Maryland
|
52-1974638
|
|
(State
or Other Jurisdiction of
|
(I.R.S.
Employer
|
|
Incorporation
or Organization)
|
Identification
No.)
|
|
18 East Dover Street, Easton,
Maryland
|
21601
|
|
(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
|
2
|
Item 1A.
|
Risk
Factors
|
10
|
Item 1B.
|
Unresolved
Staff Comments
|
16
|
Item 2.
|
Properties
|
16
|
Item 3.
|
Legal
Proceedings
|
17
|
Part II
|
||
Item 4.
|
[Reserved]
|
17
|
Item 5.
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
18
|
Item 6.
|
Selected
Financial Data
|
21
|
Item 7.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
22
|
Item 7A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
37
|
Item 8.
|
Financial
Statements and Supplementary Data
|
37
|
Item 9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
72
|
Item 9A.
|
Controls
and Procedures
|
72
|
Item 9B.
|
Other
Information
|
72
|
Part III
|
||
Item 10.
|
Directors,
Executive Officers and Corporate Governance
|
72
|
Item 11.
|
Executive
Compensation
|
72
|
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
|
73
|
|
EXHIBIT LIST
|
75
|
Item
1.
|
Business.
|
%
of
|
||||||||
Kent County, Maryland
|
Deposits
|
Total
|
||||||
(in thousands)
|
||||||||
Peoples
Bank of Kent County, Maryland
|
$ | 175,605 | 34.20 | % | ||||
PNC
Bank National Assn
|
154,195 | 30.03 | ||||||
Chesapeake
Bank and Trust Co.
|
64,914 | 12.64 | ||||||
Branch
Banking & Trust
|
49,559 | 9.65 | ||||||
CNB
|
38,488 | 7.50 | ||||||
SunTrust
Bank
|
30,645 | 5.97 | ||||||
Total
|
$ | 513,406 | 100.00 | % |
% of
|
||||||||
Queen Anne’s County,
Maryland
|
Deposits
|
Total
|
||||||
(in thousands)
|
||||||||
The
Queenstown Bank of Maryland
|
$ | 344,185 | 42.67 | % | ||||
CNB
|
197,981 | 24.55 | ||||||
Bank
of America, National Association
|
65,494 | 8.12 | ||||||
PNC
Bank National Assn
|
62,625 | 7.76 | ||||||
M&T
|
46,951 | 5.82 | ||||||
Bank
Annapolis
|
44,790 | 5.55 | ||||||
Branch
Banking & Trust
|
23,995 | 2.97 | ||||||
Chevy
Chase Bank FSP
|
10,528 | 1.31 | ||||||
Sun
Trust Bank
|
6,536 | 0.81 | ||||||
Peoples
Bank
|
3,517 | 0.44 | ||||||
Total
|
$ | 806,602 | 100.00 | % |
% of
|
||||||||
Caroline County, Maryland
|
Deposits
|
Total
|
||||||
(in thousands)
|
||||||||
Provident
State Bank of Preston, Maryland
|
$ | 147,857 | 37.78 | % | ||||
PNC
Bank National Assn
|
102,202 | 26.12 | ||||||
CNB
|
54,007 | 13.80 | ||||||
Branch
Banking & Trust
|
32,035 | 8.19 | ||||||
M&T
|
25,043 | 6.40 | ||||||
Bank
of America, National Association
|
17,500 | 4.47 | ||||||
Easton
Bank & Trust
|
11,606 | 2.97 | ||||||
The
Queenstown Bank of Maryland
|
1,061 | 0.27 | ||||||
Total
|
$ | 391,311 | 100.00 | % |
% of
|
||||||||
Talbot County, Maryland
|
Deposits
|
Total
|
||||||
(in thousands)
|
||||||||
The
Talbot Bank of Easton, Maryland
|
$ | 601,164 | 50.80 | % | ||||
PNC
Bank National Assn
|
136,888 | 11.57 | ||||||
Easton
Bank & Trust
|
125,452 | 10.60 | ||||||
Bank
of America, National Association
|
94,763 | 8.01 | ||||||
Branch
Banking & Trust
|
50,464 | 4.26 | ||||||
SunTrust
Bank
|
46,097 | 3.90 | ||||||
The
Queenstown Bank of Maryland
|
36,981 | 3.13 | ||||||
M&T
|
32,447 | 2.74 | ||||||
Chevy
Chase Bank
|
22,458 | 1.90 | ||||||
First
Mariner Bank
|
20,945 | 1.77 | ||||||
Provident
State Bank of Preston, Maryland
|
15,621 | 1.32 | ||||||
Total
|
$ | 1,183,280 | 100.00 | % |
% of
|
||||||||
Dorchester County, Maryland
|
Deposits
|
Total
|
||||||
(in thousands)
|
||||||||
Bank
of the Eastern Shore
|
$ | 189,998 | 31.67 | % | ||||
The
National Bank of Cambridge
|
187,467 | 31.25 | ||||||
Hebron
Savings Bank
|
54,125 | 9.02 | ||||||
Branch
Banking & Trust
|
44,731 | 7.46 | ||||||
Provident
State Bank of Preston, Maryland
|
36,604 | 6.10 | ||||||
Bank
of America, National Association
|
26,698 | 4.45 | ||||||
M&T
|
21,095 | 3.52 | ||||||
SunTrust
Bank
|
20,283 | 3.38 | ||||||
The
Talbot Bank of Easton, Maryland
|
18,865 | 3.14 | ||||||
Total
|
$ | 599,866 | 100.00 | % |
% of
|
||||||||
Kent County, Delaware
|
Deposits
|
Total
|
||||||
(in thousands)
|
||||||||
Wilmington
Trust
|
$ | 506,333 | 29.94 | % | ||||
PNC
Bank Delaware
|
245,764 | 14.53 | ||||||
First
NB of Wyoming
|
231,063 | 13.66 | ||||||
RBS
Citizens National Assn
|
197,624 | 11.69 | ||||||
Wachovia
Bank of Delaware
|
168,053 | 9.94 | ||||||
Wilmington
Savings Fund Society
|
103,590 | 6.13 | ||||||
The
Felton Bank
|
73,497 | 4.35 | ||||||
Artisans
Bank
|
65,705 | 3.89 | ||||||
TD
Bank National Assn
|
49,806 | 2.95 | ||||||
County
Bank
|
45,089 | 2.67 | ||||||
Fort
Sill National Bank
|
4,448 | 0.26 | ||||||
Total
|
$ | 1,690,972 | 100.00 | % |
Item
1B.
|
Unresolved
Staff Comments.
|
Item
2.
|
Properties.
|
The
Talbot Bank of Easton, Maryland
|
||
Branches
|
||
Main
Office
18
East Dover Street
Easton,
Maryland 21601
|
Tred
Avon Square Branch
212
Marlboro Road
Easton,
Maryland 21601
|
St.
Michaels Branch
1013
South Talbot Street
St.
Michaels, Maryland 21663
|
Elliott
Road Branch
8275
Elliott Road
Easton,
Maryland 21601
|
Sunburst
Branch
424
Dorchester Avenue
Cambridge,
Maryland 21613
|
Tilghman
Branch
5804
Tilghman Island Road
Tilghman,
Maryland 21671
|
Trappe
Branch
29349
Maple Avenue, Suite 1
Trappe,
Maryland 21673
|
||
ATMs
|
||
Memorial
Hospital at Easton
219
South Washington Street
Easton,
Maryland 21601
|
Talbottown
218
North Washington Street
Easton,
Maryland 21601
|
CNB
|
||
Branches
|
||
Main
Office
109
North Commerce Street
Centreville,
Maryland 21617
|
Route
213 South Branch
2609
Centreville Road
Centreville,
Maryland 21617
|
Chester
Branch
300
Castle Marina Road
Chester,
Maryland 21619
|
Chestertown
Branch
305
High Street
Chestertown,
Maryland 21620
|
Denton
Branch
850
South 5th
Avenue
Denton,
Maryland 21629
|
Grasonville
Branch
202
Pullman Crossing
Grasonville,
Maryland
21638
|
Hillsboro
Branch
21913
Shore Highway
Hillsboro,
Maryland 21641
|
Stevensville
Branch
408
Thompson Creek Road
Stevensville,
Maryland 21666
|
Washington
Square Branch
899
Washington Avenue
Chestertown,
Maryland 21620
|
Division
Office - Wye Financial & Trust
16
North Washington Street, Suite 1
Easton,
Maryland 21601
|
||
ATM
Queenstown
Harbor Golf Links
Queenstown,
Maryland
21658
|
The
Felton Bank
|
||
Main
Office
120
West Main Street
Felton,
Delaware 19943
|
Milford
Branch
698-A North
Dupont Boulevard
Milford,
Delaware 19963
|
Camden
Wal-Mart Supercenter
263
Wal-Mart Drive
Camden,
Delaware 19934
|
The Avon-Dixon Agency,
LLC
|
||
Headquarters
28969
Information Lane
Easton,
Maryland 21601
|
Easton
Office
106
North Harrison Street
Easton,
Maryland 21601
|
Chestertown
Office
899
Washington Avenue
Chestertown,
Maryland 21620
|
Grasonville
Office
202
Pullman Crossing
Grasonville,
Maryland 21638
|
Centreville
Office
105
Lawyers Row
Centreville,
Maryland 21617
|
|
Elliott-Wilson
Insurance, LLC
|
Mubell
Finance, LLC
|
Wye
Mortgage Group, LLC
|
106
North Harrison Street
Easton,
Maryland 21601
|
106
North Harrison Street
Easton,
Maryland 21601
|
17
East Dover Street, Suite 101
Easton,
Maryland 21601
|
Jack
Martin & Associates, Inc.
135
Old Solomon’s Island Road
Annapolis,
Maryland 21401
|
Tri-State
General Insurance
Agencies
and ESFS, Inc.
One
Plaza East, 4th
Floor
Salisbury,
Maryland 21802
|
Item
3.
|
Legal
Proceedings.
|
Item
4.
|
[Reserved]
|
Item
5.
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities.
|
2009
|
2008
|
|||||||||||||||||||||||
Price Range
|
Dividends
|
Price Range
|
Dividends
|
|||||||||||||||||||||
High
|
Low
|
Paid
|
High
|
Low
|
Paid
|
|||||||||||||||||||
First
Quarter
|
$ | 24.43 | $ | 11.00 | $ | 0.16 | $ | 23.40 | $ | 20.00 | $ | 0.16 | ||||||||||||
Second
Quarter
|
21.46 | 15.18 | 0.16 | 26.47 | 18.52 | 0.16 | ||||||||||||||||||
Third
Quarter
|
20.72 | 16.64 | 0.16 | 27.25 | 18.00 | 0.16 | ||||||||||||||||||
Fourth
Quarter
|
17.71 | 13.52 | 0.16 | 25.97 | 17.50 | 0.16 | ||||||||||||||||||
$ | 0.64 | $ | 0.64 |
Period Ending
|
|||||||||||||||||||||||||
Index
|
12/31/04
|
12/31/05
|
12/31/06
|
12/31/07
|
12/31/08
|
12/31/09
|
|||||||||||||||||||
Shore
Bancshares, Inc.
|
100.00 | 89.60 | 130.67 | 97.53 | 109.58 | 68.76 | |||||||||||||||||||
NASDAQ
Composite
|
100.00 | 101.37 | 111.03 | 121.92 | 72.49 | 104.31 | |||||||||||||||||||
NASDAQ
Bank
|
100.00 | 95.67 | 106.20 | 82.76 | 62.96 | 51.31 | |||||||||||||||||||
SNL
Small Cap Bank
|
100.00 | 98.49 | 112.41 | 81.28 | 68.32 | 48.02 |
Number of securities to be
issued upon exercise of
outstanding options,
warrants and rights
|
Weighted-average exercise
price of outstanding
options, warrants, and
rights
|
Number of securities
remaining available for
future issuance under
equity compensation plans
[excluding securities
reflected in column (a)]
|
||||||||||
Plan Category
|
(a)
|
(b)
|
(c)
|
|||||||||
Equity
compensation plans approved by security holders (1)
|
10,850 | $ | 13.36 | 567,718 | ||||||||
Equity
compensation plans not approved by security holders
|
0 | 0.00 | 0 | |||||||||
Total
|
10,850 | $ | 13.36 | 567,718 |
(1)
|
In
addition to stock options and stock appreciation rights, the 2006 Plan
permits the grant of stock awards, stock units, and performance units, and
the shares available for issuance shown in column (c) may be granted
pursuant to such awards. Subject to the anti-dilution
provisions of the Omnibus Plan, the maximum number of shares of restricted
stock that may be granted to any participant in any calendar year is
45,000; the maximum number of restricted stock units that may be granted
to any one participant in any calendar year is 45,000; and the maximum
dollar value of performance units that may be granted to any one
participant in any calendar year is $1,500,000. As of December
31, 2009, the Company has granted 32,282 shares of restricted stock that
are not reflected in column (a) of this
table.
|
Item 6.
|
Selected
Financial Data.
|
Years Ended December 31,
|
||||||||||||||||||||
(Dollars in thousands, except per share
data)
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
RESULTS
OF OPERATIONS:
|
||||||||||||||||||||
Interest
income
|
$ | 58,789 | $ | 61,474 | $ | 65,141 | $ | 57,971 | $ | 47,384 | ||||||||||
Interest
expense
|
17,411 | 21,555 | 24,105 | 19,074 | 11,899 | |||||||||||||||
Net
interest income
|
41,378 | 39,919 | 41,036 | 38,897 | 35,485 | |||||||||||||||
Provision
for credit losses
|
8,986 | 3,337 | 1,724 | 1,493 | 810 | |||||||||||||||
Net
interest income after provision for credit losses
|
32,392 | 36,582 | 39,312 | 37,404 | 34,675 | |||||||||||||||
Noninterest
income
|
19,541 | 20,350 | 14,679 | 12,839 | 11,498 | |||||||||||||||
Noninterest
expense
|
40,248 | 38,370 | 32,539 | 28,535 | 25,431 | |||||||||||||||
Income
before income taxes
|
11,685 | 18,562 | 21,452 | 21,708 | 20,742 | |||||||||||||||
Income
tax expense
|
4,412 | 7,092 | 8,002 | 8,154 | 7,854 | |||||||||||||||
Net
income
|
7,273 | 11,470 | 13,450 | 13,554 | 12,888 | |||||||||||||||
Preferred
stock dividends and discount accretion
|
1,876 | - | - | - | - | |||||||||||||||
Net
income available to common stockholders
|
$ | 5,397 | $ | 11,470 | $ | 13,450 | $ | 13,554 | $ | 12,888 | ||||||||||
PER
COMMON SHARE DATA:
|
||||||||||||||||||||
Net
income – basic
|
$ | 0.64 | $ | 1.37 | $ | 1.61 | $ | 1.62 | $ | 1.55 | ||||||||||
Net
income – diluted
|
0.64 | 1.37 | 1.60 | 1.61 | 1.54 | |||||||||||||||
Dividends
paid
|
0.64 | 0.64 | 0.64 | 0.59 | 0.54 | |||||||||||||||
Book
value (at year end)
|
15.18 | 15.16 | 14.35 | 13.28 | 12.17 | |||||||||||||||
Tangible
book value (at year end)1
|
12.64 | 12.55 | 11.68 | 11.67 | 10.51 | |||||||||||||||
FINANCIAL
CONDITION (at year end):
|
||||||||||||||||||||
Loans
|
$ | 916,557 | $ | 888,528 | $ | 776,350 | $ | 699,719 | $ | 627,463 | ||||||||||
Assets
|
1,156,516 | 1,044,641 | 956,911 | 945,649 | 851,638 | |||||||||||||||
Deposits
|
990,937 | 845,371 | 765,895 | 774,182 | 704,958 | |||||||||||||||
Long-term
debt
|
1,429 | 7,947 | 12,485 | 25,000 | 4,000 | |||||||||||||||
Stockholders’
equity
|
127,810 | 127,385 | 120,235 | 111,327 | 101,448 | |||||||||||||||
PERFORMANCE
RATIOS (for the year):
|
||||||||||||||||||||
Return
on average total assets
|
0.48 | % | 1.13 | % | 1.42 | % | 1.52 | % | 1.51 | % | ||||||||||
Return
on average stockholders’ equity
|
4.00 | 9.22 | 11.79 | 12.66 | 13.20 | |||||||||||||||
Net
interest margin
|
3.90 | 4.23 | 4.64 | 4.70 | 4.69 | |||||||||||||||
Efficiency
ratio2
|
66.07 | 63.66 | 58.40 | 55.15 | 54.13 | |||||||||||||||
Dividend
payout ratio
|
100.00 | 46.72 | 39.75 | 36.42 | 34.84 | |||||||||||||||
Average
stockholders’ equity to average total assets
|
11.96 | 12.30 | 12.04 | 11.98 | 11.86 |
1
|
Total
stockholders’ equity, net of goodwill and other intangible assets, divided
by the number of shares of common stock outstanding at year
end.
|
2
|
Noninterest
expense as a percentage of total revenue (net interest income plus total
noninterest income). Lower ratios indicate improved
productivity.
|
Item 7.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations.
|
2009
|
2008
|
2007
|
||||||||||||||||||||||||||||||||||
Average
|
Interest
|
Yield/
|
Average
|
Interest
|
Yield/
|
Average
|
Interest
|
Yield
|
||||||||||||||||||||||||||||
(Dollars
in thousands)
|
Balance
|
(1)
|
Rate
|
Balance
|
(1)
|
Rate
|
Balance
|
(1)
|
/Rate
|
|||||||||||||||||||||||||||
Earning
assets
|
||||||||||||||||||||||||||||||||||||
Loans
(2) (3)
|
$ | 913,631 | $ | 55,369 | 6.06 | % | $ | 837,739 | $ | 57,041 | 6.81 | % | $ | 728,766 | $ | 57,637 | 7.91 | % | ||||||||||||||||||
Investment
securities:
|
||||||||||||||||||||||||||||||||||||
Taxable
|
84,283 | 3,184 | 3.78 | 85,105 | 3,788 | 4.45 | 112,384 | 5,105 | 4.54 | |||||||||||||||||||||||||||
Tax-exempt
|
8,071 | 458 | 5.67 | 11,031 | 646 | 5.86 | 13,424 | 786 | 5.85 | |||||||||||||||||||||||||||
Federal
funds sold
|
59,416 | 84 | 0.14 | 16,427 | 308 | 1.87 | 21,312 | 1,108 | 5.20 | |||||||||||||||||||||||||||
Interest
bearing deposits
|
3,200 | 11 | 0.35 | 3,666 | 92 | 2.51 | 17,086 | 893 | 5.23 | |||||||||||||||||||||||||||
Total
earning assets
|
1,068,601 | 59,106 | 5.53 | % | 953,968 | 61,875 | 6.49 | % | 892,972 | 65,529 | 7.34 | % | ||||||||||||||||||||||||
Cash
and due from banks
|
17,049 | 14,829 | 16,938 | |||||||||||||||||||||||||||||||||
Other
assets
|
54,016 | 50,275 | 44,136 | |||||||||||||||||||||||||||||||||
Allowance
for credit losses
|
(10,754 | ) | (8,270 | ) | (6,898 | ) | ||||||||||||||||||||||||||||||
Total
assets
|
$ | 1,128,912 | $ | 1,010,802 | $ | 947,148 | ||||||||||||||||||||||||||||||
Interest
bearing liabilities
|
||||||||||||||||||||||||||||||||||||
Demand
deposits
|
$ | 124,758 | 315 | 0.25 | % | $ | 113,002 | 437 | 0.39 | % | $ | 112,553 | 1,069 | 0.95 | % | |||||||||||||||||||||
Money
market and savings deposits
|
218,125 | 1,354 | 0.62 | 175,376 | 2,406 | 1.37 | 177,256 | 3,175 | 1.79 | |||||||||||||||||||||||||||
Certificates
of deposit $100,000 or more
|
258,879 | 7,670 | 2.96 | 193,678 | 7,955 | 4.11 | 159,532 | 7,748 | 4.86 | |||||||||||||||||||||||||||
Other
time deposits
|
234,468 | 7,679 | 3.28 | 226,201 | 9,079 | 4.01 | 213,823 | 9,701 | 4.54 | |||||||||||||||||||||||||||
Interest
bearing deposits
|
836,230 | 17,018 | 2.04 | 708,257 | 19,877 | 2.81 | 663,164 | 21,693 | 3.27 | |||||||||||||||||||||||||||
Short-term
borrowings
|
25,519 | 127 | 0.50 | 47,765 | 1,147 | 2.40 | 33,138 | 1,264 | 3.81 | |||||||||||||||||||||||||||
Long-term
debt
|
4,792 | 266 | 5.55 | 11,598 | 531 | 4.58 | 21,271 | 1,148 | 5.40 | |||||||||||||||||||||||||||
Total
interest bearing liabilities
|
866,541 | 17,411 | 2.01 | % | 767,620 | 21,555 | 2.81 | % | 717,573 | 24,105 | 3.36 | % | ||||||||||||||||||||||||
Noninterest
bearing deposits
|
113,430 | 107,430 | 106,462 | |||||||||||||||||||||||||||||||||
Other
liabilities
|
13,963 | 11,388 | 9,074 | |||||||||||||||||||||||||||||||||
Stockholders’
equity
|
134,978 | 124,364 | 114,039 | |||||||||||||||||||||||||||||||||
Total
liabilities and stockholders’ equity
|
$ | 1,128,912 | $ | 1,010,802 | $ | 947,148 | ||||||||||||||||||||||||||||||
Net
interest spread
|
$ | 41,695 | 3.52 | % | $ | 40,320 | 3.68 | % | $ | 41,424 | 3.98 | % | ||||||||||||||||||||||||
Net
interest margin
|
3.90 | % | 4.23 | % | 4.64 | % |
2009 over (under) 2008
|
2008 over (under) 2007
|
|||||||||||||||||||||||
Total
|
Caused By
|
Total
|
Caused By
|
|||||||||||||||||||||
(Dollars in thousands)
|
Variance
|
Rate
|
Volume
|
Variance
|
Rate
|
Volume
|
||||||||||||||||||
Interest
income from earning assets:
|
||||||||||||||||||||||||
Loans
|
$ | (1,672 | ) | $ | (6,583 | ) | $ | 4,911 | $ | (596 | ) | $ | (4,880 | ) | $ | 4,284 | ||||||||
Taxable
investment securities
|
(604 | ) | (568 | ) | (36 | ) | (1,317 | ) | (111 | ) | (1,206 | ) | ||||||||||||
Tax-exempt
investment securities
|
(188 | ) | (20 | ) | (168 | ) | (140 | ) | 1 | (141 | ) | |||||||||||||
Federal
funds sold
|
(224 | ) | (479 | ) | 255 | (800 | ) | (455 | ) | (345 | ) | |||||||||||||
Interest
bearing deposits
|
(81 | ) | (71 | ) | (10 | ) | (801 | ) | (320 | ) | (481 | ) | ||||||||||||
Total
interest income
|
(2,769 | ) | (7,721 | ) | 4,952 | (3,654 | ) | (5,765 | ) | 2,111 | ||||||||||||||
Interest
expense on deposits
|
||||||||||||||||||||||||
and
borrowed funds:
|
||||||||||||||||||||||||
Interest
bearing demand deposits
|
(122 | ) | (164 | ) | 42 | (632 | ) | (636 | ) | 4 | ||||||||||||||
Money
market and savings deposits
|
(1,052 | ) | (1,627 | ) | 575 | (769 | ) | (801 | ) | 32 | ||||||||||||||
Time
deposits
|
(1,685 | ) | (4,278 | ) | 2,593 | (415 | ) | (1,727 | ) | 1,312 | ||||||||||||||
Short-term
borrowings
|
(1,020 | ) | (604 | ) | (416 | ) | (117 | ) | (627 | ) | 510 | |||||||||||||
Long-term
debt
|
(265 | ) | 95 | (360 | ) | (617 | ) | (155 | ) | (462 | ) | |||||||||||||
Total
interest expense
|
(4,144 | ) | (6,578 | ) | 2,434 | (2,550 | ) | (3,946 | ) | 1,396 | ||||||||||||||
Net
interest income
|
$ | 1,375 | $ | (1,143 | ) | $ | 2,518 | $ | (1,104 | ) | $ | (1,819 | ) | $ | 715 |
Years Ended
|
Change from Prior Year
|
|||||||||||||||||||||||||||
2009/08
|
2008/07
|
|||||||||||||||||||||||||||
(Dollars in thousands)
|
2009
|
2008
|
2007
|
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||||||||||
Service
charges on deposit accounts
|
$ | 3,424 | $ | 3,600 | $ | 3,372 | $ | (176 | ) | (4.9 | )% | $ | 228 | 6.8 | % | |||||||||||||
Other
service charges and fees
|
3,143 | 3,029 | 2,195 | 114 | 3.8 | 834 | 38.0 | |||||||||||||||||||||
Gains
(losses) on sales of investment securities
|
49 | (15 | ) | 5 | 64 | 426.7 | (20 | ) | (400.0 | ) | ||||||||||||||||||
Other
than temporary impairment of securities
|
- | (371 | ) | - | 371 | 100.0 | (371 | ) | - | |||||||||||||||||||
Insurance
agency commissions income
|
11,131 | 12,090 | 7,698 | (959 | ) | (7.9 | ) | 4,392 | 57.1 | |||||||||||||||||||
Gains
(losses) on disposals of premises and equipment
|
- | 1,247 | (136 | ) | (1,247 | ) | (100.0 | ) | 1,383 | 1,016.9 | ||||||||||||||||||
Loss
on sale of investment in unconsolidated subsidiary
|
- | (337 | ) | - | 337 | 100.0 | (337 | ) | - | |||||||||||||||||||
Other
noninterest income:
|
||||||||||||||||||||||||||||
Interest
rate swaps
|
420 | - | - | 420 | - | - | - | |||||||||||||||||||||
Mortgage
broker fees
|
848 | 575 | 955 | 273 | 47.5 | (380 | ) | (39.8 | ) | |||||||||||||||||||
Other
|
526 | 532 | 590 | (6 | ) | (1.1 | ) | (58 | ) | (9.8 | ) | |||||||||||||||||
Total
|
1,794 | 1,107 | 1,545 | 687 | 62.1 | (438 | ) | (28.3 | ) | |||||||||||||||||||
Total
|
$ | 19,541 | $ | 20,350 | $ | 14,679 | $ | (809 | ) | (4.0 | ) | $ | 5,671 | 38.6 |
Years Ended
|
Change from Prior Year
|
|||||||||||||||||||||||||||
2009/08
|
2008/07
|
|||||||||||||||||||||||||||
(Dollars in thousands)
|
2009
|
2008
|
2007
|
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||||||||||
Salaries
and wages
|
$ | 18,488 | $ | 18,426 | $ | 15,947 | $ | 62 | 0.3 | % | $ | 2,479 | 15.5 | % | ||||||||||||||
Employee
benefits
|
4,631 | 4,895 | 4,044 | (264 | ) | (5.4 | ) | 851 | 21.0 | |||||||||||||||||||
Occupancy
expense
|
2,324 | 2,179 | 1,962 | 145 | 6.7 | 217 | 11.1 | |||||||||||||||||||||
Furniture
and equipment expense
|
1,183 | 1,185 | 1,312 | (2 | ) | (0.2 | ) | (127 | ) | (9.7 | ) | |||||||||||||||||
Data
processing
|
2,463 | 2,323 | 2,175 | 140 | 6.0 | 148 | 6.8 | |||||||||||||||||||||
Directors’
fees
|
478 | 558 | 605 | (80 | ) | (14.3 | ) | (47 | ) | (7.8 | ) | |||||||||||||||||
Amortization
of intangible assets
|
515 | 515 | 333 | - | - | 182 | 54.7 | |||||||||||||||||||||
Insurance
agency commissions expense
|
1,913 | 2,248 | 557 | (335 | ) | (14.9 | ) | 1,691 | 303.6 | |||||||||||||||||||
FDIC
insurance premium expense
|
2,078 | 356 | 99 | 1,722 | 483.7 | 257 | 259.6 | |||||||||||||||||||||
Other
noninterest expense
|
6,175 | 5,685 | 5,505 | 490 | 8.6 | 180 | 3.3 | |||||||||||||||||||||
Total
|
$ | 40,248 | $ | 38,370 | $ | 32,539 | $ | 1,878 | 4.9 | $ | 5,831 | 17.9 |
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Loans
|
85.5 | % | 87.8 | % | 81.6 | % | 79.6 | % | 79.6 | % | ||||||||||
Investment
securities
|
8.6 | 10.1 | 14.1 | 14.8 | 15.9 | |||||||||||||||
Federal
funds sold
|
5.6 | 1.7 | 2.4 | 3.4 | 4.1 | |||||||||||||||
Interest
bearing deposits with other banks
|
0.3 | 0.4 | 1.9 | 2.2 | 0.4 | |||||||||||||||
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
1 Year or Less
|
1-5 Years
|
5-10 Years
|
Over 10 Years
|
|||||||||||||||||||||||||||||
Carrying
|
Average
|
Carrying
|
Average
|
Carrying
|
Average
|
Carrying
|
Average
|
|||||||||||||||||||||||||
(Dollars in thousands)
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
||||||||||||||||||||||||
Available
for sale:
|
||||||||||||||||||||||||||||||||
U.S.
Treasury and government agencies
|
$ | 7,557 | 3.09 | % | $ | 37,217 | 2.88 | % | $ | 10,019 | 4.21 | % | $ | 5,945 | 3.65 | % | ||||||||||||||||
Mortgage-backed
securities
|
1,427 | 6.52 | 9,864 | 4.82 | 7,527 | 4.22 | 17,489 | 4.20 | ||||||||||||||||||||||||
Total
available for sale
|
$ | 8,984 | 3.62 | $ | 47,081 | 3.28 | $ | 17,546 | 4.22 | $ | 23,434 | 3.67 | ||||||||||||||||||||
Held
to maturity:
|
||||||||||||||||||||||||||||||||
Obligations
of states and political subdivisions1
|
$ | 2,470 | 5.39 | % | $ | 4,514 | 5.18 | % | $ | 943 | 4.27 | % | $ | 1,013 | 5.21 | % | ||||||||||||||||
1Yields
adjusted to reflect a tax equivalent basis assuming a federal tax rate of
34.2%.
|
December 31,
|
||||||||||||||||||||
(Dollars in thousands)
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
Real
estate – construction
|
$ | 161,437 | $ | 179,847 | $ | 155,513 | $ | 158,943 | $ | 134,380 | ||||||||||
Real
estate – residential
|
327,873 | 289,510 | 256,195 | 222,687 | 212,769 | |||||||||||||||
Real
estate – commercial
|
315,930 | 304,396 | 248,953 | 217,781 | 187,860 | |||||||||||||||
Commercial
|
91,783 | 91,644 | 92,258 | 80,186 | 75,527 | |||||||||||||||
Consumer
|
19,534 | 23,131 | 23,431 | 20,122 | 16,927 | |||||||||||||||
Total
|
$ | 916,557 | $ | 888,528 | $ | 776,350 | $ | 699,719 | $ | 627,463 |
(Dollars in thousands)
|
Maturing
within one year
|
Maturing after
one but within
five years
|
Maturing after
five years
|
Total
|
||||||||||||
Real
estate – construction
|
$ | 118,120 | $ | 35,641 | $ | 7,676 | $ | 161,437 | ||||||||
Real
estate – residential
|
112,847 | 109,755 | 105,271 | 327,873 | ||||||||||||
Real
estate – commercial
|
98,546 | 192,114 | 25,270 | 315,930 | ||||||||||||
Commercial
|
49,889 | 29,695 | 12,199 | 91,783 | ||||||||||||
Consumer
|
11,991 | 6,267 | 1,276 | 19,534 | ||||||||||||
Total
|
$ | 391,393 | $ | 373,472 | $ | 151,692 | $ | 916,557 | ||||||||
Rate
terms:
|
||||||||||||||||
Fixed-interest
rate loans
|
$ | 144,050 | $ | 285,917 | $ | 48,835 | $ | 478,802 | ||||||||
Adjustable-interest
rate loans
|
247,343 | 87,555 | 102,857 | 437,755 | ||||||||||||
Total
|
$ | 391,393 | $ | 373,472 | $ | 151,692 | $ | 916,557 |
Average Balances
|
||||||||||||||||||||||||
(Dollars
in thousands)
|
2009
|
2008
|
2007
|
|||||||||||||||||||||
Noninterest
bearing demand
|
$ | 113,430 | 11.9 | % | $ | 107,430 | 13.2 | % | $ | 106,462 | 13.9 | % | ||||||||||||
Interest
bearing deposits
|
||||||||||||||||||||||||
Demand
|
124,758 | 13.1 | 113,002 | 13.9 | 112,553 | 14.6 | ||||||||||||||||||
Money
market and savings
|
218,125 | 23.0 | 175,376 | 21.5 | 177,256 | 23.0 | ||||||||||||||||||
Certificates
of deposit $100,000 or more
|
258,879 | 27.3 | 193,678 | 23.7 | 159,532 | 20.7 | ||||||||||||||||||
Other
time deposits
|
234,468 | 24.7 | 226,201 | 27.7 | 213,823 | 27.8 | ||||||||||||||||||
Total
|
$ | 949,660 | 100.0 | % | $ | 815,687 | 100.0 | % | $ | 769,626 | 100.0 | % |
(Dollars in thousands)
|
||||
Three
months or less
|
$ | 101,350 | ||
Over
three through twelve months
|
118,016 | |||
Over
twelve months
|
43,297 | |||
Total
|
$ | 262,663 |
2009
|
2008
|
2007
|
||||||||||||||||||||||
Interest
|
Interest
|
Interest
|
||||||||||||||||||||||
(Dollars in thousands)
|
Balance
|
Rate
|
Balance
|
Rate
|
Balance
|
Rate
|
||||||||||||||||||
Average
outstanding for the year
|
$ | 25,519 | 0.50 | % | $ | 47,765 | 2.40 | % | $ | 33,138 | 3.81 | % | ||||||||||||
Outstanding
at year end
|
20,404 | 0.82 | 52,969 | 0.49 | 47,694 | 3.86 | ||||||||||||||||||
Maximum
outstanding at any month end
|
46,270 | - | 73,094 | - | 57,036 | - |
(Dollars in thousands)
|
2009
|
2008
|
2007
|
Minimum
Regulatory
Requirements
|
||||||||||||
Tier
1 capital
|
$ | 106,391 | $ | 104,117 | $ | 97,744 | ||||||||||
Tier
2 capital
|
10,537 | 9,755 | 7,950 | |||||||||||||
Total
risk-based capital
|
116,928 | 113,872 | 105,694 | |||||||||||||
Net
risk weighted assets
|
928,933 | 894,024 | 804,240 | |||||||||||||
Adjusted
average total assets
|
1,148,077 | 1,013,815 | 930,619 | |||||||||||||
Risk-based
capital ratios:
|
||||||||||||||||
Tier
1
|
11.45 | % | 11.65 | % | 12.15 | % | 4.0 | % | ||||||||
Total
capital
|
12.59 | 12.74 | 13.14 | 8.0 | ||||||||||||
Tier
1 leverage ratio
|
9.27 | 10.27 | 10.50 | 4.0 |
(Dollars in thousands)
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
Balance,
beginning of year
|
$ | 9,320 | $ | 7,551 | $ | 6,300 | $ | 5,236 | $ | 4,692 | ||||||||||
Loans
charged off
|
||||||||||||||||||||
Real
estate – construction
|
(674 | ) | (536 | ) | - | - | - | |||||||||||||
Real
estate – residential
|
(2,621 | ) | (316 | ) | (137 | ) | - | - | ||||||||||||
Real
estate – commercial
|
(1,695 | ) | (238 | ) | - | (2 | ) | - | ||||||||||||
Commercial
|
(2,304 | ) | (447 | ) | (276 | ) | (539 | ) | (266 | ) | ||||||||||
Consumer
|
(417 | ) | (276 | ) | (301 | ) | (137 | ) | (183 | ) | ||||||||||
Total
|
(7,711 | ) | (1,813 | ) | (714 | ) | (678 | ) | (449 | ) | ||||||||||
Recoveries
|
||||||||||||||||||||
Real
estate – construction
|
2 | - | - | - | - | |||||||||||||||
Real
estate – residential
|
70 | 19 | - | - | - | |||||||||||||||
Real
estate – commercial
|
6 | - | - | 46 | 2 | |||||||||||||||
Commercial
|
66 | 136 | 165 | 123 | 110 | |||||||||||||||
Consumer
|
137 | 90 | 76 | 80 | 71 | |||||||||||||||
Total
|
281 | 245 | 241 | 249 | 183 | |||||||||||||||
Net
loans charged off
|
(7,430 | ) | (1,568 | ) | (473 | ) | (429 | ) | (266 | ) | ||||||||||
Provision
for credit losses
|
8,986 | 3,337 | 1,724 | 1,493 | 810 | |||||||||||||||
Balance,
end of year
|
$ | 10,876 | $ | 9,320 | $ | 7,551 | $ | 6,300 | $ | 5,236 | ||||||||||
Average
loans outstanding
|
$ | 913,631 | $ | 837,739 | $ | 728,766 | $ | 664,244 | $ | 607,017 | ||||||||||
Percentage
of net charge-offs to average loans outstanding during the
year
|
0.81 | % | 0.19 | % | 0.06 | % | 0.06 | % | 0.04 | % | ||||||||||
Percentage
of allowance for credit losses at year-end to average
loans
|
1.19 | % | 1.11 | % | 1.04 | % | 0.95 | % | 0.86 | % |
(Dollars in thousands)
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||
Nonperforming
assets
|
||||||||||||||||||||
Nonaccrual
loans
|
||||||||||||||||||||
Real
estate – construction
|
$ | 7,163 | $ | 5,277 | $ | 1,668 | $ | - | $ | - | ||||||||||
Real
estate – residential
|
4,246 | 1,015 | 876 | 158 | 174 | |||||||||||||||
Real
estate – commercial
|
2,828 | 1,682 | 877 | 5,819 | 242 | |||||||||||||||
Commercial
|
2,028 | 137 | 114 | 1,673 | 430 | |||||||||||||||
Consumer
|
37 | 4 | 5 | 8 | - | |||||||||||||||
Total
nonaccrual loans
|
16,302 | 8,115 | 3,540 | 7,658 | 846 | |||||||||||||||
Other
real estate and other assets owned
|
2,572 | 148 | 176 | 398 | 302 | |||||||||||||||
Total
nonperforming assets
|
18,874 | 8,263 | 3,716 | 8,056 | 1,148 | |||||||||||||||
Loans
90 days past due and still accruing
|
||||||||||||||||||||
Real
estate – construction
|
5,096 | 64 | 637 | - | - | |||||||||||||||
Real
estate – residential
|
2,274 | 583 | 473 | 352 | 709 | |||||||||||||||
Real
estate – commercial
|
- | 726 | 137 | 256 | - | |||||||||||||||
Commercial
|
- | 3 | 337 | 18 | - | |||||||||||||||
Consumer
|
55 | 5 | 22 | 15 | 109 | |||||||||||||||
Total
loans 90 days past due
|
7,425 | 1,381 | 1,606 | 641 | 818 | |||||||||||||||
Total
nonperforming assets and past due loans
|
$ | 26,299 | $ | 9,644 | $ | 5,322 | $ | 8,697 | $ | 1,966 | ||||||||||
Nonaccrual
loans to total loans at period end
|
1.78 | % | 0.91 | % | 0.46 | % | 1.09 | % | 0.13 | % | ||||||||||
Nonperforming
assets and past due loans, to total loans and other real estate and other
assets owned
|
2.86 | % | 1.09 | % | 0.69 | % | 1.24 | % | 0.31 | % |
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||||||||||||||||||||||
%
of
|
%
of
|
%
of
|
%
of
|
%
of
|
||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
Amount
|
Loans
|
Amount
|
Loans
|
Amount
|
Loans
|
Amount
|
Loans
|
Amount
|
Loans
|
||||||||||||||||||||||||||||||
Real
estate - construction
|
$ | 2,630 | 17.6 | % | $ | 2,749 | 20.2 | % | $ | 1,398 | 20.0 | % | $ | 1,229 | 22.7 | % | $ | 945 | 21.4 | % | ||||||||||||||||||||
Real
estate - mortgage
|
5,475 | 70.3 | 4,001 | 66.9 | 4,075 | 65.1 | 3,275 | 62.9 | 2,299 | 63.9 | ||||||||||||||||||||||||||||||
Commercial
|
2,132 | 10.0 | 2,073 | 10.3 | 1,826 | 11.9 | 1,525 | 11.5 | 1,780 | 12.0 | ||||||||||||||||||||||||||||||
Consumer
|
515 | 2.1 | 281 | 2.6 | 252 | 3.0 | 271 | 2.9 | 212 | 2.7 | ||||||||||||||||||||||||||||||
Unallocated
|
124 | - | 216 | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
Total
|
$ | 10,876 | 100.0 | % | $ | 9,320 | 100.0 | % | $ | 7,551 | 100.0 | % | $ | 6,300 | 100.0 | % | $ | 5,236 | 100.0 | % |
3 Months
|
1 Year
|
3 Years
|
Non-
|
|||||||||||||||||||||||||
Within
|
through
|
through
|
through
|
After
|
Sensitive
|
|||||||||||||||||||||||
December 31, 2009
|
3 Months
|
12 Months
|
3 Years
|
5 Years
|
5 Years
|
Funds
|
Total
|
|||||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||||||
Loans,
net
|
$ | 438,277 | $ | 104,787 | $ | 208,013 | $ | 114,072 | $ | 51,407 | $ | (10,875 | ) | $ | 905,681 | |||||||||||||
Investment
securities
|
19,296 | 14,436 | 31,459 | 15,536 | 25,258 | 3,699 | 109,684 | |||||||||||||||||||||
Federal
funds sold
|
60,637 | - | - | - | - | - | 60,637 | |||||||||||||||||||||
Interest
bearing deposits with other banks
|
598 | - | - | - | - | - | 598 | |||||||||||||||||||||
Other
assets
|
- | - | - | - | - | 79,916 | 79,916 | |||||||||||||||||||||
Total
assets
|
518,808 | 119,223 | 239,472 | 129,608 | 76,665 | 72,740 | 1,156,516 | |||||||||||||||||||||
LIABILITIES
|
||||||||||||||||||||||||||||
Noninterest
bearing demand deposits
|
- | - | - | - | - | 122,492 | 122,492 | |||||||||||||||||||||
Interest
bearing demand deposits
|
133,946 | - | - | - | - | - | 133,946 | |||||||||||||||||||||
Money
market and savings deposits
|
249,793 | - | - | - | - | - | 249,793 | |||||||||||||||||||||
Certificates
of deposit, $100,000 or more
|
101,350 | 118,016 | 33,569 | 9,728 | - | - | 262,663 | |||||||||||||||||||||
Other
time deposits
|
59,207 | 105,596 | 43,804 | 13,436 | - | - | 222,043 | |||||||||||||||||||||
Short-term
borrowings
|
20,404 | - | - | - | - | - | 20,404 | |||||||||||||||||||||
Long-term
debt
|
- | 497 | 932 | - | - | - | 1,429 | |||||||||||||||||||||
Other
liabilities
|
- | - | - | - | - | 15,936 | 15,936 | |||||||||||||||||||||
STOCKHOLDERS’
EQUITY
|
- | - | - | - | - | 127,810 | 127,810 | |||||||||||||||||||||
Total
Liabilities and Stockholders’ Equity
|
564,700 | 224,109 | 78,305 | 23,164 | - | 266,238 | 1,156,516 | |||||||||||||||||||||
(Deficit)
excess
|
$ | (45,892 | ) | $ | (104,886 | ) | $ | 161,167 | $ | 106,444 | $ | 76,665 | $ | (193,498 | ) | $ | - | |||||||||||
Cumulative
(deficit) excess
|
$ | (45,892 | ) | $ | (150,778 | ) | $ | 10,389 | $ | 116,833 | $ | 193,498 | $ | - | $ | - | ||||||||||||
Cumulative
(deficit) excess as percent of total assets
|
(4.0 | )% | (13.0 | )% | 0.9 | % | 10.1 | % | 16.7 | % | - | % | - | % |
Immediate Change in Rates
|
||||||||||||||||||||||||
-300
|
-200
|
-100
|
+100
|
+200
|
+300
|
|||||||||||||||||||
Basis Points
|
Basis Points
|
Basis Points
|
Basis Points
|
Basis Points
|
Basis Points
|
|||||||||||||||||||
2009
|
||||||||||||||||||||||||
%
Change in Net Interest Income
|
N/A | (12.81 | )% | (1.35 | )% | 2.69 | % | 4.98 | % | 7.31 | % | |||||||||||||
%
Change in Value of Capital
|
N/A | 3.34 | % | 0.19 | % | 3.25 | % | 6.26 | % | 8.33 | % | |||||||||||||
2008
|
||||||||||||||||||||||||
%
Change in Net Interest Income
|
N/A | (16.65 | )% | (7.10 | )% | 6.49 | % | 12.55 | % | 17.54 | % | |||||||||||||
%
Change in Value of Capital
|
N/A | 5.31 | % | 1.20 | % | 2.51 | % | 5.43 | % | 7.25 | % |
(Dollars in thousands)
|
Within
one year
|
One to
three years
|
Three to
five years
|
Over
five years
|
Total
|
|||||||||||||||
Long-term
debt
|
$ | 497 | $ | 932 | $ | - | $ | - | $ | 1,429 | ||||||||||
Operating
leases
|
763 | 1,320 | 725 | 1,807 | 4,615 | |||||||||||||||
Purchase
obligations
|
2,124 | 3,197 | 3,128 | 9,647 | 18,096 | |||||||||||||||
Total
|
$ | 3,384 | $ | 5,449 | $ | 3,853 | $ | 11,454 | $ | 24,140 |
Item
7A.
|
Quantitative
and Qualitative Disclosures About Market
Risk.
|
Item
8.
|
Financial
Statements and Supplementary Data.
|
Management’s
Report on Internal Control over Financial Reporting
|
38
|
|
Report
of Independent Registered Public Accounting Firm
|
39
|
|
Consolidated
Balance Sheets
|
40
|
|
Consolidated
Statements of Income
|
41
|
|
Consolidated
Statements of Changes in Stockholders’ Equity
|
42
|
|
Consolidated
Statements of Comprehensive Income
|
43
|
|
Consolidated
Statements of Cash Flows
|
44
|
|
Notes
to Consolidated Financial Statements
|
|
46
|
/s/ W. Moorhead Vermilye
|
/s/ Susan E. Leaverton
|
|
W.
Moorhead Vermilye
|
Susan
E. Leaverton, CPA
|
|
President
and Chief Executive Officer
|
Principal
Accounting Officer
|
(In thousands, except share data)
|
2009
|
2008
|
||||||
ASSETS
|
||||||||
Cash
and due from banks
|
$ | 14,411 | $ | 16,803 | ||||
Interest-bearing
deposits with other banks
|
598 | 481 | ||||||
Federal
funds sold
|
60,637 | 10,010 | ||||||
Investment
securities:
|
||||||||
Available
for sale, at fair value
|
100,744 | 79,204 | ||||||
Held
to maturity, at amortized cost –fair value of $9,012 (2009) and $10,390
(2008)
|
8,940 | 10,252 | ||||||
Loans
|
916,557 | 888,528 | ||||||
Less: allowance
for credit losses
|
(10,876 | ) | (9,320 | ) | ||||
Loans,
net
|
905,681 | 879,208 | ||||||
Premises
and equipment, net
|
14,307 | 13,855 | ||||||
Goodwill
|
15,954 | 15,954 | ||||||
Other
intangible assets, net
|
5,406 | 5,921 | ||||||
Other
real estate and other assets owned, net
|
2,572 | 148 | ||||||
Other
assets
|
27,266 | 12,805 | ||||||
Total
assets
|
$ | 1,156,516 | $ | 1,044,641 | ||||
LIABILITIES
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing
demand
|
$ | 122,492 | $ | 102,584 | ||||
Interest-bearing
demand
|
133,946 | 125,370 | ||||||
Money
market and savings
|
249,793 | 150,958 | ||||||
Certificates
of deposit, $100,000 or more
|
262,663 | 235,235 | ||||||
Other
time
|
222,043 | 231,224 | ||||||
Total
deposits
|
990,937 | 845,371 | ||||||
Short-term
borrowings
|
20,404 | 52,969 | ||||||
Other
liabilities
|
15,936 | 10,969 | ||||||
Long-term
debt
|
1,429 | 7,947 | ||||||
Total
liabilities
|
1,028,706 | 917,256 | ||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Common
stock, par value $.01, authorized 35,000,000 shares; shares issued and
outstanding–8,418,963 (2009) and 8,404,684 (2008)
|
84 | 84 | ||||||
Warrant
|
1,543 | - | ||||||
Additional
paid in capital
|
29,872 | 29,768 | ||||||
Retained
earnings
|
96,151 | 96,140 | ||||||
Accumulated
other comprehensive income
|
160 | 1,393 | ||||||
Total
stockholders’ equity
|
127,810 | 127,385 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 1,156,516 | $ | 1,044,641 |
(Dollars in thousands, except per share data)
|
2009
|
2008
|
2007
|
|||||||||
INTEREST
INCOME
|
||||||||||||
Interest
and fees on loans
|
$ | 55,209 | $ | 56,866 | $ | 57,524 | ||||||
Interest
and dividends on investment securities:
|
||||||||||||
Taxable
|
3,184 | 3,788 | 5,105 | |||||||||
Tax-exempt
|
301 | 420 | 511 | |||||||||
Interest
on federal funds sold
|
84 | 308 | 1,108 | |||||||||
Interest
on deposits with other banks
|
11 | 92 | 893 | |||||||||
Total
interest income
|
58,789 | 61,474 | 65,141 | |||||||||
INTEREST
EXPENSE
|
||||||||||||
Interest
on deposits
|
17,018 | 19,877 | 21,693 | |||||||||
Interest
on short-term borrowings
|
127 | 1,147 | 1,264 | |||||||||
Interest
on long-term debt
|
266 | 531 | 1,148 | |||||||||
Total
interest expense
|
17,411 | 21,555 | 24,105 | |||||||||
NET
INTEREST INCOME
|
41,378 | 39,919 | 41,036 | |||||||||
Provision
for credit losses
|
8,986 | 3,337 | 1,724 | |||||||||
NET
INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES
|
32,392 | 36,582 | 39,312 | |||||||||
NONINTEREST
INCOME
|
||||||||||||
Service
charges on deposit accounts
|
3,424 | 3,600 | 3,372 | |||||||||
Other
service charges and fees
|
3,143 | 3,029 | 2,195 | |||||||||
Gains
(losses) on sales of investment securities
|
49 | (15 | ) | 5 | ||||||||
Other
than temporary impairment of securities
|
- | (371 | ) | - | ||||||||
Insurance
agency commissions income
|
11,131 | 12,090 | 7,698 | |||||||||
Gains
(losses) on disposals of premises and equipment
|
- | 1,247 | (136 | ) | ||||||||
Loss
on sale of investment in unconsolidated subsidiary
|
- | (337 | ) | - | ||||||||
Other
noninterest income
|
1,794 | 1,107 | 1,545 | |||||||||
Total
noninterest income
|
19,541 | 20,350 | 14,679 | |||||||||
NONINTEREST
EXPENSE
|
||||||||||||
Salaries
and wages
|
18,488 | 18,426 | 15,947 | |||||||||
Employee
benefits
|
4,631 | 4,895 | 4,044 | |||||||||
Occupancy
expense
|
2,324 | 2,179 | 1,962 | |||||||||
Furniture
and equipment expense
|
1,183 | 1,185 | 1,312 | |||||||||
Data
processing
|
2,463 | 2,323 | 2,175 | |||||||||
Directors’
fees
|
478 | 558 | 605 | |||||||||
Amortization
of intangible assets
|
515 | 515 | 333 | |||||||||
Insurance
agency commissions expense
|
1,913 | 2,248 | 557 | |||||||||
FDIC
insurance premium expense
|
2,078 | 356 | 99 | |||||||||
Other
noninterest expenses
|
6,175 | 5,685 | 5,505 | |||||||||
Total
noninterest expense
|
40,248 | 38,370 | 32,539 | |||||||||
INCOME
BEFORE INCOME TAXES
|
11,685 | 18,562 | 21,452 | |||||||||
Income
tax expense
|
4,412 | 7,092 | 8,002 | |||||||||
NET
INCOME
|
7,273 | 11,470 | 13,450 | |||||||||
Preferred
stock dividends and discount accretion
|
1,876 | - | - | |||||||||
Net
income available to common stockholders
|
$ | 5,397 | $ | 11,470 | $ | 13,450 | ||||||
Basic
earnings per common share
|
$ | 0.64 | $ | 1.37 | $ | 1.61 | ||||||
Diluted
earnings per common share
|
$ | 0.64 | $ | 1.37 | $ | 1.60 | ||||||
Cash
dividends paid per common share
|
$ | 0.64 | $ | 0.64 | $ | 0.64 |
(Dollars in thousands, except per share data)
|
Preferred
Stock
|
Common
Stock
|
Warrant
|
Additional
Paid In
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Total
Stockholders’
Equity
|
|||||||||||||||||||||
Balances, December 31,
2006
|
$ | - | $ | 84 | $ | - | $ | 29,688 | $ | 82,279 | $ | (724 | ) | $ | 111,327 | |||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
Net
income
|
- | - | - | - | 13,450 | - | 13,450 | |||||||||||||||||||||
Unrealized
gains on available-for-sale securities, net of reclassification
adjustment, net of taxes
|
- | - | - | - | - | 971 | 971 | |||||||||||||||||||||
Total
comprehensive income
|
14,421 | |||||||||||||||||||||||||||
Shares
issued for employee stock-based awards
|
- | - | - | 54 | - | - | 54 | |||||||||||||||||||||
Stock-based
compensation expense
|
- | - | - | 63 | - | - | 63 | |||||||||||||||||||||
Stock
repurchased and retired
|
- | - | - | (266 | ) | - | - | (266 | ) | |||||||||||||||||||
Cash
dividends paid ($0.64 per share)
|
- | - | - | - | (5,364 | ) | - | (5,364 | ) | |||||||||||||||||||
Balances,
December 31, 2007
|
- | 84 | - | 29,539 | 90,365 | 247 | 120,235 | |||||||||||||||||||||
Adjustment
to initially apply EITF Issue 06-4
|
- | - | - | - | (318 | ) | - | (318 | ) | |||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
Net
income
|
- | - | - | - | 11,470 | - | 11,470 | |||||||||||||||||||||
Unrealized
gains on available-for-sale securities, net of reclassification
adjustment, net of taxes
|
- | - | - | - | - | 1,146 | 1,146 | |||||||||||||||||||||
Total
comprehensive income
|
12,616 | |||||||||||||||||||||||||||
Shares
issued for employee stock-based awards
|
- | - | - | 138 | - | - | 138 | |||||||||||||||||||||
Stock-based
compensation expense
|
- | - | - | 91 | - | - | 91 | |||||||||||||||||||||
Cash
dividends paid ($0.64 per share)
|
- | - | - | - | (5,377 | ) | - | (5,377 | ) | |||||||||||||||||||
Balances,
December 31, 2008
|
- | 84 | - | 29,768 | 96,140 | 1,393 | 127,385 | |||||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
Net
income
|
- | - | - | - | 7,273 | - | 7,273 | |||||||||||||||||||||
Unrealized
losses on available-for-sale securities, net of reclassification
adjustment, net of taxes
|
- | - | - | - | - | (665 | ) | (665 | ) | |||||||||||||||||||
Unrealized
losses on cash flow hedging activities, net of taxes
|
- | - | - | - | - | (568 | ) | (568 | ) | |||||||||||||||||||
Total
comprehensive income
|
6,040 | |||||||||||||||||||||||||||
Warrant
issued
|
- | - | 1,543 | - | - | - | 1,543 | |||||||||||||||||||||
Preferred
shares issued pursuant to TARP
|
25,000 | - | - | - | - | - | 25,000 | |||||||||||||||||||||
Discount
from issuance of preferred stock
|
(1,543 | ) | - | - | - | - | - | (1,543 | ) | |||||||||||||||||||
Discount
accretion
|
68 | - | - | - | (68 | ) | - | - | ||||||||||||||||||||
Redemption
of preferred stock
|
(23,525 | ) | - | - | - | - | - | (23,525 | ) | |||||||||||||||||||
Shares
issued for employee stock-based awards
|
- | - | - | 2 | - | - | 2 | |||||||||||||||||||||
Stock-based
compensation expense
|
- | - | - | 102 | - | - | 102 | |||||||||||||||||||||
Preferred
stock dividends
|
- | - | - | - | (1,808 | ) | - | (1,808 | ) | |||||||||||||||||||
Cash
dividends paid ($0.64 per share)
|
- | - | - | - | (5,386 | ) | - | (5,386 | ) | |||||||||||||||||||
Balances,
December 31, 2009
|
$ | - | $ | 84 | $ | 1,543 | $ | 29,872 | $ | 96,151 | $ | 160 | $ | 127,810 |
(Dollars in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Net
income
|
$ | 7,273 | $ | 11,470 | $ | 13,450 | ||||||
Other
comprehensive (loss) income:
|
||||||||||||
Securities
available for sale:
|
||||||||||||
Unrealized
holding (losses) gains on available-for-sale securities
|
(1,061 | ) | 1,525 | 1,598 | ||||||||
Tax
effect
|
425 | (609 | ) | (624 | ) | |||||||
Reclassification
of (gains) losses recognized in net income
|
(49 | ) | 386 | (5 | ) | |||||||
Tax
effect
|
20 | (156 | ) | 2 | ||||||||
Net
of tax amount
|
(665 | ) | 1,146 | 971 | ||||||||
Cash
flow hedging activities:
|
||||||||||||
Unrealized
holding losses on cash flow hedging activities
|
(952 | ) | - | - | ||||||||
Tax
effect
|
384 | - | - | |||||||||
Net
of tax amount
|
(568 | ) | - | - | ||||||||
Total
other comprehensive (loss) income
|
(1,233 | ) | 1,146 | 971 | ||||||||
Comprehensive
income
|
$ | 6,040 | $ | 12,616 | $ | 14,421 |
(Dollars in thousands)
|
2009
|
2008
|
2007
|
|||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$ | 7,273 | $ | 11,470 | $ | 13,450 | ||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Provision
for credit losses
|
8,986 | 3,337 | 1,724 | |||||||||
Depreciation
and amortization
|
1,880 | 1,784 | 1,523 | |||||||||
Discount
accretion on debt securities
|
(226 | ) | (199 | ) | (190 | ) | ||||||
Stock-based
compensation expense
|
102 | 91 | 63 | |||||||||
Excess
tax benefits from stock-based arrangements
|
(5 | ) | (4 | ) | (3 | ) | ||||||
Deferred
income taxes
|
(928 | ) | (498 | ) | (377 | ) | ||||||
(Gain)
loss on sales of securities
|
(49 | ) | 15 | (5 | ) | |||||||
Other
than temporary impairment of securities
|
- | 371 | - | |||||||||
(Gain)
loss on disposals of premises and equipment
|
- | (1,247 | ) | 136 | ||||||||
Loss
on sale of investment in unconsolidated subsidiary
|
- | 337 | - | |||||||||
Loss
(gain) on sales of other real estate owned
|
26 | 50 | (51 | ) | ||||||||
Write-downs
of other real estate owned
|
159 | - | - | |||||||||
Gain
on interest rate swaps
|
(420 | ) | - | - | ||||||||
Net
changes in:
|
||||||||||||
Insurance
premiums receivable
|
365 | (265 | ) | (510 | ) | |||||||
Accrued
interest receivable
|
(198 | ) | 402 | (116 | ) | |||||||
Prepaid
FDIC premium expense
|
(5,425 | ) | (10 | ) | - | |||||||
Other
assets
|
(1,481 | ) | (1,673 | ) | 1,503 | |||||||
Accrued
interest payable
|
(569 | ) | (443 | ) | 550 | |||||||
Other
liabilities
|
689 | 491 | 30 | |||||||||
Net
cash provided by operating activities
|
10,179 | 14,009 | 17,727 | |||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Proceeds
from maturities and principal payments of securities available for
sale
|
53,668 | 82,063 | 92,293 | |||||||||
Proceeds
from sales of securities available for sale
|
2,048 | 2 | 3,500 | |||||||||
Purchases
of securities available for sale
|
(78,376 | ) | (62,551 | ) | (74,897 | ) | ||||||
Proceeds
from maturities and principal payments of securities held to
maturity
|
3,934 | 3,666 | 1,174 | |||||||||
Purchases
of securities held to maturity
|
(2,623 | ) | (1,026 | ) | (117 | ) | ||||||
Net
increase in loans
|
(38,190 | ) | (114,033 | ) | (77,977 | ) | ||||||
Purchases
of premises and equipment
|
(1,553 | ) | (331 | ) | (695 | ) | ||||||
Proceeds
from sales of premises and equipment
|
- | 2,773 | - | |||||||||
Proceeds
from sale of investment in unconsolidated subsidiary
|
- | 600 | - | |||||||||
Proceeds
from sales of other real estate owned
|
122 | 264 | 1,148 | |||||||||
Purchases
of interest rate caps
|
(6,475 | ) | - | - | ||||||||
Acquisition,
net of cash acquired
|
- | - | (5,259 | ) | ||||||||
Net
cash used in investing activities
|
(67,445 | ) | (88,573 | ) | (60,830 | ) | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Net
increase (decrease) in demand, money market and savings
deposits
|
127,319 | (10,688 | ) | (18,843 | ) | |||||||
Net
increase in certificates of deposit
|
18,247 | 90,163 | 10,556 | |||||||||
Excess
tax benefits from stock-based arrangements
|
5 | 4 | 3 | |||||||||
Net
(decrease) increase in short-term borrowings
|
(32,565 | ) | 5,276 | 19,170 | ||||||||
Proceeds
from issuance of long-term debt
|
- | 3,000 | 3,000 | |||||||||
Repayment
of long-term debt
|
(6,518 | ) | (7,538 | ) | (18,000 | ) | ||||||
Net
receipt of counterparty collateral – interest rate caps
|
4,847 | - | - | |||||||||
Proceeds
from issuance of preferred stock and warrant
|
25,000 | - | - | |||||||||
Redemption
of preferred stock
|
(23,525 | ) | - | - | ||||||||
Proceeds
from issuance of common stock
|
2 | 138 | 54 | |||||||||
Common
stock repurchased and retired
|
- | - | (266 | ) | ||||||||
Preferred
stock dividends paid
|
(1,808 | ) | - | - | ||||||||
Common
stock dividends paid
|
(5,386 | ) | (5,377 | ) | (5,364 | ) | ||||||
Net
cash provided (used) by financing activities
|
105,618 | 74,978 | (9,690 | ) |
(Dollars in thousands)
|
2009
|
2008
|
2007
|
|||||||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
48,352 | 414 | (52,793 | ) | ||||||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF YEAR
|
27,294 | 26,880 | 79,673 | |||||||||
CASH
AND CASH EQUIVALENTS AT END OF YEAR
|
$ | 75,646 | $ | 27,294 | $ | 26,880 | ||||||
Supplemental
cash flow information:
|
||||||||||||
Interest
paid
|
$ | 17,980 | $ | 21,998 | $ | 23,555 | ||||||
Income
taxes paid
|
$ | 4,975 | $ | 9,704 | $ | 8,462 | ||||||
Transfers
from loans to other real estate owned
|
$ | 2,731 | $ | 286 | $ | 874 | ||||||
Details
of acquisitions:
|
||||||||||||
Fair
value of assets acquired
|
$ | - | $ | - | $ | 3,705 | ||||||
Fair
value of liabilities assumed
|
- | - | (3,404 | ) | ||||||||
Fair
value of debt issued
|
- | - | (2,485 | ) | ||||||||
Purchase
price in excess of net assets acquired
|
- | - | 9,215 | |||||||||
Net
cash paid for acquisitions
|
$ | - | $ | - | $ | 7,031 |
Gross
|
Gross
|
Estimated
|
||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
(Dollars in thousands)
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
Available-for-sale
securities:
|
||||||||||||||||
December
31, 2009:
|
||||||||||||||||
Obligations
of U.S. Treasury
|
$ | 2,998 | $ | - | $ | - | $ | 2,998 | ||||||||
Obligations
of U.S. Government agencies and corporations
|
57,258 | 879 | 397 | 57,740 | ||||||||||||
Mortgage-backed
securities
|
35,579 | 818 | 90 | 36,307 | ||||||||||||
Federal
Home Loan Bank stock
|
2,822 | - | - | 2,822 | ||||||||||||
Federal
Reserve Bank stock
|
302 | - | - | 302 | ||||||||||||
Other
equity securities
|
571 | 4 | - | 575 | ||||||||||||
Total
|
$ | 99,530 | $ | 1,701 | $ | 487 | $ | 100,744 | ||||||||
December
31, 2008:
|
||||||||||||||||
Obligations
of U.S. Treasury
|
$ | 1,000 | $ | - | $ | - | $ | 1,000 | ||||||||
Obligations
of U.S. Government agencies and corporations
|
49,996 | 1,451 | - | 51,447 | ||||||||||||
Mortgage-backed
securities
|
22,028 | 879 | 8 | 22,899 | ||||||||||||
Federal
Home Loan Bank stock
|
3,003 | - | - | 3,003 | ||||||||||||
Federal
Reserve Bank stock
|
302 | - | - | 302 | ||||||||||||
Other
equity securities
|
551 | 2 | - | 553 | ||||||||||||
Total
|
$ | 76,880 | $ | 2,332 | $ | 8 | $ | 79,204 | ||||||||
Held-to-maturity
securities:
|
||||||||||||||||
December
31, 2009:
|
||||||||||||||||
Obligations
of states and political subdivisions
|
$ | 8,940 | $ | 163 | $ | 91 | $ | 9,012 | ||||||||
December
31, 2008:
|
||||||||||||||||
Obligations
of states and political subdivisions
|
$ | 10,252 | $ | 159 | $ | 21 | $ | 10,390 |
Less than
12 Months
|
More than
12 Months
|
Total
|
||||||||||||||||||||||
(Dollars in thousands)
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
||||||||||||||||||
Available-for-sale
securities:
|
||||||||||||||||||||||||
U.S.
Gov’t agencies and corporations
|
$ | 22,835 | $ | 397 | $ | - | $ | - | $ | 22,835 | $ | 397 | ||||||||||||
Mortgage-backed
securities
|
8,998 | 90 | - | - | 8,998 | 90 | ||||||||||||||||||
Total
|
$ | 31,833 | $ | 487 | $ | - | $ | - | $ | 31,833 | $ | 487 |
Less than
12 Months
|
More than
12 Months
|
Total
|
||||||||||||||||||||||
(Dollars in thousands)
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
||||||||||||||||||
Held-to-maturity
securities:
|
||||||||||||||||||||||||
Obligations
of states and political subdivisions
|
$ | 2,065 | $ | 87 | $ | 186 | $ | 4 | $ | 2,251 | $ | 91 |
Available-for-sale
|
Held-to-maturity
|
|||||||||||||||
Amortized
|
Estimated
|
Amortized
|
Estimated
|
|||||||||||||
(Dollars in thousands)
|
Cost
|
Fair Value
|
Cost
|
Fair Value
|
||||||||||||
Due
in one year or less
|
$ | 8,872 | $ | 8,984 | $ | 2,470 | $ | 2,484 | ||||||||
Due
after one year through five years
|
46,087 | 47,081 | 4,514 | 4,642 | ||||||||||||
Due
after five years through ten years
|
17,589 | 17,546 | 943 | 937 | ||||||||||||
Due
after ten years
|
23,287 | 23,434 | 1,013 | 949 | ||||||||||||
95,835 | 97,045 | 8,940 | 9,012 | |||||||||||||
Equity
securities
|
3,695 | 3,699 | - | - | ||||||||||||
Total
|
$ | 99,530 | $ | 100,744 | $ | 8,940 | $ | 9,012 |
December 31, 2009
|
December 31, 2008
|
|||||||||||||||
Amortized
|
Estimated
|
Amortized
|
Estimated
|
|||||||||||||
(Dollars in thousands)
|
Cost
|
Fair Value
|
Cost
|
Fair Value
|
||||||||||||
Pledged
available-for-sale securities
|
$ | 64,856 | $ | 66,024 | $ | 69,124 | $ | 71,322 |
(Dollars in thousands)
|
2009
|
2008
|
||||||
Real
estate loans:
|
||||||||
Construction
and land development
|
$ | 161,437 | $ | 179,847 | ||||
Secured
by farmland
|
33,966 | 24,797 | ||||||
Secured
by residential properties
|
327,873 | 289,510 | ||||||
Secured
by nonfarm, nonresidential properties
|
281,964 | 279,599 | ||||||
Loans
to farmers (loans to finance agricultural production and other
loans)
|
2,653 | 2,724 | ||||||
Commercial
and industrial loans
|
82,513 | 80,107 | ||||||
Loans
to individuals for household, family, and other personal
expenditures
|
19,534 | 22,606 | ||||||
Obligations
of states and political subdivisions in the United States,
tax-exempt
|
6,400 | 7,419 | ||||||
All
other loans
|
217 | 1,919 | ||||||
916,557 | 888,528 | |||||||
Allowance
for credit losses
|
(10,876 | ) | (9,320 | ) | ||||
Total
|
$ | 905,681 | $ | 879,208 |
(Dollars in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Balance,
beginning of year
|
$ | 9,320 | $ | 7,551 | $ | 6,300 | ||||||
Loans
charged off
|
||||||||||||
Real
estate – construction
|
(674 | ) | (536 | ) | - | |||||||
Real
estate – residential
|
(2,621 | ) | (316 | ) | (137 | ) | ||||||
Real
estate – commercial
|
(1,695 | ) | (238 | ) | - | |||||||
Commercial
|
(2,304 | ) | (447 | ) | (276 | ) | ||||||
Consumer
|
(417 | ) | (276 | ) | (301 | ) | ||||||
Total
|
(7,711 | ) | (1,813 | ) | (714 | ) | ||||||
Recoveries
|
||||||||||||
Real
estate – construction
|
2 | - | - | |||||||||
Real
estate – residential
|
70 | 19 | - | |||||||||
Real
estate – commercial
|
6 | - | - | |||||||||
Commercial
|
66 | 136 | 165 | |||||||||
Consumer
|
137 | 90 | 76 | |||||||||
Total
|
281 | 245 | 241 | |||||||||
Net
loans charged off
|
(7,430 | ) | (1,568 | ) | (473 | ) | ||||||
Provision
for credit losses
|
8,986 | 3,337 | 1,724 | |||||||||
Balance,
end of year
|
$ | 10,876 | $ | 9,320 | $ | 7,551 |
(Dollars in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Impaired
loans with a valuation allowance
|
$ | 2,028 | $ | 2,550 | $ | 3,413 | ||||||
Impaired
loans with no valuation allowance
|
14,274 | 5,565 | 127 | |||||||||
Total
impaired loans
|
$ | 16,302 | $ | 8,115 | $ | 3,540 | ||||||
Allowance
for credit losses applicable to impaired loans
|
$ | 468 | $ | 341 | $ | 819 | ||||||
Allowance
for credit losses applicable to other than impaired loans
|
10,408 | 8,979 | 6,732 | |||||||||
Total
allowance for credit losses
|
$ | 10,876 | $ | 9,320 | $ | 7,551 | ||||||
Average
recorded investment in impaired loans
|
$ | 12,646 | $ | 5,477 | $ | 3,958 |
(Dollars in thousands)
|
2009
|
2008
|
||||||
Land
|
$ | 4,337 | $ | 4,337 | ||||
Buildings
and land improvements
|
12,081 | 11,202 | ||||||
Furniture
and equipment
|
7,823 | 7,195 | ||||||
24,241 | 22,734 | |||||||
Accumulated
depreciation
|
9,934 | (8,879 | ) | |||||
Total
|
$ | 14,307 | $ | 13,855 |
2010
|
$ | 763 | ||
2011
|
714 | |||
2012
|
606 | |||
2013
|
405 | |||
2014
|
320 | |||
Thereafter
|
1,807 | |||
Total
minimum lease payments
|
$ | 4,615 |
December 31,
|
||||||||||||
(Dollars in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Balance,
beginning of year
|
$ | - | $ | 937 | $ | 937 | ||||||
Equity
in net income
|
- | - | - | |||||||||
Sale
of investment
|
- | (937 | ) | - | ||||||||
Balance,
end of year
|
$ | - | $ | - | $ | 937 |
December 31, 2009
|
December 31, 2008
|
|||||||||||||||||||||||||||||||
(Dollars in thousands)
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
Carrying
Amount
|
Weighted
Average
Remaining
Life
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
Carrying
Amount
|
Weighted
Average
Remaining
Life
|
||||||||||||||||||||||||
Goodwill
|
$ | 16,621 | $ | (667 | ) | $ | 15,954 | - | $ | 16,621 | $ | (667 | ) | $ | 15,954 | - | ||||||||||||||||
Other
intangible assets
|
||||||||||||||||||||||||||||||||
Amortized
other intangible assets
|
||||||||||||||||||||||||||||||||
Employment
agreements
|
$ | 1,730 | $ | (561 | ) | $ | 1,169 | 4.7 | $ | 1,730 | $ | (312 | ) | $ | 1,418 | 5.7 | ||||||||||||||||
Insurance
expirations
|
1,270 | (640 | ) | 630 | 7.5 | 1,270 | (555 | ) | 715 | 8.5 | ||||||||||||||||||||||
Core
deposit intangible
|
968 | (696 | ) | 272 | 2.3 | 968 | (575 | ) | 393 | 3.3 | ||||||||||||||||||||||
Customer
relationships
|
960 | (135 | ) | 825 | 13.7 | 960 | (75 | ) | 885 | 14.7 | ||||||||||||||||||||||
4,928 | (2,032 | ) | 2,896 | 4,928 | (1,517 | ) | 3,411 | |||||||||||||||||||||||||
Unamortized
other intangible assets
|
||||||||||||||||||||||||||||||||
Carrier
relationships
|
1,300 | - | 1,300 | - | 1,300 | - | 1,300 | - | ||||||||||||||||||||||||
Trade
name
|
1,210 | - | 1,210 | - | 1,210 | - | 1,210 | - | ||||||||||||||||||||||||
2,510 | - | 2,510 | 2,510 | - | 2,510 | |||||||||||||||||||||||||||
Total
other intangible assets
|
$ | 7,438 | $ | (2,032 | ) | $ | 5,406 | $ | 7,438 | $ | (1,517 | ) | $ | 5,921 |
Amortization
|
|||||
(Dollars in thousands)
|
Expense
|
||||
Year
ended December 31, 2009
|
$ | 515 | |||
Estimate
for years ended December 31,
|
2010
|
515 | |||
2011
|
515 | ||||
2012
|
402 | ||||
2013
|
306 | ||||
2014
|
306 |
(Dollars in thousands)
|
2009
|
2008
|
||||||
Insurance
premiums receivable
|
$ | 983 | $ | 1,348 | ||||
Accrued
interest receivable
|
4,804 | 4,606 | ||||||
Deferred
income taxes (1)
|
3,337 | 1,579 | ||||||
Interest
rate caps (2)
|
6,168 | - | ||||||
Prepaid
FDIC premium expense
|
5,449 | 24 | ||||||
Other
assets
|
6,525 | 5,248 | ||||||
Total
|
$ | 27,266 | $ | 12,805 |
(Dollars in thousands)
|
2009
|
2008
|
||||||
Accrued
interest payable
|
$ | 1,781 | $ | 2,350 | ||||
Counterparty
collateral relating to interest caps (2)
|
4,847 | - | ||||||
Other
liabilities
|
9,308 | 8,619 | ||||||
Total
|
$ | 15,936 | $ | 10,969 |
(Dollars in thousands)
|
2009
|
2008
|
||||||
Due
in one year or less
|
$ | 384,169 | $ | 328,367 | ||||
Due
in one to three years
|
77,373 | 96,518 | ||||||
Due
in three to five years
|
23,164 | 41,574 | ||||||
Total
|
$ | 484,706 | $ | 466,459 |
2009
|
2008
|
|||||||||||||||
(Dollars in thousands)
|
Amount
|
Rate
|
Amount
|
Rate
|
||||||||||||
Average
for the Year
|
||||||||||||||||
Retail
repurchase agreements
|
$ | 18,200 | 0.41 | % | $ | 24,229 | 1.48 | % | ||||||||
Federal
Home Loan Bank advances
|
6,000 | 0.60 | 22,219 | 3.39 | ||||||||||||
Other
short-term borrowings
|
1,319 | 1.23 | 1,317 | 2.69 | ||||||||||||
Total
|
$ | 25,519 | 0.50 | $ | 47,765 | 2.40 | ||||||||||
At
Year End
|
||||||||||||||||
Retail
repurchase agreements
|
$ | 17,026 | 0.47 | % | $ | 24,469 | 0.45 | % | ||||||||
Federal
Home Loan Bank advances
|
- | - | 24,050 | 0.51 | ||||||||||||
Other
short-term borrowings
|
3,378 | 2.51 | 4,450 | 0.45 | ||||||||||||
Total
|
$ | 20,404 | 0.82 | $ | 52,969 | 0.49 | ||||||||||
Maximum
Month-End Balance
|
||||||||||||||||
Retail
repurchase agreements
|
$ | 29,220 | $ | 33,094 | ||||||||||||
Federal
Home Loan Bank advances
|
17,050 | 31,500 | ||||||||||||||
Other
short-term borrowings
|
3,378 | 8,500 |
(Dollars in thousands)
|
2009
|
2008
|
||||||
FHLB
4.17%Advance due in 2009
|
$ | - | $ | 3,000 | ||||
FHLB
3.09% Advance due in 2010
|
- | 3,000 | ||||||
Acquisition-related
debt, 4.08% interest, annual payments over five years
|
1,429 | 1,947 | ||||||
Total
|
$ | 1,429 | $ | 7,947 |
Year Ended December 31, 2009
|
Year Ended December 31, 2008
|
|||||||||||||||
Number
|
Weighted Average Grant
|
Number
|
Weighted Average Grant
|
|||||||||||||
of Shares
|
Date Fair Value
|
of Shares
|
Date Fair Value
|
|||||||||||||
Nonvested
at beginning of year
|
16,859 | $ | 22.55 | 3,845 | $ | 25.31 | ||||||||||
Granted
|
14,254 | 18.12 | 13,783 | 21.93 | ||||||||||||
Vested
|
(3,708 | ) | 22.63 | (769 | ) | 25.31 | ||||||||||
Cancelled
|
- | - | - | - | ||||||||||||
Nonvested
at end of year
|
27,405 | 20.23 | 16,859 | 22.55 |
Year Ended December 31, 2009
|
Year Ended December 31, 2008
|
|||||||||||||||
Number
|
Weighted Average
|
Number
|
Weighted Average
|
|||||||||||||
of Shares
|
Exercise Price
|
of Shares
|
Exercise Price
|
|||||||||||||
Outstanding
at beginning of year
|
18,550 | $ | 15.52 | 33,797 | $ | 15.67 | ||||||||||
Granted
|
- | - | - | - | ||||||||||||
Exercised
|
(25 | ) | 21.33 | (13,181 | ) | 15.46 | ||||||||||
Expired/Cancelled
|
(7,675 | ) | 18.55 | (2,066 | ) | 18.47 | ||||||||||
Outstanding
at end of year
|
10,850 | 13.36 | 18,550 | 15.52 |
Options Outstanding
|
||||||||
Number
|
Exercise Price
|
Weighted Average Remaining
Contract Life (in years)
|
||||||
2,430
|
$ | 14.00 | 0.05 | |||||
8,420
|
13.17 | 2.28 | ||||||
10,850
|
(Dollars in thousands)
|
2009
|
2008
|
||||||
Cash
surrender value
|
$ | 2,347 | $ | 2,276 | ||||
Accrued
benefit obligation
|
1,269 | 1,252 |
(Dollars in thousands)
|
2009
|
2008
|
||||||
Federal
income taxes currently receivable
|
$ | 918 | $ | 1,180 | ||||
State
income taxes currently (payable) receivable
|
(25 | ) | 143 | |||||
Deferred
income tax benefit
|
3,337 | 1,579 |
(Dollars in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Current tax expense:
|
||||||||||||
Federal
|
$ | 4,078 | $ | 6,120 | $ | 7,162 | ||||||
State
|
1,262 | 1,470 | 1,217 | |||||||||
5,340 | 7,590 | 8,379 | ||||||||||
Deferred
income tax benefit:
|
||||||||||||
Federal
|
(708 | ) | (334 | ) | (255 | ) | ||||||
State
|
(220 | ) | (164 | ) | (122 | ) | ||||||
(928 | ) | (498 | ) | (377 | ) | |||||||
Total
income tax expense
|
$ | 4,412 | $ | 7,092 | $ | 8,002 |
(Dollars in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Tax
at federal statutory rate
|
34.2 | % | 35.0 | % | 35.0 | % | ||||||
Tax
effect of:
|
||||||||||||
Tax-exempt
income
|
(1.6 | ) | (1.2 | ) | (1.0 | ) | ||||||
Non-deductible
expenses
|
0.2 | 0.1 | 0.2 | |||||||||
State
income taxes, net of federal benefit
|
5.9 | 4.6 | 3.4 | |||||||||
Other
|
(0.9 | ) | (0.3 | ) | (0.3 | ) | ||||||
Actual
income tax expense rate
|
37.8 | % | 38.2 | % | 37.3 | % |
(Dollars in thousands)
|
2009
|
2008
|
||||||
Deferred
tax assets:
|
||||||||
Allowance
for credit losses
|
$ | 4,311 | $ | 3,688 | ||||
Reserve
for off-balance sheet commitments
|
171 | 171 | ||||||
Write-downs
of other real estate owned
|
56 | - | ||||||
Net
operating loss carry forward
|
156 | 115 | ||||||
Deferred
gain on sale leaseback
|
49 | 52 | ||||||
Deferred
income
|
665 | 271 | ||||||
Accrued
employee benefits
|
849 | 710 | ||||||
Accrued
data processing expenses
|
195 | - | ||||||
Unrealized
losses on interest rate caps
|
384 | - | ||||||
Other
|
7 | 8 | ||||||
Total
deferred tax assets
|
6,843 | 5,015 | ||||||
Deferred
tax liabilities:
|
||||||||
Depreciation
|
529 | 389 | ||||||
Purchase
accounting adjustments
|
1,374 | 1,161 | ||||||
Federal
Home Loan Bank stock dividend
|
29 | 29 | ||||||
Deferred
capital gain on branch sale
|
493 | 493 | ||||||
Deferred
gains on interest rate swaps
|
169 | - | ||||||
Deferred
loan costs
|
373 | 377 | ||||||
Unrealized
gains on available-for-sale securities
|
486 | 932 | ||||||
Other
|
53 | 55 | ||||||
Total
deferred tax liabilities
|
3,506 | 3,436 | ||||||
Net
deferred tax assets
|
$ | 3,337 | $ | 1,579 |
NOTE
17.
|
EARNINGS
PER COMMON SHARE
|
(In thousands, except per share data)
|
2009
|
2008
|
2007
|
|||||||||
Net
income
|
$ | 5,397 | $ | 11,470 | $ | 13,450 | ||||||
Weighted
average shares outstanding – basic
|
8,414 | 8,400 | 8,380 | |||||||||
Dilutive
effect of stock-based awards
|
3 | 7 | 14 | |||||||||
Weighted
average shares outstanding – diluted
|
8,417 | 8,407 | 8,394 | |||||||||
Earnings
per common share – basic
|
$ | 0.64 | $ | 1.37 | $ | 1.61 | ||||||
Earnings
per common share – diluted
|
$ | 0.64 | $ | 1.36 | $ | 1.60 |
NOTE
18.
|
REGULATORY
CAPITAL REQUIREMENTS
|
December 31, 2009
(Dollars in thousands)
|
Tier 1
Capital
|
Total
Risk-
Based
Capital
|
Net
Risk-
Weighted
Assets
|
Adjusted
Average
Total Assets
|
Tier 1
Risk-Based
Capital
Ratio
|
Total
Risk-Based
Capital
Ratio
|
Tier 1
Leverage
Ratio
|
|||||||||||||||||||||
Company
|
$ | 106,391 | $ | 116,928 | $ | 928,933 | $ | 1,148,077 | 11.45 | % | 12.59 | % | 9.27 | % | ||||||||||||||
Talbot
Bank
|
67,539 | 73,953 | 602,944 | 728,612 | 11.20 | 12.27 | 9.27 | |||||||||||||||||||||
CNB
|
31,461 | 34,539 | 245,852 | 324,464 | 12.80 | 14.05 | 9.70 | |||||||||||||||||||||
Felton
Bank
|
8,684 | 9,642 | 76,060 | 90,268 | 11.42 | 12.68 | 9.62 |
December 31, 2008
(Dollars in thousands)
|
Tier 1
Capital
|
Total
Risk-
Based
Capital
|
Net
Risk-
Weighted
Assets
|
Adjusted
Average
Total Assets
|
Tier 1
Risk-Based
Capital
Ratio
|
Total
Risk-Based
Capital
Ratio
|
Tier 1
Leverage
Ratio
|
|||||||||||||||||||||
Company
|
$ | 104,117 | $ | 113,872 | $ | 894,024 | $ | 1,013,815 | 11.65 | % | 12.74 | % | 10.27 | % | ||||||||||||||
Talbot
Bank
|
64,302 | 70,101 | 556,417 | 605,533 | 11.56 | 12.60 | 10.62 | |||||||||||||||||||||
CNB
|
30,817 | 33,327 | 257,864 | 314,232 | 11.95 | 12.92 | 9.81 | |||||||||||||||||||||
Felton
Bank
|
7,182 | 8,161 | 79,085 | 89,802 | 9.08 | 10.32 | 8.00 |
(Dollars in thousands)
|
Fair Value
|
Quoted Prices
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
||||||||||||
Securities
available for sale:
|
||||||||||||||||
U.S.
Treasury
|
$ | 2,998 | $ | 2,998 | $ | - | $ | - | ||||||||
U.S.
Government agencies
|
57,740 | - | 57,740 | - | ||||||||||||
Mortgage-backed
securities
|
36,307 | - | 36,307 | - | ||||||||||||
Federal
Home Loan Bank stock
|
2,822 | - | 2,822 | - | ||||||||||||
Federal
Reserve Bank stock
|
302 | - | 302 | - | ||||||||||||
Other
equity securities
|
575 | - | 575 | - | ||||||||||||
Total
|
$ | 100,744 | $ | 2,998 | $ | 97,746 | $ | - | ||||||||
Interest
rate caps
|
$ | 6,168 | $ | - | $ | 6,168 | $ | - |
(Dollars in thousands)
|
Fair Value
|
Quoted Prices
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
||||||||||||
Impaired
loans
|
$ | 15,834 | $ | - | $ | - | $ | 15,834 | ||||||||
Other
real estate owned
|
2,572 | - | - | 2,572 |
2009
|
2008
|
|||||||||||||||
Estimated
|
Estimated
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
(Dollars in thousands)
|
Amount
|
Value
|
Amount
|
Value
|
||||||||||||
Financial
assets
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 75,646 | $ | 75,646 | $ | 27,294 | $ | 27,294 | ||||||||
Investment
securities
|
109,684 | 109,756 | 89,456 | 89,594 | ||||||||||||
Loans
|
916,557 | 934,362 | 888,528 | 914,695 | ||||||||||||
Less: allowance
for loan losses
|
(10,876 | ) |
-_
|
(9,320 | ) |
_ -
|
||||||||||
Total
|
$ | 1,091,011 | $ | 1,119,764 | $ | 995,958 | $ | 1,031,583 | ||||||||
Financial
liabilities
|
||||||||||||||||
Deposits
|
$ | 990,937 | $ | 999,016 | $ | 845,371 | $ | 861,951 | ||||||||
Short-term
borrowings
|
20,404 | 20,404 | 52,969 | 52,969 | ||||||||||||
Long-term
debt
|
1,429 | 1,530 | 7,947 | 8,060 | ||||||||||||
Total
|
$ | 1,012,770 | $ | 1,020,950 | $ | 906,287 | $ | 922,980 |
NOTE
21.
|
DERIVATIVE
INSTRUMENTS AND HEDGING ACTIVITIES
|
NOTE
22.
|
FINANCIAL
INSTRUMENTS WITH OFF-BALANCE SHEET
RISK
|
(Dollars in thousands)
|
2009
|
2008
|
||||||
Commitments
to extend credit
|
$ | 147,339 | $ | 211,423 | ||||
Letters
of credit
|
18,957 | 12,508 | ||||||
Total
|
$ | 166,296 | $ | 223,931 |
NOTE
23.
|
CONTINGENCIES
|
NOTE
24.
|
PARENT
COMPANY FINANCIAL INFORMATION
|
(Dollars in thousands)
|
2009
|
2008
|
||||||
Assets
|
||||||||
Cash
|
$ | 324 | $ | 1,936 | ||||
Investment
in subsidiaries
|
129,727 | 125,642 | ||||||
Income
taxes receivable
|
21 | 314 | ||||||
Premises
and equipment, net
|
3,003 | 2,885 | ||||||
Other
assets
|
1,705 | 604 | ||||||
Total
assets
|
$ | 134,780 | $ | 131,381 | ||||
Liabilities
|
||||||||
Accounts
payable
|
$ | 888 | $ | 1,083 | ||||
Deferred
tax liability
|
1,275 | 966 | ||||||
Short-term
borrowings
|
3,378 | - | ||||||
Long-term
debt
|
1,429 | 1,947 | ||||||
Total
liabilities
|
6,970 | 3,996 | ||||||
Stockholders’
equity
|
||||||||
Common
stock
|
84 | 84 | ||||||
Warrant
|
1,543 | - | ||||||
Additional
paid in capital
|
29,872 | 29,768 | ||||||
Retained
earnings
|
96,151 | 96,140 | ||||||
Accumulated
other comprehensive income
|
160 | 1,393 | ||||||
Total
stockholders’ equity
|
127,810 | 127,385 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 134,780 | $ | 131,381 |
(Dollars in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Income
|
||||||||||||
Dividends
from subsidiaries
|
$ | 5,725 | $ | 6,131 | $ | 11,234 | ||||||
Management
and other fees from subsidiaries
|
5,952 | 5,285 | 5,078 | |||||||||
Rental
income
|
76 | 76 | 76 | |||||||||
Interest
income
|
68 | 20 | 14 | |||||||||
Total
income
|
11,821 | 11,512 | 16,402 | |||||||||
Expenses
|
||||||||||||
Interest
Expense
|
87 | 121 | - | |||||||||
Salaries
and employee benefits
|
4,351 | 4,111 | 3,675 | |||||||||
Occupancy
and equipment expense
|
427 | 367 | 333 | |||||||||
Other
operating expenses
|
1,476 | 1,268 | 1,346 | |||||||||
Total
expenses
|
6,341 | 5,867 | 5,354 | |||||||||
Income
before income tax expense and equity in undistributed net income of
subsidiaries
|
5,480 | 5,645 | 11,048 | |||||||||
Income
tax expense (benefit)
|
125 | (86 | ) | 109 | ||||||||
Income
before equity in undistributed net income of subsidiaries
|
5,355 | 5,731 | 10,939 | |||||||||
Equity
in undistributed net income of subsidiaries
|
1,918 | 5,739 | 2,511 | |||||||||
Net
income
|
7,273 | 11,470 | 13,450 | |||||||||
Preferred
stock dividends and discount accretion
|
1,876 | - | - | |||||||||
Net
income available to common stockholders
|
$ | 5,397 | $ | 11,470 | $ | 13,450 |
(Dollars in thousands)
|
2009
|
2008
|
2007
|
|||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
income
|
$ | 7,273 | $ | 11,470 | $ | 13,450 | ||||||
Adjustments
to reconcile net income to cash provided by operating
activities:
|
||||||||||||
Equity
in undistributed net income of subsidiaries
|
(1,918 | ) | (5,739 | ) | (2,511 | ) | ||||||
Depreciation
|
215 | 233 | 166 | |||||||||
Loss
on disposals of premises and equipment
|
- | 1 | 2 | |||||||||
Stock-based
compensation expense
|
102 | 91 | 63 | |||||||||
Excess
tax benefits from stock-based arrangements
|
(5 | ) | (4 | ) | (3 | ) | ||||||
Net
increase in other assets
|
(808 | ) | (169 | ) | (267 | ) | ||||||
Net
increase in other liabilities
|
114 | 592 | 553 | |||||||||
Net
cash provided by operating activities
|
4,973 | 6,475 | 11,453 | |||||||||
Cash
flows from investing activities:
|
||||||||||||
Acquisition
|
- | - | (8,001 | ) | ||||||||
Purchases
of premises and equipment
|
(333 | ) | (122 | ) | (135 | ) | ||||||
Investment
in subsidiaries
|
(3,400 | ) | (85 | ) | - | |||||||
Net
cash used by investing activities
|
(3,733 | ) | (207 | ) | (8,136 | ) | ||||||
Cash
flows from financing activities:
|
||||||||||||
Net
increase in short-term borrowings
|
3,378 | - | - | |||||||||
Proceeds
from long-term debt
|
- | - | 2,485 | |||||||||
Repayment
of long-term debt
|
(518 | ) | (538 | ) | - | |||||||
Excess
tax benefits from stock-based arrangements
|
5 | 4 | 3 | |||||||||
Proceeds
from issuance of preferred stock and warrant
|
25,000 | - | - | |||||||||
Redemption
of preferred stock
|
(23,525 | ) | - | - | ||||||||
Proceeds
from issuance of common stock
|
2 | 138 | 54 | |||||||||
Common
stock repurchased and retired
|
- | - | (266 | ) | ||||||||
Preferred
stock dividends paid
|
(1,808 | ) | - | - | ||||||||
Common
stock dividends paid
|
(5,386 | ) | (5,377 | ) | (5,364 | ) | ||||||
Net
cash used by financing activities
|
(2,852 | ) | (5,773 | ) | (3,088 | ) | ||||||
Net
(decrease) increase in cash and cash equivalents
|
(1,612 | ) | 495 | 229 | ||||||||
Cash
and cash equivalents at beginning of year
|
1,936 | 1,441 | 1,212 | |||||||||
Cash
and cash equivalents at end of year
|
$ | 324 | $ | 1,936 | $ | 1,441 |
NOTE
25.
|
QUARTERLY
FINANCIAL RESULTS (unaudited)
|
(In thousands, except per share
data)
|
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
||||||||||||
2009
|
||||||||||||||||
Interest
income
|
$ | 14,466 | $ | 14,630 | $ | 14,913 | $ | 14,780 | ||||||||
Net
interest income
|
10,058 | 10,086 | 10,428 | 10,806 | ||||||||||||
Provision
for credit losses
|
1,935 | 1,681 | 1,702 | 3,668 | ||||||||||||
Income
before income taxes
|
3,590 | 3,059 | 3,148 | 1,888 | ||||||||||||
Net
income
|
2,213 | 1,893 | 1,951 | 1,216 | ||||||||||||
Preferred
stock dividends and discount accretion
|
337 | 1,539 | - | - | ||||||||||||
Net
income available to common stockholders
|
1,876 | 354 | 1,951 | 1,216 | ||||||||||||
Basic
earnings per common share
|
$ | 0.22 | $ | 0.04 | $ | 0.23 | $ | 0.14 | ||||||||
Diluted
earnings per common share
|
$ | 0.22 | $ | 0.04 | $ | 0.23 | $ | 0.14 | ||||||||
2008
|
||||||||||||||||
Interest
income
|
$ | 15,923 | $ | 15,127 | $ | 15,298 | $ | 15,126 | ||||||||
Net
interest income
|
10,030 | 9,632 | 9,909 | 10,348 | ||||||||||||
Provision
for credit losses
|
462 | 615 | 875 | 1,385 | ||||||||||||
Income
before income taxes
|
5,479 | 4,482 | 4,851 | 3,750 | ||||||||||||
Net
income
|
3,372 | 2,766 | 3,071 | 2,261 | ||||||||||||
Preferred
stock dividends and discount accretion
|
- | - | - | - | ||||||||||||
Net
income available to common stockholders
|
3,372 | 2,766 | 3,071 | 2,261 | ||||||||||||
Basic
earnings per common share
|
$ | 0.40 | $ | 0.33 | $ | 0.37 | $ | 0.27 | ||||||||
Diluted
earnings per common share
|
$ | 0.40 | $ | 0.33 | $ | 0.37 | $ | 0.27 |
NOTE
26.
|
SEGMENT
REPORTING
|
Community
|
Insurance Products
|
Parent
|
||||||||||||||
(Dollars in thousands)
|
Banking
|
and Services
|
Company
|
Total
|
||||||||||||
2009
|
||||||||||||||||
Interest
income
|
$ | 58,722 | $ | 67 | $ | - | $ | 58,789 | ||||||||
Interest
expense
|
(17,324 | ) | - | (87 | ) | (17,411 | ) | |||||||||
Provision
for credit losses
|
(8,986 | ) | - | - | (8,986 | ) | ||||||||||
Noninterest
income
|
7,774 | 11,767 | - | 19,541 | ||||||||||||
Noninterest
expense
|
(23,256 | ) | (10,882 | ) | (6,110 | ) | (40,248 | ) | ||||||||
Net
intersegment (expense) income
|
(5,481 | ) | (470 | ) | 5,951 | - | ||||||||||
Income
(loss) before taxes
|
11,449 | 482 | (246 | ) | 11,685 | |||||||||||
Income
tax (expense) benefit
|
(4,323 | ) | (182 | ) | 93 | (4,412 | ) | |||||||||
Net
income (loss)
|
$ | 7,126 | $ | 300 | $ | (153 | ) | $ | 7,273 | |||||||
Total
assets
|
$ | 1,133,673 | $ | 19,390 | $ | 3,453 | $ | 1,156,516 | ||||||||
2008
|
||||||||||||||||
Interest
income
|
$ | 61,400 | $ | 74 | $ | - | $ | 61,474 | ||||||||
Interest
expense
|
(21,434 | ) | - | (121 | ) | (21,555 | ) | |||||||||
Provision
for credit losses
|
(3,337 | ) | - | - | (3,337 | ) | ||||||||||
Noninterest
income
|
7,644 | 12,707 | (1 | ) | 20,350 | |||||||||||
Noninterest
expense
|
(20,864 | ) | (11,967 | ) | (5,539 | ) | (38,370 | ) | ||||||||
Net
intersegment (expense) income
|
(4,763 | ) | (412 | ) | 5,175 | - | ||||||||||
Income
(loss) before taxes
|
18,646 | 402 | (486 | ) | 18,562 | |||||||||||
Income
tax (expense) benefit
|
(7,124 | ) | (154 | ) | 186 | (7,092 | ) | |||||||||
Net
income (loss)
|
$ | 11,522 | $ | 248 | $ | (300 | ) | $ | 11,470 | |||||||
Total
assets
|
$ | 1,021,715 | $ | 20,146 | $ | 2,780 | $ | 1,044,641 | ||||||||
2007
|
||||||||||||||||
Interest
income
|
$ | 65,133 | $ | 8 | $ | - | $ | 65,141 | ||||||||
Interest
expense
|
(24,105 | ) | - | - | (24,105 | ) | ||||||||||
Provision
for credit losses
|
(1,724 | ) | - | - | (1,724 | ) | ||||||||||
Noninterest
income
|
6,775 | 7,906 | (2 | ) | 14,679 | |||||||||||
Noninterest
expense
|
(20,205 | ) | (7,124 | ) | (5,210 | ) | (32,539 | ) | ||||||||
Net
intersegment (expense) income
|
(4,646 | ) | (381 | ) | 5,027 | - | ||||||||||
Income
(loss) before taxes
|
21,228 | 409 | (185 | ) | 21,452 | |||||||||||
Income
tax (expense) benefit
|
(7,918 | ) | (153 | ) | 69 | (8,002 | ) | |||||||||
Net
income (loss)
|
$ | 13,310 | $ | 256 | $ | (116 | ) | $ | 13,450 | |||||||
Total
assets
|
$ | 933,583 | $ | 20,405 | $ | 2,923 | $ | 956,911 |
NOTE
27.
|
PREFERRED
STOCK
|
Item
9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure.
|
Item
9A.
|
Controls
and Procedures.
|
Item
9B.
|
Other
Information.
|
Item
10.
|
Directors,
Executive Officers and Corporate
Governance.
|
Item
11.
|
Executive
Compensation.
|
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters.
|
Item
13.
|
Certain
Relationships and Related Transactions, and Director
Independence.
|
Item
14.
|
Principal
Accountant Fees and Services.
|
Item
15.
|
Exhibits
and Financial Statement Schedules.
|
(a)(1),
(2) and (c) Financial statements and schedules:
|
|
Report
of Independent Registered Public Accounting Firm
|
|
Consolidated
Balance Sheets at December 31, 2009 and 2008
|
|
Consolidated
Statements of Income — Years Ended December 31, 2009, 2008, and
2007
|
|
Consolidated
Statements of Changes in Stockholders’ Equity — Years Ended December 31,
2009, 2008 and 2007
|
|
Consolidated
Statements of Comprehensive Income — Years Ended December 31, 2009, 2008
and 2007
|
|
Consolidated
Statements of Cash Flows — Years Ended December 31, 2009, 2008 and
2007
|
|
Notes
to Consolidated Financial Statements for the years ended December 31,
2009, 2008 and 2007
|
|
(a)(3)
and (b) Exhibits required to be filed by Item 601 of Regulation
S-K:
|
Shore
Bancshares, Inc.
|
|||
Date: March
12, 2010
|
By:
|
/s/ W. Moorhead Vermilye
|
|
W.
Moorhead Vermilye
|
|||
President
and CEO
|
/s/ Herbert L. Andrew, III
|
Director
|
March
12, 2010
|
||
Herbert
L. Andrew, III
|
||||
/s/ Blenda W. Armistead
|
Director
|
March
12, 2010
|
||
Blenda
W. Armistead
|
||||
/s/ Lloyd L. Beatty, Jr.
|
Director
|
March
12, 2010
|
||
Lloyd
L. Beatty, Jr.
|
/s/ William W. Duncan
|
Director
|
March
12, 2010
|
||
William
W. Duncan
|
||||
/s/ Richard C. Granville
|
Director
|
March
12, 2010
|
||
Richard
C. Granville
|
||||
/s/ James A. Judge
|
Director
|
March
12, 2010
|
||
James
A. Judge
|
||||
/s/ Neil R. LeCompte
|
Director
|
March
12, 2010
|
||
Neil
R. LeCompte
|
||||
/s/ Jerry F. Pierson
|
Director
|
March
12, 2010
|
||
Jerry
F. Pierson
|
||||
/s/ Christopher F. Spurry
|
Director
|
March
12, 2010
|
||
Christopher
F. Spurry
|
||||
/s/ F. Winfield Trice, Jr.
|
Director
|
March
12, 2010
|
||
F.
Winfield Trice, Jr.
|
||||
/s/ John H. Wilson
|
Director
|
March
12, 2010
|
||
John
H. Wilson
|
||||
/s/ W. Moorhead Vermilye
|
Director
|
March
12, 2010
|
||
W.
Moorhead Vermilye
|
President/CEO
|
|||
/s/ Susan E. Leaverton
|
Treasurer/
|
March
12, 2010
|
||
Susan
E. Leaverton
|
Principal
Accounting Officer
|
Exhibit No.
|
Description
|
|
3.1(i)
|
Amended
and Restated Articles of Incorporation (incorporated by reference to
Exhibit 3.1 of the Company’s Form 8-K filed on December 14,
2000)
|
|
3.1(ii)
|
Articles
Supplementary relating to the Fixed Rate Cumulative Perpetual Preferred
Stock, Series A (incorporated by reference Exhibit 4.1 of the Company’s
Form 8-K filed on January 13, 2009)
|
|
3.1(iii)
|
Articles
Supplementary relating to the reclassification of Fixed Rate Cumulative
Perpetual Preferred Stock, Series A, as common stock (incorporated by
reference Exhibit 3.1(i) of the Company’s Form 8-K filed on June 17,
2009)
|
|
3.2(i)
|
Amended
and Restated By-Laws (incorporated by reference to Exhibit 3.2(i) of the
Company’s Annual Report on Form 10-K for the year ended December 31,
2008)
|
|
3.2(ii)
|
First
Amendment to Amended and Restated By-Laws (incorporated by reference to
Exhibit 3.2(ii) of the Company’s Annual Report on Form 10-K for the year
ended December 31, 2008)
|
|
4.1
|
Letter
Agreement, including the related Securities Purchase Agreement – Standard
Terms, dated January 9, 2009 by and between the Company and the U.S.
Department of Treasury (incorporated by reference to Exhibit 10.1 of the
Company’s Form 8-K filed on January 13, 2009)
|
|
4.2
|
Letter
Agreement dated as of April 15, 2009 between the Company and the U.S.
Department of the Treasury (incorporated by reference to Exhibit 10.1 to
the Company’s Form 8-K filed on April 16, 2009)
|
|
4.3
|
Substitute
Common Stock Purchase Warrant dated January 9, 2009 issued to the U.S.
Department of Treasury (incorporated by reference to Exhibit 4.1 of the
Company’s Form 8-K filed on June 4, 2009)
|
|
10.1
|
Form
of Employment Agreement with W. Moorhead Vermilye (incorporated by
reference to Appendix XIII of Exhibit 2.1 of the Company’s Form 8-K filed
on July 31, 2000).
|
|
10.2
|
Employment
Termination Agreement among Centreville National Bank, the Company, and
Daniel T. Cannon dated December 7, 2006 (incorporated by reference to
Exhibit 10.1 of the Company’s Form 8-K filed on December 12,
2006).
|
|
10.3
|
Employment
Agreement with Thomas H. Evans, as amended on November 3, 2005
(incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed
on November 9, 2005).
|
|
10.4
|
Summary
of Compensation Arrangement for Lloyd L. Beatty, Jr. (incorporated by
reference to Exhibit 10.1 of the Company’s Form 8-K filed on August 1,
2006).
|
|
10.5
|
Amended
Summary of Compensation Arrangement for William W. Duncan, Jr.
(incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed
on February 14, 2007, as amended by Form 8-K/A filed on May 3,
2007).
|
|
10.6
|
Summary
of Compensation Arrangement between Centreville National Bank and F.
Winfield Trice, Jr. (incorporated by reference to Exhibit 10.1 of the
Company’s Form 8-K filed on August 13, 2007).
|
|
10.7
|
Employment
Agreement between The Avon-Dixon Agency, LLC and Mark M. Freestate
(incorporated by reference to Exhibit 10.6 of the Company’s Annual Report
on Form 10-K for the year ended December 31, 2006).
|
|
10.8
|
Shore
Bancshares, Inc. Management Incentive Plan (incorporated by reference to
Exhibit 10.1 of the Company’s Form 8-K filed on April 3,
2007).
|
|
10.9
|
Revised
Schedule A to the Shore Bancshares, Inc. Management Incentive Plan
(incorporated by reference to Exhibit 10.2 of the Company’s Form 8-K filed
on August 13, 2007).
|
10.10
|
Shore
Bancshares, Inc. Amended and Restated Executive Deferred Compensation Plan
(incorporated by reference to Exhibit 10.2 of the Company’s Form 8-K filed
on February 14, 2007)
|
|
10.11
|
Deferral
Election, Investment Designation, and Beneficiary Designation Forms under
the Shore Bancshares, Inc. Amended and Restated Executive Deferred
Compensation Plan (incorporated herein by reference to Exhibit 10.1 to the
Company’s Form 8-K filed on October 2, 2006).
|
|
10.12
|
Form
of Centreville National Bank of Maryland Director Indexed Fee Continuation
Plan Agreement with Messrs. Cannon, Freestate and Pierson (incorporated by
reference to Exhibit 10.2 to the Company’s Form 8-K filed on December 12,
2006).
|
|
10.13
|
Form
of Amended and Restated Director Indexed Fee Continuation Plan Agreement
between Centreville National Bank and Messrs. Cannon, Freestate and
Pierson (incorporated by reference to Exhibit 10.2 of the Company’s
Current Report on Form 8-K filed on January 7, 2009).
|
|
10.14
|
Form
of Centreville National Bank Life Insurance Endorsement Split Dollar Plan
Agreement with Messrs. Cannon, Freestate and Pierson (incorporated by
reference to Exhibit 10.3 to the Company’s Form 8-K filed on December 12,
2006).
|
|
10.15
|
Form
of Executive Supplemental Retirement Plan Agreement between The
Centreville National Bank of Maryland and Daniel T. Cannon (incorporated
by reference to Exhibit 10.4 of the Company’s Quarterly Report on Form
10-Q for the period ended September 30, 2003).
|
|
10.16
|
Form
of Life Insurance Endorsement Method Split Dollar Plan Agreement between
The Centreville National Bank of Maryland and Daniel T. Cannon
(incorporated by reference to Exhibit 10.5 of the Company's Quarterly
Report on Form 10-Q for the period ended September 30,
2003).
|
|
10.17
|
Talbot
Bank of Easton, Maryland Supplemental Deferred Compensation Plan
(incorporated by reference to Exhibit 10.7 of the Company’s Quarterly
Report on Form 10-Q for the period ended September 30,
2005).
|
|
10.18
|
First
Amendment to The Talbot Bank of Easton, Maryland Supplemental Deferred
Compensation Plan for the benefit of W. Moorhead Vermilye (incorporated by
reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K
filed on January 7, 2009).
|
|
10.19
|
Talbot
Bank of Easton, Maryland Supplemental Deferred Compensation Plan Trust
Agreement (incorporated by reference to Exhibit 10.7 of the Company’s
Quarterly Report on Form 10-Q for the period ended September 30,
2005).
|
|
10.20
|
1998
Employee Stock Purchase Plan, as amended (incorporated by reference to
Appendix A of the Company’s definitive Proxy Statement on Schedule 14A for
the 2003 Annual Meeting of Stockholders filed on March 31,
2003).
|
|
10.21
|
1998
Stock Option Plan (incorporated by reference to Exhibit 10 of the
Company’s Registration Statement on Form S-8 filed with the SEC on
September 25, 1998 (Registration No. 333-64319)).
|
|
10.22
|
Talbot
Bancshares, Inc. Employee Stock Option Plan (incorporated by reference to
Exhibit 10 of the Company’s Registration Statement on Form S-8 filed May
4, 2001 (Registration No. 333-60214)).
|
|
10.23
|
Shore
Bancshares, Inc. 2006 Stock and Incentive Compensation Plan (incorporated
by reference to Appendix A of the Company’s 2006 definitive proxy
statement filed on March 24, 2006).
|
|
10.24
|
Form
of Restricted Stock Award Agreement under the 2006 Stock and Incentive
Compensation Plan (incorporated by reference to Exhibit 10.1 to the
Company’s Form 8-K filed on April 11, 2007).
|
|
10.25
|
Changes
to Director Compensation Arrangements (incorporated by reference to
Exhibit 10.1 of the Company’s Form 8-K filed on February 6,
2006).
|
21
|
Subsidiaries
of the Company (included in the “BUSINESS—General” section of Item 1 of
Part I of this Annual Report on Form 10-K).
|
|
23
|
Consent
of Stegman & Company (filed herewith).
|
|
31.1
|
Certifications
of the CEO pursuant to Section 302 of the Sarbanes-Oxley Act (filed
herewith).
|
|
31.2
|
Certifications
of the PAO pursuant to Section 302 of the Sarbanes-Oxley Act (filed
herewith).
|
|
32
|
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act (furnished
herewith).
|