x |
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
o |
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
Maryland
|
52-1380770
|
(State
or other jurisdiction
of incorporation or organization)
|
(I.R.S.
Employer Identification
Number)
|
|
|
19
South Second
Street, Oakland, Maryland
|
21550-0009
|
(Address
of
principal executive offices)
|
(Zip
Code)
|
Title
of Each
Class:
|
Name
of Each Exchange on Which
Registered:
|
Common
Stock,
par value $.01 per share
|
NASDAQ
Global Select
Market
|
PART
I
|
||||
ITEM
1.
|
Business
|
3
|
||
ITEM
1A.
|
Risk
Factors
|
11
|
||
ITEM
1B.
|
Unresolved
Staff Comments
|
15
|
||
ITEM
2.
|
Properties
|
15
|
||
ITEM
3.
|
Legal
Proceedings
|
15
|
||
ITEM
4.
|
Submission
of Matters to a Vote of Security Holders
|
15
|
||
PART
II
|
|
|||
ITEM
5.
|
Market
for the Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchases
of
Equity Securities
|
16
|
||
|
||||
ITEM
6.
|
Selected
Financial Data
|
19
|
||
ITEM
7.
|
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
|
20
|
||
ITEM
7A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
41
|
||
ITEM
8.
|
Financial
Statements and Supplementary Data
|
42
|
||
ITEM
9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
70
|
||
ITEM
9A.
|
Controls
and Procedures
|
70
|
||
ITEM
9B.
|
Other Information |
73
|
||
|
||||
PART
III
|
|
|||
|
||||
ITEM
10.
|
Directors,
Executive Officers and Corporate Governance
|
73
|
||
ITEM
11.
|
Executive
Compensation
|
73
|
||
ITEM
12.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder
Matters
|
73
|
||
ITEM
13.
|
Certain
Relationships and Related Transactions and Director
Independence
|
73
|
||
ITEM
14.
|
Principal
Accountant Fees and Services
|
73
|
||
PART
IV
|
|
|||
ITEM
15.
|
Exhibits
and Financial Statement Schedules
|
73
|
||
SIGNATURES
|
74
|
|||
EXHIBITS
|
75
|
Offices
(in
Market)
|
Deposits
(in thousands)
|
Market
Share
|
||||||||
Allegany
County, Maryland:
|
||||||||||
Susquehanna
Bank
|
5
|
$
|
232,809
|
36.74
|
%
|
|||||
Manufacturers
& Traders Trust Company
|
7
|
184,858
|
29.17
|
%
|
||||||
First
United Bank & Trust
|
4
|
122,520
|
19.34
|
%
|
||||||
Farmers
& Mechanics Bank
|
3
|
58,626
|
9.25
|
%
|
||||||
Standard
Bank
|
2
|
34,816
|
5.49
|
%
|
Frederick
County, Maryland:
|
||||||||||
Farmers
& Mechanics Bank
|
19
|
1,123,266
|
35.39
|
%
|
||||||
Branch
Banking & Trust Co.
|
12
|
612,184
|
19.29
|
%
|
||||||
Bank
of America NA
|
5
|
230,392
|
7.26
|
%
|
||||||
Frederick
County Bank
|
4
|
225,110
|
7.09
|
%
|
||||||
Manufacturers
& Traders Trust Company
|
6
|
191,286
|
6.03
|
%
|
||||||
Woodsboro
Bank
|
7
|
161,077
|
5.07
|
%
|
||||||
Chevy
Chase Bank FSB
|
6
|
142,747
|
4.50
|
%
|
||||||
SunTrust
Bank
|
3
|
124,268
|
3.91
|
%
|
||||||
Middletown
Valley Bank
|
4
|
108,302
|
3.41
|
%
|
||||||
First
United Bank & Trust
|
3
|
99,719
|
3.14
|
%
|
||||||
Sandy
Spring Bank
|
4
|
67,427
|
2.12
|
%
|
||||||
Provident
Bank of Maryland
|
2
|
38,029
|
1.20
|
%
|
||||||
Damascus
Community Bank
|
2
|
19,508
|
0.61
|
%
|
||||||
Columbia
Bank
|
2
|
17,540
|
0.55
|
%
|
||||||
Sovereign
Bank
|
3
|
11,835
|
0.37
|
%
|
||||||
First
Tennessee Bank NA
|
1
|
1,683
|
0.05
|
%
|
Garrett
County, Maryland:
|
||||||||||
First
United Bank & Trust
|
5
|
549,343
|
73.59
|
%
|
||||||
Manufacturers
& Traders Trust Co.
|
5
|
103,420
|
13.85
|
%
|
||||||
Susquehanna
Bank
|
2
|
67,208
|
9.00
|
%
|
||||||
Clear
Mountain Bank
|
1
|
22,396
|
3.00
|
%
|
||||||
Miners
& Merchants Bank
|
1
|
4,126
|
0.55
|
%
|
Washington
County, Maryland:
|
||||||||||
Susquehanna
Bank
|
10
|
507,796
|
26.84
|
%
|
||||||
Hagerstown
Trust Co.
|
11
|
417,008
|
22.04
|
%
|
||||||
Manufacturers
& Traders Trust Company
|
12
|
396,283
|
20.94
|
%
|
||||||
Sovereign
Bank
|
4
|
193,993
|
10.25
|
%
|
||||||
Farmers
& Mechanics Bank
|
6
|
180,030
|
9.52
|
%
|
||||||
First
United Bank & Trust
|
3
|
62,755
|
3.32
|
%
|
||||||
First
National Bank of Greencastle
|
3
|
50,976
|
2.69
|
%
|
||||||
Chevy
Chase Bank FSB
|
2
|
36,123
|
1.91
|
%
|
||||||
Citizens
National Bank of Berkeley Springs
|
1
|
28,012
|
1.48
|
%
|
||||||
Orrstown
Bank
|
1
|
8,093
|
0.43
|
%
|
||||||
Centra
Bank
|
2
|
6,203
|
0.33
|
%
|
||||||
Jefferson
Security Bank
|
1
|
4,751
|
0.25
|
%
|
Berkeley
County, West Virginia:
|
||||||||||
Branch
Banking & Trust Co.
|
5
|
321,383
|
31.53
|
%
|
||||||
Centra
Bank Inc.
|
3
|
195,658
|
19.19
|
%
|
||||||
First
United Bank & Trust
|
5
|
123,396
|
12.10
|
%
|
||||||
Susquehanna
Bank
|
4
|
112,274
|
11.01
|
%
|
||||||
City
National Bank of West Virginia
|
3
|
110,416
|
10.83
|
%
|
||||||
Jefferson
Security Bank
|
2
|
59,338
|
5.82
|
%
|
||||||
Citizens
National Bank of Berkeley Springs
|
3
|
51,156
|
5.02
|
%
|
||||||
Bank
of Charles Town
|
2
|
36,879
|
3.62
|
%
|
||||||
Summit
Community Bank
|
1
|
8,905
|
0.87
|
%
|
Hardy
County, West Virginia:
|
||||||||||
Summit
Community Bank, Inc.
|
2
|
255,061
|
62.67
|
%
|
||||||
Capon
Valley Bank
|
3
|
105,042
|
25.81
|
%
|
||||||
Pendleton
Community Bank, Inc.
|
1
|
20,698
|
5.09
|
%
|
||||||
First
United Bank & Trust
|
1
|
14,486
|
3.56
|
%
|
||||||
Grant
County Bank
|
1
|
11,694
|
2.87
|
%
|
Mineral
County, West Virginia:
|
||||||||||
Branch
Banking & Trust Co.
|
2
|
78,164
|
31.59
|
%
|
||||||
First
United Bank & Trust
|
2
|
76,834
|
31.05
|
%
|
||||||
Manufacturers
& Traders Trust Co.
|
2
|
51,300
|
20.73
|
%
|
||||||
Grant
County Bank
|
1
|
41,172
|
16.64
|
%
|
Monongalia
County, West Virginia:
|
||||||||||
Huntington
National Bank
|
6
|
423,006
|
27.06
|
%
|
||||||
Centra
Bank, Inc.
|
5
|
417,950
|
26.74
|
%
|
||||||
Branch
Banking & Trust Co.
|
5
|
334,437
|
21.40
|
%
|
||||||
United
Bank
|
4
|
172,517
|
11.04
|
%
|
||||||
Wesbanco
Bank, Inc.
|
5
|
92,227
|
5.90
|
%
|
||||||
Clear
Mountain Bank
|
4
|
63,125
|
4.04
|
%
|
||||||
Citizens
Bank of Morgantown, Inc.
|
1
|
21,487
|
1.37
|
%
|
||||||
First
United Bank & Trust
|
2
|
20,669
|
1.32
|
%
|
||||||
First
Exchange Bank
|
2
|
17,646
|
1.13
|
%
|
2007
|
High
|
Low
|
Dividends
Declared
|
|||||||
1st
Quarter
|
$
|
23.49
|
$
|
21.72
|
$
|
.195
|
||||
2nd
Quarter
|
24.00
|
19.26
|
.195
|
|||||||
3rd
Quarter
|
21.50
|
17.95
|
.195
|
|||||||
4th
Quarter
|
21.95
|
18.70
|
.200
|
2006
|
High
|
Low
|
Dividends
Declared
|
|||||||
1st
Quarter
|
$
|
22.83
|
$
|
20.29
|
$
|
.190
|
||||
2nd
Quarter
|
23.35
|
20.29
|
.190
|
|||||||
3rd
Quarter
|
22.00
|
20.31
|
.190
|
|||||||
4th
Quarter
|
22.79
|
21.05
|
.195
|
FERRIS
BAKER WATTS
|
SCOTT
AND STRINGFELLOW, INC.
|
|
12
North Liberty St.
|
909
East Main Street
|
|
Cumberland,
MD 21502
|
Richmond,
VA 23219
|
|
(301)724-7161
|
(804)643-1811
|
|
(800)776-0629
|
(800)552-7757
|
|
113
S. Potomac St.
|
||
Hagerstown,
MD 21740
|
||
(301)733-7111
|
||
(800)344-4413
|
Period
Ending
|
|||||||||||||||||||
Index
|
12/31/02
|
|
12/31/03
|
|
12/31/04
|
|
12/31/05
|
|
12/31/06
|
|
12/31/07
|
||||||||
First
United Corporation
|
100.00
|
153.50
|
133.97
|
143.33
|
153.11
|
145.15
|
|||||||||||||
NASDAQ
Composite
|
100.00
|
150.01
|
162.89
|
165.13
|
180.85
|
198.60
|
|||||||||||||
SNL
Bank $1B-$5B Index
|
100.00
|
135.99
|
167.83
|
164.97
|
190.90
|
139.06
|
Plan
Category
|
Number
of securities to be issued upon exercise of outstanding options,
warrants,
and rights
(a)
|
Weighted-average
exercise price of outstanding options, warrants, and
rights
(b)
|
Number
of securities remaining available for future issuance under equity
compensation plans (excluding securities reflected
in
column
(a))
(c)
(1)
|
|||||||
Equity
compensation plans approved by security holders
|
0
|
N/A
|
185,000
|
|
||||||
Equity
compensation plans not approved by security
holders
|
0
|
N/A
|
N/A
|
|||||||
Total
|
0
|
N/A
|
185,000
|
(1)
|
In
addition to stock options and stock appreciation rights, the Omnibus
Plan
permits the grant of stock awards, stock units, performance units,
dividend equivalents, and other stock-based awards. Subject to the
anti-dilution provisions of the Omnibus Plan, the maximum number
of shares
for which awards may be granted to any one participant in any calendar
year is 20,000, without regard to whether an award is paid in cash
or
shares.
|
Issuer
Purchases of Equity Securities
|
|||||||||||||
Period
|
Total
Number of Shares (or Units) Purchased (1)
|
Average
Price Paid per Share (or Unit)
|
Total
Number of Shares (or Units) Purchased as Part of Publicly Announced
Plans
or Programs
|
Maximum
Number of Shares that May Yet Be Purchased Under the Plans or
Programs
|
|||||||||
October
2007
|
4,000
|
19.97
|
4,000 | 302,200 | |||||||||
November
2007
|
13,000
|
19.80
|
13,000 | 289,200 | |||||||||
December
2007
|
8,100
|
20.97
|
8,100 | 281,100 | |||||||||
Total
|
25,100
|
$
|
20.20
|
25,100
|
281,100
|
(1) |
All
shares were purchased under First United Corporation’s repurchase
plan that was adopted effective August 15, 2007. The adoption of
this plan
was publicly announced on August 21, 2007. The plan authorizes the
repurchase of up to 307,500 shares of common stock in open market
and/or
private transactions at such times and in such amounts per transaction
as
the Chairman and Chief Executive Officer of First United Corporation
determines to be appropriate.
The repurchase plan will continue until all shares are repurchased,
unless
earlier terminated by First United Corporation.
|
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||
Balance
Sheet Data
|
||||||||||||||||
Total
Assets
|
$
|
1,478,909
|
$
|
1,349,317
|
$
|
1,310,991
|
$
|
1,233,901
|
$
|
1,108,241
|
||||||
Net
Loans
|
1,035,962
|
957,126
|
954,545
|
904,635
|
786,051
|
|||||||||||
Investment
Securities
|
304,908
|
263,272
|
230,095
|
210,661
|
223,615
|
|||||||||||
Deposits
|
1,092,740
|
971,381
|
955,854
|
850,661
|
750,161
|
|||||||||||
Long-term
Borrowings
|
178,451
|
166,330
|
128,373
|
175,415
|
191,735
|
|||||||||||
Shareholders’
Equity
|
104,665
|
96,856
|
92,039
|
86,356
|
84,191
|
|||||||||||
Operating
Data
|
||||||||||||||||
Interest
Income
|
$
|
93,565
|
$
|
80,269
|
$
|
69,756
|
$
|
60,682
|
$
|
57,703
|
||||||
Interest
Expense
|
49,331
|
39,335
|
29,413
|
24,016
|
23,601
|
|||||||||||
Net
Interest Income
|
44,234
|
40,934
|
40,343
|
36,666
|
34,102
|
|||||||||||
Provision
for Loan Losses
|
2,312
|
1,165
|
1,078
|
2,534
|
833
|
|||||||||||
Other
Operating Income
|
15,092
|
14,041
|
14,088
|
12,971
|
11,867
|
|||||||||||
Other
Operating Expense
|
38,475
|
35,490
|
34,654
|
35,969
|
29,821
|
|||||||||||
Income
Before Tax
|
18,539
|
18,320
|
18,699
|
11,134
|
15,315
|
|||||||||||
Income
Tax
|
5,746
|
5,743
|
6,548
|
3,507
|
4,566
|
|||||||||||
Net
Income
|
$
|
12,793
|
$
|
12,577
|
$
|
12,151
|
$
|
7,627
|
$
|
10,749
|
||||||
Per
Share Data
|
||||||||||||||||
Net
Income
|
$
|
2.08
|
$
|
2.05
|
$
|
1.99
|
$
|
1.25
|
$
|
1.77
|
||||||
Dividends
Paid
|
.78
|
.76
|
.74
|
.72
|
.70
|
|||||||||||
Book
Value
|
17.05
|
15.77
|
15.04
|
14.17
|
13.83
|
|||||||||||
Significant
Ratios
|
||||||||||||||||
Return
on Average Assets
|
.90
|
%
|
.96
|
%
|
.95
|
%
|
.65
|
%
|
1.03
|
%
|
||||||
Return
on Average Equity
|
12.70
|
%
|
13.07
|
%
|
13.61
|
%
|
8.91
|
%
|
13.10
|
%
|
||||||
Dividend
Payout Ratio
|
37.50
|
%
|
37.07
|
%
|
37.44
|
%
|
58.00
|
%
|
39.65
|
%
|
||||||
Average
Equity to Average Assets
|
7.10
|
%
|
7.35
|
%
|
7.00
|
%
|
7.28
|
%
|
7.88
|
%
|
||||||
Total
Risk-based Capital Ratio
|
12.51
|
%
|
12.95
|
%
|
12.66
|
%
|
12.24
|
%
|
11.77
|
%
|
||||||
Tier
I Capital to Risk Weighted Assets
|
11.40
|
%
|
11.81
|
%
|
11.45
|
%
|
10.81
|
%
|
11.04
|
%
|
||||||
Tier
I Capital to Average Assets
|
8.91
|
%
|
9.08
|
%
|
8.64
|
%
|
8.44
|
%
|
8.72
|
%
|
|
For
the years ended
|
|||||||||
December
31, 2007
|
December
31, 2006
|
|||||||||
|
Actual
|
Performance
Excluding
Securities Loss & Associated Income and Taxes
|
Actual
|
|||||||
Net
Income
|
$
|
12,793
|
$
|
13,435
|
$
|
12,577
|
||||
Earnings
Per Share
|
$
|
2.08
|
$
|
2.19
|
$
|
2.05
|
||||
Return
on Average Equity
|
12.70
|
%
|
13.38
|
%
|
13.07
|
%
|
||||
Return
on Average Assets
|
.90
|
%
|
.95
|
%
|
.96
|
%
|
2007
|
2006
|
2005
|
||||||||
Interest
income
|
$
|
95,286
|
$
|
81,838
|
$
|
70,533
|
||||
Interest
expense
|
49,330
|
39,335
|
29,413
|
|||||||
Net
interest income
|
$
|
45,956
|
$
|
42,503
|
$
|
41,120
|
||||
Net
interest margin %
|
3.51
|
%
|
3.52
|
%
|
3.49
|
%
|
%
of Total Interest
Income
|
||||||||||
2007
|
|
2006
|
|
2005
|
||||||
Interest
and fees on loans
|
82
|
%
|
85
|
%
|
88
|
%
|
||||
Interest
on investment securities
|
18
|
%
|
15
|
%
|
12
|
%
|
For
the Years Ended December 31
|
||||||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||||||
AVERAGE
BALANCE
|
|
INTEREST
|
|
AVERAGE
YIELD/RATE
|
|
AVERAGE
BALANCE
|
|
INTEREST
|
|
AVERAGE
YIELD/RATE
|
|
AVERAGE
BALANCE
|
|
INTEREST
|
|
AVERAGE
YIELD/RATE
|
||||||||||||
Assets
|
||||||||||||||||||||||||||||
Loans
|
$
|
1,003,854
|
$
|
77,158
|
7.69
|
%
|
$
|
957,709
|
$
|
69,049
|
7.21
|
%
|
$
|
954,784
|
$
|
61,601
|
6.45
|
%
|
||||||||||
Investment
Securities:
|
||||||||||||||||||||||||||||
Taxable
|
215,756
|
12,474
|
5.78
|
171,720
|
7,699
|
4.48
|
179,018
|
6,231
|
3.48
|
|||||||||||||||||||
Non
taxable
|
73,467
|
4,847
|
6.60
|
65,902
|
4,399
|
6.67
|
30,041
|
2,129
|
7.09
|
|||||||||||||||||||
Total
|
289,223
|
17,321
|
5.99
|
237,622
|
12,098
|
5.09
|
209,059
|
8,360
|
4.00
|
|||||||||||||||||||
Federal
funds sold
|
285
|
11
|
3.86
|
463
|
1
|
.21
|
1,876
|
55
|
2.93
|
|||||||||||||||||||
Interest-bearing
deposits with other banks
|
5,135
|
241
|
4.69
|
2,811
|
165
|
5.88
|
5,327
|
162
|
3.04
|
|||||||||||||||||||
Other
interest earning assets
|
9,363
|
555
|
5.93
|
9,231
|
525
|
5.68
|
8,680
|
355
|
4.09
|
|||||||||||||||||||
Total
earning assets
|
1,307,860
|
95,286
|
7.29
|
%
|
1,207,836
|
81,838
|
6.78
|
%
|
1,179,726
|
70,533
|
5.98
|
%
|
||||||||||||||||
Allowance
for loan losses
|
(6,584
|
)
|
(6,245
|
)
|
(6,975
|
)
|
||||||||||||||||||||||
Non-earning
assets
|
118,780
|
110,098
|
102,500
|
|||||||||||||||||||||||||
Total
Assets
|
$
|
1,420,056
|
$
|
1,311,689
|
$
|
1,275,251
|
||||||||||||||||||||||
Liabilities
and Shareholders’ Equity
|
||||||||||||||||||||||||||||
Interest-bearing
demand deposits
|
$
|
321,723
|
$
|
9,336
|
2.90
|
%
|
$
|
285,250
|
$
|
6,405
|
2.25
|
%
|
$
|
293,129
|
$
|
4,896
|
1.67
|
%
|
||||||||||
Savings
deposits
|
42,123
|
1,445
|
3.43
|
47,779
|
462
|
.97
|
58,964
|
242
|
.41
|
|||||||||||||||||||
Time
deposits:
|
||||||||||||||||||||||||||||
Less
than $100
|
234,439
|
10,429
|
4.45
|
229,829
|
8,439
|
3.67
|
264,503
|
6,023
|
2.28
|
|||||||||||||||||||
$100
or more
|
317,219
|
16,132
|
5.09
|
273,305
|
12,043
|
4.41
|
187,412
|
7,943
|
4.24
|
|||||||||||||||||||
Short-term
borrowings
|
82,194
|
3,319
|
4.04
|
107,430
|
4,429
|
4.12
|
100,601
|
2,749
|
2.73
|
|||||||||||||||||||
Long-term
borrowings
|
173,208
|
8,670
|
5.01
|
153,089
|
7,557
|
4.94
|
159,748
|
7,560
|
4.73
|
|||||||||||||||||||
Total
interest-bearing liabilities
|
1,170,906
|
49,331
|
4.21
|
%
|
1,096,682
|
39,335
|
3.59
|
%
|
1,064,357
|
29,413
|
2.76
|
%
|
||||||||||||||||
Non-interest-bearing
Deposits
|
133,509
|
107,595
|
112,860
|
|||||||||||||||||||||||||
Other
liabilities
|
14,885
|
11,189
|
8,734
|
|||||||||||||||||||||||||
Shareholders’
Equity
|
100,756
|
96,223
|
89,300
|
|||||||||||||||||||||||||
Total
Liabilities and Shareholders’
Equity
|
$
|
1,420,056
|
$
|
1,311,689
|
$
|
1,275,251
|
||||||||||||||||||||||
Net
interest income and Spread
|
$
|
45,956
|
3.08
|
%
|
$
|
42,503
|
3.19
|
%
|
$
|
41,120
|
3.22
|
%
|
||||||||||||||||
Net
interest margin
|
3.51
|
%
|
3.52
|
%
|
3.49
|
%
|
2007
Compared to 2006
|
2006
Compared to 2005
|
||||||||||||||||||
Volume
|
Rate
|
Net
|
Volume
|
Rate
|
Net
|
||||||||||||||
INTEREST
INCOME:
|
|||||||||||||||||||
Loans
|
$
|
3,547
|
$
|
4,562
|
$
|
8,109
|
$
|
211
|
$
|
7,237
|
$
|
7,448
|
|||||||
Taxable
Investments
|
2,546
|
2,229
|
4,775
|
(327
|
)
|
1,795
|
1,468
|
||||||||||||
Non-taxable
Investments
|
499
|
(51
|
)
|
448
|
2,394
|
(124
|
)
|
2,270
|
|||||||||||
Federal
funds sold
|
(7
|
)
|
17
|
10
|
(4
|
)
|
(50
|
)
|
(54
|
)
|
|||||||||
Other
interest earning assets
|
261
|
(155
|
)
|
106
|
(227
|
)
|
400
|
173
|
|||||||||||
Total
interest income
|
6,846
|
6,602
|
13,448
|
2,047
|
9,258
|
11,305
|
|||||||||||||
INTEREST
EXPENSE:
|
|||||||||||||||||||
Interest-bearing
demand deposits
|
1,058
|
1,873
|
2,931
|
(177
|
)
|
1,686
|
1,509
|
||||||||||||
Savings
deposits
|
(194
|
)
|
1,177
|
983
|
(108
|
)
|
328
|
220
|
|||||||||||
Time
deposits less than $100
|
205
|
1,785
|
1,990
|
(1,273
|
)
|
3,689
|
2,416
|
||||||||||||
Time
deposits $100 or more
|
2,233
|
1,856
|
4,089
|
3,785
|
315
|
4,100
|
|||||||||||||
Short-term
borrowings
|
(1,019
|
)
|
(91
|
)
|
(1,110
|
)
|
282
|
1,398
|
1,680
|
||||||||||
Long-term
borrowings
|
1,007
|
106
|
1,113
|
(329
|
)
|
326
|
(3
|
)
|
|||||||||||
Total
interest expense
|
3,290
|
6,706
|
9,996
|
2,180
|
7,742
|
9,922
|
|||||||||||||
Net
interest income
|
$
|
3,556
|
$
|
(104
|
)
|
$
|
3,452
|
$
|
(133
|
)
|
$
|
1,516
|
$
|
1,383
|
(1) |
The
change in interest income/expense due to both volume and rate has
been
allocated to volume and rate changes in proportion to the relationship
of
the absolute dollar amounts of the change in
each.
|
|
|
|
|
|
|
2007
VS. 2006
|
|
2006
VS. 2005
|
|
|||||||
|
|
2007
|
|
2006
|
|
2005
|
|
%
CHANGE
|
|
%
CHANGE
|
||||||
Service
charges on deposit accounts
|
$
|
4,955
|
$
|
4,630
|
$
|
4,260
|
7.0
|
%
|
8.7
|
%
|
||||||
Other
service charge income
|
1,994
|
1,637
|
1,203
|
21.8
|
%
|
36.1
|
%
|
|||||||||
Trust
department income
|
4,076
|
3,671
|
3,260
|
11.0
|
%
|
12.6
|
%
|
|||||||||
Insurance
commissions
|
2,529
|
1,573
|
1,599
|
60.8
|
%
|
(1.6
|
%)
|
|||||||||
Securities
(losses)/gains
|
(1,605
|
)
|
4
|
(125
|
)
|
*
|
*
|
|||||||||
Bank
owned life insurance (BOLI)
|
1,114
|
848
|
819
|
31.4
|
%
|
3.5
|
%
|
|||||||||
Gain
on prepayment of long term borrowings
|
—
|
—
|
868
|
|||||||||||||
Brokerage
commissions
|
734
|
501
|
613
|
46.5
|
%
|
(18.3
|
%)
|
|||||||||
Other
income
|
1,295
|
1,177
|
1,591
|
10.0
|
%
|
(26.0
|
%)
|
|||||||||
Total
other operating income
|
$
|
15,092
|
$
|
14,041
|
$
|
14,088
|
7.5
|
%
|
(.33
|
%)
|
2007
VS. 2006
|
2006
VS. 2005
|
|||||||||||||||
2007
|
2006
|
2005
|
%
CHANGE
|
%
CHANGE
|
||||||||||||
Salaries
and employee benefits
|
$
|
20,628
|
$
|
19,084
|
$
|
18,428
|
8.1
|
%
|
3.6
|
%
|
||||||
Other
expenses
|
10,563
|
9,900
|
9,676
|
6.7
|
%
|
2.3
|
%
|
|||||||||
Equipment
|
3,224
|
3,011
|
3,067
|
7.1
|
%
|
(1.8
|
%)
|
|||||||||
Expenses
related to prepayment of
long-term borrowings
|
—
|
—
|
437
|
—
|
—
|
|||||||||||
Occupancy
|
2,388
|
2,043
|
1,642
|
16.9
|
%
|
24.4
|
%
|
|||||||||
Data
processing
|
1,672
|
1,452
|
1,404
|
15.2
|
%
|
3.4
|
%
|
|||||||||
Total
other operating expense
|
$
|
38,475
|