees increased $533 thousand over the prior year. Commercial loan fees were up approximately $142 thousand during the year as the Bank continued to emphasize commercial loan production. Residential mortgage originations declined again in 2006 and as a result, mortgage fees fell from 2005. The consumer debt protection product that provides debt protection in the event of death, disability or involuntary unemployment continued to be popular and fee income from this product was higher in 2006 than in 2005. Deposit fees increased by approximately $179 thousand, driven primarily by fees and services charges on retail deposit accounts. Commercial deposit fees fell from the prior year as the continued rise in short-term interest rates generated higher earnings credits for commercial deposit customers. These credits are used to pay for deposit services and a higher credit results in lower fee income for the Bank. The usage of debit cards continued to increase resulting in an increase in fee income of approximately $100 thousand.
The Bank is active in residential mortgage banking activities, primarily the sale of originated mortgage loans and the servicing of these mortgage loans. The Bank believes it strengthens the relationship with the customer by retaining the servicing of the originated mortgage loan. Mortgage banking fees fell by $302 thousand from 2005 to 2006. In 2006, the Bank recorded an impairment charge on mortgage serving rights of $88 thousand while in 2005, $160 thousand of previously recorded impairment charges were reversed. This year-to-year swing negatively affected mortgage-banking fees in 2006 by $240 thousand. The Bank also recorded less gains on mortgage sales in 2006 due to a lower volume of mortgage sales.
The Corporation has an investment in American Home Bank, N.A, (AHB). The Corporation owns approximately 21% of the voting stock of this bank and accounts for this investment utilizing the equity method of accounting. In 2006, the Corporation recorded a loss of $21 thousand compared to a loss of $44 thousand in 2005 from this investment. In 2005, the Bank owned 25% of a mortgage banking company that it accounted for using the equity method of accounting. The Bank recorded a loss of $482 thousand in 2005 as the company ceased operations in the first quarter of 2005 and the Bank wrote-off its remaining investment in the company in 2005. The Bank recorded a loss of $26 thousand in 2006 from this mortgage banking company as part of the final legal expense of dissolving the company.
Other income in 2006 included $120 thousand from life insurance proceeds and $101 thousand in 2005 from the sale of real estate previously held for expansion. Security gains in 2006 were $165 thousand and were generated from the Corporations equity investment portfolio.
22
Noninterest expense was $19.3 million in 2006, an increase of $2.2 million from the prior year. All major line items of noninterest expense increased year-over-year. Salaries and benefits showed the largest dollar change, increasing from $8.8 million in 2005 to $9.8 million in 2006. An increase in the number of employees during 2006 was responsible for the increase in salary expense. Benefit expenses were up across the board and included an expense of $127 thousand for stock option compensation that was not incurred in 2005. A severance payment made in 2005 was not incurred in 2006 and this reduction somewhat offset the other increases in benefits. Occupancy expense increased due to adding a de-novo community office and the addition of community offices from the acquisition. Advertising expenses were higher in 2006 as the bank celebrated its 100th Anniversary, opened a new community office and began advertising and promotion in new markets. Legal and professional fees increased modestly from 2005 due primarily to increased costs of internal and external audits. The Corporation continues to face increased compliance, accounting and regulatory costs. In 2006, the Bank recorded an expense of $181 thousand for amortization of its core deposit intangible assets. However, the amortization of another intangible asset ended in 2006 (see Note 8 of the accompanying financial statements for additional information on intangible assets). Other noninterest expense increased $214 thousand in 2006 over the prior year. This increase was driven by increases in charitable donations, postage, loan collection and telephone expense. Also included in other expense was $116 thousand of merger related costs.
2005 versus 2004:
Noninterest income, excluding securities gains, in 2005 remained unchanged from 2004 at $6.8 million. While the total remained unchanged year-over-year, the contribution of the individual line items did change. Fee income from Investment and Trust Services increased $231 thousand from 2004. Even though trust assets under management remained relatively flat year over year, these assets experienced a 2005 mid-year spike, primarily due to estate settlements, and thereby generated a corresponding increase in fee income. In addition, fee income from services provided by the Banks Personal Investment Center (PIC) was 13% higher in 2005 than 2004.
Total service charges and fees increased only slightly year over year. Commercial loan fees more than doubled in 2005 as the Bank continued to place a greater emphasis on commercial lending. Consumer lending fees also nearly doubled in 2005. Much of this was due to the success of a consumer debt protection product that provides debt protection in the event of death, disability or involuntary unemployment. However, these increases were offset by a decrease in mortgage fees as mortgage origination volume continued to slow. Service charges and fees on deposit products decreased slightly from 2004 due to a 24% decrease in account analysis fees on the Banks commercial deposit accounts. Account analysis fees fell in 2005 as the underlying deposit accounts produced higher earning credits due to the increase in short-term rates in 2005 and therefore, produced less fee income. However, the decline in commercial deposit fees was nearly offset by an increase in consumer deposit fees. Fee income from debit card transactions increased approximately 27% in 2005 as this payment method continues to gain popularity. Fees from mortgage banking activities fell in 2005 by 22% from 2004. This reduction was due primarily to a decrease from gains on the sale of mortgages of $323 thousand and was a direct result of a lower volume of sales in 2005 than in 2004. The decrease in the gain on mortgage sales was somewhat offset by a reversal of $160 thousand of previously recorded impairment charges on mortgage servicing rights.
In 2005, the Bank owned 25% of a mortgage banking company that it accounted for using the equity method of accounting. The Bank recorded a loss of $482 thousand from its investment in this company in 2005. This loss includes the Banks 25% share of operational loss incurred by the company, plus a write-off of $108 thousand, representing the remaining investment on the Banks balance sheet. This loss was partially offset by fee income of $14 thousand and an increase in net interest income of $31 thousand from services provided to the mortgage banking company by the Bank. The Bank also recorded a loss on this
23
investment of $348 thousand in 2004. During the first quarter of 2005, the mortgage banking company ceased operations. Since the Bank had written off its investment in this company, it does not expect to recognize any future losses from ongoing operations. However, there maybe certain expenses associated with the disposition of the company assets for which the Bank established an expense reserve of $76 thousand in 2005. The Bank recognized a loss of $44 thousand in 2005 versus income of $46 thousand in 2004 from its investment in American Home Bank, N.A.
A sale of real estate that was held for community office expansion produced a gain of $101 thousand in 2005. The Corporation recorded net securities gains of $224 thousand in 2005 that were generated primarily by its equity investment portfolio. In 2004, securities gains of $266 thousand were recorded.
Noninterest expense in 2005 was $17.1 million, an increase of $1.2 million or 7.5% over 2004 noninterest expense of $15.9 million. The largest contributors to the increase were salary and benefit expense, advertising expense, and legal and professional fees. Benefit expenses were responsible for the increase in salary and benefit expense. Employee salary expense was flat year over year. The increase in benefit expense came from increases in pension expense of $160 thousand, health insurance expense of $133 thousand, and an increase in an incentive compensation plan of $70 thousand. Included in the health insurance and pension cost was a one-time charge of $130 thousand for a severance agreement that was recorded in the first quarter of 2005. Advertising expenses increased $108 thousand over 2004 and is due to additional promotions that were offered for loan and deposit specials in 2005. Legal and professional fees continue to climb due to the cost of compliance with accounting, legal and regulatory issues. Much of this increase is related to the costs of compliance with Sarbanes-Oxley Section 404. The Corporation estimates that the external costs of Sarbanes-Oxley compliance exceeded $200 thousand in 2005.
Other noninterest expense increased $361 thousand in 2005 to $2.8 million for the year. Most of the expenses in this category for 2005 did not change significantly from 2005 to 2004. However, there were several nonrecurring expenses that produced most of the $361 thousand increase in other expense. These nonrecurring items include: a $57 thousand loss on the sale of real estate that was no longer used by the Bank, $76 thousand reserve for final costs associated with the dissolution of the mortgage banking company, and a $169 thousand prepayment penalty incurred on the prepayment of two high interest rate Federal Home Loan Bank loans.
Federal income tax expense for 2006 was $2.1 million compared to $937 thousand in 2005 and $1.0 million in 2004. The Corporations effective tax rate for the years ended December 31, 2006, 2005 and 2004 was 21.6%, 13.3% and 16.4%, respectively. The increase in income tax and the effective tax rate in 2006 over the prior year is due to a 37% increase in pre-tax income and a non-recurring tax event that occurred in 2005. During the first quarter of 2005, the Corporation reversed income tax expense when it became apparent that an accrual for additional taxes was no longer warranted. This reversal was responsible for the lower than normal income tax expense and effective tax rate in 2005. If this reversal had not occurred, the Corporations effective rate for 2005 would have been 18.0%. For a more comprehensive analysis of Federal income tax expense refer to Note 12 of the accompanying financial statements.
One method of evaluating the Corporations condition is in terms of its sources and uses of funds. Assets represent uses of funds while liabilities represent sources of funds. At December 31, 2006, total assets reached $799.3 million, an increase of $178 million, or 29% compared to $621.4 million at December 31, 2005. Total deposits increased 30% during 2006 ending the year at 595.3 million. Table 3 presents average balances of the Corporations assets and liabilities over a three-year period. The following
24
discussion on financial condition will reference the average balance sheet in Table 3 unless otherwise noted.
Investment Securities:
The investment portfolio serves as a mechanism to invest funds if funding sources out pace lending activity and is a component of the Banks asset liability strategy. The Corporation invests in taxable and tax-free debt securities and equity securities as part of its investment strategy. The mix of taxable and tax-free debt securities are determined by the Banks Investment Committee and investing decisions are made as a component of balance sheet management. The equity portfolio is considered to be longer-term with a focus on capital appreciation. Tables 4 and 5 provide additional detail about the investment portfolio. All securities are classified as available for sale.
Investment securities averaged $175.4 million in 2006 compared to $164.6 million in 2005. The percentage mix of taxable and tax-free securities remained virtually the same from the prior year. Investment opportunities were not very attractive as the Treasury yield curve was flat or even inverted during the year and short-term rates were better than long-term rates. During 2006, the investment activity centered on reinvesting maturing and pre-paying cash flows. Investments purchased included U.S. Agency, tax-free and mortgage-backed securities and were undertaken in the context of the total risk/return make-up of the portfolio. The yield on the portfolio was 5.11% in 2006 versus 4.39% in 2005. The portfolio was not affected by the acquisition of Fulton as all of its investments were liquidated prior to closing.
At December 31, 2006, the investment portfolio contained $94.2 million of temporarily impaired securities with $817 thousand in unrealized losses. For these securities, Management applies a systematic methodology in order to perform an assessment of the potential for other-than-temporary impairment. Generally, those securities with unrealized losses included in the portfolio are investment grade debt securities. In the case of debt securities, investments considered for other-than-temporary impairment: (1) had a specified maturity or repricing date; (2) were generally expected to be redeemed at par, and (3) were expected to achieve a recovery in market value within a reasonable period of time. Consequently, the impairments identified on debt securities and subjected to the assessment at December 31, 2006 were deemed to be temporary and required no further adjustment to the financial statements. Management believes that the unrealized losses on debt securities were entirely attributable to changes in interest rates in periods subsequent to the acquisition of the securities, and did not reflect any deterioration of the credit worthiness of the issuing entities. Equity securities are assessed for other-than-temporary impairment based on the length of time of impairment and dollar amount of the impairment. The impairment on equity securities at December 31, 2006 was deemed to be temporary and required no further adjustment to the financial statements.
Table 4. Investment Securities at Amortized Cost
The following tables present amortized costs of investment securities by type at December 31 for the past three years
|
|
2006 |
|
2005 |
|
2004 |
|
|
|
(Dollars in thousands) |
|
||||
Equity Securities |
|
$ 4,411 |
|
$ 4,393 |
|
$ 4,167 |
|
U.S. Treasury securities and obligations of U.S. Government agencies |
|
74,267 |
|
77,035 |
|
51,605 |
|
Obligations of state and political subdivisions |
|
51,138 |
|
38,123 |
|
38,869 |
|
Corporate debt securities |
|
9,864 |
|
9,961 |
|
12,974 |
|
Mortgage-backed securities |
|
45,339 |
|
22,384 |
|
29,892 |
|
Asset backed securities |
|
1,919 |
|
10,815 |
|
21,261 |
|
|
|
$ 186,938 |
|
$ 162,711 |
|
$ 158,768 |
|
25
Table 5. Maturity Distribution of Investment Portfolio
The following presents an analysis of investment securities at December 31, 2006 by maturity, and the weighted average yield for each maturity presented. The yields presented in this table are calculated using tax-equivalent interest and the amortized cost.
|
|
One year or less |
|
After one year |
|
After five years |
|
After ten |
|
Total |
|
||||||||||||||||||||
|
|
Fair |
|
|
|
Fair |
|
|
|
Fair |
|
|
|
Fair |
|
|
|
Fair |
|
|
|
||||||||||
|
|
Value |
|
Yield |
|
Value |
|
Yield |
|
Value |
|
Yield |
|
Value |
|
Yield |
|
Value |
|
Yield |
|
||||||||||
|
|
(Dollars in thousands) |
|
||||||||||||||||||||||||||||
Available for Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities & obligations of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies |
|
$ |
43,642 |
|
|
4.05 |
% |
|
$ |
18,493 |
|
|
5.09 |
% |
|
$ |
11,613 |
|
|
5.57 |
% |
|
$ |
649 |
|
|
6.50 |
% |
|
$ |
74,397 |
|
|
4.57 |
% |
|
Obligations of state & political subdivisions |
|
|
|
|
|
|
|
3,030 |
|
|
7.24 |
% |
|
22,673 |
|
|
7.14 |
% |
|
26,590 |
|
|
7.12 |
% |
|
52,293 |
|
|
7.14 |
% |
|
|||||
Corporate debt securities |
|
|
|
|
|
|
|
3,036 |
|
|
5.85 |
% |
|
1,043 |
|
|
6.55 |
% |
|
6,139 |
|
|
6.77 |
% |
|
10,218 |
|
|
6.47 |
% |
|
|||||
Mortgage-backed securities |
|
|
|
|
|
|
|
6,344 |
|
|
3.93 |
% |
|
8,897 |
|
|
4.67 |
% |
|
29,764 |
|
|
5.29 |
% |
|
45,005 |
|
|
4.98 |
% |
|
|||||
Asset-backed securities |
|
100 |
|
|
5.07 |
% |
|
|
|
|
0.00 |
% |
|
1,398 |
|
|
5.93 |
% |
|
419 |
|
|
5.62 |
% |
|
1,917 |
|
|
5.55 |
% |
|
|||||
|
|
$ |
43,742 |
|
|
4.05 |
% |
|
$ |
30,903 |
|
|
5.14 |
% |
|
$ |
45,624 |
|
|
6.21 |
% |
|
$ |
63,561 |
|
|
6.21 |
% |
|
$ |
183,830 |
|
|
5.52 |
% |
|
At December 31, 2006, gross portfolio loans were $528.5 million versus $397.2 million one-year prior. During 2006, gross portfolio loans averaged $462.1 million compared to $372.1 million in 2005, an increase of 24.2% year-over-year. Tables 6 and 7 provide additional information on the Banks loan portfolio.
Commercial loan activity continued to be strong in 2006 and resulted in approximately $155 million in commercial loan originations, compared to $133 million in 2005. Average commercial loans outstanding in 2006 were $265.3 million, an increase of $58.4 million over the 2005 average of $206.9 million. The Bank continues to aggressively pursue commercial lending opportunities in its market and loan participations in south central Pennsylvania. As part of its effort to attract commercial loan business, the Bank added a staff of small business lenders located at key community offices throughout its market area. Commercial lending products offered by the Bank include fixed and variable rate loans, lines-of-credit and letter-of-credits. The commercial loan portfolio yielded 7.53% in 2006 compared to 6.58% during the prior year.
26
The following table presents an analysis of the Banks loan portfolio for each of the past five years:
|
|
December 31 |
|
|||||||||||||
|
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
|||||
|
|
(Dollars in thousands) |
|
|||||||||||||
Real estate
(primarily first mortgage |
|
$ |
113,846 |
|
$ |
79,671 |
|
$ |
92,703 |
|
$ |
105,517 |
|
$ |
99,104 |
|
Real estateresidential construction |
|
523 |
|
4,622 |
|
3,968 |
|
4,244 |
|
2,886 |
|
|||||
Commercial, industrial and agricultural |
|
305,435 |
|
227,864 |
|
183,028 |
|
165,936 |
|
163,618 |
|
|||||
Consumer (including home equity lines of credit) |
|
108,730 |
|
85,033 |
|
68,317 |
|
58,249 |
|
55,453 |
|
|||||
Total loans |
|
528,534 |
|
397,190 |
|
348,016 |
|
333,946 |
|
321,061 |
|
|||||
Less: Allowance for loan losses |
|
(6,850 |
) |
(5,402 |
) |
(4,886 |
) |
(3,750 |
) |
(4,305 |
) |
|||||
Net loans |
|
$ |
521,684 |
|
$ |
391,788 |
|
$ |
343,130 |
|
$ |
330,196 |
|
$ |
316,756 |
|
The Banks residential mortgage portfolio averaged $101.1 million in 2006, an increase of approximately $10 million over the average balance in 2005. The increase is attributable to the mortgage loans added from the acquisition of Fulton. Prior to the acquisition, the Bank had continued to see its mortgage portfolio decline from 2005. The Bank sells most of its mortgage production in the secondary market and it expects balances to continue to run-off as prepayments and refinancing continue to outpace growth in the portfolio. In 2006, the Bank closed approximately $37 million in mortgage loans compared to approximately $42 million in 2005. The Bank sold approximately $24 million of mortgage loans to Federal National Mortgage Association (FNMA) in 2006, a decline in sales volume from the 2005 sales of approximately $28 million. The 2006 sales resulted in gains of $279 thousand in 2006. The mortgage portfolio yielded 6.10% in 2006 versus 5.69% in 2005. At December 31, 2006 mortgages loans held for sale were $2.6 million and are not considered part of the Banks mortgage loan portfolio.
During 2006, consumer loans averaged $95.2 million compared to $74.5 million in 2005, an increase of 28% year-over-year. The Bank originated approximately $63 million in consumer loans during 2006. The 2006 consumer loan production was 15% higher than production in 2005. Home equity loans accounted for 54% of the total consumer loan originations in 2006. The Bank normally offers a very competitive home equity loan product and it was supplemented with loan promotions during the year in order to increase production. Other direct and indirect consumer loan balances remained flat year-over-year as competition from captive lenders, such as financing offered by automobile dealers, continued to increase. The average balance of outstanding home equity lines-of-credit increased 25% year-over-year, as some consumers prefer the flexibility of a line-of-credit rather than a term loan.
The yield on the Banks total loan portfolio improved to 7.07% in 2006 from 6.27% in 2005. Much of this increase was the result of variable rate commercial loans continuing to reprice up as short-term rates moved up during the first half of 2006.
27
Table 7. Maturities and Interest Rate Terms of Selected Loans
Stated maturities (or earlier call dates) of selected loans as of December 31, 2006 are summarized in the table below. Residential mortgage and consumer loans are excluded from the presentation.
|
|
|
|
After |
|
|
|
|
|
||||
|
|
|
|
one year |
|
|
|
|
|
||||
|
|
Within |
|
but within |
|
After |
|
|
|
||||
|
|
one year |
|
five years |
|
five years |
|
Total |
|
||||
|
|
(Dollars in thousands) |
|
||||||||||
Loans: |
|
|
|
|
|
|
|
|
|
||||
Real estateconstruction |
|
$ |
523 |
|
$ |
|
|
$ |
|
|
$ |
523 |
|
Commercial, industrial and agricultural |
|
53,621 |
|
129,410 |
|
122,404 |
|
305,435 |
|
||||
|
|
$ |
54,144 |
|
$ |
129,410 |
|
$ |
122,404 |
|
$ |
305,958 |
|
The following table shows the above loans that have predetermined interest rates and the loans that have variable interest rates at December 31, 2006:
|
|
After |
|
|
|
||
|
|
one year |
|
|
|
||
|
|
but within |
|
After |
|
||
|
|
five years |
|
five years |
|
||
Loans with predetermined rates |
|
$ |
44,950 |
|
$ |
90,027 |
|
Loans with variable rates |
|
84,460 |
|
32,377 |
|
||
|
|
$ |
129,410 |
|
$ |
122,404 |
|
The Corporation continues to rely on deposits as its primary source of funds. The Bank offers numerous deposit products through its community offices. Total deposits were $595.3 million on December 31, 2006. This balance is 30% higher than the 2005 year-end balance of $456.8 million. Deposit balances averaged $527.4 million during 2006, 24% higher than the average balance of $424.9 million in 2005.
Noninterest-bearing demand deposit accounts represent a very valuable funding source to the Bank. These accounts increased approximately $10 million on average from 2005 to 2006. The average balance of these accounts was $79.2 million in 2006 compared to $69.1 million in 2005. Interest-bearing checking accounts were virtually unchanged year-over-year, recording an increase in average balances of less than 1%. Savings accounts declined by approximately $500 thousand on average from 2005 to 2006. Additional savings accounts from the acquisition were the only factor that prevented this account balance from showing a larger decline. As the rate on savings accounts remained low, customers have been looking for higher yielding products. The Banks Money Management product proved to be attractive to many customers (both existing and new) during 2006. This product is indexed to short-term interest rates and as such paid a market rate throughout the year. The average balance of the Money Management product was $162.8 million in 2006, an increase of approximately 60% over the prior year. This product not only generated a large number of new accounts, but the Bank also saw the size of the average account increase during the year. Time deposits averaged $149.6 million in 2006, approximately $30 million higher than in 2005. Much of this growth was the result of the acquisition. The cost of interest-bearing deposits increased from 2.16% in 2005 to 3.22% in 2006. The Money Management product showed the greatest increase in cost year-over-year. Competition from other local financial institutions and internet banks and brokerages will continue to be a challenge for the Corporation in its efforts to attract new and retain existing deposit accounts. This competition is not expected to lessen in the future.
28
Table 8. Time Deposits of $100,000 or More
The maturity of outstanding time deposits of $100,000 or more at December 31, 2006 is as follows:
|
|
Amount |
|
|||
|
|
(Dollars in thousands) |
|
|||
Maturity distribution: |
|
|
|
|
|
|
Within three months |
|
|
$ |
8,329 |
|
|
Over three through six months |
|
|
7,456 |
|
|
|
Over six through twelve months |
|
|
8,583 |
|
|
|
Over twelve months |
|
|
10,905 |
|
|
|
Total |
|
|
$ |
35,273 |
|
|
In addition to deposits, the Bank uses securities sold under repurchase agreements (Repo) and borrowings from the Federal Home Loan Bank of Pittsburgh (FHLB) as a funding source. The Repo is part of a cash management product offered to commercial and municipal depositors and is very attractive within the Banks market. This product had an average balance of $69.2 million in 2006, 33% higher than the 2005 average balance of $52.1 million. The Bank also saw a 23% increase in the number of open accounts during the year. The average cost of this product was 4.77% in 2006 versus 3.02% in 2005. This product is also indexed to short-term interest rates; therefore, its cost will change, as short-term rates change. The Bank also uses short-term borrowings from the FHLB to fund the overnight liquidity needs of the Bank; as such, these balances may fluctuate greatly. Table 9 provides additional information about short-term borrowings.
Table 9. Short-Term Borrowings and Securities Sold Under Agreements to Repurchase
The short-term borrowings are primarily overnight borrowings from the Federal Home Loan Bank of Pittsburgh. These borrowings are used to fund the short-term liquidity needs of the Bank. These borrowings reprice on a daily basis and the interest rates fluctuate with short-term market interest rates.
The Bank enters into sales of securities under agreements to repurchase as part of a cash management product offered to commercial customers. These are overnight borrowings by the Bank that are collateralized primarily with U.S. Government and U.S. Agency securities. These borrowings reprice weekly with an interest rate that is indexed to the federal funds rate.
|
|
2006 |
|
2005 |
|
2004 |
|
||||||||||||||||||||||||
|
|
Short-Term |
|
Repurchase |
|
Short-Term |
|
Repurchase |
|
Short-Term |
|
Repurchase |
|
||||||||||||||||||
|
|
Borrowings |
|
Agreements |
|
Borrowings |
|
Agreements |
|
Borrowings |
|
Agreements |
|
||||||||||||||||||
|
|
(Dollars in thousands) |
|
||||||||||||||||||||||||||||
Ending balance |
|
|
$ |
6,700 |
|
|
|
$ |
78,410 |
|
|
|
$ |
4,000 |
|
|
|
$ |
52,069 |
|
|
|
$ |
9,200 |
|
|
|
$ |
41,808 |
|
|
Average balance |
|
|
1,075 |
|
|
|
69,231 |
|
|
|
2,133 |
|
|
|
52,149 |
|
|
|
13,327 |
|
|
|
44,805 |
|
|
||||||
Maximum month-end balance |
|
|
6,700 |
|
|
|
79,999 |
|
|
|
7,450 |
|
|
|
64,867 |
|
|
|
25,400 |
|
|
|
51,130 |
|
|
||||||
Weighted-average interest rate |
|
|
4.61 |
% |
|
|
4.77 |
% |
|
|
2.86 |
% |
|
|
3.02 |
% |
|
|
1.49 |
% |
|
|
1.06 |
% |
|
Long-term debt from the FHLB is comprised of term loans payable at maturity and amortizing advances. All of the loans have fixed interest rates. These loans are used on an as needed basis and are usually used for a specific funding purpose. The average balance of the long-term debt in 2006 was $41.6 million in 2006, down from $52.6 million in 2005. The decrease in the long-term debt balance was due primarily to scheduled maturities and amortization of existing loans. In addition, the Bank prepaid a $2.1 million FHLB loan with a high interest rate in 2006. The average cost of long-term debt in 2006 was 5.25%, down from 5.45% in 2005. See Note 11 of the accompanying financial statements for more information.
29
Shareholders equity totaled $71.6 million at December 31, 2006 versus $55.7 million at December 31, 2005, an increase of $15.9 million. The acquisition of Fulton was responsible for adding $12.6 million to the Shareholders Equity. The Corporation issued 492,611 shares of its $1 par value common stock as part of the purchase price of the acquisition. The Corporation added $4.0 million to Shareholders Equity via retained earnings during 2006; however, this was somewhat offset by a decrease in accumulated other comprehensive income (AOCI) of $565 thousand. Most of the decrease in AOCI was the result of posting an accumulated pension liability of $1.3 million in connection with the adoption of a new accounting standard (for more information see Note 15 of the accompanying financial statements.) Regular cash dividends per share declared by the Board of Directors in 2006 and 2005 totaled $.99 and $.95, respectively, an increase of 4.2% in 2006.
The Board of Directors regularly authorizes the repurchase of the Corporations $1.00 par value common stock. The repurchased shares will be held as treasury shares available for issuance in connection with future stock dividends and stock splits, employee benefit plans, executive compensation plans, the Dividend Reinvestment Plan and other appropriate corporate purposes. The term of the repurchase plans is normally 1 year. The following table provides information regarding approved stock repurchase plans. For additional information on Shareholders Equity refer to Note 18 of the accompanying financial statements.
|
|
|
|
|
|
Shares Repurchased Under |
|
|||||||
Plan |
|
Expiration |
|
Shares |
|
Approved Plan |
|
|||||||
Approved |
|
Date |
|
Authorized |
|
2006 |
|
Cost |
|
|
||||
|
|
|
|
(Dollars in thousands) |
|
|
||||||||
July 13, 2006 |
|
July 12, 2007 |
|
|
100,000 |
|
|
14,600 |
|
$ |
386 |
|
|
|
August 25, 2005 |
|
August 24, 2006 |
|
|
50,000 |
|
|
16,192 |
|
$ |
414 |
|
|
|
A strong capital position is important to the Corporation and provides a solid foundation for the future growth of the Corporation. A strong capital position also instills confidence in the Bank by depositors, regulators and investors, and is considered essential by management.
Common measures of adequate capitalization for banking institutions are capital ratios. These ratios indicate the proportion of permanently committed funds to the total asset base. Guidelines issued by federal and state regulatory authorities require both banks and bank holding companies to meet minimum leverage capital ratios and risk-based capital ratios.
The leverage ratio compares Tier 1 capital to average assets while the risk-based ratio compares Tier 1 and total capital to risk-weighted assets and off-balance-sheet activity in order to make capital levels more sensitive to the risk profiles of individual banks. Tier 1 capital is comprised of common stock, additional paid-in capital, retained earnings and components of other comprehensive income, reduced by goodwill and other intangible assets. Total capital is comprised of Tier 1 capital plus the allowable portion of the allowance for loan losses.
Current regulatory capital guidelines call for a minimum leverage ratio of 4.0% and minimum Tier 1 and total capital ratios of 4.0% and 8.0%, respectively. Well-capitalized banks are determined to have leverage capital ratios greater than or equal to 5.0% and Tier 1 and total capital ratios greater than or equal to 6.0% and 10.0%, respectively. Table 10 presents the capital ratios for the consolidated Corporation at December 31, 2006, 2005 and 2004. At year-end 2006, the Corporation and its banking subsidiary exceeded all regulatory capital requirements. For additional information on capital adequacy refer to Note 2 of the accompanying financial statements.
30
|
|
December 31 |
|
||||
|
|
2006 |
|
2005 |
|
2004 |
|
Risk-based ratios |
|
|
|
|
|
|
|
Total capital |
|
11.91 |
% |
13.85 |
% |
14.74 |
% |
Tier 1 |
|
10.59 |
% |
12.58 |
% |
13.41 |
% |
Leverage Ratio |
|
7.60 |
% |
8.89 |
% |
9.14 |
% |
Economic conditions in the Corporations market area continued to remain strong in 2006. The unemployment rate in the Banks primary market continues to remain low. Two counties within the market tied for the lowest unemployment rate in the state for the month of December at 3.5%. Franklin County has held the lowest unemployment rate in the state for 19 of the last 20 months, as of December 31, 2006. Franklin County has ranked in the top three among the states sixty-seven counties for the lowest unemployment rate for more than three years. Over a five-year period, manufacturing jobs showed an 11.6% increase within the Banks market, compared to a 15.6% decline statewide over the same period. The south central part of Pennsylvania is economically one of the fastest growing areas in the state. The area continues to see growth moving in from the south (the Washington/Baltimore metro area) and from the north (Harrisburg area). As such, real estate prices climbed dramatically in 2005, but slowed during the second half of 2006. Warehousing and distribution companies have found the area attractive due to the ease of access to major highways and easy accessibility to large population centers on the east coast. The local economy is not overly dependent on any one industry or business.
The Corporation continues to watch the actions of the Federal Reserve Open Market Committee in its efforts to influence economic growth in the country. Because the Bank derives the majority of its gross revenue from its net interest margin, changes in interest rates can have an effect on its earnings. The FOMC increased the federal funds target rate 4 times in 2006, with the rate ending the year at 5.25%. In 2005, the FOMC increased the federal funds target rate 8 times. Coupled with the increase in short-term rates, were mid and long-term rates that held steady or even fell in 2006. These changes resulted in a U.S. Treasury yield curve that was flat or even slightly inverted during the year. This type of yield curve environment is not conducive to Banks that have historically borrowed short-term and invested long-term. Many economists had predicted a reduction in the federal funds rate in the first half of 2007; forecasts now suggest any decrease may come later in the year, if at all. As such, the yield curve is expected to be flat for 2007.
Management monitors loan asset quality (risk of loss from lending activities) by continually reviewing four measurements: (1) watch loans, (2) delinquent loans, (3) foreclosed real estate (commonly referred to as other real estate owned or OREO), and (4) net-charge-offs. Management compares trends in these measurements with the Corporations internally established targets, as well as its national peer groups average measurements.
Watch loans describe loans that are adversely criticized/classified where borrowers are experiencing weakening cash flow and may be paying loans with alternative sources of cash, for example, savings or the sale of unrelated assets. If this continues, the Corporation has an increasing likelihood that the borrower will need to liquidate collateral for repayment. Management emphasizes early identification and monitoring of these loans to proactively minimize any risk of loss. Watch loans include loans that are not delinquent as well as delinquent loans. From year-end 2005 to year-end 2006, the Corporations watch loans increased 86%, all of which were attributable to the acquisition of Fulton.
31
Delinquent loans are a result of borrowers cash flow and/or alternative sources of cash being insufficient to pay loans. The Corporations likelihood of collateral liquidation to repay the loans becomes more probable the further behind a borrower falls, particularly when loans reach 90 days or more past due.
Management breaks down delinquent loans into two categories: (1) loans that are past due 30-89 days, and (2) nonperforming loans that are comprised of loans that are 90 days or more past due or loans for which Management has stopped accruing interest. Nonaccruing loans (primarily residential mortgage and commercial loans) generally represent Managements determination that collateral liquidation is not likely to fully repay both interest and principal.
The Corporations 30-89 day average loan delinquency as a percent of total loans was 1.29% and 1.44% for the first and second quarter of 2006, respectively. These ratios compared unfavorably to the Corporations peer group and to the same periods in 2005. Management expected and continues to expect that this unfavorable comparison will continue due to a block of loans purchased in mid-year 2005. These purchased loans historically repay in arrears, but provide a significantly higher yield and represent an exceptionally low risk of loss (11 basis points over a 10-year period). The Corporations third quarter average loan delinquency increased to 1.75% as a direct result of the Fulton acquisition. The Corporation successfully addressed many of the merger related delinquencies during the fourth quarter and ended the year at an average loan delinquency ratio of 1.28%.
Table 12 presents information about the Corporations nonperforming assets. After decreasing for two consecutive years, nonperforming assets increased to $2.3 million at December 31, 2006. Both nonaccrual loans and loans past due 90 days or more increased year-over-year. Likewise, the year-end 2006 nonperforming assets to total asset ratios have increased since the prior year-end. The increase in nonperforming assets was the result of the Fulton acquisition. Despite these increases, the Corporation does not anticipate increased risk of loss based on currently known facts. For the third consecutive year-end, the Corporation had no foreclosed real estate.
Charged-off loans usually result from: (1) a borrower being legally relieved of loan repayment responsibility through bankruptcy, (2) insufficient collateral sale proceeds to repay a loan; or (3) the borrower and/or guarantor does not own other saleable assets that, if sold, would generate sufficient sale proceeds to repay a loan.
In contrast to 2005, the Corporation charged-off more loans in 2006 than it recovered on current and prior period charged-off loans. Consequently, the Corporations net loan charge-offs as a percentage of average loans increased from (.02%) in 2005 compared to .04% in 2006. Despite this increase, the Corporations net charge-off ratio compares very favorably to its peer group. During 2006, the allowance for loan losses increased 26% from $5.4 million at December 31, 2005 to $6.9 million at December 31, 2006. This increase resulted primarily from the addition of the Fulton allowance of $1.4 million. However, the merger-related loan portfolio growth caused the allowance for loan losses as a percentage of total loans to decrease from 1.36% at December 31, 2005 to 1.30% at December 31, 2006. Despite this decrease, the ratio compared favorably to peer group and Management is confident in the adequacy of the allowance for loan losses. For more information on asset quality, refer to the following tables.
32
Table 11. Allocation of the Allowance for Loan Losses
The following table shows the allocation by dollar amount and percentage of the allowance for loan losses by major loan category:
|
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
|||||||||||||||||||
|
|
(Dollars in thousands) |
|
|||||||||||||||||||||||||||
Real Estate |
|
$ |
1,498 |
|
|
22 |
% |
|
$ |
1,560 |
|
|
29 |
% |
|
$ |
1,762 |
|
36 |
% |
$ |
197 |
|
5 |
% |
$ |
97 |
|
2 |
% |
Commercial, industrial and agricultural |
|
4,902 |
|
|
72 |
% |
|
3,425 |
|
|
63 |
% |
|
2,629 |
|
54 |
% |
3,093 |
|
83 |
% |
3,716 |
|
86 |
% |
|||||
Consumer |
|
450 |
|
|
6 |
% |
|
417 |
|
|
8 |
% |
|
495 |
|
10 |
% |
460 |
|
12 |
% |
492 |
|
12 |
% |
|||||
|
|
$ |
6,850 |
|
|
100 |
% |
|
$ |
5,402 |
|
|
100 |
% |
|
$ |
4,886 |
|
100 |
% |
$ |
3,750 |
|
100 |
% |
$ |
4,305 |
|
100 |
% |
The following table shows the percentage of the loans in each category to total loans at year end:
Percentage of gross loans outstanding by category |
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
||||||||||
Real Estate |
|
|
22 |
% |
|
|
21 |
% |
|
|
28 |
% |
|
|
33 |
% |
|
|
32 |
% |
|
Commercial, industrial and agricultural |
|
|
58 |
% |
|
|
58 |
% |
|
|
53 |
% |
|
|
50 |
% |
|
|
51 |
% |
|
Consumer |
|
|
20 |
% |
|
|
21 |
% |
|
|
19 |
% |
|
|
17 |
% |
|
|
17 |
% |
|
|
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
Table 12. Nonperforming Assets
The following table presents an analysis of nonperforming assets for each of the past five years
|
|
December 31 |
|
|||||||||||||
|
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
|||||
|
|
(Dollars in thousands) |
|
|||||||||||||
Nonaccrual loans |
|
$ |
1,179 |
|
$ |
206 |
|
$ |
355 |
|
$ |
483 |
|
$ |
2,802 |
|
Loans past due 90 days or more and not included above |
|
1,148 |
|
583 |
|
587 |
|
284 |
|
651 |
|
|||||
Total nonperforming loans |
|
2,327 |
|
789 |
|
942 |
|
767 |
|
3,453 |
|
|||||
Foreclosed real estate |
|
|
|
|
|
|
|
349 |
|
1,536 |
|
|||||
Total nonperforming assets |
|
$ |
2,327 |
|
$ |
789 |
|
$ |
942 |
|
$ |
1,116 |
|
$ |
4,989 |
|
Nonperforming loans to total loans |
|
0.44 |
% |
0.20 |
% |
0.27 |
% |
0.23 |
% |
1.08 |
% |
|||||
Nonperforming assets to total assets |
|
0.29 |
% |
0.13 |
% |
0.17 |
% |
0.20 |
% |
0.94 |
% |
|||||
Allowance for loan losses to nonperforming loans |
|
294.37 |
% |
684.66 |
% |
518.68 |
% |
488.92 |
% |
124.67 |
% |
It is the Corporations policy to evaluate the probable collectibility of principal and interest due under terms of loan contracts for all loans 90 days or more past due or restructured loans. Further, it is the Corporations policy to discontinue accruing interest on loans that are not adequately secured and not expected to be repaid in full or restored to current status. Upon determination of nonaccrual status, the Corporation subtracts any current year accrued and unpaid interest from its income, and any prior year accrued and unpaid interest from the allowance for loan losses. The Corporation has no foreign loans.
33
Table 13. Allowance for Loan Losses
The following table presents an analysis of the allowance for loan losses for each of the past five years:
|
|
December 31 |
|
|||||||||||||
|
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
|||||
|
|
(Dollars in thousands) |
|
|||||||||||||
Balance at beginning of year |
|
$ |
5,402 |
|
$ |
4,886 |
|
$ |
3,750 |
|
$ |
4,305 |
|
$ |
4,051 |
|
Addition of Fulton allowance |
|
1,392 |
|
|
|
|
|
|
|
|
|
|||||
Charge-offs: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial, industrial and agricultural |
|
|
|
(82 |
) |
(97 |
) |
(2,448 |
) |
(778 |
) |
|||||
Consumer |
|
(288 |
) |
(203 |
) |
(205 |
) |
(107 |
) |
(202 |
) |
|||||
Real estate |
|
(96 |
) |
|
|
|
|
(4 |
) |
(67 |
) |
|||||
Total charge-offs |
|
(384 |
) |
(285 |
) |
(302 |
) |
(2,559 |
) |
(1,047 |
) |
|||||
Recoveries: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial, industrial and agricultural |
|
59 |
|
270 |
|
476 |
|
255 |
|
17 |
|
|||||
Consumer |
|
99 |
|
75 |
|
72 |
|
33 |
|
40 |
|
|||||
Real estate |
|
42 |
|
30 |
|
10 |
|
21 |
|
54 |
|
|||||
Total recoveries |
|
200 |
|
375 |
|
558 |
|
309 |
|
111 |
|
|||||
Net (charge-offs) recoveries |
|
(184 |
) |
90 |
|
256 |
|
(2,250 |
) |
(936 |
) |
|||||
Provision for loan losses |
|
240 |
|
426 |
|
880 |
|
1,695 |
|
1,190 |
|
|||||
Balance at end of year |
|
$ |
6,850 |
|
$ |
5,402 |
|
$ |
4,886 |
|
$ |
3,750 |
|
$ |
4,305 |
|
Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Net loans charged-off (recovered) as a percentage of average loans |
|
0.04 |
% |
-0.02 |
% |
-0.08 |
% |
0.68 |
% |
0.30 |
% |
|||||
Net loans charged-off (recovered) as a percentage of the provision for loan losses |
|
76.67 |
% |
-21.13 |
% |
-29.09 |
% |
132.74 |
% |
78.66 |
% |
|||||
Allowance as a percentage of loans |
|
1.30 |
% |
1.36 |
% |
1.40 |
% |
1.12 |
% |
1.34 |
% |
The Corporation must meet the financial needs of the customers that it serves, while providing a satisfactory return on the shareholders investment. In order to accomplish this, the Corporation must maintain sufficient liquidity in order to respond quickly to the changing level of funds required for both loan and deposit activity. The goal of liquidity management is to meet the ongoing cash flow requirements of depositors who want to withdraw funds and of borrowers who request loan disbursements. Historically, the Corporation has satisfied its liquidity needs from earnings, repayment of loans and amortizing investment securities, maturing investment securities, loans sales, deposit growth and its ability to access existing lines of credit. All investments are classified as available for sale; therefore, securities that are not pledged as collateral for borrowings are an additional source of readily available liquidity.
Another source of available liquidity for the Bank is a line of credit with the Federal Home Loan Bank of Pittsburgh (FHLB). At December 31, 2006, the Bank had approximately $201 million available on its line of credit with the FHLB that it could borrow to meet any liquidity needs. The Banks primary liquidity reserve at December 31, 2006 was $241.6 million. The reserve is comprised of the Banks unused borrowing capacity at FHLB plus its unpledged investment securities. The Bank regularly forecasts its liquidity needs through its asset/liability process and believes it can meet all anticipated liquidity demands.
Off Balance Sheet Commitments
The Corporations financial statements do not reflect various commitments that are made in the normal course of business, which may involve some liquidity risk. These commitments consist mainly of unfunded loans and letters of credit made under the same standards as on-balance sheet instruments.
34
Because these instruments have fixed maturity dates and many of them will expire without being drawn upon, they do not generally present any significant liquidity risk to the Corporation. Unused commitments and standby letters of credit totaled $120.3 million and $17.0 million, respectively, at December 31, 2006. Unused commitments and stand-by letters of credit totaled $86.7 million and $9.7 million, respectively, at December 31, 2005 (refer to Note 19 of the accompanying financial statements for more information).
Management believes that any amounts actually drawn upon can be funded in the normal course of operations. The Corporation has no investment in or financial relationship with any unconsolidated entities that are reasonably likely to have a material effect on liquidity.
The following table represents the Corporations aggregate on and off balance sheet contractual obligations to make future payments as of December 31, 2006:
|
|
Less than |
|
|
|
|
|
Over |
|
|
|
|||||||||
|
|
1 year |
|
1 - 3 years |
|
3 - 5 years |
|
5 years |
|
Total |
|
|||||||||
|
|
(Amounts in thousands) |
|
|||||||||||||||||
Time deposits |
|
$ |
115,299 |
|
|
$ |
42,347 |
|
|
|
$ |
11,808 |
|
|
$ |
168 |
|
$ |
169,622 |
|
Long-term debt |
|
|
|
|
22,622 |
|
|
|
284 |
|
|
15,543 |
|
38,449 |
|
|||||
Operating leases |
|
307 |
|
|
393 |
|
|
|
393 |
|
|
3,818 |
|
4,911 |
|
|||||
Deferred compensation |
|
66 |
|
|
92 |
|
|
|
138 |
|
|
395 |
|
691 |
|
|||||
Estimated future pension payments |
|
611 |
|
|
1,276 |
|
|
|
1,329 |
|
|
4,131 |
|
7,347 |
|
|||||
Total |
|
$ |
116,283 |
|
|
$ |
66,730 |
|
|
|
$ |
13,952 |
|
|
$ |
24,055 |
|
$ |
221,020 |
|
The Corporation is not aware of any known trends, demands, commitments, events or uncertainties which would result in any material increase or decrease in liquidity. The Corporation has also entered into an interest rate swap agreement as part of its interest rate risk management strategy. For more information, refer to Note 14 of the accompanying financial statements.
In the course of its normal business operations, the Corporation is exposed to certain market risks. The Corporation has no foreign currency exchange rate risk, no commodity price risk or material equity price risk. However, it is exposed to interest rate risk. All interest rate risk arises in connection with financial instruments entered into for purposes other than trading. Financial instruments, which are sensitive to changes in market interest rates, include fixed and variable-rate loans, fixed-income securities, derivatives, interest-bearing deposits and other borrowings.
Changes in interest rates can have an impact on the Corporations net interest income and the economic value of equity. The objective of interest rate risk management is to identify and manage the sensitivity of net interest income and economic value of equity to changing interest rates in order to achieve consistent earnings that are not contingent upon favorable trends in interest rates.
The Corporation uses several tools to measure and evaluate interest rate risk. One tool is interest rate sensitivity or gap analysis. Gap analysis classifies assets and liabilities by repricing and maturity characteristics and provides management with an indication of how different interest rate scenarios will impact net interest income. Table 14 presents a gap analysis of the Corporations balance sheet at December 31, 2006. Positive gaps in the under one-year time interval suggest that, all else being equal, the Corporations near-term earnings would rise in a higher interest rate environment and decline in a lower rate environment. A negative gap suggests the opposite result. At December 31, 2006, the Corporations cumulative gap position at one year was slightly negative.
35
Another tool for analyzing interest rate risk is financial simulation modeling which captures the affect of not only changing interest rates but also other sources of cash flow variability including loan and securities prepayments and customer preferences. Financial simulation modeling forecasts both net interest income and the economic value of equity under a variety of different interest rate environments. Economic value of equity is defined as the estimated discounted present value of assets minus the discounted present value of liabilities and is a surrogate for long-term earnings. The Corporation regularly measures the effects of an up or down 1% and 2% rate shock which is deemed to represent the outside limits of any reasonably probable movement in market interest rates during a one-year time frame. As indicated in Table 15, the financial simulation analysis indicated that as of December 31, 2006, prospective net interest income over a one-year time period would be adversely affected by higher market interest rates in an interest rate shock scenario. The decline in net-interest income is due to the large amount of interest-bearing liabilities that are indexed to short-term rates and would reprice immediately in a shock scenario. In year-two of a shock simulation, net interest income improves from year-one as the assets side of the balance sheet has gone through a complete repricing cycle. The Corporation considers the likelihood of this type of shock scenario to be low. If the simulation is conducted in an environment where the yield curve becomes either positively or negatively sloped over a one-year period, net interest income is more stable than in the shock scenario. The economic value of equity remains fairly consistent over time in each shock scenario. The Corporation establishes tolerance guidelines for these measures of interest rate sensitivity. As of December 31, 2006, the Corporation was outside the prescribed tolerance ranges for net interest income sensitivity in the rates-up scenario for the reasons described above. In the rates-down scenario the Corporation is in compliance with its tolerance ranges. The Corporation is monitoring this situation on an on-going basis and is reviewing different options. The Corporation is in compliance with its economic value of equity tolerance ranges as of December 31, 2006.
Computations of prospective effects of hypothetical interest rate changes are based on many assumptions, including relative levels of market interest rates, loan prepayments and deposit repricing. Certain shortcomings are inherent in the computation of discounted present value and, if key relationships do not unfold as assumed, actual values may differ from those presented. Further, the computations do not contemplate any actions Management could undertake in response to changes in market interest rates.
During 2001, the Bank entered into three interest rate swap transactions with an aggregate notional amount of $20 million and terms ranging from three to seven years. As of December 31, 2006 one swap remained with notional aggregate amount of $5 million and a maturity date of July 11, 2008. According to the terms of each transaction, the Bank pays fixed-rate interest payments and receives floating-rate payments. The swaps were entered into to hedge the Corporations exposure to changes in cash flows attributable to the impact of interest rate changes on variable-rate money market deposit accounts. The swaps added $38 thousand to interest expense in 2006 compared to $273 thousand in 2005. At December 31, 2006, the fair value of the swaps was negative $37 thousand as compared to a negative fair value of $137 thousand at December 31, 2005 and was recognized in comprehensive income, net of tax. See Notes 13 and 14 of the accompanying financial statements for additional information on comprehensive income and financial derivatives.
The Board of Directors has given Management authorization to enter into additional derivative activity including interest rate swaps, caps and floors, forward-rate agreements, options and futures contracts in order to hedge interest rate risk. The Bank is exposed to credit risk equal to the positive fair value of a derivative instrument, if any, as a positive fair value indicates that the counterparty to the agreement is financially liable to the Bank. To limit this risk, counterparties must have an investment grade long-term debt rating and individual counterparty credit exposure is limited by Board approved parameters. Management anticipates continuing to use derivatives, as permitted by its Board-approved policy, to manage interest rate risk.
36
Table 14. Interest Rate Sensitivity Analysis
|
|
1-90 |
|
91-181 |
|
182-365 |
|
1-5 |
|
Beyond |
|
|
|
||||||
|
|
Days |
|
Days |
|
Days |
|
Years |
|
5 Years |
|
Total |
|
||||||
|
|
(Dollars in Thousands) |
|
||||||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest -bearing deposits in other banks |
|
$ |
293 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
293 |
|
Investment securities and restricted stock |
|
30,440 |
|
15,292 |
|
24,704 |
|
73,258 |
|
48,793 |
|
192,487 |
|
||||||
Loans, net of unearned income |
|
192,727 |
|
34,501 |
|
51,670 |
|
210,675 |
|
41,522 |
|
531,095 |
|
||||||
Interest rate swaps (receive side) |
|
5,000 |
|
|
|
|
|
|
|
|
|
5,000 |
|
||||||
Total interest-earning assets |
|
228,460 |
|
49,793 |
|
76,374 |
|
283,933 |
|
90,315 |
|
728,875 |
|
||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing checking |
|
21,507 |
|
|
|
|
|
|
|
57,135 |
|
78,642 |
|
||||||
Money market deposit accounts |
|
201,917 |
|
|
|
|
|
|
|
3,944 |
|
205,861 |
|
||||||
Savings |
|
19,512 |
|
|
|
|
|
|
|
33,970 |
|
53,482 |
|
||||||
Time |
|
33,497 |
|
32,750 |
|
49,587 |
|
53,598 |
|
190 |
|
169,622 |
|
||||||
Securities sold under agreements to repurchase |
|
78,410 |
|
|
|
|
|
|
|
|
|
78,410 |
|
||||||
Short tem borrowings |
|
6,700 |
|
|
|
|
|
|
|
|
|
6,700 |
|
||||||
Long term debt |
|
682 |
|
690 |
|
1,404 |
|
24,501 |
|
11,172 |
|
38,449 |
|
||||||
Interest rate swaps (pay side) |
|
|
|
|
|
|
|
5,000 |
|
|
|
5,000 |
|
||||||
Total interest-bearing liabilities |
|
$ |
362,225 |
|
$ |
33,440 |
|
$ |
50,991 |
|
$ |
83,099 |
|
$ |
106,411 |
|
$ |
636,166 |
|
Interest rate gap |
|
$ |
(133,765 |
) |
$ |
16,353 |
|
$ |
25,383 |
|
$ |
200,834 |
|
$ |
(16,096 |
) |
$ |
92,709 |
|
Cumulative interest rate gap |
|
$ |
(133,765 |
) |
$ |
(117,412 |
) |
$ |
(92,029 |
) |
$ |
108,805 |
|
$ |
92,709 |
|
|
|
Note 1: The maturity/repricing distribution of investment securities is based on the maturity date for nonamortizing, noncallable securities; probable exercise/non-exercise of call options for callable securities; and estimated amortization based on industry experience for amortizing securities.
Note 2: Distribution of loans is based on contractual repricing/repayment terms adjusted for expected prepayments based on historical patterns. Loans held for sale are included in the 1 - 90 day time period.
Note 3: Interest-bearing checking, MMDA and savings accounts are non-maturity deposits which are distributed in accordance with contractual repricing terms or historical correlation to market interest rates.
Note 4: Long-term debt reflects Federal Home Loan Bank notes with fixed maturity and amortizing repayment schedules.
37
Table 15. Sensitivity to Changes in Market Interest Rates
|
|
2006 Future Interest Rate Scenarios |
|
|
|||||||||||||||||||||
|
|
-200 bps |
|
-100 bps |
|
Unchanged |
|
+100 bps |
|
+200 bps |
|
|
|||||||||||||
|
|
(Dollars in Thousands) |
|
||||||||||||||||||||||
Prospective one-year net interest income (NII): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Change |
|
$ |
26,357 |
|
$ |
26,275 |
|
|
$ |
25,490 |
|
|
$ |
23,656 |
|
$ |
21,976 |
|
|
||||||
Percent change |
|
3.4 |
% |
3.1 |
% |
|
|
|
|
-7.2 |
% |
-13.8 |
% |
|
|||||||||||
Board policy limit |
|
-7.5 |
% |
-3.8 |
% |
|
|
|
|
-3.8 |
% |
-7.5 |
% |
|
|||||||||||
Economic value of portfolio equity (EVE): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Change |
|
$ |
106,970 |
|
$ |
112,884 |
|
|
$ |
115,676 |
|
|
$ |
113,138 |
|
$ |
107,845 |
|
|
||||||
Percent change |
|
-7.5 |
% |
-2.4 |
% |
|
|
|
|
-2.2 |
% |
-6.8 |
% |
|
|||||||||||
Board policy limit |
|
-20.0 |
% |
-10.0 |
% |
|
|
|
|
-10.0 |
% |
-20.0 |
% |
|
|||||||||||
|
|
2005 Future Interest Rate Scenarios |
|
|
|||||||||||||||||
|
|
-200 bps |
|
-100 bps |
|
Unchanged |
|
+100 bps |
|
+200 bps |
|
|
|||||||||
|
|
(Dollars in Thousands) |
|
||||||||||||||||||
Prospective one-year net interest income (NII): |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Change |
|
$ |
19,579 |
|
$ |
19,851 |
|
$ |
19,800 |
|
$ |
19,477 |
|
$ |
18,866 |
|
|
||||
Percent change |
|
-1.1 |
% |
0.3 |
% |
|
|
-1.6 |
% |
-4.7 |
% |
|
|||||||||
Board policy limit |
|
-7.5 |
% |
-3.8 |
% |
|
|
-3.8 |
% |
-7.5 |
% |
|
|||||||||
Economic value of portfolio equity (EVE): |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Change |
|
$ |
89,879 |
|
$ |
97,125 |
|
$ |
101,167 |
|
$ |
101,530 |
|
$ |
100,376 |
|
|
||||
Percent change |
|
-11.2 |
% |
-4.0 |
% |
|
|
0.4 |
% |
-0.8 |
% |
|
|||||||||
Board policy limit |
|
-20.0 |
% |
-10.0 |
% |
|
|
-10.0 |
% |
-20.0 |
% |
|
|||||||||
1. Residential mortgage loans and mortgage-backed securities prepay at rate-sensitive speeds consistent with observed historical prepayment speeds for pools of residential mortgages.
2. Fixed-rate commercial and consumer loans prepay at rate-sensitive speeds consistent with estimated prepayment speeds for these types of loans.
3. Variable rate loans and variable rate liabilities reprice in accordance with their contractual terms, if any. Rate changes for adjustable rate mortgages are constrained by their contractual caps and floors.
4. Interest-bearing nonmaturity deposits reprice in response to different interest rate scenarios consistent with the Corporations historical rate relationships to market interest rates. Nonmaturity deposits run off over various future time periods, ranging from one month to twenty years, in accordance with analysis of historical decay rates.
Certain statements appearing herein which are not historical in nature are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements refer to a future period or periods, reflecting managements current views as to likely future developments, and use words may, will, expect, believe, estimate, anticipate, or similar terms. Because forward-looking statements involve certain risks, uncertainties and other factors over which the Corporation has no direct control, actual results could differ materially from those contemplated in such statements. These factors include (but are not limited to) the following: general economic conditions,
38
changes in interest rates, change in the Corporations cost of funds, changes in government monetary policy, changes in government regulation and taxation of financial institutions, changes in the rate of inflation, changes in technology, the intensification of competition within the Corporations market area, and other similar factors.
The impact of inflation upon financial institutions such as the Corporation differs from its effect upon other commercial enterprises. Unlike most other commercial enterprises, virtually all of the assets of the Corporation are monetary in nature. As a result, interest rates have a more significant impact on the Corporations performance than do the effects of general levels of inflation. Although inflation (and inflation expectations) may affect the interest rate environment, it is not possible to measure with any precision the impact of future inflation upon the Corporation.
Item 7A. Quantitative and Qualitative Disclosures about Market Risk
The information related to this item is included in Managements Discussion and Analysis of Financial Condition and Results of Operations.
39
Item 8. Financial Statements and Supplementary Data
REPORT OF
INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders
Franklin Financial Services Corporation
Chambersburg, Pennsylvania
We have audited the accompanying consolidated balance sheets of Franklin Financial Services Corporation and subsidiaries as of December 31, 2006 and 2005, and the related consolidated statements of income, changes in shareholders equity, and cash flows for each of the years in the three-year period ended December 31, 2006. These consolidated financial statements are the responsibility of the Corporations management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Franklin Financial Services Corporation and its subsidiaries as of December 31, 2006 and 2005, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2006 in conformity with accounting principles generally accepted in the United States of America.
As discussed in Note 1 to the consolidated financial statements, Franklin Financial Services Corporation changed its method of accounting for its defined benefit pension plan and for share-based payments in 2006.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Franklin Financial Services Corporations internal control over financial reporting as of December 31, 2006, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated March 1, 2007, expressed an unqualified opinion on managements assessment of internal control over financial reporting and an unqualified opinion on the effectiveness of internal control over financial reporting.
Beard Miller Company LLP |
Harrisburg, Pennsylvania |
March 1, 2007 |
40
|
|
December 31 |
|
||||
|
|
2006 |
|
2005 |
|
||
|
|
(Amounts in thousands, |
|
||||
Assets |
|
|
|
|
|
||
Cash and due from banks |
|
$ |
21,855 |
|
$ |
19,706 |
|
Fed funds sold |
|
|
|
4,000 |
|
||
Interest-bearing deposits in other banks |
|
293 |
|
1,032 |
|
||
Total cash and cash equivalents |
|
22,148 |
|
24,738 |
|
||
Investment securities available for sale |
|
189,345 |
|
164,060 |
|
||
Restricted stock |
|
3,142 |
|
3,184 |
|
||
Loans held for sale |
|
2,561 |
|
1,328 |
|
||
Loans |
|
528,534 |
|
397,190 |
|
||
Allowance for loan losses |
|
(6,850 |
) |
(5,402 |
) |
||
Net Loans |
|
521,684 |
|
391,788 |
|
||
Premises and equipment, net |
|
13,101 |
|
8,897 |
|
||
Bank owned life insurance |
|
17,561 |
|
11,814 |
|
||
Goodwill |
|
9,113 |
|
|
|
||
Other intangible assets |
|
3,071 |
|
139 |
|
||
Equity method investment |
|
4,028 |
|
4,049 |
|
||
Other assets |
|
13,579 |
|
11,360 |
|
||
Total assets |
|
$ |
799,333 |
|
$ |
621,357 |
|
Liabilities |
|
|
|
|
|
||
Deposits |
|
|
|
|
|
||
Demand (noninterest-bearing) |
|
$ |
87,688 |
|
$ |
77,354 |
|
Savings and interest checking |
|
337,985 |
|
254,722 |
|
||
Time |
|
169,622 |
|
124,723 |
|
||
Total Deposits |
|
595,295 |
|
456,799 |
|
||
Securities sold under agreements to repurchase |
|
78,410 |
|
52,069 |
|
||
Short term borrowings |
|
6,700 |
|
4,000 |
|
||
Long term debt |
|
38,449 |
|
48,546 |
|
||
Other liabilities |
|
8,865 |
|
4,273 |
|
||
Total liabilities |
|
727,719 |
|
565,687 |
|
||
Shareholders equity |
|
|
|
|
|
||
Common stock, $1 par value per share,15,000 shares authorized with 4,299 and 3,806 shares issued and 3,838 and 3,352 shares outstanding at December 31, 2006 and 2005, respectively |
|
4,299 |
|
3,806 |
|
||
Capital stock without par value, 5,000 shares authorized with no shares issued and outstanding |
|
|
|
|
|
||
Additional paid-in capital |
|
32,251 |
|
19,907 |
|
||
Retained earnings |
|
42,649 |
|
38,638 |
|
||
Accumulated other comprehensive income |
|
236 |
|
801 |
|
||
Treasury stock, 461 and 454 shares at cost at December 31, 2006 and 2005 respectively |
|
(7,821 |
) |
(7,482 |
) |
||
Total shareholders equity |
|
71,614 |
|
55,670 |
|
||
Total liabilities and shareholders equity |
|
$ |
799,333 |
|
$ |
621,357 |
|
The accompanying notes are an integral part of these statements.
41
Consolidated Statements of Income
|
|
Years ended December 31 |
|
|||||||
|
|
2006 |
|
2005 |
|
2004 |
|
|||
|
|
(Amounts in thousands, except per |
|
|||||||
Interest income |
|
|
|
|
|
|
|
|||
Loans |
|
$ |
32,391 |
|
$ |
23,123 |
|
$ |
19,449 |
|
Interest and dividends on investments: |
|
|
|
|
|
|
|
|||
Taxable interest |
|
5,554 |
|
4,288 |
|
3,359 |
|
|||
Tax exempt interest |
|
2,050 |
|
1,775 |
|
1,679 |
|
|||
Dividend income |
|
320 |
|
251 |
|
212 |
|
|||
Federal funds sold |
|
538 |
|
256 |
|
103 |
|
|||
Deposits and other obligations of other banks |
|
49 |
|
18 |
|
7 |
|
|||
Total interest income |
|
40,902 |
|
29,711 |
|
24,809 |
|
|||
Interest expense |
|
|
|
|
|
|
|
|||
Deposits |
|
14,418 |
|
7,671 |
|
5,084 |
|
|||
Securities sold under agreements to repurchase |
|
3,303 |
|
1,575 |
|
475 |
|
|||
Short term borrowings |
|
49 |
|
61 |
|
199 |
|
|||
Long term debt |
|
2,186 |
|
2,866 |
|
3,061 |
|
|||
Total interest expense |
|
19,956 |
|
12,173 |
|
8,819 |
|
|||
Net interest income |
|
20,946 |
|
17,538 |
|
15,990 |
|
|||
Provision for loan losses |
|
240 |
|
426 |
|
880 |
|
|||
Net interest income after provision for loan losses |
|
20,706 |
|
17,112 |
|
15,110 |
|
|||
Noninterest income |
|
|
|
|
|
|
|
|||
Investment and trust services fees |
|
3,313 |
|
2,876 |
|
2,645 |
|
|||
Service charges and fees |
|
3,757 |
|
3,224 |
|
3,150 |
|
|||
Mortgage banking activities |
|
279 |
|
581 |
|
745 |
|
|||
Increase in cash surrender value of life insurance |
|
555 |
|
460 |
|
469 |
|
|||
Equity method investments |
|
(21 |
) |
(526 |
) |
(302 |
) |
|||
Other |
|
209 |
|
156 |
|
120 |
|
|||
Securities gains, net |
|
165 |
|
224 |
|
266 |
|
|||
Total noninterest income |
|
8,257 |
|
6,995 |
|
7,093 |
|
|||
Noninterest expense |
|
|
|
|
|
|
|
|||
Salaries and employee benefits |
|
9,774 |
|
8,806 |
|
8,384 |
|
|||
Net occupancy expense |
|
1,360 |
|
1,177 |
|
1,130 |
|
|||
Furniture and equipment expense |
|
890 |
|
712 |
|
754 |
|
|||
Advertising |
|
1,130 |
|
916 |
|
808 |
|
|||
Legal and professional fees |
|
921 |
|
849 |
|
709 |
|
|||
Data processing |
|
1,264 |
|
1,034 |
|
1,093 |
|
|||
Pennsylvania bank shares tax |
|
582 |
|
479 |
|
467 |
|
|||
Intangible amortization |
|
335 |
|
259 |
|
186 |
|
|||
Other |
|
3,040 |
|
2,826 |
|
2,465 |
|
|||
Total noninterest expense |
|
19,296 |
|
17,058 |
|
15,996 |
|
|||
Income before Federal income taxes |
|
9,667 |
|
7,049 |
|
6,207 |
|
|||
Federal income tax expense |
|
2,097 |
|
937 |
|
1,015 |
|
|||
Net income |
|
$ |
7,570 |
|
$ |
6,112 |
|
$ |
5,192 |
|
Earnings per share |
|
|
|
|
|
|
|
|||
Basic earnings per share |
|
$ |
2.11 |
|
$ |
1.82 |
|
$ |
1.54 |
|
Diluted earnings per share |
|
$ |
2.10 |
|
$ |
1.81 |
|
$ |
1.54 |
|
Cash dividends declared |
|
$ |
0.99 |
|
$ |
0.95 |
|
$ |
0.88 |
|
The accompanying notes are an integral part of these statements.
42
Consolidated Statements of Changes in Shareholders Equity
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
||||||||||||||||
|
|
|
|
Additional |
|
|
|
Other |
|
|
|
|
|
||||||||||||||||
|
|
Common |
|
Paid-in |
|
Retained |
|
Comprehensive |
|
Treasury |
|
|
|
||||||||||||||||
|
|
Stock |
|
Capital |
|
Earnings |
|
Income |
|
Stock |
|
Total |
|
||||||||||||||||
|
|
(Dollars in thousands, except per share data) |
|
||||||||||||||||||||||||||
For years ended December 31, 2006, 2005, and 2004: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance at December 31, 2003 |
|
|
$ |
3,045 |
|
|
|
$ |
19,819 |
|
|
|
$ |
34,251 |
|
|
|
$ |
1,767 |
|
|
|
$ |
(7,024 |
) |
|
$ |
51,858 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income |
|
|
|
|
|
|
|
|
|
|
5,192 |
|
|
|
|
|
|
|
|
|
|
5,192 |
|
||||||
Unrealized loss on securities, net of reclassification adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(66 |
) |
|
|
|
|
|
(66 |
) |
||||||
Unrealized gain on hedging activities, net of reclassification adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
474 |
|
|
|
|
|
|
474 |
|
||||||
Total Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,600 |
|
||||||
Cash dividends declared, $.88 per share |
|
|
|
|
|
|
|
|
|
|
(2,950 |
) |
|
|
|
|
|
|
|
|
|
(2,950 |
) |
||||||
25% stock dividend |
|
|
761 |
|
|
|
|
|
|
|
(761 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash paid in lieu of fractional shares in stock split |
|
|
|
|
|
|
|
|
|
|
(9 |
) |
|
|
|
|
|
|
|
|
|
(9 |
) |
||||||
Common stock issued under stock option plans |
|
|
|
|
|
|
45 |
|
|
|
|
|
|
|
|
|
|
|
99 |
|
|
144 |
|
||||||
Balance at December 31, 2004 |
|
|
3,806 |
|
|
|
19,864 |
|
|
|
35,723 |
|
|
|
2,175 |
|
|
|
(6,925 |
) |
|
54,643 |
|
||||||
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income |
|
|
|
|
|
|
|
|
|
|
6,112 |
|
|
|
|
|
|
|
|
|
|
6,112 |
|
||||||
Unrealized loss on securities,net of reclassification adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,678 |
) |
|
|
|
|
|
(1,678 |
) |
||||||
Unrealized gain on hedging activities, net of reclassification adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
304 |
|
|
|
|
|
|
304 |
|
||||||
Total Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,738 |
|
||||||
Cash dividends declared, $.95 per share |
|
|
|
|
|
|
|
|
|
|
(3,197 |
) |
|
|
|
|
|
|
|
|
|
(3,197 |
) |
||||||
Acquisition of 27,722 shares of treasury stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(695 |
) |
|
(695 |
) |
||||||
Common stock issued under stock option plans |
|
|
|
|
|
|
43 |
|
|
|
|
|
|
|
|
|
|
|
138 |
|
|
181 |
|
||||||
Balance at December 31, 2005 |
|
|
3,806 |
|
|
|
19,907 |
|
|
|
38,638 |
|
|
|
801 |
|
|
|
(7,482 |
) |
|
55,670 |
|
||||||
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income |
|
|
|
|
|
|
|
|
|
|
7,570 |
|
|
|
|
|
|
|
|
|
|
7,570 |
|
||||||
Unrealized gain on securities, net of reclassification adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
698 |
|
|
|
|
|
|
698 |
|
||||||
Unrealized gain on hedging activities, net of reclassification adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
65 |
|
|
|
|
|
|
65 |
|
||||||
Total Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,333 |
|
||||||
Accumulated pension adjustment, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,328 |
) |
|
|
|
|
|
(1,328 |
) |
||||||
Acquisition of Fulton Bancshares Corporation |
|
|
493 |
|
|
|
12,069 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,562 |
|
||||||
Cash dividends declared, $.99 per share |
|
|
|
|
|
|
|
|
|
|
(3,559 |
) |
|
|
|
|
|
|
|
|
|
(3,559 |
) |
||||||
Acquisition of 30,792 shares of treasury stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(800 |
) |
|
(800 |
) |
||||||
Common stock issued under stock option plans |
|
|
|
|
|
|
11 |
|
|
|
|
|
|
|
|
|
|
|
77 |
|
|
88 |
|
||||||
Treasury shares issued to dividend reinvestment plan |
|
|
|
|
|
|
137 |
|
|
|
|
|
|
|
|
|
|
|
384 |
|
|
521 |
|
||||||
Stock option compensation |
|
|
|
|
|
|
127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
127 |
|
||||||
Balance at December 31, 2006 |
|
|
$ |
4,299 |
|
|
|
$ |
32,251 |
|
|
|
$ |
42,649 |
|
|
|
$ |
236 |
|
|
|
$ |
(7,821 |
) |
|
$ |
71,614 |
|
The accompanying notes are an integral part of these statements.
43
Consolidated Statements of Cash Flows
|
|
Years ended December 31 |
|
|||||||
|
|
2006 |
|
2005 |
|
2004 |
|
|||
|
|
(Amounts in thousands) |
|
|||||||
Cash flows from operating activities |
|
|
|
|
|
|
|
|||
Net income |
|
$ |
7,570 |
|
$ |
6,112 |
|
$ |
5,192 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|||
Depreciation and amortization |
|
1,051 |
|
1,193 |
|
1,123 |
|
|||
Net (accretion) amortization on investment securities |
|
(217 |
) |
356 |
|
585 |
|
|||
Stock option compensation |
|
127 |
|
|
|
|
|
|||
Amortization and write down of mortgage servicing rights |
|
334 |
|
81 |
|
203 |
|
|||
Amortization of intangibles |
|
335 |
|
259 |
|
186 |
|
|||
Provision for loan losses |
|
240 |
|
426 |
|
880 |
|
|||
Securities gains, net |
|
(165 |
) |
(224 |
) |
(266 |
) |
|||
Loans originated for sale |
|
(24,629 |
) |
(45,664 |
) |
(182,645 |
) |
|||
Proceeds from sale of loans |
|
23,675 |
|
51,441 |
|
188,708 |
|
|||
Gain on sales of loans |
|
(279 |
) |
(366 |
) |
(689 |
) |
|||
Net gain on sale of premises and equipment |
|
|
|
(44 |
) |
|
|
|||
Increase in cash surrender value of life insurance |
|
(555 |
) |
(460 |
) |
(469 |
) |
|||
Loss on equity method investments |
|
21 |
|
526 |
|
301 |
|
|||
(Increase) in interest receivable and other assets |
|
(1,700 |
) |
(492 |
) |
(597 |
) |
|||
Increase in interest payable and other liabilities |
|
791 |
|
234 |
|
652 |
|
|||
Other, net |
|
117 |
|
(479 |
) |
(198 |
) |
|||
Net cash provided by operating activities |
|
6,716 |
|
12,899 |
|
12,966 |
|
|||
Cash flows from investing activities |
|
|
|
|
|
|
|
|||
Proceeds from sales of investment securities available for sale |
|
1,238 |
|
8,234 |
|
672 |
|
|||
Proceeds from maturities of investment securities available for sale |
|
52,655 |
|
42,764 |
|
40,150 |
|
|||
Net decrease in restricted stock |
|
52 |
|
678 |
|
891 |
|
|||
Purchase of investment securities available for sale |
|
(77,876 |
) |
(55,074 |
) |
(53,267 |
) |
|||
Net increase in loans |
|
(57,074 |
) |
(49,134 |
) |
(13,876 |
) |
|||
Proceeds from sale of premises and equipment |
|
240 |
|
289 |
|
|
|
|||
Investment in joint venture |
|
|
|
(100 |
) |
|
|
|||
Settlement of receivables related to investments acquired in acquisition |
|
33,591 |
|
|
|
|
|
|||
Cash and cash equivalents acquired from acquisition |
|
3,725 |
|
|
|
|
|
|||
Cash paid in acqusition |
|
(11,286 |
) |
|
|
|
|
|||
Capital expenditures |
|
(2,287 |
) |
(467 |
) |
(982 |
) |
|||
Net cash used in investing activities |
|
(57,022 |
) |
(52,810 |
) |
(26,412 |
) |
|||
Cash flows from financing activities |
|
|
|
|
|
|
|
|||
Net increase in demand deposits, NOW accounts and savings accounts |
|
41,967 |
|
49,422 |
|
21,392 |
|
|||
Net (decrease) increase in time deposits |
|
(9,445 |
) |
7,481 |
|
6,073 |
|
|||
Net increase (decrease) in short term borrowings |
|
29,041 |
|
5,061 |
|
(12,503 |
) |
|||
Long term debt advances |
|
|
|
5,000 |
|
|
|
|||
Long term debt payments |
|
(10,097 |
) |
(8,813 |
) |
(4,108 |
) |
|||
Dividends paid |
|
(3,559 |
) |
(3,197 |
) |
(2,950 |
) |
|||
Common stock issued under stock option plans |
|
88 |
|
181 |
|
144 |
|
|||
Common stock issued to dividend reinvestment plan |
|
521 |
|
|
|
|
|
|||
Cash paid in lieu of fractional shares on stock split |
|
|
|
|
|
(9 |
) |
|||
Purchase of treasury shares |
|
(800 |
) |
(695 |
) |
|
|
|||
Net cash provided by financing activities |
|
47,716 |
|
54,440 |
|
8,039 |
|
|||
(Decrease) increase in cash and cash equivalents |
|
(2,590 |
) |
14,529 |
|
(5,407 |
) |
|||
Cash and cash equivalents as of January 1 |
|
24,738 |
|
10,209 |
|
15,616 |
|
|||
Cash and cash equivalents as of December 31 |
|
$ |
22,148 |
|
$ |
24,738 |
|
$ |
10,209 |
|
Supplemental Disclosures of Cash Flow Information |
|
|
|
|
|
|
|
|||
Cash paid during the year for: |
|
|
|
|
|
|
|
|||
Interest on deposits and other borrowed funds |
|
$ |
19,380 |
|
$ |
11,867 |
|
$ |
8,675 |
|
Income taxes |
|
$ |
2,340 |
|
$ |
1,442 |
|
$ |
834 |
|
The accompanying notes are an integral part of these statements.
44
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1. Summary of Significant Accounting Policies
The accounting policies of Franklin Financial Services Corporation and its subsidiaries conform to generally accepted accounting principles and to general industry practices. A summary of the more significant accounting policies, which have been consistently applied in the preparation of the accompanying consolidated financial statements, follows:
Principles of ConsolidationThe consolidated financial statements include the accounts of Franklin Financial Services Corporation (the Corporation) and its wholly-owned subsidiaries; Farmers and Merchants Trust Company of Chambersburg, Franklin Financial Properties Corp. and Franklin Future Fund Inc. Farmers and Merchants Trust Company of Chambersburg is a commercial bank (the Bank) that has one wholly-owned subsidiary, Franklin Realty Services Corporation. Franklin Realty Services Corporation is an inactive real-estate brokerage company. Franklin Financial Properties Corp. holds real estate assets that are leased by the Bank. Franklin Future Fund Inc. is a non-bank investment company that makes venture capital investments within the Corporations primary market area. The activities of non-bank entities are not significant to the consolidated totals. All significant intercompany transactions have been eliminated in consolidation.
Nature of OperationsThe Corporation conducts substantially all of its business through its subsidiary bank, Farmers and Merchants Trust Company, which serves its customer base through twenty-three community offices located in Franklin, Cumberland, Fulton and Huntingdon Counties, Pennsylvania. These counties are considered to be the Corporations primary market area. The Bank is a community-oriented commercial bank that emphasizes customer service and convenience. As part of its strategy, the Bank has sought to develop a variety of products and services that meet the needs of both its retail and commercial customers. The Corporation and the Bank are subject to the regulations of various federal and state agencies and undergo periodic examinations by these regulatory authorities.
Use of Estimates in the Preparation of Financial StatementsThe preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements as well as the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, and the assessment of other than temporary impairment of investment securities, as well as the value of mortgage servicing rights and derivatives.
Significant Group Concentrations of Credit RiskMost of the Corporations activities are with customers located within its primary market area. Note 4 discusses the types of securities in which the Corporation invests. Note 5 discusses the types of lending in which the Corporation engages. The Corporation does not have any significant concentrations of any one industry or customer.
Statement of Cash FlowsFor purposes of reporting cash flows, cash and cash equivalents include Cash and due from banks, Interest-bearing deposits in other banks and Federal funds sold. Generally, Federal funds are purchased and sold for one-day periods.
Investment SecuritiesManagement classifies its securities at the time of purchase as available for sale or held to maturity. At December 31, 2006 and 2005, all securities were classified as available for sale, meaning that the Corporation intends to hold them for an indefinite period of time, but not necessarily to maturity. Available for sale securities are stated at estimated fair value, adjusted for amortization of premiums and accretion of discounts which are recognized as adjustments of interest income through maturity. The related unrealized holding gains and losses are reported as other comprehensive income, net
45
of tax, until realized. Declines in the fair value of held-to-maturity and available-for-sale securities to amounts below cost that are deemed to be other than temporary are reflected in earnings as realized losses. In estimating the other-than-temporary impairment losses, management considers (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Corporation to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. Realized securities gains and losses are computed using the specific identification method. Gains or losses on the disposition of investment securities are based on the net proceeds and the adjusted carrying amount of the specific security sold. Any decision to sell a security classified as available for sale would be based on various factors, including significant movement in interest rates, changes in maturity or mix of the Banks assets and liabilities, liquidity needs, regulatory capital considerations and other similar factors.
Restricted StockRestricted stock, which is carried at cost, consists of stock of the Federal Home Loan Bank of Pittsburgh (FHLB) and Atlantic Central Bankers Bank. Federal law requires a member institution of the FHLB to hold FHLB stock according to a predetermined formula.
Other InvestmentThe Corporation has an investment in American Home Bank, N.A. (AHB). The Corporation owns approximately 21% of the voting stock of this bank and accounts for this investment utilizing the equity method of accounting. At December 31, 2006 and 2005, the carrying amount of this investment was $4.0 million and $4.1 million, respectively, and was included in other assets. The Corporation recorded a loss of $21 thousand in 2006, a loss of $44 thousand in 2005, and income of $46 thousand in 2004.
Financial DerivativesThe Corporation uses interest rate swaps, which it has designated as cash-flow hedges, to manage interest rate risk associated with variable-rate funding sources. All such derivatives are recognized on the balance sheet at fair value in other assets or liabilities as appropriate. To the extent the derivatives are effective and meet the requirements for hedge accounting, changes in fair value are recognized in other comprehensive income with income statement reclassification occurring as the hedged item affects earnings. Conversely, changes in fair value attributable to ineffectiveness or to derivatives that do not qualify as hedges are recognized as they occur in the income statements interest expense account associated with the hedged item.
Interest rate derivative financial instruments receive hedge accounting treatment only if they are designated as a hedge and are expected to be, and are, effective in substantially reducing interest rate risk arising from the assets and liabilities identified as exposing the Corporation to risk. Those derivative financial instruments that do not meet the hedging criteria discussed below would be classified as trading activities and would be recorded at fair value with changes in fair value recorded in income. Derivative hedge contracts must meet specific effectiveness tests (i.e., over time the change in their fair values due to the designated hedge risk must be within 80 to 125 percent of the opposite change in the fair values of the hedged assets or liabilities). Changes in fair value of the derivative financial instruments must be effective at offsetting changes in the fair value of the hedged items due to the designated hedge risk during the term of the hedge. Further, if the underlying financial instrument differs from the hedged asset or liability, there must be a clear economic relationship between the prices of the two financial instruments. If periodic assessments indicate derivatives no longer provide an effective hedge, the derivatives contracts would be closed out and settled or classified as a trading activity.
Cash flows resulting from the derivative financial instruments that are accounted for as hedges of assets and liabilities are classified in the cash flow statement in the same category as the cash flows of the items being hedged.
LoansLoans, that management has the intent and ability to hold for the foreseeable future or until maturity or payoff, are stated at the outstanding unpaid principal balances, net of any deferred fees. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct
46
origination costs, are deferred and recognized as an adjustment of the yield (interest income) of the related loans using the interest method. The Corporation is generally amortizing these amounts over the contractual life of the loan.
The accrual of interest is generally discontinued when the contractual payment of principal or interest has become 90 days past due or management has serious doubts about further collectibility of principal or interest, even though the loan is currently performing. A loan may remain on accrual status if it is in the process of collection and is either guaranteed or well secured. When a loan is placed on nonaccrual status, unpaid interest credited to income in the current year is reversed and unpaid interest accrued in a prior year is charged against the allowance for loan losses. Interest received on nonaccrual loans generally is either applied against principal or reported as interest income, according to managements judgement as to the collectibility of principal. Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time and the ultimate collectibility of the total contractual principal and interest is no longer in doubt. Consumer loans are typically charged off no later than 180 days past due. Past due status is based on contractual terms of the loans.
Loans Held for SaleMortgage loans originated and intended for sale in the secondary market at the time of origination are carried at the lower of cost or estimated fair value (determined on an aggregate basis). All sales are made without recourse. Loans are generally sold with the mortgage servicing rights retained by the Corporation. Gains or losses on sales of mortgage loans are recognized based on the difference between the selling price and the carrying value of the related mortgage loans sold.
Loan ServicingServicing assets are recognized as separate assets when rights are acquired through sale of financial assets. A portion of the cost of originating the loan is allocated to the servicing right based on relative fair value. Fair value is based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, prepayment speeds and default rates and losses. Capitalized servicing rights are reported in other assets and are amortized into noninterest income in proportion to, and over the periods of, the estimated future net servicing income of the underlying financial assets. Servicing rights are evaluated for impairment based upon the fair value of the rights as compared to amortized cost. For the purpose of computing impairment, mortgage servicing rights are stratified based on risk characteristics of the underlying loans that are expected to have the most impact on projected prepayments including loan type, interest rate and term. Impairment is recognized through a valuation allowance to the extent that fair value is less than the capitalized amount. If the Corporation later determines that all or a portion of the impairment no longer exists, a reduction of the allowance may be recorded as an increase to income. Servicing fee income is recorded for fees earned for servicing loans. The fees are based on a contractual percentage of the outstanding principal or a fixed amount per loan and are recorded as income when earned. The amortization of mortgage servicing rights is netted against loan servicing fee income. Loans serviced by the Bank for the benefit of others totaled $143.2 million, $131.1 million and $121.2 million at December 31, 2006, 2005 and 2004, respectively.
Allowance for Loan LossesThe allowance for loan losses is established through provisions for loan losses charged against income. Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance.
The allowance for loan losses is maintained at a level considered adequate to provide for losses that can be reasonably anticipated. Managements periodic evaluation of the adequacy of the allowance is based on the Banks past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrowers ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation
47
is inherently subjective, as it requires material estimates that may be susceptible to significant change, including the amounts and timing of future cash flows expected to be received on impaired loans.
A loan is considered impaired when, based on current information and events, it is probable that the Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrowers prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial and commercial real estate loans either by the present value of expected future cash flows discounted at the loans effective interest rate, the loans obtainable market price, or the fair value of the collateral if the loan is collateral dependent.
The allowance consists of specific and general components. The specific component relates to loans that are classified as doubtful, substandard or special mention. For such loans that are also classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers nonclassified loans and is based on historical loss experience adjusted for qualitative factors.
Large groups of smaller balance homogeneous loans are collectively evaluated for impairment using historical charge-offs as the starting point in estimating loss. Accordingly, the Corporation may not separately identify individual consumer and residential loans for impairment disclosures.
Premises and EquipmentPremises and equipment are stated at cost less accumulated depreciation and amortization. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets. When assets are retired or sold, the asset cost and related accumulated depreciation are eliminated from the respective accounts, and any resultant gain or loss is included in net income.
The cost of maintenance and repairs is charged to operating expense as incurred, and the cost of major additions and improvements is capitalized.
Intangible AssetsIntangible assets consist of goodwill and core deposit intangibles acquired from the purchase of Fulton Bancshares Corporation in 2006. Goodwill is not amortized, nor deductible for tax purposes. However, goodwill is tested for impairment at least annually. Impairment write-downs are charged to results of operations in the period in which the impairment is determined. The core deposit intangible is amortized over the estimated life of the acquired deposits.
Bank Owned Life InsuranceThe Bank invests in bank owned life insurance (BOLI) as a source of funding for employee benefit expenses. The Bank purchases life insurance coverage on the lives of a select group of employees. The Bank is the owner and beneficiary of the policies and records the investment at the cash surrender value of the underlying policies. Income from the increase in cash surrender value of the policies is included in noninterest income.
Foreclosed Real EstateForeclosed real estate is comprised of property acquired through a foreclosure proceeding or an acceptance of a deed in lieu of foreclosure. Balances are initially reflected at the estimated fair value less any estimated disposition costs, with subsequent adjustments made to reflect further declines in value. Any losses realized upon disposition of the property, and holding costs prior thereto, are charged against income.
Transfers of Financial AssetsTransfers of financial assets are accounted for as sales, when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when
48
(1) the assets have been isolated from the Corporation, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Corporation does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
Federal Income TaxesDeferred income taxes are provided on the liability method whereby deferred tax assets are recognized for deductible temporary differences and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance, when in the opinion of management, it is more likely than not that some portion or all deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted through the provision for income taxes for the effects of changes in tax laws and rates on the date of enactment.
Advertising ExpensesAdvertising costs are expensed as incurred.
Treasury StockThe acquisition of treasury stock is recorded under the cost method. The subsequent disposition or sale of the treasury stock is recorded using the average cost method.
Investment and Trust ServicesAssets held in a fiduciary capacity are not assets of the Corporation and therefore are not included in the consolidated financial statements. Revenue from investment and trust services is recognized on the accrual basis.
Off-Balance Sheet Financial InstrumentsIn the ordinary course of business, the bank has entered into off-balance sheet financial instruments consisting of commitments to extend credit and letters of credit. Such financial instruments are recorded on the balance sheet when they are funded.
Stock Based CompensationIn December 2004, the Financial Accounting Standards Board (FASB) issued Statement No. 123 (R), Share-Based Payment. Statement No. 123(R) revised Statement No. 123, Accounting for Stock-Based Compensation, and supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees, and its related implementation guidance. Statement No. 123(R) requires compensation costs related to share-based payment transactions to be recognized in the financial statements (with limited exceptions). The amount of compensation cost is measured on the grant-date fair value of the equity or liability instruments issued. Compensation cost is recognized over the period that an employee provides services in exchange for the award.
The Corporation implemented Statement No. 123(R) in the first quarter of 2006 under the modified prospective method. In 2006, $127 thousand was recognized as compensation expense. This expense is related to options granted in February 2006 under the Corporations Incentive Stock Option Plan of 2002 and for options issued in July under the Corporations Employee Stock Purchase Plan. The compensation expense for both awards was been fully expensed in 2006.
Prior to the implementation of FASB Statement No. 123(R), stock options were accounted for under Accounting Principal Bulletin (APB) No. 25. Under APB 25, no compensation expense was recognized related to these options. Had compensation expense for the plans been recognized in accordance with Statement No. 123(R) in 2005 and 2004, the Corporations net income and per share amounts would have been reduced.
49
The Corporation calculates the compensation cost of the options by using the Black-Scholes method to determine the fair value of the options granted. In calculating the fair value of the options, the Corporation makes assumptions regarding the risk-free rate of return, the expected volatility of the Corporations common stock and the expected life of the option. These assumptions are made independently for the ESPP and the ISOP and if changed would impact the compensation cost of the options and the pro-forma impact to net income. The pro forma impact to net income and earnings per share that would have occurred in 2005 and 2004 if compensation expense was recognized based on the estimated fair value of the options on the date of the grant is as follows:
|
|
2005 |
|
2004 |
|
|||||||
|
|
(Amounts in thousands, |
|
|||||||||
Net Income: |
As reported |
|
|
$ |
6,112 |
|
|
|
$ |
5,192 |
|
|
|
Compensation not expensed |
|
|
(92 |
) |
|
|
(73 |
) |
|
||
|
Proforma |
|
|
$ |
6,020 |
|
|
|
$ |
5,119 |
|
|
Basic earnings per share: |
As reported |
|
|
$ |
1.82 |
|
|
|
$ |
1.54 |
|
|
|
Proforma |
|
|
1.79 |
|
|
|
1.52 |
|
|
||
Diluted earnings per share: |
As reported |
|
|
$ |
1.81 |
|
|
|
$ |
1.54 |
|
|
|
Proforma |
|
|
1.79 |
|
|
|
1.52 |
|
|
||
Weighted average fair value of ESPP options granted |
|
|
$ |
5.79 |
|
|
|
$ |
5.52 |
|
|
|
Weighted average fair value of ISOP options granted |
|
|
$ |
10.42 |
|
|
|
$ |
4.77 |
|
|
PensionThe provision for pension expense was actuarially determined using the projected unit credit actuarial cost method. The funding policy is to contribute an amount sufficient to meet the requirements of ERISA, subject to Internal Revenue Code contribution limitations.
On December 31, 2006, the Corporation adopted SFAS 158 which requires the recognition of a plans over-funded or under-funded status as an asset or liability with an offsetting adjustment to Accumulated Other Comprehensive Income (AOCI). SFAS 158 requires the determination of the fair value of a plans assets at a companys year-end and recognition of actuarial gains and losses, prior service costs or credits, transition assets or obligations as a component of AOCI. These amounts were previously netted against the plans funded status in the Corporations consolidated Balance Sheet. These amounts will be subsequently recognized as components of net periodic benefit costs. Further, actuarial gains and losses that arise in subsequent periods that are not initially recognized as a component of net periodic benefit costs will be recognized as a component of AOCI. Those amounts will subsequently be recorded as component of net periodic benefit costs as they are amortized during future periods. As a result of adopting SFAS 158, the Corporation recorded a decrease in AOCI of $1.4 million, net of tax, which represents its under-funded benefit obligation.
Earnings per shareEarnings per share are computed based on the weighted average number of shares outstanding during each year. The Corporations basic earnings per share are calculated as net income divided by the weighted average number of shares outstanding. For diluted earnings per share, net income is divided by the weighted average number of shares outstanding plus the incremental number of shares added as a result of converting common stock equivalents, calculated using the treasury stock method. The Corporations common stock equivalents consist of stock options.
50
A reconciliation of the weighted average shares outstanding used to calculate basic earnings per share and diluted earnings per share follows:
|
|
2006 |
|
2005 |
|
2004 |
|
|||
|
|
(In thousands, |
|
|||||||
Weighted average shares outstanding (basic) |
|
3,596 |
|
3,366 |
|
3,368 |
|
|||
Impact of common stock equivalents |
|
7 |
|
7 |
|
9 |
|
|||
Weighted average shares outstanding (diluted) |
|
3,603 |
|
3,373 |
|
3,377 |
|
|||
Anti-dilutive options excluded from calculation |
|
24 |
|
28 |
|
18 |
|
|||
Net Income |
|
$ |
7,570 |
|
$ |
6,112 |
|
$ |
5,192 |
|
Basic Earnings Per Share |
|
$ |
2.11 |
|
$ |
1.82 |
|
$ |
1.54 |
|
Diluted Earnings Per Share |
|
$ |
2.10 |
|
$ |
1.81 |
|
$ |
1.54 |
|
ReclassificationsCertain prior period amounts have been reclassified to conform to the current year presentation. Such reclassifications did not affect reported net income.
Segment ReportingThe Bank acts as an independent community financial services provider and offers traditional banking and related financial services to individual, business and government customers. Through its community office and automated teller machine network, the Bank offers a full array of commercial and retail financial services, including the taking of time, savings and demand deposits; the making of commercial, consumer and mortgage loans; and the providing of safe deposit services. The Bank also performs personal, corporate, pension and fiduciary services through its Investment and Trust Services Department and Personal Investment Center.
Management does not separately allocate expenses, including the cost of funding loan demand, between the commercial, retail, mortgage banking and trust operations of the Bank. As such, discrete information is not available and segment reporting would not be meaningful.
Comprehensive IncomeComprehensive income is reflected in the Consolidated Statements of Changes in Shareholders Equity and includes net income and unrealized gains or losses, net of tax, on investment securities and derivatives.
Recent Accounting Pronouncements:
EITF Issue No. 06-04 Accounting for Deferred Compensation and Postretirement Benefit Aspects of Endorsement Split-Dollar Life Insurance Arrangements
In September 2006, the FASBs Emerging Issues Task Force (EITF) issued EITF Issue No. 06-4, Accounting for Deferred Compensation and Postretirement Benefit Aspects of Endorsement Split Dollar Life Insurance Arrangements (EITF 06-4). EITF 06-4 requires the recognition of a liability related to the postretirement benefits covered by an endorsement split-dollar life insurance arrangement. The consensus highlights that the employer (who is also the policyholder) has a liability for the benefit it is providing to its employee. As such, if the policyholder has agreed to maintain the insurance policy in force for the employees benefit during his or her retirement, then the liability recognized during the employees active service period should be based on the future cost of insurance to be incurred during the employees retirement. Alternatively, if the policyholder has agreed to provide the employee with a death benefit, then the liability for the future death benefit should be recognized by following the guidance in SFAS No. 106 or Accounting Principals Board (APB) Opinion No. 12, as appropriate. For transition, an entity can choose to apply the guidance using either of the following approaches: (a) a change in accounting principle through retrospective application to all periods presented or (b) a change in accounting principle through a cumulative-effect adjustment to the balance in retained earnings at the beginning of the year of adoption.
51
The disclosures are required in fiscal years beginning after December 15, 2007, with early adoption permitted. The Corporation is evaluating the affect EITF 06-4 will have on its financial statements.
SFAS No. 156 Accounting for Servicing of Financial AssetsAn Amendment of FASB Statement No. 140
In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial AssetsAn Amendment of FASB Statement No. 140 (SFAS 156). SFAS 156 requires that all separately recognized servicing assets and servicing liabilities be initially measured at fair value, if practicable. The statement permits, but does not require, the subsequent measurement of servicing assets and servicing liabilities at fair value. SFAS 156 is effective as of the beginning of an entitys first fiscal year that begins after September 15, 2006, which for the Company will be as of the beginning of fiscal 2007. The Corporation is evaluating the affect the adoption of SFAS No. 156 will have on its financial statements.
SFAS No. 157 Fair Value Measurement
In September 2006, the Financial Accounting Standards Board (FASB) issued Statement No. 157, Fair Value Measurements, which defines fair value, establishes a framework for measuring fair value under GAAP, and expands disclosures about fair value measurements. SFAS No. 157 applies to other accounting pronouncements that require or permit fair value measurements. The new guidance is effective for financial statements issued for fiscal years beginning after November 15, 2007, and for interim periods within those fiscal years. The Corporation is evaluating the affect the adoption of SFAS No. 157 will have on its financial statements.
SFAS No. 159 The Fair Value Option for Financial Assets and Financial Liabilities-Including an amendment of FASB Statement 115
In February 2007, the FASB issued SFAS No. 159 The Fair Value Option for Financial Assets and Financial Liabilities-Including an amendment of FASB Statement 115. SFAS No. 159 permits entities to choose to measure many financial instruments and certain other items at fair value. Unrealized gains and losses on items for which the fair value option has been elected will be recognized in earnings at each subsequent reporting date. SFAS No. 159 is effective for the Corporation January 1, 2008.
Staff Accounting Bulletin No. 108
On September 13, 2006, the Securities and Exchange Commission SEC issued Staff Accounting Bulleting No. 108 (SAB 108). SAB 108 provides interpretive guidance on how the effects of the carryover or reversal of prior year misstatements should be considered in quantifying a potential current year misstatement. Prior to SAB 108, Companies might evaluate the materiality of financial-statement misstatements using either the income statement or balance approach, with the income statement approach focusing on new misstatements added in the current year, and the balance sheet approach focusing on the cumulative amount of misstatement present in a companys balance sheet. Misstatements that would be material under one approach could be viewed as immaterial under another approach, and not be corrected. SAB 108 now requires that companies view financial statement misstatements as material if they are material according to either the income statement or balance sheet approach. The Company has analyzed SAB 108 and determined that the adoption had no impact on the reported results of operations or financial conditions.
52
FASB Interpretation No. 48 Accounting for Uncertainty in Income Taxes-an interpretation of FASB Statement No. 109
In July 2006, the Financial Accounting Standards Board (FASB) issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxesan interpretation of FASB Statement No. 109 (FIN 48), which clarifies the accounting for uncertainty in tax positions. This Interpretation requires that companies recognize in their financial statements the impact of a tax position, if that position is more likely than not of being sustained on audit, based on the technical merits of the position. The provisions of FIN 48 are effective for fiscal years beginning after December 15, 2006, with the cumulative effect of the change in accounting principle recorded as an adjustment to opening retained earnings. We are currently evaluating the affect of adopting FIN 48 on our financial statements.
The Bank is limited as to the amount it may lend to the Corporation, unless such loans are collateralized by specific obligations. State regulations also limit the amount of dividends the Bank can pay to the Corporation and are generally limited to the Banks accumulated net earnings. At December 31, 2006, the amount available for dividends was $35.8 million. In addition, dividends paid by the Bank to the Corporation would be prohibited if the effect thereof would cause the Banks capital to be reduced below applicable minimum capital requirements. The Corporation and the Bank are subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Corporations financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Banks assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgements by the regulators about components, risk weightings, and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Corporation and the Bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (as defined). Although not adopted in regulation form, the Pennsylvania Department of Banking utilizes capital standards requiring a minimum leverage capital ratio of 6% and a risk-based capital ratio of 10%, defined substantially the same as those by the FDIC. Management believes, as of December 31, 2006 and 2005, that the Corporation and the Bank met all capital adequacy requirements to which it is subject.
As of December 31, 2006 the most recent notification from the FDIC categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain minimum total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the table. There are no conditions or events since that notification that management believes have changed the institutions category.
53
The table that follows presents the total risk-based, Tier 1 risk-based and Tier 1 leverage requirements for the Corporation and the Bank as defined by the FDIC. Actual capital amounts and ratios are also presented.
|
|
As of December 31, 2006 |
|
|||||||||||||||
|
|
|
|
|
|
Minimum to be |
|
Minimum to be |
|
|||||||||
|
|
Actual |
|
Adequately Capitalized |
|
Well Capitalized |
|
|||||||||||
|
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
|||||
|
|
(Dollars in thousands) |
|
|||||||||||||||
Total Risk-based Capital Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Corporation |
|
$ |
66,376 |
|
11.91 |
% |
$ |
44,598 |
|
|
8.00 |
% |
|
N/A |
|
|
|
|
Bank |
|
55,177 |
|
10.09 |
% |
$ |
43,758 |
|
|
8.00 |
% |
|
$ |
54,698 |
|
10.00 |
% |
|
Tier 1 Risk-based Capital Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Corporation |
|
$ |
59,043 |
|
10.59 |
% |
$ |
22,299 |
|
|
4.00 |
% |
|
N/A |
|
|
|
|
Bank |
|
48,232 |
|
8.82 |
% |
$ |
21,879 |
|
|
4.00 |
% |
|
$ |
32,819 |
|
6.00 |
% |
|
Tier 1 Leverage Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Corporation |
|
$ |
59,043 |
|
7.60 |
% |
$ |
31,091 |
|
|
4.00 |
% |
|
N/A |
|
|
|
|
Bank |
|
48,232 |
|
6.29 |
% |
$ |
30,690 |
|
|
4.00 |
% |
|
$ |
38,362 |
|
5.00 |
% |
|
|
As of December 31, 2005 |
|
|||||||||||||||
|
|
|
|
|
|
Minimum to be |
|
Minimum to be |
|
|||||||||
|
|
Actual |
|
Adequately Capitalized |
|
Well Capitalized |
|
|||||||||||
|
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
|||||
|
|
(Dollars in thousands) |
|
|||||||||||||||
Total Risk-based Capital Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Corporation |
|
$ |
60,088 |
|
13.85 |
% |
$ |
34,706 |
|
|
8.00 |
% |
|
N/A |
|
|
|
|
Bank |
|
49,600 |
|
11.71 |
% |
33,893 |
|
|
8.00 |
% |
|
$ |
42,367 |
|
10.00 |
% |
||
Tier 1 Risk-based Capital Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Corporation |
|
$ |
54,557 |
|
12.58 |
% |
$ |
17,353 |
|
|
4.00 |
% |
|
N/A |
|
|
|
|
Bank |
|
44,282 |
|
10.45 |
% |
16,947 |
|
|
4.00 |
% |
|
$ |
25,420 |
|
6.00 |
% |
||
Tier 1 Leverage Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Corporation |
|
$ |
54,557 |
|
8.89 |
% |
$ |
24,557 |
|
|
4.00 |
% |
|
N/A |
|
|
|
|
Bank |
|
44,282 |
|
7.25 |
% |
24,433 |
|
|
4.00 |
% |
|
$ |
30,542 |
|
5.00 |
% |
Note 3. Restricted Cash Balances
The Corporations subsidiary bank is required to maintain reserves against its deposit liabilities in the form of vault cash and/or balances with the Federal Reserve Bank. Deposit reserves that are required to be held by the bank were approximately $149 thousand and $728 thousand at December 31, 2006 and December 31, 2005, respectively and were satisfied by the banks vault cash. In addition, as compensation for check clearing and other services, a compensatory balance maintained at the Federal Reserve Bank at December 31, 2006 and 2005, was approximately $900 thousand.
54
The amortized cost and estimated fair value of investment securities available for sale as of December 31, 2006 and 2005 are as follows:
|
|
|
|
Gross |
|
Gross |
|
Estimated |
|
||||||||||
|
|
Amortized |
|
unrealized |
|
unrealized |
|
fair |
|
||||||||||
2006 |
|
|
|
cost |
|
gains |
|
losses |
|
value |
|
||||||||
|
|
(Amounts in thousands) |
|
||||||||||||||||
Equity securities |
|
$ |
4,411 |
|
|
$ |
1,134 |
|
|
|
$ |
30 |
|
|
$ |
5,515 |
|
||
U.S. Treasury securities and obligations of U.S. |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Government agencies |
|
74,267 |
|
|
374 |
|
|
|
244 |
|
|
74,397 |
|
||||||
Obligations of state and political subdivisions |
|
51,138 |
|
|
1,224 |
|
|
|
69 |
|
|
52,293 |
|
||||||
Corporate debt securities |
|
9,864 |
|
|
394 |
|
|
|
40 |
|
|
10,218 |
|
||||||
Mortgage-backed securities |
|
45,339 |
|
|
93 |
|
|
|
427 |
|
|
45,005 |
|
||||||
Asset-backed securities |
|
1,919 |
|
|
5 |
|
|
|
7 |
|
|
1,917 |
|
||||||
|
|
$ |
186,938 |
|
|
$ |
3,224 |
|
|
|
$ |
817 |
|
|
$ |
189,345 |
|
||
|
|
|
|
Gross |
|
Gross |
|
Estimated |
|
||||||||||
|
|
Amortized |
|
unrealized |
|
unrealized |
|
fair |
|
||||||||||
2005 |
|
|
|
cost |
|
gains |
|
losses |
|
value |
|
||||||||
Equity securities |
|
$ |
4,393 |
|
|
$ |
753 |
|
|
|
$ |
179 |
|
|
$ |
4,967 |
|
||
U.S. Treasury securities and obligations of U.S. |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Government agencies |
|
77,035 |
|
|
3 |
|
|
|
657 |
|
|
76,381 |
|
||||||
Obligations of state and political subdivisions |
|
38,123 |
|
|
1,542 |
|
|
|
49 |
|
|
39,616 |
|
||||||
Corporate debt securities |
|
9,961 |
|
|
375 |
|
|
|
61 |
|
|
10,275 |
|
||||||
Mortgage-backed securities |
|
22,384 |
|
|
21 |
|
|
|
437 |
|
|
21,968 |
|
||||||
Asset-backed securities |
|
10,815 |
|
|
58 |
|
|
|
20 |
|
|
10,853 |
|
||||||
|
|
$ |
162,711 |
|
|
$ |
2,752 |
|
|
|
$ |
1,403 |
|
|
$ |
164,060 |
|
||
At December 31, 2006 and 2005, the book value of investment securities pledged to secure public funds, trust balances, repurchase agreements and other deposit obligations totaled $125.0 million and $104.1 million, respectively.
The amortized cost and estimated fair value of debt securities at December 31, 2006, by contractual maturity are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
|
|
|
|
Estimated |
|
||
|
|
Amortized |
|
fair |
|
||
|
|
cost |
|
value |
|
||
|
|
(Amounts in thousands) |
|
||||
Due in one year or less |
|
$ |
43,963 |
|
$ |
43,742 |
|
Due after one year through five years |
|
24,488 |
|
24,559 |
|
||
Due after five years through ten years |
|
35,764 |
|
36,727 |
|
||
Due after ten years |
|
32,973 |
|
33,797 |
|
||
|
|
$ |
137,188 |
|
$ |
138,825 |
|
Mortgage-backed securities |
|
45,339 |
|
45,005 |
|
||
|
|
$ |
182,527 |
|
$ |
183,830 |
|
55
The composition of the net realized securities gains for the years ended December 31, 2006, 2005 and 2004 is as follows:
|
|
2006 |
|
2005 |
|
2004 |
|
|||
|
|
(Amounts in thousands) |
|
|||||||
Gross gains realized |
|
$ |
211 |
|
$ |
311 |
|
$ |
266 |
|
Gross losses realized |
|
(46 |
) |
(87 |
) |
|
|
|||
Net gains realized |
|
$ |
165 |
|
$ |
224 |
|
$ |
266 |
|
Tax provision applicable to securities gains |
|
$ |
56 |
|
$ |
76 |
|
$ |
90 |
|
At December 31, 2006, the Corporation held ninety-eight investment securities where the current fair value was less than the related amortized cost. Management believes that the unrealized losses on debt securities reflect changes in interest rates subsequent to the acquisition of specific securities and do not reflect any deterioration of the credit worthiness of the issuing entities. Generally, securities with an unrealized loss are debt securities of investment grade. Therefore, the bonds have a maturity date and are generally expected to pay-off at par, substantially eliminating any market value losses at that time. The Corporation believes it has the ability to hold these investments for a reasonable period of time sufficient for a forecasted recovery of fair value.
The Corporations equity securities with unrealized losses are comprised of six common stocks in the banking industry. Sixty-nine percent of the total unrealized loss is in two stocks. The Corporation has established different parameters for evaluating equity securities for other than temporary impairment. These parameters include, but are not limited to, the length of time in an unrealized loss position and the amount of the unrealized loss. At December 31, 2006 no equity securities were determined to be impaired.
The following tables reflects temporary impairment in the investment portfolio, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position for the years ended December 31, 2006 and 2005.
|
|
December 31, 2006 |
|
|
||||||||||||||||||||||
|
|
Less than 12 months |
|
12 months or more |
|
Total |
|
|
||||||||||||||||||
|
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
|
|
||||||||||||
|
|
Value |
|
Losses |
|
Value |
|
Losses |
|
Value |
|
Losses |
|
|
||||||||||||
|
|
(Amounts in thousands) |
|
|
||||||||||||||||||||||
Equity Securities |
|
$ |
269 |
|
|
$ |
15 |
|
|
$ |
185 |
|
|
$ |
15 |
|
|
$ |
454 |
|
|
$ |
30 |
|
|
|
U.S. Treasury securities and obigations of U.S. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Government agencies |
|
13,135 |
|
|
22 |
|
|
43,058 |
|
|
222 |
|
|
56,193 |
|
|
244 |
|
|
|||||||
Obligations of State and Political Subdivisions |
|
7,517 |
|
|
64 |
|
|
684 |
|
|
5 |
|
|
8,201 |
|
|
69 |
|
|
|||||||
Corporate debt securities |
|
|
|
|
|
|
|
1,016 |
|
|
40 |
|
|
1,016 |
|
|
40 |
|
|
|||||||
Mortgage-backed securities |
|
15,512 |
|
|
52 |
|
|
12,551 |
|
|
375 |
|
|
28,063 |
|
|
427 |
|
|
|||||||
Asset-backed securities |
|
|
|
|
|
|
|
290 |
|
|
7 |
|
|
290 |
|
|
7 |
|
|
|||||||
Total temporarily impaired securities |
|
$ |
36,433 |
|
|
$ |
153 |
|
|
$ |
57,784 |
|
|
$ |
664 |
|
|
$ |
94,217 |
|
|
$ |
817 |
|
|
56
|
|
December 31, 2005 |
|
||||||||||||||||||||||
|
|
Less than 12 months |
|
12 months or more |
|
Total |
|
||||||||||||||||||
|
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
|
||||||||||||
|
|
Value |
|
Losses |
|
Value |
|
Losses |
|
Value |
|
Losses |
|
||||||||||||
|
|
(Amounts in thousands) |
|
||||||||||||||||||||||
Equity Securities |
|
$ |
792 |
|
|
$ |
106 |
|
|
$ |
516 |
|
|
$ |
73 |
|
|
$ |
1,308 |
|
|
$ |
179 |
|
|
U.S. Treasury securities and obigations of U.S. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Government agencies |
|
49,072 |
|
|
360 |
|
|
23,538 |
|
|
297 |
|
|
72,610 |
|
|
657 |
|
|
||||||
Obligations of State and Political Subdivisions |
|
3,112 |
|
|
49 |
|
|
|
|
|
|
|
|
3,112 |
|
|
49 |
|
|
||||||
Corporate debt securities |
|
|
|
|
|
|
|
1,021 |
|
|
61 |
|
|
1,021 |
|
|
61 |
|
|
||||||
Mortgage-backed securities |
|
6,563 |
|
|
94 |
|
|
12,759 |
|
|
343 |
|
|
19,322 |
|
|
437 |
|
|
||||||
Asset-backed securities |
|
175 |
|
|
1 |
|
|
460 |
|
|
19 |
|
|
635 |
|
|
20 |
|
|
||||||
Total temporarily impaired securities |
|
$ |
59,714 |
|
|
$ |
610 |
|
|
$ |
38,294 |
|
|
$ |
793 |
|
|
$ |
98,008 |
|
|
$ |
1,403 |
|
|
A summary of loans outstanding at the end of the reporting periods is as follows:
|
|
December 31 |
|
||||
|
|
2006 |
|
2005 |
|
||
|
|
(Amounts in thousands) |
|
||||
Real estate (primarily first mortgage residential loans) |
|
$ |
113,846 |
|
$ |
79,671 |
|
Real estateresidential construction |
|
523 |
|
4,622 |
|
||
Commercial, industrial and agricultural |
|
305,435 |
|
227,864 |
|
||
Consumer (including home equity lines of credit) |
|
108,730 |
|
85,033 |
|
||
|
|
528,534 |
|
397,190 |
|
||
Less: Allowance for loan losses |
|
(6,850 |
) |
(5,402 |
) |
||
Net Loans |
|
$ |
521,684 |
|
$ |
391,788 |
|
Included in the loan balances are the following: |
|
|
|
|
|
||
Net unamortized deferred loan costs |
|
$ |
477 |
|
$ |
410 |
|
Unamortized (discount) premium on purchased loans |
|
$ |
(375 |
) |
$ |
604 |
|
Loans to directors and executive officers and related interests and affiliated enterprises
|
|
2006 |
|
2005 |
|
||
|
|
(Amounts in thousands) |
|
||||
Balance at beginning of year |
|
$ |
2,559 |
|
$ |
11,618 |
|
New loans made |
|
14,842 |
|
7,711 |
|
||
Repayments |
|
(4,076 |
) |
(16,770 |
) |
||
Balance at end of year |
|
$ |
13,325 |
|
$ |
2,559 |
|
Such loans are made in the ordinary course of business at the Banks normal credit terms and do not present more than a normal risk of collection. New loans made include $4.2 million of previously outstanding loans to former Directors of Fulton Bancshares Corporation that joined the Board of the Corporation in 2006.
Loans recorded from the acquisition were reviewed within the guidance provided by Statement of Position (SOP) 03-3 Accounting for Certain Loans or Debt Securities Acquired in a Transfer. The review determined that the provisions of SOP 03-3 were not material with respect to the acquired loans.
57
Note 6. Allowance for Loan Losses
|
|
Years ended December 31 |
|
|||||||
|
|
2006 |
|
2005 |
|
2004 |
|
|||
|
|
(Amounts in thousands) |
|
|||||||
Balance at beginning of year |
|
$ |
5,402 |
|
$ |
4,886 |
|
$ |
3,750 |
|
Charge-offs |
|
(384 |
) |
(285 |
) |
(302 |
) |
|||
Recoveries |
|
200 |
|
375 |
|
558 |
|
|||
Net recoveries (charge-offs) |
|
(184 |
) |
90 |
|
256 |
|
|||
Addition of Fulton allowance |
|
1,392 |
|
|
|
|
|
|||
Provision for loan losses |
|
240 |
|
426 |
|
880 |
|
|||
Balance at end of year |
|
$ |
6,850 |
|
$ |
5,402 |
|
$ |
4,886 |
|
Restructured loans |
|
$ |
|
|
$ |
|
|
$ |
|
|
Nonaccrual loans |
|
1,179 |
|
206 |
|
335 |
|
|||
Loans past due 90 days or more and still accruing |
|
1,148 |
|
583 |
|
587 |
|
The gross interest that would have been recorded if nonaccrual loans had been current in accordance with their original terms and the amount actually recorded in income were as follows:
|
|
2006 |
|
2005 |
|
2004 |
|
|||
|
|
(Amounts in thousands) |
|
|||||||
Gross interest due under terms |
|
$ |
132 |
|
$ |
25 |
|
$ |
22 |
|
Amount included in income |
|
(95 |
) |
(14 |
) |
(9 |
) |
|||
Interest income not recognized |
|
$ |
37 |
|
$ |
11 |
|
$ |
13 |
|
Interest income recognized on impaired loans, primarily on an accrual basis |
|
437 |
|
354 |
|
293 |
|
|
|
2006 |
|
2005 |
|
2004 |
|
|||
|
|
(Amounts in thousands) |
|
|||||||
Recorded investment in loans that were considered to be impaired, as defined by Statement No. 114 |
|
$ |
4,555 |
|
$ |
4,662 |
|
$ |
6,919 |
|
Impaired loans that have an allowance for credit losses established |
|
1,153 |
|
613 |
|
1,374 |
|
|||
Allowance for credit losses established on impaired loans |
|
296 |
|
289 |
|
427 |
|
|||
Average recorded investment in impaired loans |
|
5,277 |
|
5,973 |
|
8,068 |
|
|||
Note 7. Premises and Equipment
Premises and equipment consist of:
|
|
|
|
December 31 |
|
||||||
|
|
|
Estimated Life |
|
|
2006 |
|
2005 |
|
||
|
|
|
|
(Dollars in thousands) |
|
||||||
Land |
|
|
|
$ |
2,478 |
|
$ |
1,198 |
|
||
Buildings and leasehold improvements |
|
15 - 30 years, or lease term |
|
16,535 |
|
12,905 |
|
||||
Furniture, fixtures and equipment |
|
3 - 10 years |
|
12,396 |
|
8,246 |
|
||||
Total cost |
|
|
|
31,409 |
|
22,349 |
|
||||
Less: Accumulated depreciation |
|
|
|
(18,308 |
) |
(13,452 |
) |
||||
Net premises and equipment |
|
|
|
$ |
13,101 |
|
$ |
8,897 |
|
||
58
Depreciation expense for the years ended December 31, 2006, 2005 and 2004 was $1.1 million, $935 thousand and $910 thousand, respectively.
The Corporation leases various premises and equipment for use in banking operations. Future minimum payments on these leases are as follows:
|
|
(Amounts in thousands) |
|
|||
2007 |
|
|
$ |
307 |
|
|
2008 |
|
|
197 |
|
|
|
2009 |
|
|
196 |
|
|
|
2010 |
|
|
197 |
|
|
|
2011 |
|
|
196 |
|
|
|
2012 and beyond |
|
|
3,818 |
|
|
|
|
|
|
$ |
4,911 |
|
|
Some of these leases provide renewal options of varying terms. The rental cost of these renewals is not included above. Total rent expense on these leases was $302 thosuand, $270 thousand and $276 thousand for 2006, 2005 and 2004, respectively.
Note 8. Goodwill and Intangible Assets
The following table summarizes the changes in goodwill:
|
|
December 31 |
|
||||||
|
|
2006 |
|
2005 |
|
||||
|
|
(amounts in |
|
||||||
Beginning balance |
|
$ |
|
|
|
$ |
|
|
|
Goodwill acquired |
|
9,113 |
|
|
|
|
|
||
Ending balance |
|
$ |
9,113 |
|
|
$ |
|
|
|
See Note 23 for information regarding goodwill acquired in 2006.
The following table summarizes the intangible assets at December 31:
2006 |
|
Customer List |
|
Core Deposit |
|
Total |
|
|||||||
Gross |
|
|
$ |
155 |
|
|
|
$ |
|
|
|
$ |
155 |
|
Intangibles acquired during year |
|
|
|
|
|
|
3,252 |
|
|
3,252 |
|
|||
Accumulated amortization |
|
|
(155 |
) |
|
|
(181 |
) |
|
(336 |
) |
|||
Net |
|
|
$ |
|
|
|
|
$ |
3,071 |
|
|
$ |
3,071 |
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
|||
Gross |
|
|
$ |
414 |
|
|
|
$ |
|
|
|
$ |
414 |
|
Accumulated amortization |
|
|
(259 |
) |
|
|
|
|
|
(259 |
) |
|||
Net |
|
|
$ |
155 |
|
|
|
$ |
|
|
|
$ |
155 |
|
2004 |
|
|
|
|
|
|
|
|
|
|
|
|||
Gross |
|
|
$ |
600 |
|
|
|
$ |
|
|
|
$ |
600 |
|
Accumulated amortization |
|
|
(186 |
) |
|
|
|
|
|
(186 |
) |
|||
Net |
|
|
$ |
414 |
|
|
|
$ |
|
|
|
$ |
414 |
|
59
Core deposit intangibles are amortized over the estimated life of the acquired core deposits. At December 31, 2006 the remaining life was 8.5 years. See Note 23 for information regarding core deposit intangibles acquired in 2006.
The following table shows the expected amortization expense for intangible assets over the next five years:
|
|
(amounts in thousands) |
|
|||
2007 |
|
|
$ |
361 |
|
|
2008 |
|
|
361 |
|
|
|
2009 |
|
|
361 |
|
|
|
2010 |
|
|
361 |
|
|
|
2011 |
|
|
361 |
|
|
Note 9. Mortgage Servicing Rights
Activity pertaining to mortgage servicing rights and the related valuation allowance follows:
|
|
For the Years Ended December 31 |
|
|||||||
|
|
2006 |
|
2005 |
|
2004 |
|
|||
|
|
(Amounts in thousands) |
|
|||||||
Cost of mortgage servicing rights: |
|
|
|
|
|
|
|
|||
Beginning balance |
|
$ |
1,767 |
|
$ |
1,672 |
|
$ |
1,384 |
|
Originations |
|
277 |
|
337 |
|
487 |
|
|||
Amortization |
|
(245 |
) |
(242 |
) |
(199 |
) |
|||
Ending balance |
|
$ |
1,799 |
|
$ |
1,767 |
|
$ |
1,672 |
|
Valuation allowance: |
|
|
|
|
|
|
|
|||
Beginning balance |
|
$ |
(198 |
) |
$ |
(358 |
) |
$ |
(355 |
) |
Valuation charges |
|
(171 |
) |
(145 |
) |
(138 |
) |
|||
Valuation reversals |
|
83 |
|
305 |
|
135 |
|
|||
Ending balance |
|
$ |
(286 |
) |
$ |
(198 |
) |
$ |
(358 |
) |
Mortgage servicing rights cost |
|
$ |
1,799 |
|
$ |
1,767 |
|
$ |
1,672 |
|
Valuation allowance |
|
(286 |
) |
(198 |
) |
(358 |
) |
|||
Carrying value |
|
$ |
1,513 |
|
$ |
1,569 |
|
$ |
1,314 |
|
Fair value |
|
$ |
1,513 |
|
$ |
1,569 |
|
$ |
1,314 |
|
Fair value assumptions: |
|
|
|
|
|
|
|
|||
Weighted average discount rate |
|
10.00 |
% |
9.00 |
% |
5.94 |
% |
|||
Weighted average prepayment speed |
|
13.02 |
% |
10.04 |
% |
15.50 |
% |
60
The value of mortgage servicing rights is greatly affected by changes in mortgage interest rates because of changes in prepayment speeds. The following chart shows the changes in fair value under different rate scenarios:
|
|
2006 |
|
2005 |
|
2004 |
|
|||
Changes in fair value: |
|
|
|
|
|
|
|
|||
Rates + 1% |
|
$ |
246 |
|
$ |
121 |
|
$ |
163 |
|
Rates (1)% |
|
($600 |
) |
($550 |
) |
($544 |
) |
|||
Deposits are summarized as follows:
|
|
December 31 |
|
||||
|
|
2006 |
|
2005 |
|
||
|
|
(Amounts in thousands) |
|
||||
Demand, noninterest-bearing |
|
$ |
87,688 |
|
$ |
77,354 |
|
Interest-bearing checking |
|
78,642 |
|
75,754 |
|
||
Savings: |
|
|
|
|
|
||
Money market accounts |
|
205,861 |
|
129,290 |
|
||
Passbook and statement savings |
|
53,482 |
|
49,678 |
|
||
Total Savings and interest checking |
|
337,985 |
|
254,722 |
|
||
Time: |
|
|
|
|
|
||
Deposits of $100,000 and over |
|
35,273 |
|
24,013 |
|
||
Other time deposits |
|
134,349 |
|
100,710 |
|
||
|
|
169,622 |
|
124,723 |
|
||
Total deposits |
|
$ |
595,295 |
|
$ |
456,799 |
|
Overdrawn deposit accounts reclassfied as loan balances |
|
$ |
128 |
|
$ |
179 |
|
At December 31, 2006 the scheduled maturities of time deposits are as follows:
2007 |
|
$ |
115,299 |
|
2008 |
|
31,717 |
|
|
2009 |
|
10,630 |
|
|
2010 |
|
11,786 |
|
|
2011 |
|
22 |
|
|
2012 and beyond |
|
168 |
|
|
|
|
$ |
169,622 |
|
61
Note 11. Securities Sold Under Agreements to Repurchase, Short Term Borrowings and Long Term Debt
The Corporations short-term borrowings are comprised of securities sold under agreements to repurchase and a line-of-credit with the Federal Home Loan Bank of Pittsburgh (Open Repo Plus). Securities sold under agreements to repurchase are overnight borrowings between the Bank and its commercial and municipal depositors. These accounts reprice weekly.
Open Repo Plus is a revolving term commitment used on an overnight basis. The term of this commitment may not exceed 364 days and it reprices daily at market rates. These borrowings are described below:
|
December 31 |
|
|||||||||||||||
|
|
2006 |
|
2005 |
|
||||||||||||
|
|
Sweep |
|
FHLB |
|
Sweep |
|
FHLB |
|
||||||||
|
|
Repurchase |
|
Open Repo |
|
Repurchase |
|
Open Repo |
|
||||||||
|
|
(Dollars in thousands) |
|
||||||||||||||
Ending balance |
|
$ |
78,410 |
|
|
$ |
6,700 |
|
|
$ |
52,069 |
|
|
$ |
4,000 |
|
|
Weighted average rate at year end |
|
5.03 |
% |
|
5.40 |
% |
|
4.02 |
% |
|
4.25 |
% |
|
||||
Range of interest rates paid at year end |
|
4.25%-5.15 |
% |
|
5.40 |
% |
|
3.24%-4.14 |
% |
|
4.25 |
% |
|
||||
Maximum month-end balance during the year |
|
$ |
79,999 |
|
|
$ |
6,700 |
|
|
$ |
64,867 |
|
|
$ |
7,450 |
|
|
Average balance during the year |
|
$ |
69,231 |
|
|
$ |
1,075 |
|
|
$ |
52,149 |
|
|
$ |
2,133 |
|
|
Weighted average interest rate during the year |
|
4.77 |
% |
|
4.61 |
% |
|
3.02 |
% |
|
2.86 |
% |
|
The securities that serve as collateral for securities sold under agreements to repurchase consist primarily of U.S. Government and U.S. Agency securities with a fair value of $86.8 million and $67.9 million, respectively, at December 31, 2006 and 2005.
A summary of long term debt at the end of the reporting period follows:
|
|
December 31 |
|
||||
|
|
2006 |
|
2005 |
|
||
|
|
(Amounts in thousands) |
|
||||
Loans from the Federal Home Loan Bank |
|
$ |
38,449 |
|
$ |
48,546 |
|
The loans from the FHLB are comprised of term loans payable at maturity and amortizing advances. These loans have fixed interest rates ranging from 3.93% to 6.27% (weighted average rate of 5.29%) and final maturities ranging from January 2008 to October 2026. All borrowings from the FHLB are collateralized by FHLB stock, mortgage-backed securities and first mortgage loans.
The scheduled maturities of the FHLB borrowings at December 31, 2006 are as follows:
2007 |
|
$ |
|
|
2008 |
|
21,462 |
|
|
2009 |
|
1,160 |
|
|
2010 |
|
|
|
|
2011 |
|
284 |
|
|
2012 and beyond |
|
15,543 |
|
|
|
|
$ |
38,449 |
|
The Corporations maximum borrowing capacity with the FHLB at December 31, 2006, was $245.9 million. The total amount available to borrow at year-end was approximately $200.8 million.
62
The temporary differences which give rise to significant portions of deferred tax assets and liabilities under Statement No. 109 are as follows (amounts in thousands):
|
December 31 |
|
|||||
|
|
2006 |
|
2005 |
|
||
Deferred Tax Assets |
|
|
|
|
|
||
Allowance for loan losses |
|
$ |
2,486 |
|
$ |
1,837 |
|
Deferred compensation |
|
1,311 |
|
451 |
|
||
Pension |
|
471 |
|
|
|
||
Capital loss carryover |
|
460 |
|
|
|
||
Loan purchase accounting |
|
325 |
|
|
|
||
Depreciation |
|
|
|
13 |
|
||
Deferred loan fees and costs,net |
|
160 |
|
160 |
|
||
Intangibles |
|
200 |
|
|
|
||
Other |
|
384 |
|
331 |
|
||
|
|
5,797 |
|
2,792 |
|
||
Valuation allowance |
|
(432 |
) |
|
|
||
|
|
5,365 |
|
2,792 |
|
||
Deferred Tax Liabilities |
|
|
|
|
|
||
Core deposit intangibles |
|
1,044 |
|
|
|
||
Time deposit purchase accounting |
|
181 |
|
|
|
||
Depreciation |
|
109 |
|
|
|
||
Joint ventures and partnerships |
|
64 |
|
|
|
||
Pension |
|
|
|
293 |
|
||
Mortgage servicing rights |
|
514 |
|
534 |
|
||
Other comprehensive income |
|
122 |
|
412 |
|
||
|
|
2,034 |
|
1,239 |
|
||
Net deferred tax assets |
|
$ |
3,331 |
|
$ |
1,553 |
|
As a result of the acquisition of Fulton Bancshares Corporation, Franklin Financial Services Corporation has recorded a capital loss carryover. At December 31, 2006, the Corporation had a capital loss carryover of approximately $1.4 million. This loss carryover can only be offset with capital gains for federal income tax purposes. The tax benefit of this carryover is approximately $460 thousand. The tax benefit of the carryover is comprised of approximately $30 thousand that expires December 31, 2008 and approximately $430 thousand that expires December 31, 2009. The Corporation has recorded a valuation allowance of approximately $432 thousand against the capital loss carryover.
The components of the provision for Federal income taxes attributable to income from operations were as follows:
|
Years ended December 31 |
|
||||||||
|
|
2006 |
|
2005 |
|
2004 |
|
|||
|
|
(Amounts in thousands) |
|
|||||||
Current tax expense |
|
$ |
1,959 |
|
$ |
1,328 |
|
$ |
1,223 |
|
Deferred tax expense |
|
138 |
|
(391 |
) |
(208 |
) |
|||
Income tax provision |
|
$ |
2,097 |
|
$ |
937 |
|
$ |
1,015 |
|
For the years ended December 31, 2006, 2005, and 2004, the income tax provisions are different from the tax expense which would be computed by applying the Federal statutory rate to pretax operating
63
earnings. A reconciliation between the tax provision at the statutory rate and the tax provision at the effective tax rate is as follows:
|
Years ended December 31 |
|
||||||||
|
|
2006 |
|
2005 |
|
2004 |
|
|||
|
|
(Amounts in thousands) |
|
|||||||
Tax provision at statutory rate |
|
$ |
3,287 |
|
$ |
2,397 |
|
$ |
2,111 |
|
Income on tax-exempt loans and securities |
|
(1,047 |
) |
(930 |
) |
(884 |
) |
|||
Nondeductible interest expense relating to carrying tax-exempt obligations |
|
127 |
|
82 |
|
61 |
|
|||
Dividends received exclusion |
|
(34 |
) |
(37 |
) |
(35 |
) |
|||
Income from bank owned life insurance |
|
(181 |
) |
(163 |
) |
(160 |
) |
|||
Life insurance proceeds |
|
(20 |
) |
|
|
|
|
|||
Stock option compensation |
|
43 |
|
|
|
|
|
|||
Other, net |
|
11 |
|
(323 |
) |
11 |
|
|||
Tax credit |
|
(89 |
) |
(89 |
) |
(89 |
) |
|||
Income tax provision |
|
$ |
2,097 |
|
$ |
937 |
|
$ |
1,015 |
|
Comprehensive income consists of net income and other comprehensive income. Other comprehensive income includes unrealized gains and losses on available-for-sale securities and derivatives that are recognized as separate components of shareholders equity.
The components of other comprehensive income and related tax effects are as follows:
|
For the Years Ended December 31 |
|
||||||||
|
|
2006 |
|
2005 |
|
2004 |
|
|||
Net Income |
|
$ |
7,570 |
|
$ |
6,112 |
|
$ |
5,192 |
|
Securities: |
|
|
|
|
|
|
|
|||
Unrealized gains (losses) arising during the period |
|
1,223 |
|
(2,320 |
) |
166 |
|
|||
Reclassification adjustment for (gains) included in net income |
|
(165 |
) |
(224 |
) |
(266 |
) |
|||
Net unrealized gains (losses) |
|
1,058 |
|
(2,544 |
) |
(100 |
) |
|||
Tax effect |
|
(360 |
) |
866 |
|
34 |
|
|||
Net of tax amount |
|
698 |
|
(1,678 |
) |
(66 |
) |
|||
Derivatives: |
|
|
|
|
|
|
|
|||
Unrealized gains arising during the period |
|
61 |
|
185 |
|
52 |
|
|||
Reclassification adjustment for losses included in net income |
|
38 |
|
273 |
|
669 |
|
|||
Net unrealized gains |
|
99 |
|
458 |
|
721 |
|
|||
Tax effect |
|
(34 |
) |
(154 |
) |
(247 |
) |
|||
Net of tax amount |
|
65 |
|
304 |
|
474 |
|
|||
Total other comprehensive income |
|
763 |
|
(1,374 |
) |
408 |
|
|||
Total Comprehensive Income |
|
$ |
8,333 |
|
$ |
4,738 |
|
$ |
5,600 |
|
64
The components of accumulated other comprehensive income included in shareholders equity are as follows:
|
For the Years Ended December 31 |
|
||||||||
|
|
2006 |
|
2005 |
|
2004 |
|
|||
Net unrealized gains on securities |
|
$ |
2,407 |
|
$ |
1,349 |
|
$ |
3,893 |
|
Tax effect |
|
(819 |
) |
(458 |
) |
(1,324 |
) |
|||
Net of tax amount |
|
1,588 |
|
891 |
|
2,569 |
|
|||
Net unrealized losses on derivatives |
|
(37 |
) |
(137 |
) |
(595 |
) |
|||
Tax effect |
|
13 |
|
47 |
|
201 |
|
|||
Net of tax amount |
|
(24 |
) |
(90 |
) |
(394 |
) |
|||
Accumulated pension adjustment |
|
(2,012 |
) |
|
|
|
|
|||
Tax effect |
|
684 |
|
|
|
|
|
|||
Net of tax amount |
|
(1,328 |
) |
|
|
|
|
|||
Total accumulated other comprehensive income |
|
$ |
236 |
|
$ |
801 |
|
$ |
2,175 |
|
Note 14. Financial Derivatives
As part of managing interest rate risk, the Bank has entered into interest rate swap agreements as vehicles to partially hedge cash flows associated with interest expense on variable rate deposit accounts. Under the swap agreements, the Bank receives a variable rate and pays a fixed rate. Such agreements are generally entered into with counterparties that meet established credit standards and most contain collateral provisions protecting the at-risk party. The Bank considers the credit risk inherent in these contracts to be negligible. Interest rate swap agreements derive their value from underlying interest rates. These transactions involve both credit and market risk. The notional amounts are amounts on which calculations, payments, and the value of the derivative are based. The notional amounts do not represent direct credit exposures. Direct credit exposure is limited to the net difference between the calculated amounts to be received and paid, if any. Such difference, which represents the fair value of the swap, is reflected on the Corporations balance sheet.
The Corporation is exposed to credit-related losses in the event of nonperformance by the counterparty to these agreements. The Corporation controls the credit risk of its financial contracts through credit approvals, limits and monitoring procedures, and does not expect the counterparty to fail its obligations.
The primary focus of the Corporations asset/liability management program is to monitor the sensitivity of the Corporations net portfolio value and net income under varying interest rate scenarios to take steps to control its risks. On a quarterly basis, the Corporation simulates the net portfolio value and net interest income expected to be earned over a twelve-month period following the date of simulation. The simulation is based upon projection of market interest rates at varying levels and estimates the impact of such market rates on the levels of interest-earning assets and interest-bearing liabilities during the measurement period. Based upon the outcome of the simulation analysis, the Corporation considers the use of derivatives as a means of reducing the volatility of net portfolio value and projected net income within certain ranges of projected changes in interest rates. The Corporation evaluates the effectiveness of entering into any derivative instrument agreement by measuring the cost of such an agreement in relation to the reduction in net portfolio value and net income volatility within an assumed range of interest rates.
65
Information regarding the interest rate swap as of December 31, 2006 follows:
|
|
|
|
|
|
|
|
|
|
Amount Expected |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
to be Expensed |
|
||||||||||||||
Notional |
|
Maturity |
|
Interest Rate |
|
Fair |
|
into Earnings within |
|
||||||||||||||||
|
Amount |
|
|
Date |
|
Fixed |
|
Variable |
|
Value |
|
next 12 Months |
|
||||||||||||
|
|
(Amounts in thousands) |
|
||||||||||||||||||||||
$5,000 |
|
|
7/11/08 |
|
|
|
5.36 |
% |
|
|
5.00 |
% |
|
|
$ |
(37 |
) |
|
|
$ |
18 |
|
|
||
Derivatives with a positive fair value are reflected as other assets in the balance sheet while those with a negative fair value are reflected as other liabilities. The swaps added $38 thousand to interest expense in 2006 compared to $273 thousand in 2005 and $638 thousand in 2004. As short-term interest rates increase, the net expense of the swaps decreases. The 2007 swap interest expense is expected to be less than in 2006 because of higher short-term interest rates in 2007 and a swap maturity in mid-year 2006.
Note 15. Employee Benefit Plans
The Bank has a 401(k) plan covering substantially all employees of F&M Trust who have completed one year and 1,000 hours of service. In 2006, employee contributions to the plan were matched at 100% up to 3% of each employees deferrals plus 50% of the next 2% of deferrals from participants eligible compensation. In addition, a 100% discretionary profit sharing contribution of up to 2% of each employees eligible compensation was possible provided net income targets were achieved. The Personnel Committee of the Corporations Board of Directors approves the established net income targets annually. Under this plan, the maximum amount of employee contributions in any given year is defined by Internal Revenue Service regulations. The related expense for the 401(k) plan and the profit sharing plan, as approved by the Board of Directors, was approximately $352 thousand in 2006, $228 thousand in 2005 and $220 thousand in 2004.
The Bank has a noncontributory pension plan covering substantially all employees of F&M Trust who meet certain age and service requirements. Benefits are based on years of service and the employees compensation during the highest five consecutive years out of the last ten years of employment. The Plan was amended in December 2004 for the purpose of adopting a career-average benefit formula that is applicable to employees who are hired on or after July 1, 2004. The Banks funding policy is to contribute annually the amount required to meet the minimum funding requirements of the Employee Retirement Income Security Act of 1974. Contributions are intended to provide not only for the benefits attributed to service to date but also for those expected to be earned in the future. The measurement date of the Plan is September 30 of each year.
Pension Plan asset classes include cash, fixed income securities and equities. The fixed income portion is comprised of Government Bonds, Corporate Bonds and Taxable Municipal Bonds; the equity portion is comprised of financial institution equities and individual corporate equities across a broad range of sectors. Investments are made on the basis of sound economic principles and in accordance with established guidelines. Target allocations of fund assets measured at fair value are as follows: fixed income, a range of 25% to 45%; equities, a range of 55% to 75% and cash as needed. At December 31, 2006, fixed income investments accounted for 21% of total Plan assets, equities accounted for 77% and cash accounted for 2%.
On a regular basis, the Pension and Benefits Committee (the Committee) monitors the percent allocation to each asset class. Due to changes in market conditions, the asset allocation may vary from time to time. The Committee is responsible to direct the rebalancing of Plan assets when allocations are not within the established guidelines and to ensure that such action is implemented.
Specific guidelines for fixed income investments are that no individual bond shall have a rating of less than an A as rated by Standard and Poor and Moodys at the time of purchase. If the rating subsequently
66
falls below an A rating, the Committee, at its next quarterly meeting, will discuss the merits of retaining that particular security. Allowable securities include obligations of the US Government and its agencies, CDs, commercial paper, corporate obligations and insured taxable municipal bonds.
General guidelines for equities are that a diversified common stock program is used and that diversification patterns can be changed with the ongoing analysis of the outlook for economic and financial conditions. Specific guidelines for equities include a sector cap and an individual stock cap. The guidelines for the sector cap direct that because the Plan sponsor is a bank, a significantly large exposure to the financial sector is permissible; therefore, there is no sector cap for financial equities. All other sectors are limited to 25% of the equity component. The individual stock cap guidelines direct that no one stock may represent more than 5% of the total equity portfolio.
The Committee revisits and determines the expected long-term rate of return on Plan assets annually. The policy of the Committee has been to take a conservative approach to all Plan assumptions. Specifically, the expected long-term rate of return has remained steady at 8% and does not fluctuate according to annual market returns. Historical investment returns play a significant role in determining what this rate should be.
On December 31, 2006, the Corporation adopted SFAS 158 which requires the recognition of a plans over-funded or under-funded status as an asset or liability with an offsetting adjustment to Accumulated Other Comprehensive Income (AOCI). SFAS 158 requires the determination of the fair value of a plans assets at a companys year-end and recognition of actuarial gains and losses, prior service costs or credits, transition assets or obligations as a component of AOCI. These amounts were previously netted against the plans funded status in the Corporations Consolidated Balance Sheet. These amounts will be subsequently recognized as components of net periodic benefit costs. Further, actuarial gains and losses that arise in subsequent periods that are not initially recognized as a component of net periodic benefit costs will be recognized as a component of AOCI. Those amounts will subsequently be recorded as component of net periodic benefit costs as they are amortized during future periods.
The incremental effects of adopting the provisions of SFAS 158 on the Corporations Consolidated Balance Sheet at December 31, 2006 are presented in the following table. The adoption of SFAS 158 had no effect on the Corporations Consolidated Statement of Income for the year ended December 31, 2006 or for any year presented.
|
|
Before |
|
|
|
After |
|
|||||||||
|
|
Application |
|
|
|
Application |
|
|||||||||
|
|
of SFAS 158 |
|
Adjustments |
|
of SFAS 158 |
|
|||||||||
|
|
(Amounts in thousands) |
|
|||||||||||||
Other Assets |
|
|
$ |
13,521 |
|
|
|
$ |
58 |
|
|
|
$ |
13,579 |
|
|
Total assets |
|
|
799,275 |
|
|
|
58 |
|
|
|
799,333 |
|
|
|||
Accrued expense and other liabilities |
|
|
7,479 |
|
|
|
1,386 |
|
|
|
8,865 |
|
|
|||
Total liabilities |
|
|
726,333 |
|
|
|
1,386 |
|
|
|
727,719 |
|
|
|||
Accumulated other comprehensive income |
|
|
1,564 |
|
|
|
(1,328 |
) |
|
|
236 |
|
|
|||
Total shareholders equity |
|
|
72,942 |
|
|
|
(1,328 |
) |
|
|
71,614 |
|
|
|||
Total liabilities and shareholders equity |
|
|
799,275 |
|
|
|
58 |
|
|
|
799,333 |
|
|
67
The following table sets forth the plans funded status at December 31, 2006, based on the September 30, 2006 actuarial valuation together with comparative 2005 and 2004 amounts:
|
|
For the Years Ended December 31 |
|
|||||||
|
|
2006 |
|
2005 |
|
2004 |
|
|||
|
|
(Amounts in thousands) |
|
|||||||
Change in projected benefit obligation |
|
|
|
|
|
|
|
|||
Benefit obligation at beginning of measurement year |
|
$ |
12,605 |
|
$ |
11,921 |
|
$ |
10,671 |
|
Service cost |
|
367 |
|
428 |
|
383 |
|
|||
Interest cost |
|
690 |
|
700 |
|
680 |
|
|||
Amendments |
|
11 |
|
87 |
|
|
|
|||
Actuarial (gain) loss |
|
(134 |
) |
(32 |
) |
656 |
|
|||
Benefits paid |
|
(565 |
) |
(499 |
) |
(469 |
) |
|||
Benefit obligation at end of measurement year |
|
12,974 |
|
12,605 |
|
11,921 |
|
|||
Change in plan assets |
|
|
|
|
|
|
|
|||
Fair value of plan assets at beginning of measurement year |
|
11,219 |
|
10,979 |
|
9,961 |
|
|||
Actual return on plan assets net of expenses |
|
934 |
|
739 |
|
1,194 |
|
|||
Employer contribution |
|
|
|
|
|
293 |
|
|||
Benefits paid |
|
(565 |
) |
(499 |
) |
(469 |
) |
|||
Fair value of plan assets at end of measurement year |
|
11,588 |
|
11,219 |
|
10,979 |
|
|||
Funded status of projected benefit obligation at end of measurement year |
|
$ |
(1,386 |
) |
$ |
(1,386 |
) |
$ |
(942 |
) |
Amounts Recognized in Statement of Financial Position |
|
|
|
|
|
|
|
|||
Assets |
|
|
|
|
|
|
|
|||
Prepaid benefit cost |
|
$ |
|
|
$ |
891 |
|
$ |
1,363 |
|
Liabilities |
|
|
|
|
|
|
|
|||
Other liabilities |
|
1,386 |
|
|
|
|
|
|||
Shareholders Equity |
|
|
|
|
|
|
|
|||
Accumulated other comprehensive loss |
|
(2,012 |
) |
|
|
|
|
|||
Net asset included in retained earnings |
|
626 |
|
891 |
|
1,363 |
|
|
|
For the years ended December 31 |
|
|||||||
|
|
2006 |
|
2005 |
|
2004 |
|
|||
Components of net periodic pension cost |
|
|
|
|
|
|
|
|||
Service cost |
|
$ |
367 |
|
$ |
428 |
|
$ |
383 |
|
Interest cost |
|
690 |
|
700 |
|
680 |
|
|||
Expected return on plan assets |
|
(880 |
) |
(871 |
) |
(875 |
) |
|||
Amortization of prior service cost |
|
20 |
|
25 |
|
25 |
|
|||
Amendments |
|
|
|
130 |
|
|
|
|||
Recognized net actuarial loss |
|
68 |
|
61 |
|
|
|
|||
Net periodic pension cost |
|
$ |
265 |
|
$ |
473 |
|
$ |
213 |
|
68
|
|
For the years ended December 31 |
|
||||
|
|
2006 |
|
2005 |
|
2004 |
|
Assumptions used to determine benefit obligations as of measurement date: |
|
|
|
|
|
|
|
Discount rate |
|
5.60 |
% |
5.60 |
% |
6.00 |
% |
Rate of compensation increase |
|
5.00 |
% |
5.00 |
% |
5.00 |
% |
Assumptions used to determine net periodic benefit cost: |
|
|
|
|
|
|
|
Discount rate |
|
5.60 |
% |
6.00 |
% |
6.50 |
% |
Expected long-term return on plan assets |
|
8.00 |
% |
8.00 |
% |
8.00 |
% |
Rate of compensation increase |
|
5.00 |
% |
5.00 |
% |
5.00 |
% |
Asset allocations as of measurement date: |
|
|
|
|
|
|
|
Equity securities |
|
77 |
% |
73 |
% |
71 |
% |
Debt securities |
|
21 |
% |
20 |
% |
23 |
% |
Other |
|
2 |
% |
7 |
% |
6 |
% |
Total |
|
100 |
% |
100 |
% |
100 |
% |
Equity securities include the Corporations common stock in the amounts of $78 thousand (0.7 % of total plan assets) and $71 thousand (0.7 % of total plan assets) at December 31, 2006, and December 31, 2005, respectively.
|
|
For the years ended December 31 |
|
|||||||
|
|
2006 |
|
2005 |
|
2004 |
|
|||
Reconciliation of Funded Status |
|
|
|
|
|
|
|
|||
Funded Status |
|
$ |
(1,386 |
) |
$ |
(1,386 |
) |
$ |
(942 |
) |
Unrecognized net actuarial loss |
|
1,937 |
|
2,194 |
|
2,155 |
|
|||
Unrecognized prior service cost |
|
75 |
|
83 |
|
150 |
|
|||
Net asset recognized |
|
$ |
626 |
|
$ |
891 |
|
$ |
1,363 |
|
Accumulated Benefit Obligation |
|
$ |
11,360 |
|
$ |
10,814 |
|
$ |
9,789 |
|
Contributions |
|
|
|
|
|
|
|
|||
The Bank expects to contribute $0 to its pension plan in 2007. |
|
|
|
|
|
|
|
|||
Estimated future benefit payments (in thousands) |
|
2007 |
|
$ |
611 |
|
|
|
||
|
|
2008 |
|
634 |
|
|
|
|||
|
|
2009 |
|
642 |
|
|
|
|||
|
|
2010 |
|
653 |
|
|
|
|||
|
|
2011 |
|
676 |
|
|
|
|||
|
|
2012-2016 |
|
4,131 |
|
|
|
|||
|
|
|
|
$ |
7,347 |
|
|
|
In 2004, the Corporation adopted the Employee Stock Purchase Plan of 2004 (ESPP), replacing the ESPP of 1994 that expired in 2004. Under the ESPP of 2004, options for 250,000 shares of stock can be issued to eligible employees. The number of shares that can be purchased by each participant is defined by the plan and the Board of Directors sets the option price. However, the option price cannot be less than 90% of the fair market value of a share of the Corporations common stock on the date the option is granted. The Board of Directors also determines the expiration date of the options; however, no option may have a term that exceeds 1 year from the grant date. ESPP options are exercisable immediately upon grant. Any shares related to unexercised options are available for future grant. As of December 31, 2006 there are 221,142 shares available for future grants. The Board of Directors may amend, suspend or terminate the ESPP at any time.
69
In 2002, the Corporation adopted the Incentive Stock Option Plan of 2002 (ISOP). Under the ISOP, options for 250,000 shares of stock can be issued to selected Officers, as defined in the plan. The number of options available to be awarded to each eligible Officer is determined by the Board of Directors, but is limited with respect to the aggregate fair value of the options as defined in the plan. The exercise price of the option shall be equal to the fair value of a share of the Corporations common stock on the date the option is granted. The options have a life of 10 years and may be exercised only after the optionee has completed 6 months of continuous employment with the Corporation or its Subsidiary immediately following the grant date, or upon a change of control as defined in the plan. As of December 31, 2006 there are 190,090 shares available for future grants. The ISOP has a 10-year plan life with respect to the granting of new awards. However, awards granted prior to expiration of the plan will continue to be exercisable in accordance with the plan.
The ESPP and ISOP options outstanding at December 31, 2006 are all exercisable. The ESPP options expire on June 30, 2007 and the ISOP options expire 10 years from the grant date. The following table summarizes the stock option activity:
|
|
ESPP |
|
Weighted Average |
|
Intrinsic Value |
|
||||||
|
|
(dollars in thousands, except per share data) |
|
||||||||||
Balance Outstanding at December 31, 2003 |
|
20,971 |
|
|
$ |
22.98 |
|
|
|
|
|
|
|
Granted |
|
22,162 |
|
|
23.43 |
|
|
|
|
|
|
||
Exercised |
|
(6,277 |
) |
|
23.02 |
|
|
|
|
|
|
||
Expired |
|
(15,257 |
) |
|
22.98 |
|
|
|
|
|
|
||
Balance Outstanding at December 31, 2004 |
|
21,599 |
|
|
23.43 |
|
|
|
|
|
|
||
Granted |
|
24,837 |
|
|
22.65 |
|
|
|
|
|
|
||
Exercised |
|
(2,079 |
) |
|
23.17 |
|
|
|
|
|
|
||
Expired |
|
(20,106 |
) |
|
23.43 |
|
|
|
|
|
|
||
Balance Outstanding at December 31, 2005 |
|
24,251 |
|
|
22.65 |
|
|
|
|
|
|
||
Granted |
|
26,297 |
|
|
23.11 |
|
|
|
|
|
|
||
Exercised |
|
(2,779 |
) |
|
22.83 |
|
|
|
|
|
|
||
Expired |
|
(24,332 |
) |
|
22.68 |
|
|
|
|
|
|
||
Balance Outstanding at December 31, 2006 |
|
23,437 |
|
|
$ |
23.11 |
|
|
|
$ |
98 |
|
|
|
|
ISOP |
|
Weighted Average |
|
|
|
||||||
Balance Outstanding at December 31, 2003 |
|
26,248 |
|
|
$ |
20.47 |
|
|
|
|
|
|
|
Granted |
|
22,750 |
|
|
27.68 |
|
|
|
|
|
|
||
Balance Outstanding at December 31, 2004 |
|
48,998 |
|
|
23.82 |
|
|
|
|
|
|
||
Granted |
|
8,850 |
|
|
27.42 |
|
|
|
|
|
|
||
Exercised |
|
(6,562 |
) |
|
20.47 |
|
|
|
|
|
|
||
Forfeited |
|
(5,375 |
) |
|
27.63 |
|
|
|
|
|
|
||
Balance Outstanding at December 31, 2005 |
|
45,911 |
|
|
24.55 |
|
|
|
|
|
|
||
Granted |
|
7,600 |
|
|
24.92 |
|
|
|
|
|
|
||
Exercised |
|
(1,250 |
) |
|
20.00 |
|
|
|
|
|
|
||
Forfeited |
|
(2,975 |
) |
|
27.61 |
|
|
|
|
|
|
||
Balance Outstanding at December 31, 2006 |
|
49,286 |
|
|
$ |
24.53 |
|
|
|
$ |
137 |
|
|
70
The following table provides information about the options outstanding at December 31, 2006:
|
|
Options |
|
Weighted |
|
|
|
|
|
||||||||||
|
|
Outstanding |
|
Exercise Price or |
|
Weighted Average |
|
Average Remaining |
|
||||||||||
Stock Option Plan |
|
|
|
and Exercisable |
|
Price Range |
|
Exercise Price |
|
Life (years) |
|
||||||||
Employee Stock Purchase Plan |
|
|
23,437 |
|
|
$ |
23.11 |
|
|
$ |
23.11 |
|
|
|
0.5 |
|
|
||
Incentive Stock Option Plan |
|
|
18,436 |
|
|
$ |
20.00$21.54 |
|
|
$ |
20.50 |
|
|
|
5.6 |
|
|
||
Incentive Stock Option Plan |
|
|
7,600 |
|
|
$ |
24.61$26.14 |
|
|
$ |
24.92 |
|
|
|
9.1 |
|
|
||
Incentive Stock Option Plan |
|
|
23,250 |
|
|
$ |
26.15$27.68 |
|
|
$ |
27.60 |
|
|
|
7.4 |
|
|
||
ISOP Total/Average |
|
|
49,286 |
|
|
|
|
|
$24.53 |
|
|
|
7.0 |
|
|
||||
The fair value of the options granted has been estimated using the Black-Scholes method and the following assumptions for the years shown:
|
|
2006 |
|
2005 |
|
2004 |
|
|||
Employee Stock Purchase Plan |
|
|
|
|
|
|
|
|||
Risk-free interest rate |
|
5.24 |
% |
3.51 |
% |
2.21 |
% |
|||
Expected volatility of the Corporations stock |
|
20.35 |
% |
23.82 |
% |
19.31 |
% |
|||
Expected dividend yield |
|
3.92 |
% |
3.80 |
% |
3.53 |
% |
|||
Expected life (in years) |
|
0.5 |
|
0.7 |
|
0.7 |
|
|||
Weighted average fair value of options granted |
|
$ |
2.95 |
|
$ |
5.79 |
|
$ |
5.52 |
|
Incentive Stock Option Plan |
|
|
|
|
|
|
|
|||
Risk-free interest rate |
|
4.55 |
% |
3.86 |
% |
3.58 |
% |
|||
Expected volatility of the Corporations stock |
|
35.33 |
% |
48.92 |
% |
15.31 |
% |
|||
Expected dividend yield |
|
3.80 |
% |
3.39 |
% |
3.04 |
% |
|||
Expected life (in years) |
|
5.25 |
|
7 |
|
7 |
|
|||
Weighted average fair value of options granted |
|
$ |
6.58 |
|
$ |
10.42 |
|
$ |
4.77 |
|
Compensation expense included in net income |
|
|
|
|
|
|
|
|||
ESPP |
|
$ |
77 |
|
$ |
|
|
$ |
|
|
ISOP |
|
50 |
|
|
|
|
|
|||
Total compesation expense included in net income |
|
$ |
127 |
|
$ |
|
|
$ |
|
|
Note 17. Deferred Compensation Agreement
The Corporation has entered into deferred compensation agreements with its directors and one prior officer that provides for the payment of benefits over a ten-year period, beginning at age 65. At inception, the present value of the obligations under these deferred compensation agreements amounted to approximately $600 thousand, which is being accrued over the estimated remaining service period of these officers and directors. These obligations are partially funded through life insurance covering these individuals. Expense associated with the agreements was $45 thousand for 2006, $45 thousand for 2005 and $52 thousand for 2004.
71
On July 1, 2006 the Corporation issued 492,611 shares of its commons stock in conjunction with the acquisition of Fulton Bancshares Corporation
The Board of Directors regularly authorizes the repurchase of the Corporations $1.00 par value common stock. The repurchased shares will be held as Treasury shares available for issuance in connection with future stock dividends and stock splits, employee benefit plans, executive compensation plans, the Dividend Reinvestment Plan and other appropriate corporate purposes. The term of the repurchase plans is normally 1 year. The following table provides information regarding approved stock repurchase plans.
|
|
|
|
|
|
Shares Repurchased |
|
|||||||
|
|
Expiration |
|
Shares |
|
Approved Plan |
|
|||||||
Plan Approved |
|
|
|
Date |
|
Authorized |
|
2006 |
|
Cost |
|
|||
|
|
|
|
|
|
(Amounts in thousands, |
|
|||||||
July 13, 2006 |
|
July 12, 2007 |
|
|
100,000 |
|
|
14,600 |
|
$ |
386 |
|
||
August 25, 2005 |
|
August 24, 2006 |
|
|
50,000 |
|
|
16,192 |
|
$ |
414 |
|
||
|
|
2006 |
|
2005 |
|
Number of Treasury shares held at year-end |
|
461,411 |
|
454,650 |
|
Note 19. Commitments and Contingencies
In the normal course of business, the Bank is a party to financial instruments that are not reflected in the accompanying financial statements and are commonly referred to as off-balance-sheet instruments. These financial instruments are entered into primarily to meet the financing needs of the Banks customers and include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk not recognized in the consolidated balance sheet.
The Corporations exposure to credit loss in the event of nonperformance by other parties to the financial instruments for commitments to extend credit and standby letters of credit is represented by the contract or notional amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as they do for on-balance-sheet instruments.
Unless noted otherwise, the Bank does not require collateral or other security to support financial instruments with credit risk. The Bank had the following outstanding commitments as of December 31:
|
|
2006 |
|
2005 |
|
||
|
|
(Amounts in thousands) |
|
||||
Financial instruments whose contract amounts represent credit risk: |
|
|
|
|
|
||
Commercial commitments to extend credit |
|
$ |
80,125 |
|
$ |
49,393 |
|
Consumer commitments to extend credit (secured) |
|
34,176 |
|
29,178 |
|
||
Consumer commitments to extend credit (unsecured) |
|
6,031 |
|
8,110 |
|
||
|
|
$ |
120,332 |
|
$ |
86,681 |
|
Standby letters of credit |
|
17,021 |
|
$ |
9,700 |
|
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses with the exception of home equity lines and personal lines of credit and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Bank evaluates each customers creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank, is based on managements credit evaluation of the counterparty. Collateral for most commercial commitments varies but may include accounts receivable, inventory, property, plant, and
72
equipment, and income-producing commercial properties. Collateral for secured consumer commitments consists of liens on residential real estate.
Standby letters of credit are instruments issued by the Bank, which guarantee the beneficiary payment by the Bank in the event of default by the Banks customer in the nonperformance of an obligation or service. Most standby letters of credit are extended for one-year periods. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank holds collateral supporting those commitments for which collateral is deemed necessary primarily in the form of certificates of deposit and liens on real estate. Management believes that the proceeds obtained through a liquidation of such collateral would be sufficient to cover the maximum potential amount of future payments required under the corresponding guarantees. The current amount of the liability as of December 31, 2006 and 2005 for guarantees under standby letters of credit issued is not material.
Most of the Banks business activity is with customers located within its primary market and does not involve any significant concentrations of credit to any one entity or industry.
In the normal course of business, the Corporation has commitments, lawsuits, contingent liabilities and claims. However, the Corporation does not expect that the outcome of these matters will have a material adverse effect on its consolidated financial position or results of operations.
Note 20. Disclosures About Fair Value of Financial Instruments
FASB Statement No. 107 requires disclosure of fair value information about financial instruments, whether or not recognized in the balance sheet, for which it is practicable to estimate that value. In cases where quoted market prices are not available, fair value is based on estimates using present value or other valuation techniques. These techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison with independent markets, and, in many cases, could not be realized in immediate settlement of the instrument. Statement No. 107 excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Corporation.
The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value.
For these short-term instruments, the carrying amount is a reasonable estimate of fair value.
For debt and marketable equity securities available for sale, fair values are based on quoted market prices or dealer quotes. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities. The carrying value of restricted stock approximates its fair value due to redemption provisions.
Loans, net and Loans Held for Sale:
The fair value of fixed-rate loans is estimated for each major type of loan (e.g. real estate, commercial, industrial and agricultural and consumer) by discounting the future cash flows associated with such loans using rates currently offered for loans with similar terms to borrowers of comparable credit quality. The model considers scheduled principal maturities, repricing characteristics, prepayment assumptions and interest cash flows. The discount rates used are estimated based upon consideration of a number of factors
73
including the treasury yield curve, expense and service charge factors. For variable rate loans that reprice frequently and have no significant change in credit quality, carrying values approximate the fair value.
The fair value of mortgage servicing rights is based on observable market prices when available or the present value of expected future cash flows when not available. Assumptions such as loan default rates, costs to service, and prepayment speeds significantly affect the estimate of future cash flows.
Deposits, Securities sold under agreements to repurchase and Other borrowings:
The fair value of demand deposits, savings accounts, and money market deposits is the amount payable on demand at the reporting date. The fair value of fixed-rate certificates of deposit and long-term debt is estimated by discounting the future cash flows using rates approximating those currently offered for certificates of deposit and borrowings with similar remaining maturities. Other borrowings consist of a line of credit with the FHLB at a variable interest rate and securities sold under agreements to repurchase, for which the carrying value approximates a reasonable estimate of the fair value.
Accrued interest receivable and payable:
The carrying amount is a reasonable estimate of fair value.
The fair value of the interest rate swaps is based on amounts required to settle the contracts.
Off balance sheet financial instruments:
Outstanding commitments to extend credit and commitments under standby letters of credit include fixed and variable rate commercial and consumer commitments. The fair value of the commitments is estimated using the fees currently charged to enter into similar agreements.
74
The estimated fair value of the Corporations financial instruments at December 31 are as follows:
|
|
2006 |
|
2005 |
|
||||||||
|
|
Carrying |
|
Fair |
|
Carrying |
|
Fair |
|
||||
|
|
Amount |
|
Value |
|
Amount |
|
Value |
|
||||
|
|
(Amounts in thousands) |
|
||||||||||
Financial assets: |
|
|
|
|
|
|
|
|
|
||||
Cash and equivalents |
|
$ |
22,148 |
|
$ |
22,148 |
|
$ |
24,738 |
|
$ |
24,738 |
|
Investment securities available for sale and restricted stock |
|
192,487 |
|
192,487 |
|
167,244 |
|
167,244 |
|
||||
Loans held for sale |
|
2,561 |
|
2,561 |
|
1,328 |
|
1,328 |
|
||||
Net Loans |
|
521,684 |
|
526,111 |
|
391,788 |
|
390,865 |
|
||||
Accrued interest receivable |
|
4,754 |
|
4,754 |
|
3,481 |
|
3,481 |
|
||||
Mortgage servicing rights |
|
1,513 |
|
1,513 |
|
1,570 |
|
1,570 |
|
||||
Financial liabilities: |
|
|
|
|
|
|
|
|
|
||||
Deposits |
|
$ |
595,295 |
|
$ |
594,051 |
|
$ |
456,799 |
|
$ |
454,903 |
|
Securities sold under agreements to repurchase |
|
78,410 |
|
78,410 |
|
52,069 |
|
52,069 |
|
||||
Short term borrowings |
|
6,700 |
|
6,700 |
|
4,000 |
|
4,000 |
|
||||
Long term debt |
|
38,449 |
|
38,924 |
|
48,546 |
|
49,378 |
|
||||
Accrued interest payable |
|
2,053 |
|
2,053 |
|
1,477 |
|
1,477 |
|
||||
Interest rate swaps |
|
37 |
|
37 |
|
136 |
|
136 |
|
||||
Off Balance Sheet financial instruments: |
|
|
|
|
|
|
|
|
|
||||
Commitments to extend credit |
|
|
|
|
|
|
|
|
|
||||
Standby letters-of-credit |
|
|
|
|
|
|
|
|
|
Note 21. Parent Company (Franklin Financial Services Corporation) Financial Information
Balance Sheets |
|
December 31 |
|
||||||
|
|
2006 |
|
2005 |
|
||||
|
|
(Amounts in thousands) |
|
||||||
Assets: |
|
|
|
|
|
|
|
||
Due from bank subsidiary |
|
|
$ |
303 |
|
|
$ |
23 |
|
Investment securities |
|
|
3,659 |
|
|
3,534 |
|
||
Equity investment in subsidiaries |
|
|
63,529 |
|
|
47,716 |
|
||
Other assets |
|
|
4,424 |
|
|
4,559 |
|
||
Total assets |
|
|
$ |
71,915 |
|
|
$ |
55,832 |
|
Liabilities: |
|
|
|
|
|
|
|
||
Deferred tax liability |
|
|
$ |
293 |
|
|
$ |
162 |
|
Accrued expenses |
|
|
8 |
|
|
|
|
||
Total liabilities |
|
|
301 |
|
|
162 |
|
||
Shareholders equity |
|
|
71,614 |
|
|
55,670 |
|
||
Total liabilities and shareholders equity |
|
|
$ |
71,915 |
|
|
$ |
55,832 |
|
75
Statements of Income |
|
Years ended December 31 |
|
|||||||
|
|
2006 |
|
2005 |
|
2004 |
|
|||
|
|
(Amounts in thousands) |
|
|||||||
Income: |
|
|
|
|
|
|
|
|||
Dividends from Bank subsidiary |
|
$ |
5,076 |
|
$ |
4,451 |
|
$ |
3,532 |
|
Interest and dividend income |
|
120 |
|
110 |
|
134 |
|
|||
Gain on sale of securities |
|
165 |
|
178 |
|
258 |
|
|||
Other income |
|
|
|
(27 |
) |
47 |
|
|||
|
|
5,361 |
|
4,712 |
|
3,971 |
|
|||
Expenses: |
|
|
|
|
|
|
|
|||
Operating expenses |
|
921 |
|
755 |
|
701 |
|
|||
Income before equity in undistributed income of subsidiaries |
|
4,440 |
|
3,957 |
|
3,270 |
|
|||
Equity in undistributed income of subsidiaries |
|
3,130 |
|
2,155 |
|
1,922 |
|
|||
Net income |
|
$ |
7,570 |
|
$ |
6,112 |
|
5,192 |
|
|
Statements of Cash Flows |
|
Years ended December 31 |
|
|||||||
|
|
2006 |
|
2005 |
|
2004 |
|
|||
|
|
(Amounts in thousands) |
|
|||||||
Cash flows from operating activities |
|
|
|
|
|
|
|
|||
Net income |
|
$ |
7,570 |
|
$ |
6,112 |
|
$ |
5,192 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|||
Equity in of undistributed income of subsidiary |
|
(3,130 |
) |
(2,155 |
) |
(1,922 |
) |
|||
Securities gains |
|
(165 |
) |
(178 |
) |
(258 |
) |
|||
Loss on sale of real estate |
|
|
|
56 |
|
|
|
|||
(Increase) decrease in due from bank subsidiary |
|
(280 |
) |
15 |
|
82 |
|
|||
Decrease (increase) in other assets |
|
113 |
|
(25 |
) |
(195 |
) |
|||
Loss (income) on equity method investments |
|
21 |
|
44 |
|
(47 |
) |
|||
Stock option compensation |
|
127 |
|
|
|
|
|
|||
Other, net |
|
|
|
(186 |
) |
77 |
|
|||
Net cash provided by operating activities |
|
4,256 |
|
3,683 |
|
2,929 |
|
|||
Cash flows from investing activities |
|
|
|
|
|
|
|
|||
Proceeds from sales of investment securities |
|
1,238 |
|
579 |
|
623 |
|
|||
Purchase of investment securities |
|
(684 |
) |
(604 |
) |
(249 |
) |
|||
Proceeds from sale of real estate |
|
|
|
103 |
|
|
|
|||
Investment in subsidiary |
|
(1,060 |
) |
(50 |
) |
(488 |
) |
|||
Net cash (used in) provided by investing activities |
|
(506 |
) |
28 |
|
(114 |
) |
|||
Cash flows from financing activities |
|
|
|
|
|
|
|
|||
Dividends paid |
|
(3,559 |
) |
(3,197 |
) |
(2,950 |
) |
|||
Common stock issued under stock option plans |
|
88 |
|
181 |
|
144 |
|
|||
Treasury shares issued to dividend reinvestment plan |
|
521 |
|
|
|
|
|
|||
Cash paid in lieu of fractional shares on stock split |
|
|
|
|
|
(9 |
) |
|||
Purchase of treasury shares |
|
(800 |
) |
(695 |
) |
|
|
|||
Net cash used in financing activities |
|
(3,750 |
) |
(3,711 |
) |
(2,815 |
) |
|||
Increase in cash and cash equivalents |
|
|
|
|
|
|
|
|||
Cash and cash equivalents as of January 1 |
|
|
|
|
|
|
|
|||
Cash and cash equivalents as of December 31 |
|
$ |
|
|
$ |
|
|
$ |
|
|
76
Note 22. Quarterly Results of Operations
The following is a summary of the quarterly results of consolidated operations of Franklin Financial for the years ended December 31, 2006 and 2005:
|
|
Three months ended |
|
||||||||||||||||||
2006 |
|
|
|
March 31 |
|
June 30 |
|
September 30 |
|
December 31 |
|
||||||||||
|
|
(Amounts in thousands, except per share) |
|
||||||||||||||||||
Interest income |
|
|
$ |
8,399 |
|
|
$ |
9,170 |
|
|
$ |
11,544 |
|
|
|
$ |
11,790 |
|
|
||
Interest expense |
|
|
3,834 |
|
|
4,377 |
|
|
5,724 |
|
|
|
6,022 |
|
|
||||||
Net interest income |
|
|
4,565 |
|
|
4,793 |
|
|
5,820 |
|
|
|
5,768 |
|
|
||||||
Provision for loan losses |
|
|
180 |
|
|
60 |
|
|
|
|
|
|
0 |
|
|
||||||
Other noninterest income |
|
|
1,729 |
|
|
2,112 |
|
|
2,104 |
|
|
|
2,146 |
|
|
||||||
Securities gains |
|
|
95 |
|
|
|
|
|
|
|
|
|
70 |
|
|
||||||
Noninterest expense |
|
|
4,467 |
|
|
4,299 |
|
|
5,246 |
|
|
|
5,284 |
|
|
||||||
Income before income taxes |
|
|
1,742 |
|
|
2,546 |
|
|
2,678 |
|
|
|
2,700 |
|
|
||||||
Income taxes |
|
|
253 |
|
|
668 |
|
|
577 |
|
|
|
598 |
|
|
||||||
Net Income |
|
|
$ |
1,489 |
|
|
$ |
1,878 |
|
|
$ |
2,101 |
|
|
|
$ |
2,102 |
|
|
||
Basic earnings per share |
|
|
$ |
0.44 |
|
|
$ |
0.56 |
|
|
$ |
0.55 |
|
|
|
$ |
0.55 |
|
|
||
Diluted earnings per share |
|
|
$ |
0.44 |
|
|
$ |
0.56 |
|
|
$ |
0.55 |
|
|
|
$ |
0.55 |
|
|
||
Dividends declared per share |
|
|
$ |
0.24 |
|
|
$ |
0.25 |
|
|
$ |
0.25 |
|
|
|
$ |
0.25 |
|
|
||
|
|
Three months ended |
|
||||||||||||||||||
2005 |
|
|
|
March 31 |
|
June 30 |
|
September 30 |
|
December 31 |
|
||||||||||
Interest income |
|
|
$ |
6,568 |
|
|
$ |
7,212 |
|
|
$ |
7,720 |
|
|
|
$ |
8,211 |
|
|
||
Interest expense |
|
|
2,518 |
|
|
2,780 |
|
|
3,237 |
|
|
|
3,638 |
|
|
||||||
Net interest income |
|
|
4,050 |
|
|
4,432 |
|
|
4,483 |
|
|
|
4,573 |
|
|
||||||
Provision for loan losses |
|
|
106 |
|
|
80 |
|
|
120 |
|
|
|
120 |
|
|
||||||
Other noninterest income |
|
|
1,286 |
|
|
1,566 |
|
|
1,932 |
|
|
|
1,987 |
|
|
||||||
Securities gains |
|
|
155 |
|
|
64 |
|
|
5 |
|
|
|
|
|
|
||||||
Noninterest expense |
|
|
4,226 |
|
|
4,212 |
|
|
4,237 |
|
|
|
4,384 |
|
|
||||||
Income before income taxes |
|
|
1,159 |
|
|
1,770 |
|
|
2,063 |
|
|
|
2,056 |
|
|
||||||
Income taxes |
|
|
(230 |
) |
|
317 |
|
|
421 |
|
|
|
429 |
|
|
||||||
Net Income |
|
|
$ |
1,389 |
|
|
$ |
1,453 |
|
|
$ |
1,642 |
|
|
|
$ |
1,627 |
|
|
||
Basic earnings per share |
|
|
$ |
0.41 |
|
|
$ |
0.43 |
|
|
$ |
0.49 |
|
|
|
$ |
0.48 |
|
|
||
Diluted earnings per share |
|
|
$ |
0.41 |
|
|
$ |
0.43 |
|
|
$ |
0.49 |
|
|
|
$ |
0.48 |
|
|
||
Dividends declared per share |
|
|
$ |
0.23 |
|
|
$ |
0.24 |
|
|
$ |
0.24 |
|
|
|
$ |
0.24 |
|
|
||
Due to rounding, the sum of the quarters may not equal the amount reported for the year.
77
On July 1, 2006, Franklin Financial Services Corporation completed its acquisition of Fulton Bancshares Corporation. In connection with the transaction, The Fulton County National Bank and Trust Company, a subsidiary of Fulton Bancshares was merged with and into Farmers and Merchants Trust Company of Chambersburg, a subsidiary of Franklin Financial Services Corporation. The acquisition added approximately $123 million in assets and 6 community-banking offices in Fulton and Huntingdon counties to Franklin Financial Services Corporation. Management believes that the acquisition gave it access to a contiguous market, via an established network, that could be expanded with the product offerings of the Corporation.
In accordance with the terms of the merger agreement, the shareholders of Fulton Bancshares Corporation were entitled to receive, for each share of Fulton Bancshares common stock they own, (a) $48.00 cash, (b) 1.864 shares of Franklin common stock, or (c) a mix of Franklin common stock and cash. As a result of the transaction, Franklin Financial issued 492,611 shares of its common stock to former shareholders of Fulton Bancshares.
The following table summarizes the preliminary purchase price allocation based on estimated fair values of the assets and liabilities assumed at the date of the acquisition:
|
|
(Amounts in thousands) |
|
|||
Assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
3,725 |
|
|
Investment securities |
|
|
148 |
|
|
|
Net loans |
|
|
73,154 |
|
|
|
Core deposit intangible |
|
|
3,252 |
|
|
|
Premises and equipment |
|
|
3,173 |
|
|
|
Bank owned life insurance |
|
|
5,465 |
|
|
|
Receivable from investments |
|
|
33,591 |
|
|
|
Other assets |
|
|
1,303 |
|
|
|
Total identifiable assets |
|
|
$ |
123,811 |
|
|
Liabilities: |
|
|
|
|
|
|
Total deposits |
|
|
$ |
105,974 |
|
|
Short-term borrowings |
|
|
400 |
|
|
|
Other liabilities |
|
|
2,702 |
|
|
|
Total liabilities |
|
|
$ |
109,076 |
|
|
78
In accordance with SFAS 141, Franklin Financial Services Corporation used the purchase method of accounting to record this transaction. The $9.1 million of goodwill recorded from the acquisition is calculated below. The goodwill recorded was allocated to the banking subsidiary as all of the assets and liabilities acquired are related to the banking subsidiary, in accordance with SFAS 142. The goodwill will not be amortized in accordance with SFAS 142 and is not deductible for tax purposes.
|
|
(dollars in thousands, |
|
||||
Franklin Financial common stock issued |
|
492,611 |
|
|
|
||
Average purchase price of Franklin Financial common share |
|
$ |
25.50 |
|
|
|
|
Purchase price of acquired Fulton shares |
|
|
|
$ |
12,562 |
|
|
Cash paid to Fulton shareholders |
|
|
|
10,969 |
|
||
Transaction costs |
|
|
|
317 |
|
||
Total Purchase Price |
|
|
|
23,848 |
|
||
Net Assets Acquired: |
|
|
|
|
|
||
Fulton Bancshares shareholders equity |
|
13,244 |
|
|
|
||
Adjustments to reflect assets acquired at fair value: |
|
|
|
|
|
||
Loans |
|
(1,047 |
) |
|
|
||
Core deposit intangible |
|
3,252 |
|
|
|
||
Bank premises |
|
(14 |
) |
|
|
||
Adjustments to reflect liabilities acquired at fair value: |
|
|
|
|
|
||
Time deposits |
|
(821 |
) |
|
|
||
Other liabilities |
|
754 |
|
|
|
||
Deferred tax liabilities |
|
767 |
|
|
|
||
Net Assets Acquired |
|
|
|
14,735 |
|
||
Goodwill resulting from acquisition |
|
|
|
$ |
9,113 |
|
|
The following unaudited pro forma combined results of operations for the periods shown below give effect to the merger as if the merger had been completed on January 1, 2006 and 2005, respectively. The pro forma results show the combination of Fulton Bancshares results into Franklin Financial Services Corporations consolidated statements of income. While adjustments have been made for the estimated effect of purchase accounting, the pro forma results do not reflect the actual result the combined company would have achieved had the combination occurred at the beginning of the periods presented.
|
|
Pro forma |
|
||||||||
|
|
Twelve months |
|
Twelve months |
|
||||||
|
|
ended |
|
ended |
|
||||||
|
|
December 31 |
|
December 31 |
|
||||||
|
|
2006 |
|
2005 |
|
||||||
|
|
(in thousands, except per share) |
|
||||||||
Net interest income |
|
|
$ |
23,145 |
|
|
|
$ |
21,762 |
|
|
Other income |
|
|
8,596 |
|
|
|
7,608 |
|
|
||
Net income |
|
|
6,082 |
|
|
|
5,104 |
|
|
||
Diluted earnings per share |
|
|
1.69 |
|
|
|
1.32 |
|
|
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.
79
Item 9A. Controls and Procedures
Evaluation of Controls and Procedures
The Corporation carried out an evaluation, under the supervision and with the participation of the Corporations management, including the Corporations Chief Executive Officer and Chief Financial Officer, of the effectiveness of its disclosure controls and procedures, as defined in Exchange Act Rules 13a-15(e) and 15d-15(e). Based upon the evaluation, the Corporations Chief Executive Officer and Chief Financial Officer concluded that as of December 31, 2006, the Corporations disclosure controls and procedures are effective. Disclosure controls and procedures are controls and procedures that are designed to ensure that information required to be disclosed in the Corporations reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms.
The management of the Corporation is responsible for establishing and maintaining adequate internal control over financial reporting. The Corporations internal control system is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Management Report on Internal Control Over Financial Reporting
Management assessed the effectiveness of the Companys internal control over financial reporting as of December 31, 2006, using the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal ControlIntegrated Framework. Based on this assessment, management concluded that, as of December 31, 2006, the companys internal control over financial reporting is effective based on those criteria.
There were no changes during the fourth quarter of 2006 in the Companys internal control over financial reporting which materially affected, or which are reasonably likely to affect, the Companys internal control over financial reporting.
Managements assessment of the effectiveness of the Companys internal control over financial reporting as of December 31, 2006 has been audited by Beard Miller Company LLP, an independent registered public accounting firm, as stated in their report which is included herein.
80
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders
Franklin Financial Services Corporation
Chambersburg,
Pennsylvania
We have audited managements assessment, included in the accompanying Managements Report on Internal Control Over Financial Reporting, that Franklin Financial Services Corporation maintained effective internal control over financial reporting as of December 31, 2006, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Franklin Financial Services Corporations management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on managements assessment and an opinion on the effectiveness of the Corporations internal control over financial reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, managements assessment that Franklin Financial Services Corporation maintained effective internal control over financial reporting as of December 31, 2006, is fairly stated, in all material respects, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Also in our opinion, Franklin Financial Services Corporation maintained, in all material respects, effective internal control over financial
81
reporting as of December 31, 2006, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Franklin Financial Services Corporation and subsidiaries as of December 31, 2006 and 2005, and the related consolidated statements of income, changes in shareholders equity, and cash flows for each of the years in the three-year period ended December 31, 2006, and our report dated March 1, 2007 expressed an unqualified opinion.
Beard
Miller Company LLP
Harrisburg, Pennsylvania
March 1, 2007
82
None
Item 10. Directors, Executive Officers and Corporate Governance
The information required by this Item relating to the directors and executive officers of the Corporation is incorporated herein by reference to the information set forth under the heading INFORMATION CONCERNING THE ELECTION OF DIRECTORSInformation about Nominees, Continuing Directors and Executive Officers and under the heading ADDITIONAL INFORMATIONExecutive Officers appearing in the Corporations proxy statement dated March 27, 2007.
The information required by this item relating to compliance with Section 16(a) of the Exchange Act is incorporated herein by reference to the information set forth under the heading ADDITIONAL INFORMATIONCompliance with Section 16(a) of the Exchange Act appearing in the Corporations proxy statement dated March 27, 2007.
The information required by this item relating to the Corporations code of ethics is incorporated herein by reference to the information set forth under the heading INFORMATION CONCERNING CORPORATE GOVERNANCE POLICIES, PRACTICES AND PROCEDURES appearing in the Corporations proxy statement dated March 27, 2007.
The information required by this item relating to material changes to the procedures by which the Corporations shareholders may recommend nominees to the Board of Directors is incorporated herein by reference to the information set forth under the heading INFORMATION CONCERNING THE ELECTION OF DIRECTORSNominations for Election of Directors appearing in the Corporations proxy statement dated March 27, 2007.
The information required by this item relating to the Corporations audit committee and relating to an audit committee financial expert is incorporated herein by reference to the information set forth under the heading COMMITTEES OF THE BOARD OF DIRECTORSAudit Committee appearing, in the Corporations proxy statement dated March 27, 2007.
Item 11. Executive Compensation
The information required by this item relating to executive compensation is incorporated herein by reference to the information set forth under the heading EXECUTIVE COMPENSATION appearing in the Corporations proxy statement dated March 27, 2007; provided, however, that the information set forth under the subheading Compensation Committee Report is intended to be furnished and not filed.
The information required by this item relating to the compensation committee interlocks and insider participation is incorporated herein by reference to the information set forth under the heading COMMITTEES OF THE BOARD OF DIRECTORSCompensation Committee Interlocks and Insider Participation appearing in the Corporations proxy statement dated March 27, 2007.
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
The information required by this item relating to securities authorized for issuance under executive compensation plans is incorporated herein by reference to the information set forth under the heading EXECUTIVE COMPENSATIONCompensation Tables and Additional Compensation Disclosure
83
Equity Compensation Plan Information appearing in the Corporations proxy statement dated March 27, 2007.
The information required by this Item relating to security ownership of certain beneficial owners is incorporated herein by reference to the information set forth under the heading GENERAL INFORMATIONVoting of Shares and Principal Holders Thereof appearing in the Corporations proxy statement dated March 27, 2007.
The information required by this Item relating to security ownership of management is incorporated herein by reference to the information set forth under the heading INFORMATION CONCERNING THE ELECTION OF DIRECTORSInformation about Nominees, Continuing Directors and Executive Officers appearing in the Corporations proxy statement dated March 27, 2007
Item 13. Certain Relationships and Related Transactions, and Director Independence
The information required by this Item relating to transactions with related persons is incorporated herein by reference to the information set forth under the heading ADDITIONAL INFORMATIONTransactions with Related Persons appearing in the Corporations proxy statement dated March 27, 2007.
The information required by this Item relating to director independence is incorporated herein by reference to the information set forth under the heading INFORMATION CONCERNING THE ELECTION OF DIRECTORSDirector Independence and under the heading Additional InformationTransactions with Related Persons appearing in the Corporations proxy statement dated March 27, 2007.
Item 14. Principal Accountant Fees and Services
The information required by this Item relating to principal accountant fees and services is incorporated herein by reference to the information set forth under the heading RELATIONSHIP WITH INDEPENDENT PUBLIC ACCOUNTANTS appearing in the Corporations proxy statement dated March 27, 2007.
Item 15. Exhibits, Financial Statement Schedules
(a) The following documents are filed as part of this report:
(1) The following Consolidated Financial Statements of the Corporation:
Report of Independent Registered Public Accountant
Consolidated Balance SheetsDecember 31, 2006 and 2005,
Consolidated Statements of IncomeYears ended December 31, 2006, 2005 and 2004,
Consolidated Statements of Changes in Shareholders EquityYears ended December 31, 2006, 2005 and 2004,
Consolidated Statements of Cash FlowsYears ended December 31, 2006, 2005 and 2004,
Notes to Consolidated Financial Statements
(2) All financial statement schedules for which provision is made in the applicable accounting regulations of the Securities and Exchange Commission are not required under the related instructions or are inapplicable and have therefore been omitted.
(3) The following exhibits are filed as part of this report:
84
3.1 Articles of Incorporation of the Corporation.
3.2 Bylaws of the Corporation.
10.1 Deferred Compensation Agreements with Bank Directors.
10.2 Directors Deferred Compensation Plan
10.3 Incentive Stock Option Plan
10.4 Management Group Pay for Performance Plan
21 Subsidiaries of the Corporation
23.1 Consent of Beard Miller Company LLP
31.1 Rule 13a-14(a)/15d-14(a) Certification
31.2 Rule 13a-14(a)/15d-14(a) Certification
32.1 Section 1350 Certification
32.2 Section 1350 Certification
(c) The exhibits required to be filed as part of this report are submitted as a separate section of this report.
(d) Financial Statement Schedules: None.
85
Pursuant to the requirements of Section 13 or 15(d) of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
FRANKLIN FINANCIAL SERVICES CORPORATION |
||
|
By: |
/s/ William E. Snell, Jr. |
|
|
William E. Snell, Jr. |
|
|
President and Chief Executive Officer |
Dated: March 15, 2007 |
|
|
Pursuant to the requirements of the Securities and Exchange Act of 1934, this Report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.
Signature |
|
Title |
|
Date |
/s/ Charles M. Sioberg |
|
Chairman of the Board |
|
March 15, 2007 |
Charles M. Sioberg |
|
and Director |
|
|
/s/ William E. Snell, Jr. |
|
President and Chief Executive |
|
March 15, 2007 |
William E. Snell, Jr. |
|
Officer and Director |
|
|
/s/ Mark R. Hollar |
|
Treasurer and Chief Financial |
|
March 15, 2007 |
Mark R. Hollar |
|
Officer (Principal Financial |
|
|
|
|
And Accounting Officer) |
|
|
/s/ Charles S. Bender II |
|
Director |
|
March 15, 2007 |
Charles S. Bender II |
|
|
|
|
/s/ Martin R. Brown |
|
Director |
|
March 15, 2007 |
Martin R. Brown |
|
|
|
|
/s/ G. Warren Elliott |
|
Director |
|
March 15, 2007 |
G. Warren Elliott |
|
|
|
|
/s/ Donald A. Fry |
|
Director |
|
March 15, 2007 |
Donald A. Fry |
|
|
|
|
/s/ Allan E. Jennings, Jr. |
|
Director |
|
March 15, 2007 |
Allan E. Jennings, Jr. |
|
|
|
|
/s/ Stanley J. Kerlin |
|
Director |
|
March 15, 2007 |
Stanley J. Kerlin |
|
|
|
|
/s/ H. Huber McCleary |
|
Director |
|
March 15, 2007 |
H. Huber McCleary |
|
|
|
|
/s/ Jeryl C. Miller |
|
Director |
|
March 15, 2007 |
Jeryl C. Miller |
|
|
|
|
/s/ Stephen E. Patterson |
|
Director |
|
March 15, 2007 |
Stephen E. Patterson |
|
|
|
|
/s/ Kurt E. Suter |
|
Director |
|
March 15, 2007 |
Kurt E. Suter |
|
|
|
|
/s/ Martha B. Walker |
|
Director |
|
March 15, 2007 |
Martha B. Walker |
|
|
|
|
86
Exhibit Index
for the Year
Ended December 31, 2006
Item |
|
|
|
Description |
3.1 |
|
Articles of Incorporation of the Corporation. (Filed as Exhibit 3.1 to Annual Report on Form 10-K for the year ended December 31, 2005 and incorporated herein by reference.) |
||
3.2 |
|
Bylaws of the Corporation. (Filed as Exhibit 3 (i) to Current Report on Form 8-K filed on December 20, 2004 and incorporated herein by reference.) |
||
10.1 |
|
Deferred Compensation Agreements with Bank Directors. (Filed as Exhibit 10.1 to Annual Report on Form 10-K for the year ended December 31, 2005 and incorporated herein by reference.) |
||
10.2 |
|
Directors Deferred Compensation Plan. (Filed as Exhibit 10.2 to Annual Report on Form 10-K for the year ended December 31, 2005 and incorporated herein by reference.) |
||
10.3 |
|
Incentive Stock Option Plan (Filed as Exhibit 99.1 to Registration Statement No. 3390348 on Form S-8 and incorporated herein by reference.) |
||
10.4 |
|
Management Group Pay for Performance Program |
||
21. |
|
Subsidiaries of Corporation |
||
23.1 |
|
Consent of Beard Miller Company LLP |
||
31.1 |
|
Rule 13a-14(a)/15d-14(a) Certification |
||
31.2 |
|
Rule 13a-14(a)/15d-14(a) Certification |
||
32.1 |
|
Section 1350 Certification |
||
32.2 |
|
Section 1350 Certification |
87