Maryland
|
52-1974638
|
|
(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:
|
|
Nasdaq
Global Select Market
|
Part
I
|
||||
Item
1.
|
Business
|
2
|
||
Item
1A.
|
Risk
Factors
|
9
|
||
Item
1B.
|
Unresolved
Staff Comments
|
13
|
||
Item
2.
|
Properties
|
13
|
||
Item
3.
|
Legal
Proceedings
|
14
|
||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
14
|
||
Part
II
|
|
|||
Item
5
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
14
|
||
Item
6.
|
Selected
Financial Data
|
17
|
||
Item
7.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
18
|
||
Item
7A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
31
|
||
Item
8.
|
Financial
Statements and Supplementary Data
|
32
|
||
Item
9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
64
|
||
Item
9A.
|
Controls
and Procedures
|
64
|
||
Item
9B.
|
Other
Information
|
64
|
||
Part
III
|
|
|||
Item
10.
|
Directors,
Executive Officers and Corporate Governance
|
64
|
||
Item
11.
|
Executive
Compensation
|
64
|
||
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
64
|
||
Item
13.
|
Certain
Relationships and Related Transactions, and Director
Independence
|
65
|
||
Item
14.
|
Principal
Accountant Fees and Services
|
65
|
||
Part
IV
|
|
|||
Item
15.
|
Exhibits
and Financial Statement Schedules
|
65
|
||
SIGNATURES |
66
|
|||
EXHIBIT LIST |
67
|
Kent
County, Maryland
|
Deposits
|
%
of
Total
|
|||||
(in
thousands)
|
|||||||
Peoples
Bank of Kent County, Maryland
|
$
|
159,916
|
33.65
|
%
|
|||
Mercantile
Shore Bank
|
151,864
|
31.96
|
|||||
Chesapeake
Bank and Trust Co.
|
65,641
|
13.81
|
|||||
Branch
Banking & Trust
|
40,988
|
8.63
|
|||||
The
Centreville National Bank of Maryland
|
30,488
|
6.42
|
|||||
SunTrust
Bank
|
26,298
|
5.53
|
|||||
Total
|
$
|
475,195
|
100.00
|
%
|
Queen
Anne’s County, Maryand
|
Deposits
|
%
of
Total
|
|||||
(in
thousands)
|
|||||||
The
Queenstown Bank of Maryland
|
$
|
305,135
|
40.78
|
%
|
|||
The
Centreville National Bank of Maryland
|
203,292
|
27.17
|
|||||
Bank
of America, National Association
|
63,337
|
8.46
|
|||||
Mercantile
Shore Bank
|
61,797
|
8.26
|
|||||
Bank
Annapolis
|
47,090
|
6.29
|
|||||
M&T
|
43,002
|
5.75
|
|||||
Branch
Banking & Trust
|
22,681
|
3.03
|
|||||
Sun
Trust Bank
|
1,453
|
0.19
|
|||||
Branch
Banking & Trust
|
551
|
0.07
|
|||||
Total
|
$
|
748,338
|
100.00
|
%
|
Caroline
County, Maryland
|
Deposits
|
%
of
Total
|
|||||
(in
thousands)
|
|||||||
Provident
State Bank of Preston, Maryland
|
$
|
141,019
|
34.70
|
%
|
|||
Mercantile
Shore Bank
|
111,578
|
27.45
|
|||||
The
Centreville National Bank of Maryland
|
53,040
|
13.05
|
|||||
Branch
Banking & Trust
|
44,997
|
11.07
|
|||||
M&T
|
29,348
|
7.22
|
|||||
Bank
of America, National Association
|
16,761
|
4.13
|
|||||
Easton
Bank & Trust
|
9,667
|
2.38
|
|||||
Total
|
$
|
406,410
|
100.00
|
%
|
Talbot
County, Maryland
|
Deposits
|
%
of
Total
|
|||||
(in
thousands)
|
|||||||
The
Talbot Bank of Easton, Maryland
|
$
|
391,978
|
41.71
|
%
|
|||
Mercantile
Shore Bank
|
166,474
|
17.72
|
|||||
Easton
Bank & Trust
|
102,444
|
10.90
|
|||||
Bank
of America, National Association
|
91,452
|
9.73
|
|||||
Branch
Banking & Trust
|
53,487
|
5.69
|
|||||
SunTrust
Bank
|
43,884
|
4.67
|
|||||
M&T
|
28,660
|
3.05
|
|||||
The
Queenstown Bank of Maryland
|
27,754
|
2.96
|
|||||
First
Mariner Bank
|
15,233
|
1.62
|
|||||
Chevy
Chase Bank
|
13,067
|
1.39
|
|||||
Provident
State Bank of Preston, Maryland
|
5,259
|
0.56
|
|||||
Total
|
$
|
939,692
|
100.00
|
%
|
Dorchester
County, Maryland
|
Deposits
|
%
of
Total
|
|||||
(in
thousands)
|
|||||||
The
National Bank of Cambridge
|
$
|
181,676
|
30.69
|
%
|
|||
Bank
of the Eastern Shore
|
173,827
|
29.36
|
|||||
Hebron
Savings Bank
|
57,907
|
9.78
|
|||||
Branch
Banking & Trust
|
46,379
|
7.83
|
|||||
Provident
State Bank of Preston, Maryland
|
40,541
|
6.85
|
|||||
Bank
of America, National Association
|
30,189
|
5.10
|
|||||
M&T
|
22,780
|
3.85
|
|||||
SunTrust
Bank
|
19,552
|
3.30
|
|||||
The
Talbot Bank of Easton, Maryland
|
19,161
|
3.24
|
|||||
Total
|
$
|
592,012
|
100.00
|
%
|
Kent
County, Delaware
|
Deposits
|
%
of
Total
|
|||||
(in
thousands)
|
|||||||
Wilmington
Trust
|
$
|
540,918
|
31.14
|
%
|
|||
PNC
Bank Delaware
|
262,477
|
15.11
|
|||||
Citizens
Bank
|
253,693
|
14.61
|
|||||
First
NB of Wyoming
|
232,256
|
13.37
|
|||||
Wachovia
Bank of Delaware
|
160,788
|
9.26
|
|||||
The
Felton Bank
|
69,627
|
4.01
|
|||||
Artisans
Bank
|
66,178
|
3.81
|
|||||
Wilmington
Savings Fund Society
|
66,041
|
3.80
|
|||||
Commerce
Bank National Assn
|
43,187
|
2.49
|
|||||
County
Bank
|
36,561
|
2.10
|
|||||
Fort
Sill National Bank
|
5,230
|
0.30
|
|||||
Total
|
$
|
1,736,956
|
100.00
|
%
|
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
|
|||
ATMs
|
||||
Memorial
Hospital at Easton
219
South Washington Street
Easton,
Maryland 21601
|
Sailwinds
Amoco
511
Maryland Avenue
Cambridge,
Maryland 21613
|
Talbottown
218
North Washington Street
Easton,
Maryland 21601
|
||
The
Centreville National Bank of Maryland
|
||||
Branches
|
||||
Main
Office
109
North Commerce Street
Centreville,
Maryland 21617
|
Route
213 South Office
2609
Centreville Road
Centreville,
Maryland 21617
|
Stevensville
Office
408
Thompson Creek Road
Stevensville,
Maryland 21666
|
||
Chestertown
Office
305
East High Street
Chestertown,
Maryland 21620
|
Hillsboro
Office
21913
Shore Highway
Hillsboro,
Maryland 21641
|
Denton
Office
850
South 5th
Street
Denton,
Maryland 21629
|
||
Chester
Office
300
Castle Marina Road
Chester,
Maryland 21619
|
Grasonville
Office
202
Pullman Crossing
Grasonville,
Maryland 21638
|
Washington
Square Office
899
Washington Avenue
Chestertown,
Maryland 21620
|
||
ATM
|
||||
Queenstown
Harbor Golf Links
Queenstown,
Maryland 21658
|
The
Felton Bank
|
||||
Main
Office
120
West Main Street
Felton,
Delaware 19943
|
Milford
Office
698-A
North Dupont Highway
Milford,
Delaware 19963
|
Camden
Wal-Mart Supercenter
263
Wal-Mart Drive
Camden,
Delaware 19934
|
The
Avon-Dixon Agency, LLC
|
||||
Easton
Office
28969
Information Lane
Easton,
Maryland 21601
|
Grasonville
Office
202
Pullman Crossing
Grasonville,
Maryland 21638
|
Centreville
Office
105
Lawyers Row
Centreville,
Maryland 21617
|
||
Elliott-Wilson
Insurance, LLC
|
Mubell
Finance, LLC
|
Wye
Financial Services, 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.
326
First Street
Annapolis,
Maryland 21403
|
Tri-State
General Insurance Agencies and ESFS, Inc.
One
Plaza East, 4th
Floor
Salisbury,
Maryland 21802
|
2007
|
2006
|
||||||||||||||||||
Price
Range
|
Dividends
|
Price
Range
|
Dividends
|
||||||||||||||||
High
|
Low
|
Paid
|
High
|
Low
|
Paid
|
||||||||||||||
First
Quarter
|
$
|
30.76
|
$
|
23.54
|
$
|
.16
|
$
|
23.67
|
$
|
20.67
|
$
|
.14
|
|||||||
Second
Quarter
|
29.15
|
23.98
|
.16
|
29.96
|
23.36
|
.15
|
|||||||||||||
Third
Quarter
|
27.05
|
20.52
|
.16
|
29.20
|
25.51
|
.15
|
|||||||||||||
Fourth
Quarter
|
24.72
|
20.00
|
.16
|
31.00
|
27.70
|
.15
|
|||||||||||||
$
|
.64
|
$
|
.59
|
Period
Ending
|
|||||||||||||||||||
Index
|
12/31/02
|
12/31/03
|
12/31/04
|
12/31/05
|
12/31/06
|
12/31/07
|
|||||||||||||
Shore
Bancshares, Inc.
|
100.00
|
165.59
|
161.47
|
144.67
|
211.00
|
157.48
|
|||||||||||||
NASDAQ
Composite
|
100.00
|
150.01
|
162.89
|
165.13
|
180.85
|
198.60
|
|||||||||||||
NASDAQ
Bank
|
100.00
|
129.93
|
144.21
|
137.97
|
153.15
|
119.35
|
|||||||||||||
SNL
Small Cap Bank Index
|
100.00
|
140.14
|
171.73
|
169.14
|
193.05
|
139.58
|
Plan
Category
|
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))
|
|||||||
(a)
|
(b)
|
(c)
|
||||||||
Equity
compensation plans approved
by security holders
(1)
|
33,797
|
$
|
15.67
|
699,281
|
||||||
Equity
compensation plans not
approved by security holders
|
0
|
$
|
0.00
|
0
|
||||||
Total
|
33,797
|
$
|
15.67
|
699,281
|
(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, 2007, the Company
has
granted 4,245 shares of restricted stock that are not reflected in
column
(a) of this table.
|
Years
Ended December 31,
|
||||||||||||||||
(Dollars
in thousands, except per share data)
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||
RESULTS
OF OPERATIONS:
|
||||||||||||||||
Interest
income
|
$
|
65,141
|
$
|
57,971
|
$
|
47,384
|
$
|
38,291
|
$
|
34,339
|
||||||
Interest
expense
|
24,105
|
19,074
|
11,899
|
9,010
|
9,743
|
|||||||||||
Net
interest income
|
41,036
|
38,897
|
35,485
|
29,281
|
24,596
|
|||||||||||
Provision
for credit losses
|
1,724
|
1,493
|
810
|
931
|
335
|
|||||||||||
Net
interest income after provision for credit losses
|
39,312
|
37,404
|
34,675
|
28,350
|
24,261
|
|||||||||||
Noninterest
income
|
14,679
|
12,839
|
11,498
|
10,224
|
9,845
|
|||||||||||
Noninterest
expense
|
32,539
|
28,535
|
25,431
|
22,535
|
19,344
|
|||||||||||
Income
before income taxes
|
21,452
|
21,708
|
20,742
|
16,039
|
14,762
|
|||||||||||
Income
tax expense
|
8,002
|
8,154
|
7,854
|
5,841
|
5,266
|
|||||||||||
NET
INCOME
|
$
|
13,450
|
$
|
13,554
|
$
|
12,888
|
$
|
10,198
|
$
|
9,496
|
||||||
PER
SHARE DATA:
|
||||||||||||||||
Net
income - basic
|
$
|
1.61
|
$
|
1.62
|
$
|
1.55
|
$
|
1.24
|
$
|
1.18
|
||||||
Net
income - diluted
|
1.60
|
1.61
|
1.54
|
1.23
|
1.16
|
|||||||||||
Dividends
paid
|
0.64
|
0.59
|
0.54
|
0.48
|
0.44
|
|||||||||||
Book
value (at year end)
|
14.35
|
13.28
|
12.17
|
11.24
|
10.31
|
|||||||||||
Tangible
book value (at year end) (1)
|
11.68
|
11.67
|
10.51
|
9.53
|
9.37
|
|||||||||||
FINANCIAL
CONDITION (at year end):
|
||||||||||||||||
Assets
|
$
|
956,911
|
$
|
945,649
|
$
|
851,638
|
$
|
790,598
|
$
|
705,379
|
||||||
Deposits
|
765,895
|
774,182
|
704,958
|
658,672
|
592,409
|
|||||||||||
Total
loans, net of unearned income and allowance for credit
losses
|
768,799
|
693,419
|
622,227
|
590,766
|
470,895
|
|||||||||||
Long-term
debt
|
12,485
|
25,000
|
4,000
|
5,000
|
5,000
|
|||||||||||
Stockholders’
equity
|
120,235
|
111,327
|
101,448
|
92,976
|
83,527
|
|||||||||||
PERFORMANCE
RATIOS (for the year):
|
||||||||||||||||
Return
on average assets
|
1.42
|
%
|
1.52
|
%
|
1.51
|
%
|
1.32
|
%
|
1.40
|
%
|
||||||
Return
on average stockholders’ equity
|
11.79
|
12.66
|
13.20
|
11.17
|
11.70
|
|||||||||||
Net
interest margin
|
4.64
|
4.70
|
4.69
|
4.10
|
3.91
|
|||||||||||
Efficiency
ratio (2)
|
58.40
|
55.15
|
54.13
|
57.04
|
56.17
|
|||||||||||
Dividend
payout ratio
|
39.75
|
36.42
|
34.84
|
38.71
|
37.29
|
|||||||||||
Average
stockholders’ equity to average total assets
|
12.04
|
11.98
|
11.86
|
11.79
|
11.96
|
(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.
|
2007
|
|
2006
|
|
2005
|
|
|||||||||||||||||||||||
|
|
Average
|
|
Interest
|
|
Yield/
|
|
Average
|
|
Interest
|
|
Yield/
|
|
Average
|
|
Interest
|
|
Yield/
|
|
|||||||||
(Dollars
in thousands)
|
|
Balance
|
|
(1)
|
|
Rate
|
|
Balance
|
|
(1)
|
|
Rate
|
|
Balance
|
|
(1)
|
|
Rate
|
||||||||||
Earning
Assets:
|
||||||||||||||||||||||||||||
Investment
securities:
|
||||||||||||||||||||||||||||
Taxable
|
$
|
112,384
|
$
|
5,105
|
4.54
|
%
|
$
|
110,354
|
$
|
4,486
|
4.07 | % | $ | 106,523 |
$
|
3,796
|
3.56
|
%
|
||||||||||
Non-taxable
|
13,424
|
786
|
5.85
|
13,593
|
791
|
5.82
|
15,074
|
879
|
5.83
|
|||||||||||||||||||
Loans
(2) (3)
|
728,766
|
57,637
|
7.91
|
664,244
|
50,633
|
7.62
|
607,017
|
41,867
|
6.90
|
|||||||||||||||||||
Interest
bearing deposits
|
17,086
|
893
|
5.23
|
18,665
|
939
|
5.03
|
3,002
|
111
|
3.69
|
|||||||||||||||||||
Federal
funds sold
|
21,312
|
1,108
|
5.20
|
28,663
|
1,459
|
5.09
|
31,571
|
1,058
|
3.35
|
|||||||||||||||||||
Total
earning assets
|
892,972
|
65,529
|
7.34
|
%
|
835,519
|
58,308
|
6.98
|
%
|
763,187
|
47,711
|
6.25
|
%
|
||||||||||||||||
Cash
and due from banks
|
16,938
|
20,589
|
25,231
|
|||||||||||||||||||||||||
Other
assets
|
44,136
|
42,962
|
39,821
|
|||||||||||||||||||||||||
Allowance
for credit losses
|
(6,898
|
)
|
(5,653
|
)
|
(4,919
|
)
|
||||||||||||||||||||||
Total
assets
|
$
|
947,148
|
$
|
893,417
|
$
|
823,320
|
||||||||||||||||||||||
Interest
bearing liabilities:
|
||||||||||||||||||||||||||||
Demand
deposits
|
$
|
112,553
|
1,069
|
0.95
|
%
|
$
|
104,371
|
702
|
0.67
|
%
|
$
|
110,977
|
552
|
0.50
|
%
|
|||||||||||||
Savings
deposits
|
177,256
|
3,175
|
1.79
|
189,699
|
2,724
|
1.44
|
200,980
|
1,760
|
0.88
|
|||||||||||||||||||
Certificates
of deposit $100,000 or more
|
159,532
|
7,748
|
4.86
|
135,568
|
5,988
|
4.42
|
96,077
|
3,444
|
3.59
|
|||||||||||||||||||
Other
time deposits
|
213,823
|
9,701
|
4.54
|
191,234
|
7,714
|
4.03
|
172,724
|
5,347
|
3.10
|
|||||||||||||||||||
Interest
bearing deposits
|
663,164
|
21,693
|
3.27
|
620,872
|
17,128
|
2.76
|
580,758
|
11,103
|
1.91
|
|||||||||||||||||||
Short-term
borrowings
|
33,138
|
1,264
|
3.81
|
29,302
|
1,002
|
3.42
|
28,794
|
692
|
2.40
|
|||||||||||||||||||
Long-term
debt
|
21,271
|
1,148
|
5.40
|
17,831
|
944
|
5.29
|
2,207
|
104
|
4.71
|
|||||||||||||||||||
Total
interest bearing liabilities
|
717,573
|
24,105
|
3.36
|
%
|
668,005
|
19,074
|
2.86
|
%
|
611,759
|
11,899
|
1.94
|
%
|
||||||||||||||||
Noninterest
bearing deposits
|
106,462
|
110,657
|
107,306
|
|||||||||||||||||||||||||
Other
liabilities
|
9,074
|
7,709
|
6,598
|
|||||||||||||||||||||||||
Stockholders’
equity
|
114,039
|
107,046
|
97,657
|
|||||||||||||||||||||||||
Total
liabilities and stockholders’ equity
|
$
|
947,148
|
$
|
893,417
|
$
|
823,320
|
||||||||||||||||||||||
Net
interest spread
|
$
|
41,424
|
3.98
|
%
|
$ | 39,234 | 4.12 |
%
|
$
|
35,812
|
4.31
|
%
|
||||||||||||||||
Net
interest margin
|
4.64
|
%
|
4.70
|
%
|
4.69
|
%
|
(1) |
All
amounts are reported on a tax equivalent basis computed using the
statutory federal income tax rate of 35% exclusive of the alternative
minimum tax rate and nondeductible interest expense. The taxable
equivalent adjustment amounts utilized in the above table to compute
yields aggregated $388,000 in 2007, $337,000 in 2006, and $327,000
in
2005.
|
(2) |
Average
loan balances include nonaccrual
loans.
|
(3) |
Interest
income on loans includes amortized loan fees, net of costs, for each
category and yields are stated to include
all.
|
2007
over (under) 2006
|
2006
over (under) 2005
|
||||||||||||||||||
|
|
Total
|
|
Caused
By
|
|
Total
|
|
Caused
By
|
|
||||||||||
(Dollars
in thousands)
|
|
Variance
|
|
Rate
|
|
Volume
|
|
Variance
|
|
Rate
|
|
Volume
|
|||||||
Interest
income from earning assets:
|
|||||||||||||||||||
Interest
bearing deposits
|
$
|
(46
|
)
|
$
|
40
|
$
|
(86
|
)
|
$
|
828
|
$
|
54
|
$
|
774
|
|||||
Federal
funds sold
|
(351
|
)
|
30
|
(381
|
)
|
401
|
506
|
(105
|
)
|
||||||||||
Taxable
investment securities
|
619
|
549
|
70
|
690
|
546
|
144
|
|||||||||||||
Non-taxable
investment securities
|
(5
|
)
|
5
|
(10
|
)
|
(88
|
)
|
(2
|
)
|
(86
|
)
|
||||||||
Loans
|
7,004
|
1,878
|
5,126
|
8,767
|
4,624
|
4,143
|
|||||||||||||
Total
interest income
|
7,221
|
2,502
|
4,719
|
10,598
|
5,728
|
4,870
|
|||||||||||||
Interest
expense on deposits and borrowed funds:
|
|||||||||||||||||||
Interest
bearing demand deposits
|
367
|
317
|
50
|
151
|
185
|
(34
|
)
|
||||||||||||
Savings
deposits
|
451
|
647
|
(196
|
)
|
964
|
1,060
|
(96
|
)
|
|||||||||||
Time
deposits
|
3,747
|
1,655
|
2,092
|
4,910
|
2,666
|
2,244
|
|||||||||||||
Short-term
borrowings
|
262
|
52
|
210
|
311
|
363
|
(52
|
)
|
||||||||||||
Long-term
debt
|
204
|
19
|
185
|
840
|
15
|
825
|
|||||||||||||
Total
interest expense
|
5,031
|
2,690
|
2,341
|
7,176
|
4,289
|
2,887
|
|||||||||||||
Net
interest income
|
$
|
2,190
|
$
|
(188
|
)
|
$
|
2,378
|
$
|
3,422
|
$
|
1,439
|
$
|
1,983
|
|
|
|
Change
from Prior Year
|
|
||||||||||||||||||
|
|
Years
Ended
|
|
2007/06
|
|
2006/05
|
|
|||||||||||||||
(Dollars
in thousands)
|
|
2007
|
|
2006
|
|
2005
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
||||||||
Service
charges on deposit accounts
|
$
|
3,372
|
$
|
3,137
|
$
|
2,878
|
$
|
235
|
7.5
|
%
|
$
|
259
|
9.0
|
%
|
||||||||
Other
service charges and fees
|
2,195
|
1,518
|
1,193
|
677
|
44.6
|
325
|
27.2
|
|||||||||||||||
Gain
on sale of securities
|
5
|
3
|
4
|
2
|
66.7
|
(1
|
)
|
(25.0
|
)
|
|||||||||||||
Earnings
from unconsolidated subsidiaries
|
-
|
27
|
50
|
(27
|
)
|
(100.0
|
)
|
(23
|
)
|
(46.0
|
)
|
|||||||||||
Insurance
agency commissions
|
7,698
|
6,744
|
6,384
|
954
|
14.1
|
360
|
5.6
|
|||||||||||||||
Other
noninterest income
|
1,409
|
1,410
|
989
|
(1
|
)
|
(0.1
|
)
|
421
|
42.6
|
|||||||||||||
Total
|
$
|
14,679
|
$
|
12,839
|
$
|
11,498
|
$
|
1,840
|
14.3
|
%
|
$
|
1,341
|
11.7
|
%
|
|
|
|
|
|
|
|
|
Change
from Prior Year
|
|
|||||||||||||
|
|
Years
Ended
|
|
2007/06
|
|
2006/05
|
|
|||||||||||||||
(Dollars
in thousands)
|
|
2007
|
|
2006
|
|
2005
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
||||||||
Salaries
and employee benefits
|
$
|
19,991
|
$
|
17,693
|
$
|
15,755
|
$
|
2,298
|
13.0
|
%
|
$
|
1,938
|
12.3
|
%
|
||||||||
Occupancy
and equipment
|
3,274
|
2,948
|
2,652
|
326
|
11.1
|
296
|
11.2
|
|||||||||||||||
Data
processing
|
1,820
|
1,559
|
1,414
|
261
|
16.7
|
145
|
10.3
|
|||||||||||||||
Directors’
fees
|
605
|
536
|
590
|
69
|
12.9
|
(54
|
)
|
(9.2
|
)
|
|||||||||||||
Amortization
of other intangible assets
|
333
|
337
|
337
|
(4
|
)
|
(1.2
|
)
|
-
|
-
|
|||||||||||||
Other
noninterest expenses
|
6,516
|
5,462
|
4,683
|
1,054
|
19.3
|
779
|
16.6
|
|||||||||||||||
Total
|
$
|
32,539
|
$
|
28,535
|
$
|
25,431
|
$
|
4,004
|
14.0
|
%
|
$
|
3,104
|
12.2
|
%
|
2007
|
|
2006
|
|
2005
|
|
2004
|
|
2003
|
||||||||
Investment
securities
|
14.1
|
%
|
14.8
|
%
|
15.9
|
%
|
19.7
|
%
|
20.8
|
%
|
||||||
Loans
|
81.6
|
79.6
|
79.6
|
76.8
|
71.7
|
|||||||||||
Interest
bearing deposits with other banks
|
1.9
|
2.2
|
0.4
|
0.7
|
3.1
|
|||||||||||
Federal
funds sold
|
2.4
|
3.4
|
4.1
|
2.8
|
4.4
|
|||||||||||
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.
Government agencies
|
$
|
32,905
|
4.16
|
%
|
$
|
33,835
|
4.80
|
%
|
$
|
993
|
4.97
|
%
|
$
|
-
|
-
|
%
|
|||||||||
Mortgage-backed
securities
|
595
|
3.41
|
5,676
|
4.49
|
5,233
|
5.23
|
14,250
|
5.18
|
|||||||||||||||||
Equity
securities
|
-
|
-
|
-
|
-
|
-
|
-
|
3,650
|
5.73
|
|||||||||||||||||
Total
Available for Sale
|
$
|
33,500
|
4.14
|
%
|
$
|
39,511
|
4.75
|
%
|
$
|
6,226
|
5.19
|
%
|
$
|
17,900
|
5.29
|
%
|
|||||||||
Held
to Maturity:
|
|||||||||||||||||||||||||
Obligations
of states and political subdivisions (1)
|
$
|
5,259
|
5.82
|
%
|
$
|
4,830
|
5.65
|
%
|
$
|
2,806
|
5.26
|
%
|
$
|
-
|
-
|
%
|
|||||||||
Mortgage-backed
securities
|
1
|
6.58
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Total
Held to Maturity
|
$
|
5,260
|
5.82
|
%
|
$
|
4,830
|
5.65
|
%
|
$
|
2,806
|
5.26
|
%
|
$
|
-
|
-
|
%
|
(1) |
Yields
adjusted to reflect a tax equivalent basis assuming a federal tax
rate of
35%.
|
December
31,
|
||||||||||||||||
(Dollars
in thousands)
|
|
2007
|
|
2006
|
|
2005
|
|
2004
|
|
2003
|
||||||
Commercial,
financial and agricultural
|
$
|
92,258
|
$
|
80,186
|
$
|
75,527
|
$
|
73,757
|
$
|
64,419
|
||||||
Real
estate - construction
|
155,513
|
158,943
|
134,380
|
97,021
|
36,640
|
|||||||||||
Mortgage
- residential real estate
|
256,195
|
222,687
|
212,769
|
240,464
|
221,266
|
|||||||||||
Mortgage
- commercial real estate
|
248,953
|
217,781
|
187,860
|
165,589
|
135,615
|
|||||||||||
Consumer
|
23,431
|
20,122
|
16,927
|
18,627
|
17,015
|
|||||||||||
Total
Loans
|
$
|
776,350
|
$
|
699,719
|
$
|
627,463
|
$
|
595,458
|
$
|
474,955
|
(Dollars
in thousands)
|
Maturing
within
one
year
|
|
Maturing
after
one
but
within
five
years
|
|
Maturing
after
five
years
|
|
Total
|
||||||
Commercial,
financial and agricultural
|
$
|
49,292
|
$
|
32,056
|
$
|
10,910
|
$
|
92,258
|
|||||
Real
estate - construction
|
109,169
|
38,330
|
8,014
|
155,513
|
|||||||||
Mortgage
- residential real estate
|
70,791
|
96,696
|
88,708
|
256,195
|
|||||||||
Mortgage
- commercial real estate
|
71,979
|
155,956
|
21,018
|
248,953
|
|||||||||
Consumer
|
12,528
|
9,200
|
1,703
|
23,431
|
|||||||||
Total
|
$
|
313,759
|
$
|
332,238
|
$
|
130,353
|
$
|
776,350
|
|||||
Rate
terms:
|
|||||||||||||
Fixed-interest
rate loans
|
$
|
174,524
|
$
|
256,949
|
$
|
62,303
|
$
|
493,776
|
|||||
Adjustable-interest
rate loans
|
139,235
|
75,289
|
68,050
|
282,574
|
|||||||||
Total
|
$
|
313,759
|
$
|
332,238
|
$
|
130,353
|
$
|
776,350
|
Average
Balances
|
|
||||||||||||||||||
(Dollars
in thousands)
|
|
2007
|
|
2006
|
|
2005
|
|||||||||||||
Noninterest
bearing demand
|
$
|
106,462
|
13.9
|
%
|
$
|
110,657
|
15.1
|
%
|
$
|
107,306
|
15.6
|
%
|
|||||||
Interest
bearing deposits
|
|||||||||||||||||||
NOW
and Super NOW
|
112,553
|
14.6
|
104,371
|
14.3
|
110,977
|
16.1
|
|||||||||||||
Savings
|
43,321
|
5.6
|
47,573
|
6.5
|
51,528
|
7.5
|
|||||||||||||
Money
management
|
133,935
|
17.4
|
142,126
|
19.4
|
149,452
|
21.7
|
|||||||||||||
Certificates
of deposit and other
|
|||||||||||||||||||
time
deposits less than $100,000
|
213,823
|
27.8
|
191,234
|
26.2
|
172,724
|
25.1
|
|||||||||||||
Certificates
of deposit $100,000 or more
|
159,532
|
20.7
|
135,568
|
18.5
|
96,077
|
14.0
|
|||||||||||||
$
|
769,626
|
100.0
|
%
|
$
|
731,529
|
100.0
|
%
|
$
|
688,064
|
100.0
|
%
|
(Dollars
in thousands)
|
||||
Three
months or less
|
$
|
41,179
|
||
Over
three through twelve months
|
83,288
|
|||
Over
twelve months
|
37,101
|
|||
$
|
161,568
|
2007
|
|
2006
|
|
2005
|
|
||||||||||||||
|
|
|
|
Interest
|
|
|
|
Interest
|
|
|
|
Interest
|
|
||||||
(Dollars
in thousands)
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
|||||||
Average
outstanding for the year
|
$
|
33,138
|
3.81
|
%
|
$
|
29,302
|
3.42
|
%
|
$
|
28,794
|
2.40
|
%
|
|||||||
Outstanding
at year end
|
47,694
|
3.86
|
%
|
28,524
|
3.97
|
%
|
35,848
|
3.05
|
%
|
||||||||||
Maximum
outstanding at any month end
|
57,036
|
-
|
42,273
|
-
|
35,848
|
-
|
|
|
|
|
|
|
Regulatory
|
|
|||
(Dollars
in thousands)
|
|
2007
|
|
2006
|
|
Requirements
|
||||
Tier
1 capital
|
$
|
97,744
|
$
|
98,766
|
||||||
Tier
2 capital
|
7,950
|
6,636
|
||||||||
Total
capital, less deductions
|
105,694
|
105,402
|
||||||||
Risk-adjusted
assets
|
$
|
804,240
|
$
|
750,471
|
||||||
Risk-based
capital ratios:
|
||||||||||
Tier
1
|
12.15
|
%
|
13.16
|
%
|
4.0
|
%
|
||||
Total
capital
|
13.14
|
%
|
14.04
|
%
|
8.0
|
%
|
||||
Total
capital
|
$
|
97,744
|
$
|
98,766
|
||||||
Total
adjusted assets
|
930,619
|
928,551
|
||||||||
Leverage
capital ratio
|
10.50
|
%
|
10.64
|
%
|
4.0
|
%
|
(Dollars
in thousands)
|
2007
|
|
2006
|
|
2005
|
|
2004
|
|
2003
|
|||||||
Balance,
beginning of year
|
$
|
6,300
|
$
|
5,236
|
$
|
4,692
|
$
|
4,060
|
$
|
4,117
|
||||||
Loans
charged off:
|
||||||||||||||||
Real
estate
|
(137
|
)
|
(2
|
)
|
-
|
(131
|
)
|
(7
|
)
|
|||||||
Consumer
|
(301
|
)
|
(137
|
)
|
(183
|
)
|
(94
|
)
|
(114
|
)
|
||||||
Commercial
and other
|
(276
|
)
|
(539
|
)
|
(266
|
)
|
(662
|
)
|
(409
|
)
|
||||||
(714
|
)
|
(678
|
)
|
(449
|
)
|
(887
|
)
|
(530
|
)
|
|||||||
Recoveries:
|
||||||||||||||||
Real
estate
|
-
|
46
|
2
|
20
|
35
|
|||||||||||
Consumer
|
76
|
80
|
71
|
63
|
56
|
|||||||||||
Commercial
and other
|
165
|
123
|
110
|
79
|
47
|
|||||||||||
241
|
249
|
183
|
162
|
138
|
||||||||||||
Net
loans charged off
|
(473
|
)
|
(429
|
)
|
(266
|
)
|
(725
|
)
|
(392
|
)
|
||||||
Allowance
of acquired institution
|
-
|
-
|
-
|
426
|
-
|
|||||||||||
Provision
for credit losses
|
1,724
|
1,493
|
810
|
931
|
335
|
|||||||||||
Balance,
end of year
|
$
|
7,551
|
$
|
6,300
|
$
|
5,236
|
$
|
4,692
|
$
|
4,060
|
||||||
Average
loans outstanding
|
$
|
728,766
|
$
|
664,244
|
$
|
607,017
|
$
|
555,259
|
$
|
457,491
|
||||||
Percentage
of net charge-offs to average loans outstanding during the
year
|
.06
|
%
|
.06
|
%
|
.04
|
%
|
.13
|
%
|
.09
|
%
|
||||||
Percentage
of allowance for loan losses at year-end to average loans
|
1.04
|
%
|
0.90
|
%
|
0.86
|
%
|
0.85
|
%
|
0.89
|
%
|
(Dollars
in thousands)
|
2007
|
|
2006
|
|
2005
|
|
2004
|
|
2003
|
|||||||
Non-performing
assets:
|
||||||||||||||||
Non-accrual
loans
|
$
|
3,540
|
$
|
7,658
|
$
|
846
|
$
|
1,469
|
$
|
1,002
|
||||||
Other
real estate and other assets owned
|
176
|
398
|
302
|
391
|
-
|
|||||||||||
Total
non-performing assets
|
3,716
|
8,056
|
1,148
|
1,860
|
1,002
|
|||||||||||
Loans
90 days past due
|
1,606
|
641
|
818
|
2,969
|
1,128
|
|||||||||||
Total
non-performing assets and past due loans
|
$
|
5,322
|
$
|
8,697
|
$
|
1,966
|
$
|
4,829
|
$
|
2,130
|
||||||
Non-accrual
loans to total loans at period end
|
.46
|
%
|
1.09
|
%
|
.13
|
%
|
.25
|
%
|
.21
|
%
|
||||||
Non-accrual
loans and past due loans, to total loans at period end
|
.66
|
%
|
1.19
|
%
|
.27
|
%
|
.75
|
%
|
.45
|
%
|
2007
|
|
2006
|
|
2005
|
|
2004
|
|
2003
|
|
||||||||||||||||||||||
|
|
|
|
%
of
|
|
|
|
%
of
|
|
|
|
%
of
|
|
|
|
%
of
|
|
|
|
%
of
|
|
||||||||||
(Dollars
in thousands)
|
|
Amount
|
|
Loans
|
|
Amount
|
|
Loans
|
|
Amount
|
|
Loans
|
|
Amount
|
|
Loans
|
|
Amount
|
|
Loans
|
|||||||||||
Commercial,
financial and agricultural
|
$
|
1,826
|
11.9
|
%
|
$
|
1,525
|
11.5
|
%
|
$
|
1,780
|
12.0
|
%
|
$
|
1,863
|
12.3
|
%
|
$
|
1,362
|
13.6
|
%
|
|||||||||||
Real
estate-construction
|
1,398
|
20.0
|
1,229
|
22.7
|
945
|
21.4
|
429
|
16.3
|
253
|
7.7
|
|||||||||||||||||||||
Real
estate-mortgage
|
4,075
|
65.1
|
3,275
|
62.9
|
2,299
|
63.9
|
2,262
|
68.3
|
2,231
|
75.2
|
|||||||||||||||||||||
Consumer
|
252
|
3.0
|
271
|
2.9
|
212
|
2.7
|
138
|
3.1
|
160
|
3.5
|
|||||||||||||||||||||
Unallocated
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
54
|
-
|
|||||||||||||||||||||
$
|
7,551
|
100.0
|
%
|
$
|
6,300
|
100.0
|
%
|
$
|
5,236
|
100.0
|
%
|
$
|
4,692
|
100.0
|
%
|
$
|
4,060
|
100.0
|
%
|
December
31, 2007
|
|
Within
3 Months
|
|
3
Months through 12 Months
|
|
1
Year through 3 Years
|
|
3
Years through 5 Years
|
|
After 5
Years
|
|
Non-
Sensitive Funds
|
|
Total
|
||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||
ASSETS:
|
||||||||||||||||||||||
Loans
|
$
|
312,975
|
$
|
134,138
|
$
|
208,459
|
$
|
75,728
|
$
|
45,050
|
$
|
(7,551
|
)
|
$
|
768,799
|
|||||||
Investment
securities
|
33,500
|
22,314
|
18,459
|
13,358
|
22,402
|
-
|
110,033
|
|||||||||||||||
Interest
bearing deposits with other banks
|
3,036
|
-
|
-
|
-
|
-
|
-
|
3,036
|
|||||||||||||||
Federal
funds sold
|
6,646
|
-
|
-
|
-
|
-
|
-
|
6,646
|
|||||||||||||||
Other
assets
|
-
|
-
|
-
|
-
|
-
|
68,397
|
68,397
|
|||||||||||||||
Total
Assets
|
$
|
356,157
|
$
|
156,452
|
$
|
226,918
|
$
|
89,086
|
$
|
67,452
|
$
|
60,846
|
$
|
956,911
|
||||||||
LIABILITIES:
|
||||||||||||||||||||||
Certificates
of deposit $100,000 or more
|
$
|
41,184
|
$
|
83,474
|
$
|
27,835
|
$
|
9,075
|
$
|
-
|
$
|
-
|
$
|
161,568
|
||||||||
Other
time deposits
|
42,962
|
110,332
|
43,515
|
17,918
|
-
|
-
|
214,727
|
|||||||||||||||
Savings
and money market deposits
|
169,748
|
148
|
-
|
-
|
-
|
-
|
169,896
|
|||||||||||||||
NOW
and Super NOW deposits
|
115,623
|
-
|
-
|
-
|
-
|
-
|
115,623
|
|||||||||||||||
Noninterest
bearing demand deposits
|
-
|
-
|
-
|
-
|
-
|
104,081
|
104,081
|
|||||||||||||||
Short-term
borrowings
|
32,694
|
15,000
|
-
|
-
|
-
|
-
|
47,694
|
|||||||||||||||
Long-term
debt
|
-
|
497
|
10,994
|
994
|
-
|
-
|
12,485
|
|||||||||||||||
Other
liabilities
|
-
|
-
|
-
|
-
|
-
|
10,602
|
10,602
|
|||||||||||||||
STOCKHOLDERS’
EQUITY
|
-
|
-
|
-
|
-
|
-
|
120,235
|
120,235
|
|||||||||||||||
Total
Liabilities and Stockholders’ Equity
|
$
|
402,211
|
$
|
209,451
|
$
|
82,344
|
$
|
27,987
|
$
|
-
|
$
|
234,918
|
$
|
956,911
|
||||||||
Excess
|
$
|
(46,054
|
)
|
$
|
(52,999
|
)
|
$
|
144,574
|
$
|
61,099
|
$
|
67,452
|
$
|
(174,072
|
)
|
$
|
-
|
|||||
Cumulative
Excess
|
$
|
(46,054
|
)
|
$
|
(99,053
|
)
|
$
|
45,521
|
$
|
106,620
|
$
|
174,072
|
$
|
-
|
$
|
-
|
||||||
Cumulative
Excess as percent of total assets
|
(4.81
|
)%
|
(10.35
|
)%
|
4.76
|
%
|
11.14
|
%
|
18.19
|
%
|
-
|
-
|
Immediate
Change in Rates
|
|
||||||||||||||||||
|
|
+300
Basis
Points
|
|
+200
Basis
Points
|
|
+100
Basis
Points
|
|
-100
Basis
Points
|
|
-200
Basis
Points
|
|
-300
Basis
Points
|
|||||||
2007
|
|||||||||||||||||||
%
Change in Net Interest Income
|
9.58
|
%
|
6.82
|
%
|
3.49
|
%
|
(4.37
|
)%
|
(9.25
|
)%
|
(14.58
|
)%
|
|||||||
%
Change in Fair Value of Capital
|
1.99
|
%
|
2.30
|
%
|
1.37
|
%
|
(1.73
|
)%
|
(4.69
|
)%
|
(9.42
|
)%
|
|||||||
2006
|
|||||||||||||||||||
%
Change in Net Interest Income
|
13.30
|
%
|
9.23
|
%
|
4.81
|
%
|
(5.81
|
)%
|
(10.58
|
)%
|
(16.36
|
)%
|
|||||||
%
Change in Fair Value of Capital
|
(3.88
|
)%
|
(1.79
|
)%
|
(0.36
|
)%
|
(0.42
|
)%
|
(1.63
|
)%
|
(3.40
|
)%
|
(Dollars
in thousands)
|
Total
|
Within
one year
|
One
to three years
|
Three
to five years
|
Over
five years
|
|||||||||||
Deposits
without a stated maturity (a)
|
$
|
389,596
|
$
|
389,596
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Certificates
of deposit (a)
|
379,092
|
280,747
|
71,351
|
26,994
|
-
|
|||||||||||
Short-term
borrowings
|
47,694
|
47,694
|
-
|
-
|
-
|
|||||||||||
Long-term
debt
|
12,485
|
7,497
|
3,994
|
994
|
-
|
|||||||||||
Operating
leases
|
3,106
|
458
|
743
|
537
|
1,368
|
|||||||||||
Purchase
obligations
|
3,479
|
1,479
|
639
|
907
|
454
|
|||||||||||
$
|
835,452
|
$
|
727,471
|
$
|
76,727
|
$
|
29,432
|
$
|
1,822
|
Management’s
Report on Internal Control over Financial Reporting
|
33
|
|||
Report
of Independent Registered Public Accounting Firm (on Internal Control
Over
Financial Reporting)
|
34
|
|||
Report
of Independent Registered Public Accounting Firm (on Consolidated
Financial Statements)
|
35
|
|||
Consolidated
Balance Sheets
|
36
|
|||
Consolidated
Statements of Income
|
37
|
|||
Consolidated
Statements of Changes in Stockholders’ Equity
|
38
|
|||
Consolidated
Statements of Cash Flows
|
39
|
|||
Notes
to Consolidated Financial Statements
|
41
|
March 12, 2008 | |||
/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)
|
2007
|
|
2006
|
||||
ASSETS
|
|||||||
Cash
and due from banks
|
$
|
17,198
|
$
|
26,511
|
|||
Interest
bearing deposits with other banks
|
3,036
|
33,540
|
|||||
Federal
funds sold
|
6,646
|
19,622
|
|||||
Investment
securities:
|
|||||||
Available
for sale, at fair value
|
97,137
|
116,275
|
|||||
Held
to maturity, at amortized cost - fair value of
|
|||||||
$12,924
(2007) and $13,938 (2006)
|
12,896
|
13,971
|
|||||
Loans
|
776,350
|
699,719
|
|||||
Less:
allowance for credit losses
|
(7,551
|
)
|
(6,300
|
)
|
|||
Loans,
net
|
768,799
|
693,419
|
|||||
Insurance
premiums receivable
|
1,083
|
573
|
|||||
Premises
and equipment, net
|
15,617
|
15,973
|
|||||
Accrued
interest receivable
|
5,008
|
4,892
|
|||||
Investment
in unconsolidated subsidiary
|
937
|
937
|
|||||
Goodwill
|
15,954
|
11,939
|
|||||
Other
intangible assets
|
6,436
|
1,569
|
|||||
Deferred
income taxes
|
1,847
|
2,092
|
|||||
Other
real estate owned
|
176
|
398
|
|||||
Other
assets
|
4,141
|
3,938
|
|||||
Total
assets
|
$
|
956,911
|
$
|
945,649
|
|||
LIABILITIES
|
|||||||
Deposits:
|
|||||||
Noninterest
bearing demand
|
$
|
104,081
|
$
|
109,962
|
|||
NOW
and Super NOW
|
115,623
|
112,549
|
|||||
Certificates
of deposit, $100,000 or more
|
161,568
|
153,731
|
|||||
Other
time and savings
|
384,623
|
397,940
|
|||||
Total
deposits
|
765,895
|
774,182
|
|||||
Accrued
interest payable
|
2,793
|
2,243
|
|||||
Short-term
borrowings
|
47,694
|
28,524
|
|||||
Long-term
debt
|
12,485
|
25,000
|
|||||
Other
liabilities
|
7,809
|
4,373
|
|||||
Total
liabilities
|
836,676
|
834,322
|
|||||
STOCKHOLDERS’
EQUITY
|
|||||||
Common
stock, par value $0.01; shares authorized - 35,000,000; shares
issued and
outstanding - 8,380,530 (2007) and 8,383,395 (2006)
|
84
|
84
|
|||||
Additional
paid in capital
|
29,539
|
29,688
|
|||||
Retained
earnings
|
90,365
|
82,279
|
|||||
Accumulated
other comprehensive income (loss)
|
247
|
(724
|
)
|
||||
Total
stockholders’ equity
|
120,235
|
111,327
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
956,911
|
$
|
945,649
|
(Dollars
in thousands, except per share data)
|
2007
|
|
2006
|
|
2005
|
|||||
INTEREST
INCOME
|
||||||||||
Interest
and fees on loans
|
$
|
57,524
|
$
|
50,572
|
$
|
41,848
|
||||
Interest
and dividends on investment securities:
|
||||||||||
Taxable
|
5,105
|
4,452
|
3,790
|
|||||||
Tax-exempt
|
511
|
549
|
577
|
|||||||
Federal
funds sold
|
1,108
|
1,459
|
1,058
|
|||||||
Other
interest income
|
893
|
939
|
111
|
|||||||
Total
interest income
|
65,141
|
57,971
|
47,384
|
|||||||
INTEREST
EXPENSE
|
||||||||||
NOW
and Super NOW accounts
|
1,069
|
702
|
552
|
|||||||
Certificates
of deposit, $100,000 or more
|
7,748
|
5,988
|
3,444
|
|||||||
Other
time and savings
|
12,876
|
10,438
|
7,107
|
|||||||
Interest
on short-term borrowings
|
1,264
|
1,034
|
692
|
|||||||
Interest
on long-term debt
|
1,148
|
912
|
104
|
|||||||
Total
interest expense
|
24,105
|
19,074
|
11,899
|
|||||||
NET
INTEREST INCOME
|
41,036
|
38,897
|
35,485
|
|||||||
PROVISION
FOR CREDIT LOSSES
|
1,724
|
1,493
|
810
|
|||||||
NET
INTEREST INCOME AFTER PROVISION
|
||||||||||
FOR
CREDIT LOSSES
|
39,312
|
37,404
|
34,675
|
|||||||
NONINTEREST
INCOME
|
||||||||||
Service
charges on deposit accounts
|
3,372
|
3,137
|
2,878
|
|||||||
Other
service charges and fees
|
2,195
|
1,518
|
1,193
|
|||||||
Gain
on sale of securities
|
5
|
3
|
4
|
|||||||
Insurance
agency commissions
|
7,698
|
6,744
|
6,384
|
|||||||
Other
noninterest income
|
1,409
|
1,437
|
1,039
|
|||||||
Total
noninterest income
|
14,679
|
12,839
|
11,498
|
|||||||
NONINTEREST
EXPENSE
|
||||||||||
Salaries
and wages
|
15,947
|
14,103
|
12,579
|
|||||||
Employee
benefits
|
4,044
|
3,590
|
3,176
|
|||||||
Occupancy
expense
|
1,962
|
1,655
|
1,542
|
|||||||
Furniture
and equipment expense
|
1,312
|
1,293
|
1,110
|
|||||||
Data
processing
|
1,820
|
1,559
|
1,414
|
|||||||
Directors’
fees
|
605
|
536
|
590
|
|||||||
Amortization
of other intangible assets
|
333
|
337
|
337
|
|||||||
Other
noninterest expenses
|
6,516
|
5,462
|
4,683
|
|||||||
Total
noninterest expense
|
32,539
|
28,535
|
25,431
|
|||||||
INCOME
BEFORE INCOME TAXES
|
21,452
|
21,708
|
20,742
|
|||||||
Income
tax expense
|
8,002
|
8,154
|
|
7,854
|
||||||
NET
INCOME
|
$ |
13,450
|
$ |
13,554
|
$ | 12,888 | ||||
Basic
earnings per common share
|
$ |
1.61
|
$ |
1.62
|
$ |
1.55
|
||||
Diluted
earnings per common share
|
$ |
1.60
|
|
$ |
1.61
|
$ |
1.54
|
|||
Cash
dividends paid per common share
|
$ |
0.64
|
$ |
0.59
|
$ |
0.54
|
(Dollars
in thousands, except per share data)
|
Common
Stock
|
Additional
Paid in Capital
|
Retained
Earnings
|
Accumulated
Other Comprehensive Income (Loss)
|
Total
Stockholders’ Equity
|
|||||||||||
Balances,
January 1, 2005
|
$
|
55
|
$
|
28,017
|
$
|
65,182
|
$
|
(278
|
)
|
$
|
92,976
|
|||||
Comprehensive
income:
|
||||||||||||||||
Net
income
|
-
|
-
|
12,888
|
-
|
12,888
|
|||||||||||
Unrealized
loss on available-for-sale securities, net of reclassification
adjustment
of ($105)
|
-
|
-
|
-
|
(986
|
)
|
(986
|
)
|
|||||||||
Total
comprehensive income
|
11,902
|
|||||||||||||||
Shares
issued for employee stock- based awards and related tax
effects
|
1
|
597
|
-
|
-
|
598
|
|||||||||||
Shares
issued for contingent earn out
|
-
|
400
|
-
|
-
|
400
|
|||||||||||
Cash
dividends paid ($0.54 per share)
|
-
|
-
|
(4,428
|
)
|
-
|
(4,428
|
)
|
|||||||||
Balances,
December 31, 2005
|
56
|
29,014
|
73,642
|
(1,264
|
)
|
101,448
|
||||||||||
Comprehensive
income:
|
||||||||||||||||
Net
income
|
-
|
-
|
13,554
|
-
|
13,554
|
|||||||||||
Unrealized
gain on available-for-sale securities, net of reclassification
adjustment
of $14
|
-
|
-
|
-
|
540
|
540
|
|||||||||||
Total
comprehensive income
|
14,094
|
|||||||||||||||
Shares
issued for employee stock- based awards and related tax
effects
|
-
|
654
|
-
|
-
|
654
|
|||||||||||
Stock-based
compensation expense
|
-
|
48
|
-
|
-
|
48
|
|||||||||||
Stock
dividend and cash in lieu of fractional shares paid
|
28
|
(28
|
)
|
(9
|
)
|
-
|
(9
|
)
|
||||||||
Cash
dividends paid ($0.59 per share)
|
-
|
-
|
(4,908
|
)
|
-
|
(4,908
|
)
|
|||||||||
Balances,
December 31, 2006
|
84
|
29,688
|
82,279
|
(724
|
)
|
111,327
|
||||||||||
Comprehensive
income:
|
||||||||||||||||
Net
income
|
-
|
-
|
13,450
|
-
|
13,450
|
|||||||||||
Unrealized
gain on available-for-sale securities, net of reclassification
adjustment
of $21
|
-
|
-
|
-
|
971
|
971
|
|||||||||||
Total
comprehensive income
|
14,421
|
|||||||||||||||
Shares
issued for employee stock- based awards and related tax
effects
|
-
|
54
|
-
|
-
|
54
|
|||||||||||
Stock-based
compensation expense
|
-
|
63
|
-
|
-
|
63
|
|||||||||||
Stock
purchased 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
|
(Dollars
in thousands)
|
2007
|
|
2006
|
|
2005
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||
Net
income
|
$
|
13,450
|
$
|
13,554
|
$
|
12,888
|
||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||
Depreciation
and amortization
|
1,523
|
1,445
|
1,410
|
|||||||
Stock-based
compensation expense
|
63
|
48
|
-
|
|||||||
Excess
tax benefits from stock-based arrangements
|
(3
|
)
|
(279
|
)
|
-
|
|||||
Discount
accretion on debt securities
|
(190
|
)
|
(143
|
)
|
(136
|
)
|
||||
Gain
on sales of securities
|
(5
|
)
|
(3
|
)
|
(4
|
)
|
||||
Provision
for credit losses
|
1,724
|
1,493
|
810
|
|||||||
Deferred
income taxes
|
(377
|
)
|
(424
|
)
|
169
|
|||||
Deferred
gain on sale of premises
|
-
|
-
|
(176
|
)
|
||||||
Loss
(gain) on disposal of premises and equipment
|
136
|
(6
|
)
|
17
|
||||||
(Gain)
loss on sales of other real estate owned
|
(51
|
)
|
-
|
89
|
||||||
Net
changes in:
|
||||||||||
Insurance
premiums receivable
|
(510
|
)
|
517
|
(704
|
)
|
|||||
Accrued
interest receivable
|
(116
|
)
|
(995
|
)
|
(622
|
)
|
||||
Other
assets
|
1,503
|
(342
|
)
|
(231
|
)
|
|||||
Accrued
interest payable
|
550
|
1,029
|
583
|
|||||||
Other
liabilities
|
30
|
240
|
1,270
|
|||||||
Net
cash provided by operating activities
|
17,727
|
16,134
|
15,363
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||
Proceeds
from sales of securities available for sale
|
3,500
|
51
|
9,744
|
|||||||
Proceeds
from maturities and principal payments
|
||||||||||
of
securities available for sale
|
92,293
|
48,648
|
21,285
|
|||||||
Purchases
of securities available for sale
|
(74,897
|
)
|
(57,833
|
)
|
(35,350
|
)
|
||||
Proceeds
from maturities and principal payments
|
||||||||||
of
securities held to maturity
|
1,174
|
1,127
|
1,062
|
|||||||
Purchases
of securities held to maturity
|
(117
|
)
|
(203
|
)
|
(333
|
)
|
||||
Net
increase in loans
|
(77,977
|
)
|
(73,036
|
)
|
(32,272
|
)
|
||||
Purchases
of premises and equipment
|
(695
|
)
|
(1,886
|
)
|
(3,787
|
)
|
||||
Proceeds
from sales of premises and equipment
|
-
|
40
|
912
|
|||||||
Proceeds
from sales of other real estate owned
|
1,148
|
255
|
-
|
|||||||
Deferred
earn out payment, net of stock issued
|
-
|
-
|
(2,912
|
)
|
||||||
Acquisition,
net of cash acquired
|
(5,259
|
)
|
-
|
-
|
||||||
|
||||||||||
Net
cash used in investing activities
|
(60,830
|
)
|
(82,837
|
)
|
(41,651
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||
Net
(decrease) increase in demand, NOW, money market, and savings
deposits
|
(18,843
|
)
|
(12,428
|
)
|
9,175
|
|||||
Net
increase in certificates of deposit
|
10,556
|
81,652
|
37,110
|
|||||||
Excess
tax benefits from stock-based payment arrangements
|
3
|
279
|
-
|
|||||||
Net
increase
(decrease) in
short-term borrowings
|
19,170
|
(7,323
|
)
|
8,741
|
||||||
Net
(decrease) increase in long- term debt
|
(15,000
|
)
|
21,000
|
(1,000
|
)
|
|||||
Proceeds
from issuance of common stock
|
54
|
654
|
598
|
|||||||
Stock
repurchased and retired
|
(266
|
)
|
-
|
-
|
||||||
Dividends
paid
|
(5,364
|
)
|
(4,917
|
)
|
(4,428
|
)
|
||||
Net
cash (used) provided by financing activities
|
(9,690
|
)
|
78,917
|
50,196
|
2007
|
|
2006
|
|
2005
|
||||||
NET
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(52,793
|
)
|
12,214
|
23,908
|
||||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF YEAR
|
79,673
|
67,459
|
43,551
|
|||||||
CASH
AND CASH EQUIVALENTS AT
|
||||||||||
END
OF YEAR
|
$
|
26,880
|
$
|
79,673
|
$
|
67,459
|
||||
Supplemental
cash flow information:
|
||||||||||
Interest
paid
|
$
|
23,555
|
$
|
18,045
|
$
|
11,315
|
||||
Income
taxes paid
|
$
|
8,462
|
$
|
8,281
|
$
|
7,427
|
||||
Transfers
from loans to other real estate owned
|
$
|
874
|
$
|
352
|
$
|
-
|
||||
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 acquisition
|
$
|
7,031
|
$
|
-
|
$
|
-
|
Gross
|
Gross
|
Estimated
|
|||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||||||||||
(Dollars
in thousands)
|
Cost
|
Gains
|
Losses
|
Value
|
|||||||||
Available-for-sale
securities:
|
|||||||||||||
December
31, 2007:
|
|||||||||||||
Obligations
of U.S. Government agencies
|
|
||||||||||||
and
corporations
|
$
|
67,204
|
$
|
624
|
$
|
95
|
$
|
67,733
|
|||||
Other
securities:
|
|||||||||||||
Mortgage-backed
securities
|
25,810
|
137
|
193
|
25,754
|
|||||||||
Federal
Home Loan Bank stock
|
2,984
|
-
|
-
|
2,984
|
|||||||||
Federal
Reserve Bank stock
|
302
|
-
|
-
|
302
|
|||||||||
Federal
Home Loan Mortgage Corporation
|
|||||||||||||
cumulative
preferred stock
|
389
|
-
|
61
|
328
|
|||||||||
Other
equity securities
|
35
|
1
|
-
|
36
|
|||||||||
$
|
96,724
|
$
|
762
|
$
|
349
|
$
|
97,137
|
||||||
December
31, 2006:
|
|||||||||||||
Obligations
of U.S. Government agencies
|
|||||||||||||
and
corporations
|
$
|
95,857
|
$
|
81
|
$
|
989
|
$
|
94,949
|
|||||
Other
securities:
|
|||||||||||||
Mortgage-backed
securities
|
17,937
|
60
|
378
|
17,619
|
|||||||||
Federal
Home Loan Bank stock
|
2,936
|
-
|
-
|
2,936
|
|||||||||
Federal
Reserve Bank stock
|
302
|
-
|
-
|
302
|
|||||||||
Federal
Home Loan Mortgage Corporation
|
|||||||||||||
cumulative
preferred stock
|
389
|
44
|
-
|
433
|
|||||||||
Other
equity securities
|
35
|
1
|
-
|
36
|
|||||||||
$
|
117,456
|
$
|
186
|
$
|
1,367
|
$
|
116,275
|
||||||
Held-to-maturity
securities:
|
|||||||||||||
December
31, 2007:
|
|||||||||||||
Obligations
of states and political subdivisions
|
|
$
|
12,895
|
$
|
86
|
$
|
58
|
$
|
12,923
|
||||
Mortgage-backed
securities
|
1
|
-
|
-
|
1
|
|||||||||
|
$
|
12,896
|
$
|
86
|
$
|
58
|
$
|
12,924
|
|||||
December
31, 2006:
|
|||||||||||||
Obligations
of states and political subdivisions
|
$
|
13,969
|
$
|
84
|
$
|
117
|
$
|
13,936
|
|||||
Mortgage-backed
securities
|
2
|
-
|
-
|
2
|
|||||||||
$
|
13,971
|
$
|
84
|
$
|
117
|
$
|
13,938
|
Continuous
unrealized losses existing for:
|
|||||||||||||
Less
than 12
|
More
than 12
|
Total
Unrealized
|
|||||||||||
(Dollars
in thousands)
|
Fair
Value
|
Months
|
Months
|
Losses
|
|||||||||
Available-for-sale
securities:
|
|||||||||||||
Obligations
of U.S. Government
|
|||||||||||||
agencies
and corporations
|
$
|
31,572
|
$
|
4
|
$
|
92
|
$
|
96
|
|||||
Mortgage-backed
securities
|
13,755
|
9
|
183
|
192
|
|||||||||
Federal
Home Loan Mortgage Corporation
|
|||||||||||||
cumulative
preferred stock
|
328
|
61
|
-
|
61
|
|||||||||
$
|
45,655
|
$
|
74
|
$
|
275
|
$
|
349
|
Continuous
unrealized losses existing for:
|
|||||||||||||
Less
than 12
|
More
than 12
|
Total
Unrealized
|
|||||||||||
(Dollars
in thousands)
|
Fair
Value
|
Months
|
Months
|
Losses
|
|||||||||
Held-to-maturity
securities:
|
|||||||||||||
Obligations
of states and political subdivisions
|
$
|
4,724
|
$
|
1
|
$
|
57
|
$
|
58
|
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
|
$
|
33,523
|
$
|
33,500
|
$
|
5,260
|
$
|
5,264
|
|||||
Due
after one year through five years
|
39,018
|
39,511
|
4,830
|
4,893
|
|||||||||
Due
after five years through ten years
|
6,265
|
6,226
|
2,806
|
2,767
|
|||||||||
Due
after ten years
|
14,209
|
14,250
|
-
|
-
|
|||||||||
93,015
|
93,487
|
12,896
|
12,924
|
||||||||||
Equity
securities
|
3,709
|
3,650
|
-
|
-
|
|||||||||
$
|
96,724
|
$
|
97,137
|
$
|
12,896
|
$
|
12,924
|
December
31, 2007
|
December
31, 2006
|
||||||||||||
Amortized
|
Estimated
|
Amortized
|
Estimated
|
||||||||||
(Dollars
in thousands)
|
Cost
|
Fair
Value
|
Cost
|
Fair
Value
|
|||||||||
Pledged
available-for-sale securities
|
$
|
88,274
|
$
|
88,805
|
$
|
98,868
|
$
|
97,851
|
(Dollars
in thousands)
|
2007
|
2006
|
|||||
Real
estate loans:
|
|||||||
Construction
and land development
|
$
|
155,527
|
$
|
153,715
|
|||
Secured
by farmland
|
23,741
|
19,979
|
|||||
Secured
by residential properties
|
256,134
|
223,825
|
|||||
Secured
by non-farm, nonresidential properties
|
225,747
|
203,978
|
|||||
Loans
to farmers (loans to finance agricultural production and other
loans)
|
2,779
|
3,378
|
|||||
Commercial
and industrial loans
|
82,349
|
72,215
|
|||||
Loans
to individuals for household, family, and other personal
expenditures
|
23,044
|
19,569
|
|||||
Obligations
of states and political subdivisions in the United States,
tax-exempt
|
5,355
|
2,676
|
|||||
All
other loans
|
2,347
|
1,116
|
|||||
777,023
|
700,451
|
||||||
Net
deferred loan fees/costs
|
(673
|
)
|
(732
|
)
|
|||
776,350
|
699,719
|
||||||
Allowance
for credit losses
|
(7,551
|
)
|
(6,300
|
)
|
|||
$
|
768,799
|
$
|
693,419
|
(Dollars
in thousands)
|
2007
|
2006
|
2005
|
|||||||
Balance,
beginning of year
|
$
|
6,300
|
$
|
5,236
|
$
|
4,692
|
||||
Loans
charged off:
|
||||||||||
Real
estate
|
(137
|
)
|
(2
|
)
|
-
|
|||||
Consumer
|
(301
|
)
|
(137
|
)
|
(183
|
)
|
||||
Commercial
and other
|
(276
|
)
|
(539
|
)
|
(266
|
)
|
||||
(714
|
)
|
(678
|
)
|
(449
|
)
|
|||||
Recoveries:
|
||||||||||
Real
estate
|
-
|
46
|
2
|
|||||||
Consumer
|
76
|
80
|
71
|
|||||||
Commercial
and other
|
165
|
123
|
110
|
|||||||
241
|
249
|
183
|
||||||||
Net
loans charged off
|
(473
|
)
|
(429
|
)
|
(266
|
)
|
||||
Provision
|
1,724
|
1,493
|
810
|
|||||||
Balance,
end of year
|
$
|
7,551
|
$
|
6,300
|
$
|
5,236
|
(Dollars
in thousands)
|
2007
|
2006
|
2005
|
|||||||
Impaired
loans with a valuation allowance
|
$
|
3,413
|
$
|
7,658
|
$
|
604
|
||||
Impaired
loans with no valuation allowance
|
127
|
-
|
242
|
|||||||
Total
impaired loans
|
$
|
3,540
|
$
|
7,658
|
$
|
846
|
||||
Allowance
for loan losses related to impaired loans
|
$
|
819
|
$
|
883
|
$
|
555
|
||||
Allowance
for loan losses related to other than impaired loans
|
6,732
|
5,417
|
4,681
|
|||||||
Total
allowance for loan losses
|
$
|
7,551
|
$
|
6,300
|
$
|
5,236
|
||||
Interest
income on impaired loans recorded on the cash basis
|
$
|
142
|
$
|
-
|
$
|
-
|
||||
Average
recorded investment in impaired loans for the year
|
$
|
3,958
|
$
|
1,857
|
$
|
1,156
|
(Dollars
in thousands)
|
2007
|
2006
|
|||||
Land
|
$
|
4,395
|
$
|
4,395
|
|||
Buildings
and land improvements
|
12,322
|
12,302
|
|||||
Furniture
and equipment
|
7,212
|
7,210
|
|||||
23,929
|
23,907
|
||||||
Accumulated
depreciation
|
(8,312
|
)
|
(7,934
|
)
|
|||
$
|
15,617
|
$
|
15,973
|
2008
|
$
|
458
|
||
2009
|
420
|
|||
2010
|
323
|
|||
2011
|
296
|
|||
2012
|
241
|
|||
Thereafter
|
1,368
|
|||
Total
minimum lease payments
|
$
|
3,106
|
December
31,
|
||||||||||
(Dollars
in thousands)
|
2007
|
2006
|
2005
|
|||||||
Balance,
beginning of year
|
$
|
937
|
$
|
909
|
$
|
859
|
||||
Equity
in net income
|
-
|
28
|
50
|
|||||||
Balance,
end of year
|
$
|
937
|
$
|
937
|
$
|
909
|
December
31, 2007
|
December
31, 2006
|
||||||||||||||||||||||||
Weighted
|
Weighted
|
||||||||||||||||||||||||
Gross
|
Net
|
Average
|
Gross
|
Net
|
Average
|
||||||||||||||||||||
Carrying
|
Accumulated
|
Carrying
|
Remaining
|
Carrying
|
Accumulated
|
Carrying
|
Remaining
|
||||||||||||||||||
(Dollars
in thousands)
|
Amount
|
Amortization
|
Amount
|
Life
|
Amount
|
Amortization
|
Amount
|
Life
|
|||||||||||||||||
Goodwill
|
$
|
16,621
|
$
|
667
|
$
|
15,954
|
-
|
$
|
12,606
|
$
|
667
|
$
|
11,939
|
-
|
|||||||||||
Other
intangible assets
|
|||||||||||||||||||||||||
Amortized
other intangible assets
|
|||||||||||||||||||||||||
Employment
agreements
|
$
|
1,730
|
$
|
62
|
$
|
1,668
|
6.7
|
$
|
-
|
$
|
-
|
-
|
-
|
||||||||||||
Insurance
expirations
|
1,270
|
471
|
799
|
9.5
|
1,270
|
386
|
884
|
10.4
|
|||||||||||||||||
Core
deposit intangible
|
968
|
454
|
514
|
4.3
|
968
|
333
|
635
|
5.3
|
|||||||||||||||||
Customer
relationships
|
960
|
15
|
945
|
15.7
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Unidentifiable
intangible resulting from branch acquisitions
|
104
|
104
|
-
|
-
|
104
|
103
|
1
|
0.1
|
|||||||||||||||||
Other
identifiable intangibles
|
621
|
621
|
-
|
-
|
621
|
572
|
49
|
0.4
|
|||||||||||||||||
5,653
|
1,727
|
3,926
|
2,963
|
1,394
|
1,569
|
||||||||||||||||||||
Unamortized
other intangible assets
|
|||||||||||||||||||||||||
Carrier
relationships
|
1,300
|
-
|
1,300
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
Trade
name
|
1,210
|
-
|
1,210
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||
2,510
|
-
|
2,510
|
-
|
-
|
-
|
||||||||||||||||||||
Total
other intangible assets
|
$
|
8,163
|
$
|
1,727
|
$
|
6,436
|
$
|
2,963
|
$
|
1,394
|
$
|
1,569
|
Community
|
||||||||||
(Dollars
in thousands)
|
banking
|
Insurance
|
Total
|
|||||||
Balance,
beginning of year
|
$
|
4,076
|
$
|
7,863
|
$
|
11,939
|
||||
Goodwill
acquired during the year
|
-
|
4,015
|
4,015
|
|||||||
Balance
end of year
|
$
|
4,076
|
$
|
11,878
|
$
|
15,954
|
Amortization
|
|||||||
(Dollars
in thousands)
|
expense
|
||||||
Year
ended December 31,
|
2007
|
$
|
333
|
||||
|
|||||||
Estimate
for years ended December 31,
|
2008
|
515
|
|||||
2009
|
515
|
||||||
2010
|
515
|
||||||
2011
|
515
|
||||||
2012
|
402
|
(Dollars
in thousands)
|
2007
|
2006
|
|||||
Due
in one year or less
|
$
|
277,952
|
$
|
239,789
|
|||
Due
in one to three years
|
71,350
|
71,090
|
|||||
Due
in three to five years
|
26,993
|
54,860
|
|||||
$
|
376,295
|
$
|
365,739
|
2007
|
2006
|
||||||||||||
(Dollars
in thousands)
|
Amount
|
Rate
|
Amount
|
Rate
|
|||||||||
At
Year End:
|
|||||||||||||
Federal
Home Loan Bank advances
|
$
|
20,000
|
4.65
|
%
|
$
|
4,500
|
5.34
|
%
|
|||||
Retail
repurchase agreements
|
27,494
|
3.27
|
23,852
|
3.70
|
|||||||||
Other
short-term borrowings
|
200
|
4.92
|
172
|
5.18
|
|||||||||
Total
|
$
|
47,694
|
3.86
|
%
|
$
|
28,524
|
3.97
|
%
|
|||||
Average
for the Year:
|
|||||||||||||
Federal
Home Loan Bank advances
|
$
|
7,000
|
4.50
|
%
|
$
|
1,408
|
5.00
|
%
|
|||||
Retail
repurchase agreements
|
25,785
|
3.60
|
27,510
|
3.31
|
|
||||||||
Other
short-term borrowings
|
353
|
5.51
|
384
|
5.36
|
|||||||||
Maximum
Month-end Balance:
|
|||||||||||||
Federal
Home Loan Bank advances
|
$
|
20,000
|
$
|
5,000
|
|||||||||
Retail
repurchase agreements
|
34,536
|
37,273
|
|||||||||||
Other
short-term borrowings
|
2,500
|
1,769
|
(Dollars
in thousands)
|
2007
|
2006
|
|||||
Federal
Home Loan Bank (FHLB) 4.67% Advance due in 2007
|
$
|
-
|
$
|
4,000
|
|||
FHLB
5.52% Advance due in 2007
|
-
|
6,000
|
|||||
FHLB
5.72% Advance due in 2007
|
-
|
3,000
|
|||||
FHLB
5.08% Advance due in 2008
|
-
|
5,000
|
|||||
FHLB
5.69% Advance due in 2008
|
7,000
|
7,000
|
|||||
FHLB
4.17% Advance due in 2009
|
3,000
|
-
|
|||||
Acquisition
related debt, 4.08% interest, equal annual installments for five
years
|
2,485
|
-
|
|||||
$
|
12,485
|
$
|
25,000
|
Number
|
Weighted
Average Grant
|
||||||
of
Shares
|
Date
Fair Value
|
||||||
Outstanding
at January 1, 2007
|
-
|
$
|
-
|
||||
Granted
|
4,245
|
25.28
|
|||||
Cancelled
|
-
|
-
|
|||||
Outstanding
at December 31, 2007
|
4,245
|
$
|
25.28
|
||||
Nonvested
at December 31, 2007
|
3,845
|
$
|
25.31
|
Year
Ended December 31,
|
|||||||||||||
2007
|
2006
|
||||||||||||
Number
|
Weighted
Average
|
Number
|
Weighted
Average
|
||||||||||
of
Shares
|
Exercise
Price
|
of
Shares
|
Exercise
Price
|
||||||||||
Outstanding
at beginning of year
|
37,515
|
$
|
15.82
|
77,364
|
$
|
10.68
|
|||||||
Granted
|
-
|
-
|
11,972
|
18.47
|
|||||||||
Exercised
|
(3,444
|
)
|
17.07
|
(50,056
|
)
|
8.52
|
|||||||
Expired/Cancelled
|
(274
|
)
|
18.47
|
(1,765
|
)
|
15.76
|
|||||||
Outstanding
at end of year
|
33,797
|
$
|
15.67
|
37,515
|
$
|
15.82
|
|||||||
Weighted
average fair value of options granted during the year
|
$
|
-
|
$
|
5.91
|
Options
Outstanding and Exercisable
|
|||||||||||
Options
Outstanding
|
Weighted
Average
|
||||||||||
Remaining
|
|||||||||||
Exercise
Price
|
Number
|
Number
|
Contract
Life (in years)
|
||||||||
$
|
21.33
|
5,075
|
5,075
|
1.05
|
|||||||
14.00
|
4,005
|
4,005
|
2.05
|
||||||||
13.17
|
17,195
|
17,195
|
4.28
|
||||||||
18.47
|
7,522
|
7,522
|
0.33
|
||||||||
33,797
|
33,797
|
2006
|
||||
Dividend
yield
|
2.40
|
%
|
||
Expected
volatility
|
23.57
|
%
|
||
Risk
free interest rate
|
4.53
|
%
|
||
Expected
lives (in years)
|
2.25
|
(Dollars
in thousands)
|
2005
|
|||
Net
income:
|
||||
As
reported
|
$
|
12,888
|
||
Less
pro forma stock-based compensation
|
||||
expense
determined under the fair value
|
||||
method,
net of related tax effects
|
(50
|
)
|
||
Pro
forma net income
|
$
|
12,838
|
||
Basic
earnings per share:
|
||||
As
reported
|
$
|
1.55
|
||
Pro
forma
|
1.55
|
|||
Diluted
earnings per share
|
||||
As
reported
|
$
|
1.54
|
||
Pro
forma
|
1.54
|
(Dollars
in thousands)
|
2007
|
2006
|
|||||
Cash
surrender value
|
$
|
2,204
|
$
|
2,125
|
|||
Accrued
benefit obligation
|
902
|
823
|
(Dollars
in thousands)
|
2007
|
2006
|
|||||
Federal
income taxes currently (receivable) payable
|
$
|
(66
|
)
|
$
|
126
|
||
State
income taxes currently receivable
|
(66
|
)
|
(173
|
)
|
|||
Deferred
income tax benefit
|
1,847
|
2,092
|
(Dollars
in thousands)
|
2007
|
2006
|
2005
|
|||||||
Currently
payable:
|
||||||||||
Federal
|
$
|
7,162
|
$
|
7,367
|
$
|
6,331
|
||||
State
|
1,217
|
1,211
|
1,159
|
|||||||
8,379
|
8,578
|
7,490
|
||||||||
Deferred
income tax (benefit) expense:
|
||||||||||
Federal
|
(255
|
)
|
(351
|
)
|
287
|
|||||
State
|
(122
|
)
|
(73
|
)
|
77
|
|||||
|
(377
|
)
|
(424
|
)
|
364
|
|||||
$
|
8,002
|
$
|
8,154
|
$
|
7,854
|
2007
|
2006
|
2005
|
||||||||
Tax
at federal statutory rate
|
35.0
|
%
|
35.0
|
%
|
35.0
|
%
|
||||
Tax
effect of:
|
||||||||||
Tax-exempt
income
|
(1.0
|
)
|
(.9
|
)
|
(1.0
|
)
|
||||
Non-deductible
expenses
|
.2
|
.1
|
.1
|
|||||||
State
income taxes, net of federal benefit
|
3.4
|
3.5
|
3.8
|
|||||||
Other
|
(.3
|
)
|
(.1
|
)
|
-
|
|||||
Income
tax expense
|
37.3
|
%
|
37.6
|
%
|
37.9
|
%
|
(Dollars
in thousands)
|
2007
|
2006
|
|||||
Deferred
tax assets:
|
|||||||
Allowance
for credit losses
|
$
|
2,997
|
$
|
2,461
|
|||
Provision
for off-balance sheet commitments
|
157
|
122
|
|||||
Net
operating loss carry forward
|
41
|
5
|
|||||
Deferred
gain on sale leaseback
|
55
|
58
|
|||||
Recognized
loss on impaired securities
|
45
|
44
|
|||||
Loan
fees
|
287
|
296
|
|||||
Deferred
compensation
|
460
|
398
|
|||||
Unrealized
losses on available-for-sale securities
|
-
|
456
|
|||||
Other
|
18
|
3
|
|||||
Total
deferred tax assets
|
4,060
|
3,843
|
|||||
Deferred
tax liabilities:
|
|||||||
Depreciation
|
389
|
400
|
|||||
Purchase
accounting adjustments
|
959
|
609
|
|||||
Federal
Home Loan Bank stock dividend
|
29
|
28
|
|||||
Undistributed
income of unconsolidated subsidiary
|
76
|
61
|
|||||
Loan
origination fees and costs
|
520
|
583
|
|||||
Unrealized
gains on available-for-sale securities
|
166
|
-
|
|||||
Other
|
74
|
70
|
|||||
Total
deferred tax liabilities
|
2,213
|
1,751
|
|||||
Net
deferred tax assets
|
$
|
1,847
|
$
|
2,092
|
(In
thousands, except per share data)
|
2007
|
2006
|
2005
|
|||||||
Basic:
|
||||||||||
Net
income (applicable to common stock)
|
$
|
13,450
|
$
|
13,554
|
$
|
12,888
|
||||
Average
common shares outstanding
|
8,380
|
8,366
|
8,305
|
|||||||
Basic
earnings per share
|
$
|
1.61
|
$
|
1.62
|
$
|
1.55
|
||||
Diluted:
|
||||||||||
Net
income (applicable to common stock)
|
$
|
13,450
|
$
|
13,554
|
$
|
12,888
|
||||
Average
common shares outstanding
|
8,380
|
8,366
|
8,305
|
|||||||
Diluted
effect of stock options
|
14
|
27
|
38
|
|||||||
Average
common shares outstanding - diluted
|
8,394
|
8,393
|
8,343
|
|||||||
Diluted
earnings per share
|
$
|
1.60
|
$
|
1.61
|
$
|
1.54
|
To
Be Well
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Capitalized
Under
|
|
||||||||
|
|
|
|
|
|
For
Capital
|
|
Prompt
Corrective
|
|
||||||||||
|
|
Actual
|
|
Adequacy
Purposes
|
|
Action
Provisions
|
|
||||||||||||
(Dollars
in thousands)
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||
As
of December 31, 2007:
|
|||||||||||||||||||
Total
Capital (to Risk-Weighted Assets):
|
|||||||||||||||||||
Company
|
$
|
105,694
|
13.14
|
%
|
$
|
64,339
|
8.00
|
%
|
|||||||||||
Talbot
Bank
|
64,209
|
13.57
|
37,863
|
8.00
|
$
|
47,329
|
10.00
|
%
|
|||||||||||
Centreville
National Bank
|
31,604
|
12.66
|
19,966
|
8.00
|
24,957
|
10.00
|
|||||||||||||
The
Felton Bank
|
7,988
|
10.36
|
6,169
|
8.00
|
7,711
|
10.00
|
|||||||||||||
Tier
1 Capital (to Risk-Weighted Assets):
|
|||||||||||||||||||
Company
|
$
|
97,744
|
12.15
|
%
|
$
|
32,170
|
4.00
|
%
|
|||||||||||
Talbot
Bank
|
59,298
|
12.53
|
18,932
|
4.00
|
$
|
28,397
|
6.00
|
%
|
|||||||||||
Centreville
National Bank
|
29,575
|
11.85
|
9,983
|
4.00
|
14,974
|
6.00
|
|||||||||||||
The
Felton Bank
|
7,024
|
9.11
|
3,084
|
4.00
|
4,626
|
6.00
|
|||||||||||||
Tier
1 Capital (to Average Assets):
|
|||||||||||||||||||
Company
|
$
|
97,744
|
10.50
|
%
|
$
|
37,225
|
4.00
|
%
|
|||||||||||
Talbot
Bank
|
59,298
|
11.14
|
21,299
|
4.00
|
$
|
26,624
|
5.00
|
%
|
|||||||||||
Centreville
National Bank
|
29,575
|
9.58
|
12,352
|
4.00
|
15,439
|
5.00
|
|||||||||||||
The
Felton Bank
|
7,024
|
7.75
|
3,626
|
4.00
|
4,532
|
5.00
|
|||||||||||||
As
of December 31, 2006:
|
|||||||||||||||||||
Total
Capital (to Risk-Weighted Assets):
|
|||||||||||||||||||
Company
|
$
|
105,402
|
14.04
|
%
|
$
|
60,038
|
8.00
|
%
|
|||||||||||
Talbot
Bank
|
59,844
|
13.24
|
36,153
|
8.00
|
$
|
45,191
|
10.00
|
%
|
|||||||||||
Centreville
National Bank
|
32,337
|
14.53
|
17,798
|
8.00
|
22,248
|
10.00
|
|||||||||||||
The
Felton Bank
|
7,232
|
10.03
|
5,766
|
8.00
|
7,208
|
10.00
|
|||||||||||||
Tier
1 Capital (to Risk-Weighted Assets):
|
|||||||||||||||||||
Company
|
$
|
98,766
|
13.16
|
%
|
$
|
30,019
|
4.00
|
%
|
|||||||||||
Talbot
Bank
|
55,739
|
12.33
|
18,076
|
4.00
|
$
|
27,115
|
6.00
|
%
|
|||||||||||
Centreville
National Bank
|
30,557
|
13.73
|
8,899
|
4.00
|
13,349
|
6.00
|
|||||||||||||
The
Felton Bank
|
6,482
|
8.99
|
2,883
|
4.00
|
4,325
|
6.00
|
|||||||||||||
Tier
1 Capital (to Average Assets):
|
|||||||||||||||||||
Company
|
$
|
98,766
|
10.64
|
%
|
$
|
37,142
|
4.00
|
%
|
|||||||||||
Talbot
Bank
|
55,739
|
10.73
|
20,773
|
4.00
|
$
|
25,966
|
5.00
|
%
|
|||||||||||
Centreville
National Bank
|
30,557
|
9.50
|
12,860
|
4.00
|
16,075
|
5.00
|
|||||||||||||
The
Felton Bank
|
6,482
|
7.80
|
3,325
|
4.00
|
4,156
|
5.00
|
2007
|
2006
|
||||||||||||
Estimated
|
Estimated
|
||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
||||||||||
(Dollars
in thousands)
|
Amount
|
Value
|
Amount
|
Value
|
|||||||||
Financial
assets:
|
|||||||||||||
Cash
and cash equivalents
|
$
|
26,880
|
$
|
26,797
|
$
|
79,673
|
$
|
79,674
|
|||||
Investment
securities
|
110,033
|
110,060
|
130,246
|
130,215
|
|||||||||
Loans
|
776,350
|
796,798
|
699,719
|
708,164
|
|||||||||
Less:
allowance for loan losses
|
(7,551
|
)
|
(7,551
|
)
|
(6,300
|
)
|
(6,300
|
)
|
|||||
$
|
905,712
|
$
|
926,104
|
$
|
903,338
|
$
|
911,753
|
||||||
Financial
liabilities:
|
|||||||||||||
Deposits
|
$
|
765,895
|
$
|
755,041
|
$
|
774,182
|
$
|
756,685
|
|||||
Short-term
borrowings
|
47,694
|
47,703
|
28,524
|
28,347
|
|||||||||
Long-term
debt
|
12,485
|
12,657
|
25,000
|
24,993
|
|||||||||
|
|||||||||||||
$
|
826,074
|
$
|
815,401
|
$
|
827,706
|
$
|
810,025
|
2007
|
2006
|
||||||||||||
Estimated
|
Estimated
|
||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
||||||||||
(Dollars
in thousands)
|
Amount
|
Value
|
Amount
|
Value
|
|||||||||
Unrecognized
financial instruments:
|
|||||||||||||
Commitments
to extend credit
|
$
|
246,295
|
$
|
-
|
$
|
189,396
|
$
|
-
|
|||||
Standby
letters of credit
|
18,276
|
-
|
20,279
|
-
|
|||||||||
|
$
|
264,571
|
$
|
-
|
$
|
209,675
|
$
|
-
|
(Dollars
in thousands)
|
2007
|
2006
|
|||||
Commitments
to extend credit
|
$
|
246,295
|
$
|
189,396
|
|||
Letters
of credit
|
18,276
|
20,279
|
|||||
$
|
264,571
|
$
|
209,675
|
(Dollars
in thousands)
|
2007
|
2006
|
|||||
Assets:
|
|||||||
Cash
|
$
|
1,441
|
$
|
1,212
|
|||
Investment
in subsidiaries
|
118,995
|
107,513
|
|||||
Income
taxes receivable
|
577
|
302
|
|||||
Premises
and equipment, net
|
2,997
|
3,031
|
|||||
Other
assets
|
172
|
177
|
|||||
Total
assets
|
$
|
124,182
|
$
|
112,235
|
|||
Liabilities:
|
|||||||
Accounts
payable
|
$
|
640
|
$
|
462
|
|||
Deferred
tax liability
|
822
|
446
|
|||||
Long-term
debt
|
2,485
|
-
|
|||||
Total
liabilities
|
3,947
|
908
|
|||||
Stockholders’
equity:
|
|||||||
Common
stock
|
84
|
84
|
|||||
Additional
paid in capital
|
29,539
|
29,688
|
|||||
Retained
earnings
|
90,365
|
82,279
|
|||||
Accumulated
other comprehensive income (loss)
|
247
|
(724
|
)
|
||||
Total
stockholders’ equity
|
120,235
|
111,327
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
124,182
|
$
|
112,235
|
2007
|
2006
|
2005
|
||||||||
Income
|
||||||||||
Dividends
from subsidiaries
|
$
|
11,234
|
$
|
5,115
|
$
|
6,928
|
||||
Management
and other fees from subsidiaries
|
5,078
|
3,982
|
2,577
|
|||||||
Rental
income
|
76
|
108
|
125
|
|||||||
Interest
income
|
14
|
10
|
4
|
|||||||
Total
income
|
16,402
|
9,215
|
9,634
|
|||||||
Expenses
|
||||||||||
Salaries
and employee benefits
|
3,675
|
3,034
|
2,033
|
|||||||
Occupancy
expense
|
333
|
257
|
223
|
|||||||
Other
operating expenses
|
1,346
|
1,195
|
798
|
|||||||
Total
expenses
|
5,354
|
4,486
|
3,054
|
|||||||
Income
before income tax expense and
|
||||||||||
equity
in undistributed income of subsidiaries
|
11,048
|
4,729
|
6,580
|
|||||||
Income
tax expense
|
109
|
331
|
177
|
|||||||
Income
before equity in undistributed income of subsidiaries
|
10,939
|
4,398
|
6,403
|
|||||||
2,511
|
9,156
|
6,485
|
||||||||
Net
income
|
$
|
13,450
|
$
|
13,554
|
$
|
12,888
|
(Dollars
in thousands)
|
2007
|
2006
|
2005
|
|||||||
Cash
flows from operating activities:
|
||||||||||
Net
income
|
$
|
13,450
|
$
|
13,554
|
$
|
12,888
|
||||
Adjustments
to reconcile net income to cash provided by operating
activities:
|
||||||||||
Equity
in undistributed income of subsidiaries
|
(2,511
|
)
|
(9,156
|
)
|
(6,485
|
)
|
||||
Loss
on disposal of furniture and equipment
|
2
|
-
|
-
|
|||||||
Depreciation
|
166
|
125
|
91
|
|||||||
Stock-based
compensation expense
|
63
|
48
|
-
|
|||||||
Excess
tax benefits from stock-based arrangements
|
(3
|
)
|
(279
|
)
|
-
|
|||||
Net
(increase) decrease in other assets
|
(267
|
)
|
186
|
(131
|
)
|
|||||
Net
increase in other liabilities
|
553
|
186
|
222
|
|||||||
Net
cash provided by operating activities
|
11,453
|
4,664
|
6,585
|
|||||||
Cash
flows from investing activities:
|
||||||||||
Acquisition
|
(8,001
|
)
|
-
|
-
|
||||||
Purchase
of premises and equipment
|
(135
|
)
|
(281
|
)
|
(83
|
)
|
||||
Deferred
earn out payment, net of stock issued
|
-
|
-
|
(2,400
|
)
|
||||||
Investment
in subsidiaries
|
-
|
-
|
(250
|
)
|
||||||
Net
cash used by investing activities
|
(8,136
|
)
|
(281
|
)
|
(2,733
|
)
|
||||
Cash
flows from financing activities:
|
||||||||||
Excess
tax benefits from stock-based arrangements
|
3
|
279
|
-
|
|||||||
Proceeds
from long-term debt
|
2,485
|
-
|
-
|
|||||||
Proceeds
from issuance of common stock
|
54
|
654
|
598
|
|||||||
Stock
repurchased and retired
|
(266
|
)
|
-
|
-
|
||||||
Dividends
paid
|
(5,364
|
)
|
(4,917
|
)
|
(4,428
|
)
|
||||
Net
cash used by financing activities
|
(3,088
|
)
|
(3,984
|
)
|
(3,830
|
)
|
||||
Net
increase in cash and cash equivalents
|
229
|
399
|
22
|
|||||||
Cash
and cash equivalents at beginning of year
|
1,212
|
813
|
791
|
|||||||
Cash
and cash equivalents at end of year
|
$
|
1,441
|
$
|
1,212
|
$
|
813
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
||||||
(In
thousands, except per share data)
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|||||
2007
|
|||||||||||||
Interest
income
|
$
|
15,890
|
$
|
16,255
|
$
|
16,543
|
$
|
16,453
|
|||||
Net
interest income
|
9,905
|
10,242
|
10,463
|
10,426
|
|||||||||
Provision
for credit losses
|
242
|
413
|
604
|
465
|
|||||||||
Income
before income taxes
|
5,420
|
5,343
|
5,315
|
5,374
|
|||||||||
Net
Income
|
$
|
3,403
|
$
|
3,356
|
$
|
3,351
|
$
|
3,340
|
|||||
Basic
earnings per common share
|
$
|
0.41
|
$
|
0.40
|
$
|
0.40
|
$
|
0.40
|
|||||
Diluted
earnings per common share
|
$
|
0.41
|
$
|
0.40
|
$
|
0.40
|
$
|
0.40
|
|||||
2006
|
|||||||||||||
Interest
income
|
$
|
13,065
|
$
|
13,943
|
$
|
15,368
|
$
|
15,595
|
|||||
Net
interest income
|
9,414
|
9,909
|
9,902
|
9,671
|
|||||||||
Provision
for credit losses
|
311
|
240
|
416
|
526
|
|||||||||
Income
before income taxes
|
5,718
|
5,941
|
5,167
|
4,882
|
|||||||||
Net
Income
|
$
|
3,551
|
$
|
3,751
|
$
|
3,199
|
$
|
3,053
|
|||||
Basic
earnings per common share
|
$
|
0.43
|
$
|
0.45
|
$
|
0.38
|
$
|
0.36
|
|||||
Diluted
earnings per common share
|
$
|
0.43
|
$
|
0.45
|
$
|
0.38
|
$
|
0.36
|
Community
|
Insurance
products
|
Parent
|
|||||||||||
(Dollars
in thousands)
|
banking
|
and
services
|
Company
|
Total
|
|||||||||
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 income (expense)
|
(4,646
|
)
|
(381
|
)
|
5,027
|
-
|
|||||||
Income
before taxes
|
21,228
|
409
|
(185
|
)
|
21,452
|
||||||||
Income
tax expense (benefit)
|
7,918
|
153
|
(69
|
)
|
8,002
|
||||||||
Net
income
|
$
|
13,310
|
$
|
256
|
$
|
(116
|
)
|
$
|
13,450
|
||||
Total
assets
|
$
|
933,583
|
$
|
20,405
|
$
|
2,923
|
$
|
956,911
|
|||||
2006
|
|||||||||||||
Interest
income
|
$
|
57,971
|
$
|
-
|
$
|
-
|
$
|
57,971
|
|||||
Interest
expense
|
19,074
|
-
|
-
|
19,074
|
|||||||||
Provision
for credit losses
|
1,493
|
-
|
-
|
1,493
|
|||||||||
Noninterest
income
|
5,994
|
6,812
|
33
|
12,839
|
|||||||||
Noninterest
expense
|
18,592
|
5,561
|
4,382
|
28,535
|
|||||||||
Net
intersegment income (expense)
|
(3,673
|
)
|
(291
|
)
|
3,964
|
-
|
|||||||
Income
before taxes
|
21,133
|
960
|
(385
|
)
|
21,708
|
||||||||
Income
tax expense (benefit)
|
7,939
|
360
|
(145
|
)
|
8,154
|
||||||||
Net
income
|
$
|
13,194
|
$
|
600
|
$
|
(240
|
)
|
$
|
13,554
|
||||
Total
assets
|
$
|
932,616
|
$
|
9,777
|
$
|
3,256
|
$
|
945,649
|
|||||
2005
|
|||||||||||||
Interest
income
|
$
|
47,384
|
$
|
-
|
$
|
-
|
$
|
47,384
|
|||||
Interest
expense
|
11,899
|
-
|
-
|
11,899
|
|||||||||
Provision
for credit losses
|
810
|
-
|
-
|
810
|
|||||||||
Noninterest
income
|
4,999
|
6,450
|
49
|
11,498
|
|||||||||
Noninterest
expense
|
16,982
|
5,492
|
2,957
|
25,431
|
|||||||||
Net
intersegment income (expense)
|
(2,396
|
)
|
(164
|
)
|
2,560
|
-
|
|||||||
Income
before taxes
|
20,296
|
794
|
(348
|
)
|
20,742
|
||||||||
Income
tax expense (benefit)
|
7,678
|
314
|
(138
|
)
|
7,854
|
||||||||
Net
income
|
$
|
12,618
|
$
|
480
|
$
|
(210
|
)
|
$
|
12,888
|
||||
Total
assets
|
$
|
838,118
|
$
|
10,497
|
$
|
3,023
|
$
|
851,638
|
Shore
Bancshares, Inc.
|
||
|
|
|
Date: March 14, 2008 | By: | /s/ W. Moorhead Vermilye |
W. Moorhead Vermilye |
||
President and CEO |
/s/
Herbert L. Andrew, III
Herbert
L. Andrew, III
|
Director
|
March
14, 2008
|
||
/s/
Blenda W. Armistead
Blenda
W. Armistead
|
Director
|
March
14, 2008
|
||
/s/
Lloyd L. Beatty, Jr.
Lloyd
L. Beatty, Jr.
|
Director
|
March
14, 2008
|
||
/s/
Paul M. Bowman
Paul
M. Bowman
|
Director
|
March
14, 2008
|
||
/s/
William W. Duncan
William
W. Duncan
|
Director
|
March
14, 2008
|
||
/s/
Thomas H. Evans
Thomas
H. Evans
|
Director
|
March
14, 2008
|
||
/s/
Mark M. Freestate
Mark
M. Freestate
|
Director
|
March
14, 2008
|
||
/s/
Richard C. Granville
Richard
C. Granville
|
Director
|
March
14, 2008
|
||
/s/
W. Edwin Kee
W.
Edwin Kee
|
Director
|
March
14, 2008
|
||
/s/
Neil R. LeCompte
Neil
R. LeCompte
|
Director
|
March
14, 2008
|
||
/s/
Jerry F. Pierson
Jerry
F. Pierson
|
Director
|
March
14, 2008
|
||
/s/
Christopher F. Spurry
Christopher
F. Spurry
|
Director
|
March
14, 2008
|
||
/s/
F. Winfield Trice, Jr.
F.
Winfield Trice, Jr.
|
Director
|
March
14, 2008
|
||
/s/
W. Moorhead Vermilye
W.
Moorhead Vermilye
|
Director
President/CEO
|
March
14, 2008
|
||
/s/
Susan E. Leaverton
Susan
E. Leaverton
|
Treasurer/
Principal
Accounting Officer
|
March
14, 2008
|
Exhibit No. | Description | |
3.1
|
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).
|
|
|
||
3.2(i)
|
Amended
and Restated By-Laws (filed herewith).
|
|
|
||
3.2(ii)
|
First
Amendment to Amended and Restated Bylaws (filed
herewith).
|
|
|
||
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. 2007 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. 2007 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 herein by reference to Exhibit
10.2 to
the Company’s Form 8-K filed on December
12, 2006).
|
|
|
||
10.13
|
Form
of Centreville National Bank Life Insurance Endorsement Split Dollar
Plan
Agreement with Messrs. Cannon, Freestate
and Pierson (incorporated herein by reference to Exhibit 10.3 to
the
Company’s Form 8-K filed on December 12,
2006).
|
|
|
||
10.14
|
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).
|
|
|
||
10.15
|
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).
|
10.16
|
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).
|
10.17
|
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).
|
10.18
|
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).
|
10.19
|
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)).
|
10.20
|
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)).
|
10.21
|
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).
|
10.22
|
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).
|
10.23
|
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 (listed in the “BUSINESS—General” section of Item 1 of Part
I of this annual report).
|
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).
|
32.1
|
Certification
of the CEO pursuant to Section 906 of the Sarbanes-Oxley Act (furnished
herewith).
|
32.2
|
Certification
of the PAO pursuant to Section 906 of the Sarbanes-Oxley Act (furnished
herewith).
|