e10vk
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-K
(Mark One)
|
|
|
þ |
|
Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the fiscal year ended December 31, 2006
or
|
|
|
o |
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from to
Commission File No.: 000-25805
Fauquier Bankshares, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
Virginia
|
|
54-1288193 |
(State or other jurisdiction of
|
|
(I.R.S. Employer Identification No.) |
incorporation or organization) |
|
|
|
|
|
10 Courthouse Square, Warrenton, Virginia
|
|
20186 |
(Address of principal executive offices)
|
|
(Zip Code) |
(540) 347-2700
(Registrants telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
Title of each class
|
|
Name of each exchange on which registered |
Common Stock, par value $3.13 per share
|
|
The NASDAQ Stock Market LLC |
Securities registered pursuant to Section 12(g) of the Act: None
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of
the Securities Act.
Yes o No þ
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or
Section 15(d) of the Exchange Act.
Yes o No þ
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.
Yes þ No o
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is
not contained herein, and will not be contained, to the best of registrants knowledge, in
definitive proxy or information statements incorporated by reference in Part III of this Form 10-K
or any amendment to this Form 10-K. o
Indicate by check mark if the registrant is a large accelerated filer, an accelerated filer, or a
non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule
12b-2 of the Exchange Act.
Large accelerated filer o Accelerated filer o Non-accelerated filer þ
Indicate by check mark if the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act.)
Yes o No þ
The aggregate market value of the registrants common shares held by non-affiliates of the
registrant, based upon the closing sale price of its common stock on the NASDAQ Capital Market on
June 30, 2006, was $68.9 million. Shares held by each executive officer, director and holder of
10% or more of the registrants outstanding common stock have been excluded as shares held by
affiliates. Such determination of affiliate status is not a conclusive determination for other
purposes.
The registrant had 3,535,968 shares of common stock outstanding as of March 15, 2007.
DOCUMENTS INCORPORATED BY REFERENCE
Portions of the definitive proxy statement for the 2007 Annual Meeting of Shareholders to be held
on May 15, 2007 are incorporated by reference into Part III of this Form 10-K.
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page |
|
PART I |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 1. |
|
Business |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 1A. |
|
Risk Factors |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 1B. |
|
Unresolved Staff Comments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 2. |
|
Properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 3. |
|
Legal Proceedings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 4. |
|
Submission of Matters to a Vote of Security Holders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Executive Officers of the Registrant |
|
|
|
|
|
|
|
|
|
|
|
|
|
PART II |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 5. |
|
Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity
Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 6. |
|
Selected Financial Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 7. |
|
Managements Discussion and Analysis of Financial Condition and Results of Operation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 7A. |
|
Quantitative and Qualitative Disclosures About Market Risk |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 8. |
|
Financial Statements and Supplementary Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 9. |
|
Changes in and Disagreements With Accountants on Accounting
and Financial Disclosure |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 9A. |
|
Controls and Procedures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 9B. |
|
Other Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
PART III |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
PART IV |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 15. |
|
Exhibits, Financial Statement Schedules |
|
|
|
|
- 2 -
PART I
ITEM 1. BUSINESS
GENERAL
Fauquier Bankshares, Inc. (the Company) was incorporated under the laws of the Commonwealth
of Virginia on January 13, 1984. The Company is a registered bank holding company and owns all of
the voting shares of The Fauquier Bank (the Bank). The Company engages in its business through
the Bank, a Virginia state-chartered bank that commenced operations in 1902. The Company has no
significant operations other than owning the stock of the Bank. The Company had issued and
outstanding 3,478,960 shares of common stock, par value $3.13 per share, held by approximately 437
holders of record on December 31, 2006. The Bank has eight full service branch offices located in
the Virginia communities of Warrenton, Catlett, The Plains, Sudley Road-Manassas, Old
Town-Manassas, New Baltimore, and Bealeton. The executive offices of the Company and the main
office of the Bank are located at 10 Courthouse Square, Warrenton, Virginia 20186. The Bank has
leased a property in Haymarket, Virginia, where it plans to build its ninth full-service branch
office scheduled to open during the fourth quarter of 2007.
THE FAUQUIER BANK
The Banks general market area principally includes Fauquier County, western Prince William
County, and neighboring communities and is located approximately fifty (50) miles southwest of
Washington, D.C.
The Bank provides a range of consumer and commercial banking services to individuals, businesses
and industries. The deposits of the Bank are insured up to applicable
limits by the Deposit Insurance
Fund of the Federal Deposit Insurance Fund. The basic services offered by the Bank include: demand
interest bearing and non-interest bearing accounts, money market deposit accounts, NOW accounts,
time deposits, safe deposit services, credit cards, cash management, direct deposits, notary
services, night depository, travelers checks, cashiers checks, domestic collections, savings
bonds, bank drafts, automated teller services, drive-in tellers, internet banking, telephone
banking, and banking by mail. In addition, the Bank makes secured and unsecured commercial and real
estate loans, issues stand-by letters of credit and grants available credit for installment,
unsecured and secured personal loans, residential mortgages and home equity loans, as well as
automobile and other types of consumer financing. The Bank provides automated teller machine
(ATM) cards, as a part of the Star, NYCE, and Plus ATM networks, thereby permitting customers to
utilize the convenience of larger ATM networks.
The Bank operates a Wealth Management Services (WMS) division that began with the granting of
trust powers to the Bank in 1919. The WMS division provides personalized services that include
investment management, trust, estate settlement, retirement, insurance, and brokerage services.
During 2006, assets managed by WMS increased by $48.4 million to $320.9 million, or 17.8%, when
compared with 2005, with revenue increasing from $1.33 million to $1.34 million or 0.9%, over the
same time period.
The Bank, through its subsidiary Fauquier Bank Services, Inc., has equity ownership interests in
Bankers Insurance, LLC, a Virginia independent insurance company; Bankers Investments Group, LLC, a
full service broker/dealer; and Bankers Title Shenandoah, LLC, a title insurance company. Bankers
Insurance consists of a consortium of 55 Virginia community bank owners; Bankers Investments Group
is owned by 33 Virginia and Maryland community banks; and Bankers Title Shenandoah is owned by 10
Virginia community banks.
The revenues of the Bank are primarily derived from interest on, and fees received in connection
with, real estate and other loans, and from interest and dividends from investment and
mortgage-backed securities, and short-term investments. The principal sources of funds for the
Banks lending activities are its deposits, repayment of loans, the sale and maturity of investment
securities, and borrowings from the Federal Home Loan Bank (FHLB) of Atlanta. Additional revenues
are derived from fees for deposit-related and WMS-related services. The Banks principal expenses
are the interest paid on deposits and operating and general administrative expenses.
As is the case with banking institutions generally, the Banks operations are materially and
significantly influenced by general economic conditions and by related monetary and fiscal policies
of financial institution regulatory agencies, including the Board of Governors of the Federal
Reserve System (Federal Reserve). As a Virginia-chartered bank and a member of the Federal
Reserve, the Bank is supervised and examined by the Federal Reserve and the Virginia
State Corporation Commission (SCC). Interest rates on competing investments and general market
rates of interest influence deposit flows and costs of funds.
- 3 -
Lending activities are affected by
the demand for financing of real estate and other types of loans, which in turn is affected by the
interest rates at which such financing may be offered and other factors affecting local demand and
availability of funds. The Bank faces strong competition in attracting deposits (its primary
source of lendable funds) and originating loans. See Competition below.
As of December 31, 2006, the Company had total consolidated assets of $521.8 million, total loans
net of allowance for loan losses of $416.1 million, total consolidated deposits of $416.1 million,
and total consolidated shareholders equity of $38.7 million.
LENDING ACTIVITIES
The Bank offers a range of lending services, including real estate, consumer and commercial
loans, to individuals as well as small-to-medium sized businesses and other organizations that are
located in or conduct a substantial portion of their business in the Banks market area. The Banks
total loans, net of allowance, at December 31, 2006 were $416.1 million, or 79.7% of total assets.
The interest rates charged on loans vary with the degree of risk, maturity, and amount of the loan,
and are further subject to competitive pressures, money market rates, availability of funds, and
government regulations. The Bank has no foreign loans or loans for highly leveraged transactions.
The Banks primary market area consists of Fauquier and Prince William Counties, Virginia and the
surrounding communities. There is no assurance that this area will experience economic growth.
Adverse conditions in any one or more of the industries operating in Fauquier or Prince William
Counties, or a slow-down in general economic conditions could have an adverse effect on the Company
and the Bank.
The Banks loans are concentrated in three major areas: real estate loans, consumer loans, and
commercial loans. Approximately 9.9% and 7.6% of the Banks loan portfolio at December 31, 2006
consisted of commercial and consumer loans, respectively. The majority of the Banks loans are made
on a secured basis. As of December 31, 2006, approximately 80.3% of the loan portfolio consisted of
loans secured by mortgages on real estate. Income from loans increased 20.9% to $28.04 million for
2006 compared with $23.19 million for 2005. No material part of the Banks business is dependent
upon a single or a few customers, and the loss of any single customer would not have a materially
adverse effect upon the Banks business.
LOANS SECURED BY REAL ESTATE
ONE TO FOUR (1-4) FAMILY RESIDENTIAL LOANS. The Banks 1-4 family residential mortgage loan
portfolio primarily consists of conventional loans, primarily with fixed interest rates with 15 or
30 year terms, and balloon loans with fixed interest rates, and 3, 5, 7, or 10-year maturities but
utilizing amortization schedules of 30 years or less. As of December 31, 2006, the Banks 1-4
family residential loans amounted to $168.3 million, or 40.4% of the total loan portfolio.
Substantially all of the Banks single-family residential mortgage loans are secured by properties
located in the Banks service area. The Bank requires private mortgage insurance (PMI) if the
principal amount of the loan exceeds 80% of the value of the property held as collateral.
CONSTRUCTION LOANS. The majority of the Banks construction loans are made to individuals to
construct a primary residence. Such loans have a maximum term of nine months, a fixed rate of
interest, and loan-to-value ratios of 80% or less of the appraised value upon completion. The Bank
requires that permanent financing, with the Bank or some other lender, be in place prior to closing
any construction loan. Construction loans are generally considered to involve a higher degree of
credit risk than single-family residential mortgage loans. The risk of loss on a construction loan
is dependent largely upon the accuracy of the initial estimate of the propertys value at
completion. The Bank also provides construction loans and lines of credit to developers. Such loans
generally have maximum loan-to-value ratios of 80% of the appraised value upon completion. The
loans are made with a fixed rate of interest. The majority of construction loans are made to
selected local developers for the building of single-family dwellings on either a pre-sold or
speculative basis. The Bank limits the number of unsold units under construction at one time. Loan
proceeds are disbursed in stages after inspections of the project indicate that such disbursements
are for costs already incurred and that have added to the value of the project. Construction loans
include loans to developers to acquire the necessary
land, develop the site and construct the residential units. As of December 31, 2006, the Banks
construction loans totaled $33.7 million, or 8.1% of the total loan portfolio.
- 4 -
COMMERCIAL REAL ESTATE LOANS. Loans secured by commercial real estate comprised $135.0 million, or
32.4% of total loans at December 31, 2006, and consist principally of commercial loans for which
real estate constitutes a source of collateral. These loans are secured primarily by owner-occupied
properties. Commercial real estate loans generally involve a greater degree of risk than
single-family residential mortgage loans because repayment of commercial real estate loans may be
more vulnerable to adverse conditions in the real estate market or the economy.
CONSUMER LOANS
The Banks consumer loan portfolio consists primarily of loans to individuals for various
consumer purposes, but includes some business purpose loans that are payable on an installment
basis. The Bank offers a wide variety of consumer loans, including installment loans, credit card
loans, home equity loans, and other secured and unsecured credit facilities. Approximately 88% of
these loans, on a dollar-value basis, are for terms of six years or less, and are secured by liens
on motor vehicles of the borrowers. An additional 3% of consumer loans are secured by other
personal assets of the borrower, and the remaining 9% are made on an unsecured basis. Consumer
loans are made at fixed and variable rates, and are often based on up to a six-year amortization
schedule. The consumer loan portfolio was $32.0 million or 7.7% of total loans at December 31,
2006.
COMMERCIAL LOANS
The Banks commercial loans include loans to individuals and small-to-medium sized businesses
located primarily in Fauquier and Prince William Counties for working capital, equipment purchases,
and various other business purposes. Equipment or similar assets secure approximately 88% of the
Banks commercial loans, on a dollar-value basis, with an additional 7% secured by the borrowers
accounts receivable, and the remaining 5% of commercial loans made on an unsecured basis.
Commercial loans have variable or fixed rates of interest. Commercial lines of credit are typically
granted on a one-year basis. Other commercial loans with terms or amortization schedules longer
than one year will normally carry interest rates that vary with the prime lending rate and other
financial indices and will be payable in full in three to five years.
Loan originations are derived from a number of sources, including existing customers and borrowers,
walk-in customers, advertising, and direct solicitation by the Banks loan officers. Certain
credit risks are inherent in originating and keeping loans on the Banks balance sheet. These
include interest rate and prepayment risks, risks resulting from uncertainties in the future value
of collateral, risks resulting from changes in economic and industry conditions, and risks inherent
in dealing with individual borrowers. In particular, longer maturities increase the risk that
economic conditions will change and adversely affect our ability to collect. The Bank attempts to
minimize loan losses through various means. In particular, on larger credits, the Bank generally
relies on the cash flow of a debtor as the source of repayment and secondarily on the value of the
underlying collateral. In addition, the Bank attempts to utilize shorter loan terms in order to
reduce the risk of a decline in the value of such collateral. The commercial loan portfolio was
$41.5 million or 9.9% of total loans at December 31, 2006.
DEPOSIT ACTIVITIES
Deposits are the major source of the Banks funds for lending and other investment activities.
The Bank considers its regular savings, demand, NOW, premium NOW money market deposit accounts, and
non-brokered time deposits under $100,000 to be core deposits. These accounts comprised
approximately 82.7% of the Banks total deposits at December 31, 2006. Generally, the Bank attempts
to maintain the rates paid on its deposits at a competitive level. Time deposits of $100,000 and
over made up approximately 12.5% of the Banks total deposits at December 31, 2006. During 2006,
time deposits of $100,000 and over generally paid interest at rates the same or higher than
certificates of less than $100,000. The majority of the Banks deposits are generated from Fauquier
and Prince William Counties. Included in interest-bearing deposits at December 31, 2006 were $20.2
million of brokered deposits, or 4.8% of total deposits. All brokered deposits are individually
less than $100,000, and approximately $5.2 million of brokered deposits represent a reciprocal
arrangement for Bank customers who desire FDIC insurance for deposits above $100,000.
INVESTMENTS
The Bank invests a portion of its assets in U.S. Government-sponsored corporation and agency
obligations, state, county and municipal obligations, corporate obligations, mutual funds, FHLB
stock, and equity securities. The Banks investments are managed in relation to loan demand and
deposit growth, and are generally used to provide for the investment of excess funds at reduced
yields and risks relative to yields and risks of the loan portfolio, while providing
- 5 -
liquidity to
fund increases in loan demand or to offset fluctuations in deposits. The Bank does not currently
engage in any off-balance sheet hedging activities. The Banks total investments, at fair value,
were $40.4 million, or 7.7% of total assets at December 31, 2006. During 2006, income from
investments in 2006 totaled $1.91 million, consisting of $1.99 million of interest and dividend
income, partially offset by a loss on sale of investments of $83,000. In 2005, income from
investments totaled $2.17 million consisting of interest and dividends.
GOVERNMENT SUPERVISION AND REGULATION
GENERAL. Bank holding companies and banks are extensively regulated under both federal and
state law. The following summary briefly addresses certain provisions of federal and state laws
that apply to the Company or the Bank. This summary does not purport to be complete and is
qualified in its entirety by reference to the particular statutory or regulatory provisions.
EFFECT OF GOVERNMENTAL MONETARY POLICIES. The earnings and business of the Company and the Bank are
affected by the economic and monetary policies of various regulatory authorities of the United
States, especially the Federal Reserve. The Federal Reserve, among other things, regulates the
supply of credit and money and setting interest rates in order to influence general economic
conditions within the United States. The instruments of monetary policy employed by the Federal
Reserve for those purposes influence in various ways the overall level of investments, loans, other
extensions of credits, and deposits, and the interest rates paid on liabilities and received on
assets. Federal Reserve monetary policies have had a significant effect on the operating results of
commercial banks in the past and are expected to continue to do so in the future.
SARBANES-OXLEY ACT OF 2002. The Company is subject to the periodic reporting requirements of the
Securities and Exchange Act of 1934, as amended (the Exchange Act), including the filing of
annual, quarterly, and other reports with the Securities and Exchange Commission (the SEC). As an
Exchange Act reporting company, the Company is directly affected by the Sarbanes-Oxley Act of 2002
(the SOX), which is aimed at improving corporate governance, internal controls and reporting
procedures. The Company is complying with applicable SEC and other rules and regulations
implemented pursuant to the SOX and intends to comply with any applicable rules and regulations
implemented in the future.
FINANCIAL SERVICES MODERNIZATION LEGISLATION. The Gramm-Leach-Bliley Financial Services
Modernization Act of 1999 (the Act), was intended to modernize the financial services industry by
establishing a comprehensive framework to permit affiliations among commercial banks, insurance
companies, securities firms and other financial service providers under a financial holding
company structure. Under the Act, bank holding companies that are well-capitalized and
well-managed and meet other conditions can elect to become financial holding companies. As
financial holding companies, they and their subsidiaries are permitted to acquire or engage in
previously impermissible activities such as insurance underwriting, securities underwriting and
distribution, travel agency activities, insurance agency activities, merchant banking and other
activities that the Federal Reserve determines to be financial in nature or complementary to these
activities. Financial holding companies continue to be subject to the overall oversight and
supervision of the Federal Reserve, but the Act applies the concept of functional regulation to the
activities conducted by subsidiaries. For example, insurance activities would be subject to
supervision and regulation by state insurance authorities. Although the Company could qualify to
become a financial holding company under the Act, it does not contemplate seeking to do so unless
it identifies significant specific benefits from doing so. The Act has not had a material effect on
the Company operations. However, to the extent that the Act permits banks, securities firms and
insurance companies to affiliate with each other, the financial services industry may have
experienced further consolidation resulting in a growing number of financial institutions that
offer a wider variety of financial services than the Company currently offers and that can
aggressively compete in the markets the Company currently serves.
BANK HOLDING COMPANY REGULATION. The Company is a one-bank holding company, registered with the
Federal Reserve under the Bank Holding Company Act of 1956 (the BHC Act). As such, the Company is
subject to the supervision, examination, and reporting requirements of the BHC Act and the
regulations of the Federal Reserve. The Company is required to furnish to the Federal Reserve an
annual report of its operations at the end of each fiscal year and such additional information as
the Federal Reserve may require pursuant to the BHC Act. The BHC Act generally prohibits the
Company from engaging in activities other than banking or managing or controlling banks or other
permissible subsidiaries and from acquiring or retaining direct or indirect control of any company
engaged in any
- 6 -
activities other than those activities determined by the Federal Reserve to be
sufficiently related to banking or managing or controlling banks. With some limited exceptions, the
BHC Act requires every bank holding company to obtain the prior approval of the Federal Reserve
before: acquiring substantially all the assets of any bank;
acquiring direct or indirect ownership or control of any voting shares of any bank if after such
acquisition it would own or control more than 5% of the voting shares of such bank (unless it
already owns or controls the majority of such shares); or merging or consolidating with another
bank holding company. In addition, and subject to some exceptions, the BHC Act and the Change in
Bank Control Act, together with the regulations promulgated thereunder, require Federal Reserve
approval prior to any person or company acquiring control of a bank holding company.
BANK REGULATION. The Bank is chartered under the laws of the Commonwealth of Virginia. The Federal
Deposit Insurance Corporation (the FDIC) insures its deposits to the maximum extent provided by
law. The Bank is subject to comprehensive regulation, examination and supervision by the Federal
Reserve and to other laws and regulations applicable to banks. These regulations include
limitations on loans to a single borrower and to the Banks directors, officers and employees;
restrictions on the opening and closing of branch offices; requirements regarding the maintenance
of prescribed capital and liquidity ratios; requirements to grant credit under equal and fair
conditions; and requirements to disclose the costs and terms of such credit. State regulatory
authorities also have broad enforcement powers over the Bank, including the power to impose fines
and other civil or criminal penalties and to appoint a receiver in order to conserve the Banks
assets for the benefit of depositors and other creditors.
The Bank is also subject to the provisions of the Community Reinvestment Act of 1977 (CRA). Under
the terms of the CRA, the appropriate federal bank regulatory agency is required, in connection
with its examination of a bank, to assess the banks record in meeting the credit needs of the
community served by that bank, including low-and moderate-income neighborhoods. The regulatory
agencys assessment of the banks record is made available to the public. Such assessment is
required of any bank that has applied to (i) charter a national bank, (ii) obtain deposit insurance
coverage for a newly chartered institution, (iii) establish a new branch office that will accept
deposits, (iv) relocate an office, or (v) merge or consolidate with, or acquire the assets or
assume the liabilities of, a federally regulated financial institution. In the case of a bank
holding company applying for approval to acquire a bank or other bank holding company, the Federal
Reserve will assess the record of each subsidiary bank of the applicant bank holding company, and
such records may be the basis for denying the application. The Bank received a rating of
SATISFACTORY at its last CRA performance evaluation as of February 13, 2006.
DIVIDENDS. Dividends from the Bank constitute the primary source of funds for dividends to be paid
by the Company. There are various statutory and contractual limitations on the ability of the Bank
to pay dividends, extend credit, or otherwise supply funds to the Company, including the
requirement under Virginia banking laws that cash dividends only be paid out of net undivided
profits and only if such dividends would not impair the capital of the Bank. The Federal Reserve
also has the general authority to limit the dividends paid by bank holding companies and state
member banks, if the payment of dividends is deemed to constitute an unsafe and unsound practice.
The Federal Reserve has indicated that banking organizations should generally pay dividends only if
(1) the organizations net income available to common shareholders over the past year has been
sufficient to fund fully the dividends and (2) the prospective rate of earnings retention appears
consistent with the organizations capital needs, asset quality and overall financial condition.
The Bank does not expect any of these laws, regulations or policies to materially impact its
ability to pay dividends to the Company.
INSURANCE OF DEPOSITS. The Banks deposit accounts are insured by the FDIC up to applicable maximum
limits. The FDIC issues regulations, conducts periodic examinations, requires the filing of reports
and generally supervises the operations of its insured banks. Any insured bank that is not operated
in accordance with or does not conform to FDIC regulations, policies and directives may be
sanctioned for non-compliance. Proceedings may be instituted against any insured bank or any
director, officer, or employee of an insured bank engaging in unsafe and unsound practices,
including the violation of applicable laws and regulations. The FDIC has the authority to terminate
insurance of accounts pursuant to procedures established for that purpose. The Bank is subject to
deposit insurance assessments by the FDIC pursuant to regulations establishing a risk-related
deposit insurance assessment system. FDIC semi-annual assessments are based upon the institutions
capital rating according to the supervising regulators.
CAPITAL REQUIREMENTS. The federal bank regulatory authorities have adopted risk-based capital
guidelines for banks and bank holding companies that are designed to make regulatory capital
requirements more sensitive to
- 7 -
differences in risk profile among banks and bank holding companies.
The resulting capital ratios represent qualifying capital as a percentage of total risk-weighted
assets and off-balance sheet items. The guidelines establish minimums, and the federal regulators
have noted that banks and bank holding companies contemplating significant expansion programs
should maintain all ratios well in excess of the minimums and should not allow expansion to
diminish their capital ratios. The current guidelines require all bank holding companies and
federally regulated banks to maintain a minimum risk-based total capital ratio equal to 8%, of
which at least 4% must be Tier 1 capital. Tier 1 capital includes common stockholders equity,
retained earnings, qualifying perpetual preferred stock, and certain hybrid capital instruments,
but excludes goodwill and most other intangibles and excludes the allowance for loan and lease
losses. Tier 2 capital includes the excess of any preferred stock not included in Tier 1 capital,
mandatory convertible securities, certain hybrid capital instruments, subordinated debt and
intermediate term-preferred stock, and general reserves for loan and lease losses up to 1.25% of
risk-weighted assets. As of December 31, 2006, the Bank had a total risk-based capital ratio of
11.83% and a Tier 1 risk-based capital ratio of 10.72%, and the Company had a total risk-based
capital ratio of 12.90% and a Tier 1 risk-based capital ratio of 11.80%.
Each of the federal regulatory agencies has also established leverage capital ratio guidelines for
banking organizations (Tier 1 capital to average tangible assets, or the leverage ratio). These
guidelines generally provide for a minimum leverage ratio of 4.0% for banks and bank holding
companies. As of December 31, 2006, the Bank had a leverage ratio of 8.68%, and the Company had a
leverage ratio of 9.54%.
The FDIC Improvement Act of 1991 (FDICIA) made a number of reforms addressing the safety and
soundness of deposit insurance funds, supervision, accounting, and prompt regulatory action with
respect to insured institutions such as the Bank which have total assets of $250 million or more.
Annual full-scope, on-site regulatory examinations are required of all insured depository
institutions. The cost for conducting an examination of an institution may be assessed to the
institution, with special consideration given to affiliates and any penalties imposed for failure
to provide information requested. Insured state banks also are precluded from engaging as principal
in any type of activity that is impermissible for a national bank, including activities relating to
insurance and equity investments. FDICIA also re-codified current law under the Federal Reserve Act
restricting extensions of credit to insiders.
FDICIA also contains prompt corrective action provisions pursuant to which banks are classified
into one of five categories based upon capital adequacy, ranging from well capitalized to
critically undercapitalized and which require (subject to certain exceptions) the appropriate
federal banking agency to take prompt corrective action with respect to an institution which
becomes significantly undercapitalized or critically undercapitalized.
The FDIC has issued regulations to implement the prompt corrective action provisions of FDICIA.
In general, the regulations define the five capital categories as follows: (i) an institution is
well capitalized if it has a total risk-based capital ratio of 10% or greater, has a Tier 1
risk-based capital ratio of 6% or greater, has a leverage ratio of 5% or greater and is not subject
to any written order or directive to meet and maintain a specific capital level for any capital
measure; (ii) an institution is adequately capitalized if it has a total risk-based capital ratio
of 8% or greater, has a Tier 1 risk-based capital ratio of 4% or greater, and has a leverage ratio
of 4% or greater; (iii) an institution is undercapitalized if it has a total risk-based capital
ratio of less than 8%, has a Tier 1 risk-based capital ratio that is less than 4% or has a leverage
ratio that is less than 4%; (iv) an institution is significantly undercapitalized if it has a
total risk-based capital ratio that is less than 6%, a Tier 1 risk-based capital ratio that is less
than 3% or has a leverage ratio that is less than 3%; and (v) an institution is critically
undercapitalized if its tangible equity is equal to or less than 2% of its total assets. The
FDIC may take various corrective actions against any undercapitalized bank and any bank that fails
to submit an acceptable capital restoration plan or fails to implement a plan accepted by the FDIC.
These powers include, but are not limited to, requiring the institution to be recapitalized,
prohibiting asset growth, restricting interest rates paid, requiring prior approval of capital
distributions by any bank holding company that controls the institution, requiring divestiture by
the institution of its subsidiaries or by the holding company of the institution itself,
requiring new election of directors, and requiring the dismissal of directors and officers. The
Bank was notified by the Federal Reserve Bank of Richmond that, at December 31, 2006, both the
Company and the Bank were considered well capitalized.
FEDERAL HOME LOAN BANK (FHLB) OF ATLANTA. The Bank is a member of the FHLB of Atlanta, which is
one of twelve regional FHLBs that provide funding to their members for making housing loans as well
as loans for affordable housing and community development lending. Each FHLB serves as a reserve or
central bank for its members within its assigned region. It is funded primarily from proceeds
derived from the sale of consolidated
- 8 -
obligations of the FHLB system. It makes loans to its members
(i.e., advances) in accordance with policies and procedures established by the Board of Directors
of the FHLB. As a member, the Bank is required to purchase and maintain stock in the FHLB in an
amount equal to at least 5% of the aggregate outstanding advances made by the FHLB to the Bank. In
addition, the Bank is required to pledge collateral for outstanding advances. The borrowing
agreement with the FHLB of Atlanta provides for the pledge by the Bank of various forms of
securities and mortgage loans as collateral.
USA PATRIOT ACT. The USA PATRIOT Act became effective on October 26, 2001 and provides for the
facilitation of information sharing among governmental entities and financial institutions for the
purpose of combating terrorism and money laundering. Among other provisions, the USA PATRIOT Act
permits financial institutions, upon providing notice to the United States Treasury, to share
information with one another in order to better identify and report to the federal government
concerning activities that may involve money laundering or terrorists activities. The USA PATRIOT
Act is considered a significant banking law in terms of information disclosure regarding certain
customer transactions. Certain provisions of the USA PATRIOT Act impose the obligation to establish
anti-money laundering programs, including the development of a customer identification program, and
the screening of all customers against any government lists of known or suspected terrorists.
Although it does create a reporting obligation and a cost of compliance, the USA PATRIOT Act has
not materially affected the Banks products, services, or other business activities.
MORTGAGE BANKING REGULATION. The Banks mortgage banking activities are subject to the rules and
regulations of, and examination by the Department of Housing and Urban Development, the Federal
Housing Administration, the Department of Veterans Affairs and state regulatory authorities with
respect to originating, processing and selling mortgage loans. Those rules and regulations, among
other things, establish standards for loan origination, prohibit discrimination, provide for
inspections and appraisals of property, require credit reports on prospective borrowers and, in
some cases, restrict certain loan features, and fix maximum interest rates and fees. In addition
to other federal laws, mortgage origination activities are subject to the Equal Credit Opportunity
Act, Truth-in-Lending Act, Home Mortgage Disclosure Act, Real Estate Settlement Procedures Act, and
Home Ownership Equity Protection Act, and the regulations promulgated under these acts. These laws
prohibit discrimination, require the disclosure of certain basic information to mortgagors
concerning credit and settlement costs, limit payment for settlement services to the reasonable
value of the services rendered and require the maintenance and disclosure of information regarding
the disposition of mortgage applications based on race, gender, geographical distribution and
income level.
CONSUMER LAWS AND REGULATIONS. The Bank is also subject to certain consumer laws and regulations
that are designed to protect consumers in transactions with banks. While the list set forth herein
is not exhaustive, these laws and regulations include the Truth in Lending Act, the Truth in
Savings Act, the Electronic Funds Transfer Act, the Expedited Funds Availability Act, the Equal
Credit Opportunity Act, the Fair Credit Reporting Act, the Fair Housing Act, among others. These
laws and regulations mandate certain disclosure requirements and regulate the manner in which
financial institutions must deal with customers when taking deposits, making loans to or engaging
in other types of transactions with such customers.
LOANS TO INSIDERS
The Federal Reserve Act and related regulations impose specific restrictions on loans to
directors, executive officers and principal shareholders of banks. Under Section 22(h) of the
Federal Reserve Act, loans to a director, an executive officer and to a principal shareholder of a
bank, and some affiliated entities of any of the foregoing, may not exceed, together with all other
outstanding loans to such person and affiliated entities, the banks loan-to-one borrower limit.
Loans in the aggregate to insiders and their related interests as a class may not exceed two times
the banks unimpaired capital and unimpaired surplus until the banks total assets equal or exceed
$100 million, at which time the aggregate is limited to the banks unimpaired capital and
unimpaired surplus. Section 22(h) also prohibits loans, above amounts prescribed by the appropriate
federal banking agency, to directors, executive officers and principal shareholders of a bank or
bank holding company, and their respective affiliates, unless such loan is approved in advance by a
majority of the board of directors of the bank with any interested director not participating in
the voting. The FDIC has prescribed the loan amount, which includes all other outstanding loans to
such person, as to which such prior board of director approval is required, as being the greater of
$25,000 or 5% of capital and surplus (up to $500,000). Section
- 9 -
22(h) requires that loans to
directors, executive officers and principal shareholders be made on terms and underwriting
standards substantially the same as offered in comparable transactions to other persons.
FUTURE REGULATORY UNCERTAINTY
Because federal regulation of financial institutions changes regularly and is the subject of
constant legislative debate, the Company cannot forecast how federal regulation of financial
institutions may change in the future and impact its operations. Although Congress in recent years
has sought to reduce the regulatory burden on financial institutions with respect to the approval
of specific transactions, the Company fully expects that the financial institution industry will
remain heavily regulated in the near future and that additional laws or regulations may be adopted
further regulating specific banking practices.
COMPETITION
The Company encounters strong competition both in making loans and in attracting deposits. In
one or more aspects of its business, the Bank competes with other commercial banks, savings and
loan associations, credit unions, finance companies, mutual funds, insurance companies, brokerage
and investment banking companies, and other financial intermediaries. Most of these competitors,
some of which are affiliated with bank holding companies, have substantially greater resources and
lending limits, and may offer certain services that the Bank does not currently provide. In
addition, many of the Banks non-bank competitors are not subject to the same level of federal
regulation that governs bank holding companies and federally insured banks. Recent federal and
state legislation has heightened the competitive environment in which financial institutions must
conduct their business, and the potential for competition among financial institutions of all types
has increased significantly. To compete, the Bank relies upon specialized services, responsive
handling of customer needs, and personal contacts by its officers, directors, and staff. Large
multi-branch banking institutions tend to compete based primarily on price and the number and
location of branches while smaller, independent financial institutions tend to compete primarily on
price and personal service.
EMPLOYEES
As of December 31, 2006, the Company and the Bank employed 121 full-time employees and 26
part-time employees compared with 121 full-time and 26 part-time employees as of December 31, 2005.
No employee is represented by a collective bargaining unit. The Company and the Bank consider
relations with employees to be good.
AVAILABLE INFORMATION
The Company files annual, quarterly and current reports, proxy statements and other
information with the SEC. The Companys SEC filings are filed electronically and are available to
the public over the internet at the SECs website at http://www.sec.gov. In addition, any document
filed by the Company with the SEC can be read and copied at the SECs public reference facilities
at 100 F Street, N.E., Washington, D.C. 20549. Copies of documents can be obtained at prescribed
rates by writing to the Public Reference Section of the SEC at 100 F Street, N.E., Washington, D.C.
20549. The public may obtain information on the operation of the public reference room by calling
1-800-SEC-0330. The Companys website is http://www.fauquierbank.com. The Company makes its SEC
filings available through this website under Investor Relations, Documents as soon as
practicable after filing or furnishing the material with the SEC. Copies of documents can also be
obtained free of charge by writing to Secretary, Fauquier Bankshares, Inc. at 10 Courthouse Square,
Warrenton, Virginia 20186 or by calling 540-347-2700.
ITEM 1A. RISK FACTORS
Our profitability may suffer because of rapid and unpredictable changes in the highly
regulated environment in which we operate.
We are subject to extensive supervision by several governmental regulatory agencies at the federal
and state levels. Recently enacted, proposed and future banking legislation and regulations have
had, will continue to have, or may have a significant impact on the financial services industry.
These regulations, which are intended to protect depositors and not our shareholders, and the
interpretation and application of them by federal and state regulators, are beyond our control, may
change rapidly and unpredictably and can be expected to influence our earnings and growth. Our
success depends on our continued ability to maintain compliance with these regulations. Failure to
comply with existing or new
- 10 -
laws, regulations or policies could result in sanctions by regulatory
agencies, civil money penalties and/or reputation damage, which could have an adverse effect on our
business, financial condition and results of operations. Regulatory changes may increase our
costs, limit the types of financial services and products we may offer and/or increase the ability
of non-banks to offer competing financial services and products and thus place other entities that
are not subject to similar regulation in stronger, more favorable competitive positions, which
could adversely affect our growth.
Efforts to comply with the Sarbanes-Oxley Act will involve significant expenditures, and
non-compliance with the Sarbanes-Oxley Act may adversely affect us.
The Sarbanes-Oxley Act of 2002, and the related rules and regulations promulgated by the Securities
and Exchange Commission that apply to us, have increased the scope, complexity and cost of
corporate governance, reporting and disclosure practices. We have experienced, and we expect to
continue to experience, greater compliance costs, including costs related to internal controls, as
a result of the Sarbanes-Oxley Act. For example, we may be required to comply with Section 404 of
the Sarbanes-Oxley Act and issue a report on our internal controls for the year ended December 31,
2007. We expect these new rules and regulations to continue to increase our accounting, legal and
other costs, and to make some activities more difficult, time consuming and costly. In the event
that we are unable to comply with the Sarbanes-Oxley Act and related rules, we may be adversely
affected.
We depend on the services of our key personnel, and a loss of any of those personnel would disrupt
our operations and result in reduced revenues.
Our success depends upon the continued service of our senior management team and upon our ability
to attract and retain qualified financial services personnel. Competition for qualified employees
is intense. In our experience, it can take a significant period of time to identify and hire
personnel with the combination of skills and attributes required in carrying out our strategy. If
we lose the services of our key personnel, or are unable to attract additional qualified personnel,
our business, financial condition, results of operations and cash flows could be materially
adversely affected.
We may incur losses if we are unable to successfully manage interest rate risk.
Our profitability will depend in substantial part upon the spread between the interest rates earned
on investments and loans and interest rates paid on deposits and other interest-bearing
liabilities. We may selectively pay above-market rates to attract deposits as we have done in some
of our marketing promotions in the past. Changes in interest rates will affect our operating
performance and financial condition in diverse ways including the pricing of securities, loans and
deposits, which, in turn, may affect our growth in loan and retail deposit volume. We attempt to
minimize our exposure to interest rate risk, but we will be unable to eliminate it. Our net
interest income will be adversely affected if market interest rates change so that the interest we
pay on deposits and borrowings increases faster than the interest we earn on loans and investments.
Changes in interest rates also affect the value of our loans. An increase in interest rates could
adversely affect borrowers ability to pay the principal or interest on existing loans or reduce
their desire to borrow more money. This may lead to an increase in our nonperforming assets or a
decrease in loan originations, either of which could have a material and negative effect on our
results of operations. Our net interest spread will depend on many factors that are partly or
entirely outside our control, including competition, federal economic, monetary and
fiscal policies, and economic conditions generally. Fluctuations in market rates are neither
predictable nor controllable and may have a material and negative effect on our business, financial
condition and results of operations.
We may be adversely affected by economic conditions in our market area.
Our marketplace is primarily in Fauquier and western Prince William Counties in northern Virginia.
Many, if not most, of our customers live and/or work in the greater Washington, D.C. metropolitan
area. Because our lending, deposit gathering, and wealth management services are concentrated in
this market, we are affected by the general economic conditions in the greater Washington area.
Changes in the economy may influence the growth rate of our loans and deposits, the quality of our
loan portfolio and loan and deposit pricing and the performance of our wealth management business.
A significant decline in economic conditions caused by inflation, recession, unemployment or other
factors beyond our control could decrease the demand for banking products and services generally
and/or impair the ability of existing borrowers to repay their loans, which could negatively affect
our financial condition and performance.
- 11 -
In recent years, there has been a proliferation of technology and communications businesses in our
market area. Although we do not have significant credit exposure to these businesses, a downturn in
these industries could have a negative impact on local economic conditions and real estate
collateral values generally, which could negatively affect our profitability. In addition, a
downturn in Washington-based federal government employment could have a negative impact on local
economic conditions and real estate collateral values, and could also negatively affect our
profitability.
We have a high concentration of loans secured by real estate and a downturn in the real estate
market, for any reason, may increase our credit losses, which would negatively affect our financial
results.
We offer a variety of secured loans, including commercial lines of credit, commercial term loans,
real estate, construction, home equity, consumer and other loans. Most of our loans are secured by
real estate (both residential and commercial) in our market area. At December 31, 2006,
approximately 40% and 32% of our $416.1 million loan portfolio were secured by post-construction
residential and commercial real estate, respectively, with construction loans representing an
additional 8% of our loans secured by real estate. Changes in the real estate market, such as
deterioration in market value of collateral, or a decline in local employment, could adversely
affect our customers ability to pay these loans, which in turn could impact our profitability. If
the value of real estate serving as collateral for the loan portfolio were to decline materially, a
significant part of the loan portfolio could become under-collateralized. If the loans that are
secured by real estate become troubled when real estate market conditions are declining or have
declined, in the event of foreclosure, we may not be able to realize the amount of collateral that
we anticipated at the time of originating the loan. In that event, we might have to increase the
provision for loan losses, which could have a material adverse effect on our operating results and
financial condition.
If our allowance for loan losses becomes inadequate, our results of operations may be adversely
affected.
We maintain an allowance for loan losses that we believe is a reasonable estimate of known and
inherent losses in our loan portfolio. Through periodic review of our loan portfolio, we determine
the amount of the allowance for loan losses by considering general market conditions, credit
quality of the loan portfolio, the collateral supporting the loans and performance of our customers
relative to their financial obligations with us. The amount of future losses is susceptible to
changes in economic and other market conditions, including changes in interest rates and collateral
values that are beyond our control, and these future losses may exceed our current estimates.
Rapidly growing loan portfolios are, by their nature, unseasoned. As a result, estimating loan loss
allowances is more difficult, and may be more susceptible to changes in estimates, and to losses
exceeding estimates, than more seasoned portfolios. Although we believe the allowance for loan
losses is a reasonable estimate of known and inherent losses in our loan portfolio, we cannot fully
predict such losses or that our loan loss allowance will be adequate in the future. Excessive loan
losses could have a material impact on our financial performance.
Federal and state regulators periodically review our allowance for loan losses and may require us
to increase our provision for loan losses or recognize further loan charge-offs, based on judgments
different than those of our management. Any increase in the amount of our provision or loans
charged-off as required by these regulatory agencies could have a negative effect on our operating
results.
Our future success is dependent on our ability to compete effectively in the highly competitive
banking industry.
The Northern Virginia and the greater Washington, D.C. metropolitan area in which we operate is
considered highly attractive from an economic and demographic viewpoint, and is therefore a highly
competitive banking and mortgage banking market. We face vigorous competition from other
banks and other financial service institutions in our market area. A number of these banks and
other financial institutions are significantly larger than we are and have substantially greater
access to capital and other resources, larger lending limits, wider branch networks, and larger
marketing budgets. To a limited extent, we also compete with other providers of financial services,
such as money market mutual funds, brokerage firms, consumer finance companies, insurance companies
and governmental organizations which may offer more favorable financing than we can. Many of our
non-bank competitors are not subject to the same extensive regulations and/or tax laws that govern
us. As a result, these non-bank competitors have advantages over us in providing certain services.
Failure to compete effectively to attract new customers and retain/or retain existing
- 12 -
customers may
reduce or limit our margins and our market share and may adversely affect our results of operations
and financial condition.
If we need additional capital in the future to continue our growth, we may not be able to obtain it
on terms that are favorable. This could negatively affect our performance and the value of our
common stock.
Our business strategy calls for continued growth. We anticipate that we will be able to support our
growth strategy primarily through the generation of retained earnings. However, we may need to
raise additional capital in the future to support our growth and to maintain our capital levels.
Our ability to raise capital through the sale of additional securities will depend primarily upon
our financial condition and the condition of financial markets at that time, and we may not be able
to obtain additional capital when needed on terms that are satisfactory to us. This could
negatively affect our performance and the value of our common stock. Our growth may be constrained
if we are unable to raise additional capital as needed.
We may be adversely affected if we are unable to successfully implement our branch network
expansion.
We anticipate that we will need to expand our branch network to support our growth strategy.
However, the timing and cost of entry into new branch locations is substantial, and the economic
payback on new branches may be impeded and delayed, which could negatively constrain our growth,
and affect our performance and the value of our common stock.
The Banks ability to pay dividends is subject to regulatory limitations which may affect our
ability to pay its obligations and pay dividends.
The Company is a separate legal entity from the Bank and its subsidiaries and does not have
significant operations which generate cash. We currently depend on the Banks cash and liquidity,
transferred to the Company as dividends from the Bank, to pay the Companys operating expenses and
dividends to shareholders. No assurance can be made that in the future the Bank will have the
capacity to pay the necessary dividends or that the Company will not require dividends from the
Bank to satisfy the Companys obligations. The availability of dividends from the Bank is limited
by various statutes and regulations. It is possible, depending upon the financial condition of the
Company and other factors, that the state and/or federal bank regulators could assert that payment
of dividends or other payments by the Bank are an unsafe or unsound practice. In the event the Bank
is unable to pay sufficient dividends to the Company, the Company may not be able to service its
obligations as they become due, or pay dividends on the Companys common stock. Consequently, the
inability to receive dividends from the Bank could adversely affect our financial condition,
results of operations, cash flows and prospects.
Our recent operating results may not be indicative of our future operating results.
We may not be able to sustain our historical rate of growth and may not even be able to grow our
business at all. If we continue to expand, it will be difficult for us to generate similar earnings
growth. Consequently, our historical results of operations are not necessarily indicative of our
future operations. Various factors, such as economic conditions, regulatory and legislative
considerations and competition may also impede our ability to expand our market presence. If we
experience a significant decrease in our rate of growth, our results of operations and financial
condition may be adversely affected because a high percentage of our operating costs are fixed
expenses.
If we cannot maintain our corporate culture as we grow, our business could be harmed.
We believe that a critical contributor to our success has been our corporate culture, which focuses
on building personal relationships with our customers. As our organization grows, and we are
required to implement more complex organizational management structures, we may find it
increasingly difficult to maintain the beneficial aspects of our corporate culture. This could
negatively impact our future success.
ITEM 1B. UNRESOLVED STAFF COMMENTS
None.
- 13 -
ITEM 2. PROPERTIES
The Bank owns or leases property and operates branches at the following locations:
|
|
|
|
|
|
|
|
|
|
|
|
|
LOCATION |
|
LEASE/OWN |
|
RENT (ANNUAL) |
|
EXPIRATION |
|
RENEWAL |
|
Main Office *
P.O. Box 561
10 Courthouse Square
Warrenton, VA 20186
|
|
Own
|
|
|
N/A |
|
|
|
N/A |
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
Catlett Office
Rt. 28 and 806
Catlett, VA 20119
|
|
Own
|
|
|
N/A |
|
|
|
N/A |
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
Sudley Road Office
8091 Sudley Rd.
Manassas, VA 20109
|
|
Lease
|
|
$ |
61.461 |
|
|
|
2010 |
|
|
None |
|
|
|
|
|
|
|
|
|
|
|
|
|
Old Town Office
Center Street
Manassas, VA 20110
|
|
Lease
|
|
$39,325 for 2006,
then $40,700 from
2006 to 2011.
|
|
|
2011 |
|
|
Two additional
options for 10 years
each. |
|
|
|
|
|
|
|
|
|
|
|
|
|
New Baltimore Office
5119 Lee Highway
Warrenton, VA 20187
|
|
Own
|
|
|
N/A |
|
|
|
N/A |
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
The Plains Office
6464 Main Street
The Plains, VA 20198
|
|
Own
|
|
|
N/A |
|
|
|
N/A |
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
View Tree Office
216 Broadview Avenue
Warrenton, VA 20186
|
|
Own
|
|
|
N/A |
|
|
|
N/A |
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance/Accounting Office
98 Alexandria Pike
Warrenton, VA 20186
|
|
Lease
|
|
$ |
34,230 |
|
|
|
2007 |
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bealeton Office
US Rt. 17 & Station Dr.
Bealeton, VA 22712
|
|
Own
|
|
|
N/A |
|
|
|
N/A |
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
Haymarket Property
Market Square at Haymarket
Haymarket, VA 20169
|
|
Lease
|
|
$150,000 for first 12
months of occupancy
and increasing 3% annually.
|
|
|
2025
|
|
|
Two additional
options for 5 years
each. |
|
|
|
* |
|
The Bank and the Company occupy this location. |
- 14 -
All of these properties are in good operating condition and are adequate for the Companys and the
Banks present and anticipated future needs. The Bank maintains comprehensive general liability and
casualty loss insurance covering its properties and activities conducted in or about its
properties. Management believes this insurance provides adequate protection for liabilities or
losses that might arise out of the ownership and use of these properties.
ITEM 3. LEGAL PROCEEDINGS
There are no pending or threatened legal proceedings to which the Company or the Bank is a
party or to which the property of either the Company or the Bank is subject that, in the opinion of
management, may materially impact the financial condition of either entity.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
No matters were submitted to a vote of shareholders during the fourth quarter of the fiscal
year ended December 31, 2006.
EXECUTIVE OFFICERS OF THE REGISTRANT
|
|
|
|
|
|
|
|
|
|
|
Name
|
|
Position Held with
Company and/or
Principal
Occupations and
Directorships
During the Past
Five Years
|
|
First
Year as
Executive Officer
of Company
|
|
|
Age as
of December 31, 2006 |
|
|
|
|
|
|
|
|
|
|
|
|
Randy K. Ferrell
|
|
Chief Executive
Officer of the
Company since May
2004. President of
the Company since
May 2003. Senior
Vice President of
the Company from
1994 to May 2003.
Chief Executive
Officer of the Bank
since May 2003.
President of the
Bank since 2002.
Chief Operating
Officer of the Bank
from 2002 to June,
2003. Executive
Vice President of
the Bank,
Commercial and
Retail Banking/MIS
from 2001 to 2002.
Director of the
Company since
December 2003.
Director of the
Bank since 2002.
|
|
|
1994 |
|
|
|
56 |
|
|
|
|
|
|
|
|
|
|
|
|
Gregory D. Frederick
|
|
Executive Vice
President and Chief
Operating Officer
of the Company
since January 2007.
President, Chief
Operating Officer,
and Director of
Virginia Community
Bank in Louisa,
Virginia from
August 2002. From
1996 to 2002,
Senior Vice
President
Correspondent
Banking at RBC
Centura, Rocky
Mount, North
Carolina.
|
|
|
2007 |
|
|
|
47 |
|
|
|
|
|
|
|
|
|
|
|
|
Eric P. Graap
|
|
Senior Vice
President and Chief
Financial Officer
of the Company and
the Bank since
2000.
|
|
|
2000 |
|
|
|
53 |
|
PART II
ITEM 5. MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER
PURCHASES OF EQUITY SECURITIES
The
Companys common stock is traded on the NASDAQ Stock Market LLC
(NASDAQ) on the NASDAQ Capital Market under the symbol FBSS. The Companys common stock
commenced trading on NASDAQ on December 27, 1999. As of March 15, 2007, there were 3,535,968 shares
outstanding of the Companys common stock, which is the Companys only class of stock outstanding.
These shares were held by approximately 438 holders of record. As of March 15, 2007, the closing
market price of the Companys common stock was $25.00. The following table sets forth the high and
low sales prices as reported by NASDAQ for the Companys common stock and the amounts of the cash
dividends paid for each full quarterly period within the two most recent fiscal years.
- 15 -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
Dividends per share |
|
|
|
High |
|
|
Low |
|
|
High |
|
|
Low |
|
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
|
1st Quarter |
|
$ |
25.24 |
|
|
$ |
24.12 |
|
|
$ |
26.50 |
|
|
$ |
24.25 |
|
|
$ |
0.175 |
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2nd Quarter |
|
$ |
25.60 |
|
|
$ |
24.00 |
|
|
$ |
26.70 |
|
|
$ |
24.65 |
|
|
$ |
0.19 |
|
|
$ |
0.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3rd Quarter |
|
$ |
25.06 |
|
|
$ |
21.25 |
|
|
$ |
27.73 |
|
|
$ |
25.76 |
|
|
$ |
0.19 |
|
|
$ |
0.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4th Quarter |
|
$ |
26.00 |
|
|
$ |
23.89 |
|
|
$ |
27.00 |
|
|
$ |
23.87 |
|
|
$ |
0.19 |
|
|
$ |
0.175 |
|
The Companys future dividend policy is subject to the discretion of the Board of Directors and
will depend upon a number of factors, including future earnings, financial condition, cash
requirements, and general business conditions. The Companys ability to pay cash dividends will
depend entirely upon the Banks ability to pay dividends to the Company. Transfers of funds from
the Bank to the Company in the form of loans, advances and cash dividends are restricted by federal
and state regulatory authorities. As of December 31, 2006, the aggregate amount of unrestricted
funds that could be transferred from the Bank to the Company without prior regulatory approval
totaled $10.2 million.
In September 1998, the Company announced an open market buyback program for its common stock.
Initially, the plan authorized the Company to repurchase up to 73,672 shares of its common stock
through December 31, 1999. Periodically, the Board resets the amount of shares authorized to be
repurchased during the year under the buyback program. On January 19, 2006, the Board authorized
the Company to repurchase up to 206,927 shares (6% of the shares of common stock outstanding on
January 1, 2006) beginning January 1, 2006 and continuing until the next Board reset, which
occurred on January 18, 2007. The Company repurchased 1,900 shares under the program from January
1, 2006 through December 31, 2006. No shares were repurchased during the quarter ended December 31,
2006.
On January 18, 2007, the Board authorized the Company to repurchase up to 208,737 shares (6% of the
shares of common stock outstanding on January 1, 2007) beginning January 1, 2007 and continuing
until the next Board reset, which is expected to occur in January 2008.
ITEM 6. SELECTED FINANCIAL DATA
The selected consolidated financial data set forth below should be read in conjunction with
Managements Discussion and Analysis of Financial Condition and Results of Operation and the
consolidated financial statements and
accompanying notes included elsewhere in this report. The historical results are not necessarily
indicative of results to be expected for any future period.
- 16 -
SELECTED FINANCIAL DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, |
|
(Dollars in thousands, except per share data) |
2006 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
|
2002 |
|
EARNINGS STATEMENT DATA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
$ |
30,152 |
|
|
$ |
25,414 |
|
|
$ |
21,978 |
|
|
$ |
19,136 |
|
|
$ |
19,496 |
|
Interest expense |
|
|
10,902 |
|
|
|
6,338 |
|
|
|
4,411 |
|
|
|
4,001 |
|
|
|
5,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
19,250 |
|
|
|
19,076 |
|
|
|
17,567 |
|
|
|
15,135 |
|
|
|
14,414 |
|
Provision for loan losses |
|
|
360 |
|
|
|
473 |
|
|
|
540 |
|
|
|
784 |
|
|
|
346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after
provision for loan losses |
|
|
18,890 |
|
|
|
18,603 |
|
|
|
17,027 |
|
|
|
14,351 |
|
|
|
14,068 |
|
Noninterest income |
|
|
5,908 |
|
|
|
5,268 |
|
|
|
5,086 |
|
|
|
4,780 |
|
|
|
3,866 |
|
Securities gains (losses) |
|
|
(83 |
) |
|
|
|
|
|
|
(47 |
) |
|
|
248 |
|
|
|
34 |
|
Noninterest expense |
|
|
16,648 |
|
|
|
15,653 |
|
|
|
14,848 |
|
|
|
13,222 |
|
|
|
12,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
8,067 |
|
|
|
8,218 |
|
|
|
7,218 |
|
|
|
6,157 |
|
|
|
5,672 |
|
Income taxes |
|
|
2,463 |
|
|
|
2,517 |
|
|
|
2,240 |
|
|
|
1,821 |
|
|
|
1,742 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,604 |
|
|
$ |
5,701 |
|
|
$ |
4,978 |
|
|
$ |
4,336 |
|
|
$ |
3,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER SHARE DATA: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share, basic |
|
|
1.61 |
|
|
|
1.66 |
|
|
|
1.49 |
|
|
|
1.31 |
|
|
|
1.18 |
|
Net income per share, diluted |
|
|
1.56 |
|
|
|
1.60 |
|
|
|
1.41 |
|
|
|
1.24 |
|
|
|
1.14 |
|
Cash dividends |
|
|
0.745 |
|
|
|
0.645 |
|
|
|
0.56 |
|
|
|
0.48 |
|
|
|
0.41 |
|
Average basic shares outstanding |
|
|
3,472,217 |
|
|
|
3,434,093 |
|
|
|
3,329,367 |
|
|
|
3,308,124 |
|
|
|
3,312,084 |
|
Average diluted shares outstanding |
|
|
3,582,241 |
|
|
|
3,562,564 |
|
|
|
3,509,032 |
|
|
|
3,480,588 |
|
|
|
3,460,128 |
|
Book value at period end |
|
|
11.13 |
|
|
|
10.32 |
|
|
|
9.40 |
|
|
|
8.59 |
|
|
|
8.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE SHEET DATA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
521,762 |
|
|
$ |
481,245 |
|
|
$ |
429,199 |
|
|
$ |
378,584 |
|
|
$ |
321,499 |
|
Loans, net |
|
|
416,061 |
|
|
|
381,049 |
|
|
|
337,792 |
|
|
|
295,312 |
|
|
|
213,698 |
|
Investment securities |
|
|
40,353 |
|
|
|
48,391 |
|
|
|
58,595 |
|
|
|
52,386 |
|
|
|
71,737 |
|
Deposits |
|
|
416,071 |
|
|
|
391,657 |
|
|
|
374,656 |
|
|
|
321,129 |
|
|
|
273,668 |
|
Shareholders equity |
|
|
38,712 |
|
|
|
35,579 |
|
|
|
31,891 |
|
|
|
28,463 |
|
|
|
26,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PERFORMANCE RATIOS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin(2) |
|
|
4.28 |
% |
|
|
4.67 |
% |
|
|
4.68 |
% |
|
|
4.80 |
% |
|
|
5.24 |
% |
Return on average assets |
|
|
1.14 |
% |
|
|
1.27 |
% |
|
|
1.21 |
% |
|
|
1.24 |
% |
|
|
1.29 |
% |
Return on average equity |
|
|
14.86 |
% |
|
|
16.94 |
% |
|
|
16.82 |
% |
|
|
15.84 |
% |
|
|
15.74 |
% |
Dividend payout |
|
|
46.21 |
% |
|
|
38.95 |
% |
|
|
37.60 |
% |
|
|
36.63 |
% |
|
|
34.51 |
% |
Efficiency ratio(3) |
|
|
65.62 |
% |
|
|
63.77 |
% |
|
|
65.12 |
% |
|
|
65.17 |
% |
|
|
66.44 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSET QUALITY RATIOS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses to period
end loans, net |
|
|
1.07 |
% |
|
|
1.11 |
% |
|
|
1.19 |
% |
|
|
1.20 |
% |
|
|
1.34 |
% |
Non-performing loans to allowance for
loan losses |
|
|
39.11 |
% |
|
|
4.60 |
% |
|
|
4.51 |
% |
|
|
27.06 |
% |
|
|
29.20 |
% |
Non-performing assets to period end loans
and other repossessed assets owned |
|
|
0.42 |
% |
|
|
0.05 |
% |
|
|
0.05 |
% |
|
|
0.33 |
% |
|
|
0.39 |
% |
Net charge-offs to average loans |
|
|
0.03 |
% |
|
|
0.08 |
% |
|
|
0.02 |
% |
|
|
0.04 |
% |
|
|
0.14 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL RATIOS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leverage |
|
|
9.54 |
% |
|
|
8.66 |
% |
|
|
8.30 |
% |
|
|
8.58 |
% |
|
|
9.35 |
% |
Risk Based Capital Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital |
|
|
11.80 |
% |
|
|
10.83 |
% |
|
|
10.87 |
% |
|
|
11.51 |
% |
|
|
14.26 |
% |
Total capital |
|
|
12.90 |
% |
|
|
11.97 |
% |
|
|
12.10 |
% |
|
|
12.76 |
% |
|
|
15.52 |
% |
|
|
|
(1) |
|
2002 amounts have been restated to reflect a two-for-one stock splits during 2002. |
|
(2) |
|
Net interest margin is calculated as fully taxable equivalent net interest income
divided by average earning assets and represents the Companys net yield on its earning
assets. |
|
(3) |
|
Efficiency ratio is computed by dividing non-interest expense by the sum of fully
taxable equivalent net interest income and non-interest income. |
- 17 -
ITEM 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
FORWARD-LOOKING STATEMENTS
In addition to the historical information contained herein, this report contains
forward-looking statements. Forward-looking statements are based on certain assumptions and
describe future plans, strategies, and expectations of the Company, and are generally identifiable
by use of the words believe, expect, intend, anticipate, estimate, project may,
will or similar expressions. Although we believe our plans, intentions and expectations reflected
in these forward-looking statements are reasonable, we can give no assurance that these plans,
intentions, or expectations will be achieved. Our ability to predict results or the actual effect
of future plans or strategies is inherently uncertain, and actual results could differ materially
from those contemplated. Factors that could have a material adverse effect on our operations and
future prospects include, but are not limited to, changes in: interest rates, general economic
conditions, the legislative/regulatory climate, monetary and fiscal policies of the U.S.
Government, including policies of the U.S. Treasury and the Board of Governors of the Federal
Reserve System, the quality or composition of the Banks loan or investment portfolios, demand for
loan products, deposit flows, competition, demand for financial services in our market area, our
plans to expand our branch network and increase our market share, and accounting principles,
policies and guidelines. These risks and uncertainties should be considered in evaluating
forward-looking statements in this report and you should not place undue reliance on such
statements, which reflect our position as of the date of this report.
For additional discussion of risk factors that may cause our actual future results to differ
materially from the results indicated within forward-looking statements, please see Risk Factors
in Item 1A of this report.
CRITICAL ACCOUNTING POLICIES
GENERAL. The Companys financial statements are prepared in accordance with accounting
principles generally accepted in the United States (GAAP). The financial information contained
within our statements is, to a significant extent, based on measures of the financial effects of
transactions and events that have already occurred. A variety of factors could affect the ultimate
value that is obtained either when earning income, recognizing an expense, recovering an asset or
relieving a liability. We use historical loss factors as one factor in determining the inherent
loss that may be present in our loan portfolio. Actual losses could differ significantly from the
historical factors that we use in our estimates. In addition, GAAP itself may change from one
previously acceptable accounting method to another method. Although the economics of the Companys
transactions would be the same, the timing of events that would impact the Companys transactions
could change.
ALLOWANCE FOR LOAN LOSSES. The allowance for loan losses is an estimate of the losses that may be
sustained in our loan portfolio. The allowance is based on three basic principles of accounting:
(i) Statement of Financial Accounting Standards (SFAS) No. 5, Accounting for Contingencies,
which requires that losses be accrued when
they are probable of occurring and estimable, (ii) SFAS No. 114, Accounting by Creditors for
Impairment of a Loan, which requires that losses be accrued based on the differences between the
value of collateral, present value of future cash flows or values that are observable in the
secondary market and the loan balance and (iii) U.S. Securities and Exchange Commission Staff
Accounting Bulletin No. 102, Selected Loan Loss Allowance Methodology and Documentation Issues,
which requires adequate documentation to support the allowance for loan losses estimate.
The Companys allowance for loan losses has two basic components: the specific allowance and the
general allowance. Each of these components is determined based upon estimates that can and do
change when the actual events occur. The specific allowance is used to individually allocate an
allowance for larger balance, non-homogeneous loans. The specific allowance uses various techniques
to arrive at an estimate of loss. First, analysis of the borrowers overall financial condition,
resources and payment record, the prospects for support from financial guarantors, and the fair
market value of collateral are used to estimate the probability and severity of inherent losses.
Then the migration of historical default rates and loss severities, internal risk ratings, industry
and market conditions and trends, and other environmental factors are considered. The use of these
values is inherently subjective and our actual losses could be greater or less than the estimates.
The general allowance is used for estimating the loss on pools of smaller-balance, homogeneous
loans; including 1-4 family mortgage loans, installment loans, other consumer loans, and
outstanding loan commitments. Also, the general allowance is used for the remaining pool of larger
balance, non-homogeneous
- 18 -
loans which were not allocated a specific allowance upon their review. The
general allowance begins with estimates of probable losses inherent in the homogeneous portfolio
based upon various statistical analyses. These include analysis of historical and peer group
delinquency and credit loss experience, together with analyses that reflect current trends and
conditions. The Company also considers trends and changes in the volume and term of loans, changes
in the credit process and/or lending policies and procedures, and an evaluation of overall credit
quality. The general allowance uses a historical loss view as an indicator of future losses. As a
result, even though this history is regularly updated with the most recent loss information, it
could differ from the loss incurred in the future. The general allowance also captures losses that
are attributable to various economic events, industry or geographic sectors whose impact on the
portfolio have occurred but have yet to be recognized in the specific allowances.
EXECUTIVE OVERVIEW
This discussion is intended to focus on certain financial information regarding the Company
and the Bank and may not contain all the information that is important to the reader. The purpose
of this discussion is to provide the reader with a more thorough understanding of our financial
statements. As such, this discussion should be read carefully in conjunction with the consolidated
financial statements and accompanying notes contained elsewhere in this report.
The Bank has become the primary independent community bank in its immediate market area. It seeks
to be the primary financial service provider for its market area by providing the right mix of
consistently high quality customer service, efficient technological support, value-added products,
and a strong commitment to the community.
Net income of $5.60 million in 2006 was a 1.7% decrease from 2005 net income of $5.70 million. The
Company and the Bank experienced growth across all primary operating businesses with growth in
commercial and retail lending, deposit accounts and core deposits, and assets under WMS management.
Revenues generated from the growth in primary business lines were offset by the declining net
interest margin caused by increased interest expense. During 2003, the Bank modified its loan
pricing strategies and expanded its loan product offerings in an effort to increase lending
activity without sacrificing the existing credit quality standards. The result of this was a 9.2%,
12.8%, 14.4% and 38.2% increase in net loan outstandings in 2006, 2005, 2004, and 2003,
respectively. Deposits increased 6.2% from year-end 2005 to year-end 2006, and 4.5% from year-end
2004 to year-end 2005. Assets under management grew 17.8% and 12.1%, respectively, during 2006 and
2005.
Net interest income is the largest component of net income, and equals the difference between
income generated on interest-earning assets and interest expense incurred on interest-bearing
liabilities. Future trends regarding net interest income are dependent on the absolute level of
market interest rates, the shape of the yield curve, the amount of lost income from non-performing
assets, the amount of prepaying loans, the mix and amount of various deposit types, and many other
factors, as well as the overall volume of interest-earning assets. These factors are individually
difficult to predict, and when taken together, the uncertainty of future trends compounds. Based on
managements current
projections, net interest income may increase in 2007 and beyond as average interest-earning assets
increase, but this may be offset in part or in whole by a possible contraction in the Banks net
interest margin resulting from competitive market conditions and a flat or inverted yield curve.
Additionally, the Banks balance sheet is positioned for a stable or rising interest rate
environment. This means that net interest income is projected to increase if market interest rates
rise, and to decrease if market interest rates fall, assuming no change in the shape of the
interest rate yield curve. A steeper yield curve is projected to result in an increase in net
interest income, while a flatter or inverted yield curve is projected to result in a decrease in
net interest income. The specific nature of the Banks variability in net interest income due to
changes in interest rates, also known as interest rate risk, is to a large degree the result of the
Banks deposit base structure. During 2006, demand deposits, NOW, and savings deposits averaged
21.5%, 17.0%, and 9.4% of total average deposits, respectively, while the more interest-rate
sensitive Premium money market accounts, money market accounts, and certificates of deposit
averaged 12.7%, 9.1% and 30.3% of total average deposits, respectively.
The Bank continues to have strong credit quality as evidenced by non-performing assets totaling
$1.75 million or 0.42% of total loans at December 31, 2006, as compared with $195,000, or 0.05% of
total loans at December 31, 2005. The provision for loan losses was $360,000 for 2006 compared with
$473,000 for 2005. Loan chargeoffs, net of recoveries, totaled $128,000, or 0.03% of total loans
for 2006, compared with $295,000 or 0.08% of total loans for 2005. The $113,000 or 23.9% decrease
in the provision for loan losses from 2005 to 2006 was largely in response to
- 19 -
the decline in net loan chargeoffs, as well as the continuation in the low level of non-performing
loans over the last year, partially offset by the growth in new loan originations during 2006.
Management seeks to continue the expansion of its branch network. During 2004, a new branch opened
in Bealeton, Virginia in the southern part of Fauquier County. The Bank looks to add to its branch
network in western Prince William County beyond the addition of a retail branch office in Haymarket
during 2007. The Bank is looking toward these new retail markets for growth in deposits and WMS
income. Management also seeks to increase the level of its fee income from deposits and WMS through the
increase of its market share within its current marketplace.
The following table presents a quarterly summary of earnings for the last two years. In 2006,
earnings exhibited a flattening, and in the fourth quarter, decline in profitability when compared
with the same quarter from the prior year, primarily from the decreasing net interest margin and
its impact on net interest income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended 2006 |
|
Three Months Ended 2005 |
|
|
Dec. 31 |
|
Sep. 30 |
|
June 30 |
|
Mar. 31 |
|
Dec. 31 |
|
Sep. 30 |
|
June 30 |
|
Mar. 31 |
|
|
|
|
|
Interest income |
|
$ |
7,958 |
|
|
$ |
7,875 |
|
|
$ |
7,398 |
|
|
$ |
6,921 |
|
|
$ |
6,807 |
|
|
$ |
6,390 |
|
|
$ |
6,332 |
|
|
$ |
5,885 |
|
Interest expense |
|
|
3,253 |
|
|
|
2,972 |
|
|
|
2,495 |
|
|
|
2,182 |
|
|
|
1,933 |
|
|
|
1,584 |
|
|
|
1,491 |
|
|
|
1,330 |
|
|
|
|
|
|
Net Interest Income |
|
|
4,705 |
|
|
|
4,903 |
|
|
|
4,903 |
|
|
|
4,739 |
|
|
|
4,874 |
|
|
|
4,806 |
|
|
|
4,841 |
|
|
|
4,555 |
|
Provision for loan losses |
|
|
|
|
|
|
60 |
|
|
|
180 |
|
|
|
120 |
|
|
|
|
|
|
|
139 |
|
|
|
209 |
|
|
|
125 |
|
|
|
|
|
|
Net interest income after
provision
for loan losses |
|
|
4,705 |
|
|
|
4,843 |
|
|
|
4,723 |
|
|
|
4,619 |
|
|
|
4,874 |
|
|
|
4,667 |
|
|
|
4,632 |
|
|
|
4,430 |
|
Other Income |
|
|
1,490 |
|
|
|
1,419 |
|
|
|
1,433 |
|
|
|
1,566 |
|
|
|
1,278 |
|
|
|
1,461 |
|
|
|
1,267 |
|
|
|
1,262 |
|
Other Expense |
|
|
4,102 |
|
|
|
4,126 |
|
|
|
4,315 |
|
|
|
4,188 |
|
|
|
3,772 |
|
|
|
3,961 |
|
|
|
4,101 |
|
|
|
3,819 |
|
|
|
|
|
|
Income before income taxes |
|
|
2,093 |
|
|
|
2,136 |
|
|
|
1,841 |
|
|
|
1,997 |
|
|
|
2,380 |
|
|
|
2,167 |
|
|
|
1,798 |
|
|
|
1,873 |
|
Income tax expense |
|
|
658 |
|
|
|
653 |
|
|
|
553 |
|
|
|
599 |
|
|
|
711 |
|
|
|
694 |
|
|
|
549 |
|
|
|
563 |
|
|
|
|
|
|
Net income |
|
$ |
1,435 |
|
|
$ |
1,483 |
|
|
$ |
1,288 |
|
|
$ |
1,398 |
|
|
$ |
1,669 |
|
|
$ |
1,473 |
|
|
$ |
1,249 |
|
|
$ |
1,310 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share, basic |
|
$ |
0.41 |
|
|
$ |
0.43 |
|
|
$ |
0.37 |
|
|
$ |
0.40 |
|
|
$ |
0.49 |
|
|
$ |
0.43 |
|
|
$ |
0.36 |
|
|
$ |
0.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share,
diluted |
|
$ |
0.40 |
|
|
$ |
0.41 |
|
|
$ |
0.36 |
|
|
$ |
0.39 |
|
|
$ |
0.47 |
|
|
$ |
0.41 |
|
|
$ |
0.35 |
|
|
$ |
0.37 |
|
2006 COMPARED WITH 2005
Net income of $5.60 million in 2006 was a 1.7% decrease from 2005 net income of $5.70 million.
Earnings per share on a fully diluted basis were $1.56 in 2006 compared to $1.60 in 2005.
Profitability as measured by return on average equity decreased from 16.94% in 2005 to 14.86% in
2006. Profitability as measured by return on average assets decreased from 1.27% in 2005 to 1.14%
in 2006.
2005 COMPARED WITH 2004
Net income of $5.70 million in 2005 was a 14.5% increase from 2004 net income of $4.98
million. Earnings per share on a fully diluted basis were $1.60 in 2005 compared to $1.41 in 2004.
Profitability as measured by return on average equity increased from 16.82% in 2004 to 16.94% in
2005. Profitability as measured by return on average assets increased from 1.21% in 2004 to 1.27%
in 2005.
NET INTEREST INCOME AND EXPENSE
2006 COMPARED WITH 2005
Net interest income increased $175,000 or 0.9% to $19.25 million for the year ended December
31, 2006 from $19.08 million for the year ended December 31, 2005. This increase resulted from an
increase in total average earning assets
- 20 -
from $412.7 million in 2005 to $455.5 million in 2006, largely offset by a 39 basis point decrease
in the net interest margin. The percentage of average earning assets to total assets increased in
2006 to 92.8% from 91.8% in 2005. The Companys net interest margin decreased from 4.67% in 2005 to
4.28% in 2006 primarily due to the flat/inverted yield curve and competitive pricing.
The net interest margin pressure caused by the current economic environment of a flat and inverted
yield curve has proved extremely challenging for the Bank and much of the banking industry. At June
30, 2004, just as the Federal Open Market Committee began raising the federal funds rate, the yield
on a three month maturity treasury bond was 1.37% or 253 basis points below the 3.90% yield on a
five year treasury and 332 basis points below the 4.69% yield on a 10 year treasury. At October 30,
2006, that yield had inverted to the point that a three month treasury was yielding 5.12%, while
the five year and ten year treasury were yielding 4.74% and 4.77%, respectively. The yield curve
changed from a more than 250 basis point premium for a longer investment to a position where there
is no premium or, in fact, a discount. This is presenting funding and interest margin management
pressures, as a flat or inverted yield curve significantly increases competition for deposits and
their cost. While deposit costs rapidly increased, the lack of a similar movement in longer-term
rates limited the yield increase on fixed rate loans.
Total interest income increased $4.74 million or 18.6% to $30.15 million in 2006 from $25.41
million in 2005. This increase was due to the increase in total average earning assets of $42.9
million or 10.4%, from 2005 to 2006, as well as the 38 basis point increase in the average yield on
loans and the 48 basis point increase in the average yield on investments.
Average loan balances increased from $358.3 million in 2005 to $409.6 million in 2006. The average
yield on loans increased to 6.90% in 2006 compared with 6.52% in 2005. Together, there was a $4.85
million increase in interest and fee income from loans for 2006 compared with 2005.
Average investment security balances decreased $8.8 million from $52.5 million in 2005 to $43.6
million in 2006. The tax-equivalent average yield on investments increased from 4.15% in 2005 to
4.63% in 2006. Together, there was an decrease in interest and dividend income on security
investments of $180,000 or 8.3%, from $2.17 million in 2005 to $1.99 million in 2006. Average
federal funds sold balances increased $205,000 from $1.6 million in 2005 to $1.8 million in 2006.
The average yield on federal funds sold increased from 2.90% in 2005 to 5.03% in 2006. Together,
there was a $45,000 increase in federal funds sold income from 2005 to 2006.
Total interest expense increased $4.56 million or 72.0% from $6.34 million in 2005 to $10.90
million in 2006 primarily due to the increase in cost on interest-bearing deposits resulting from
the increase in short term market interest rates and the growth in the Banks premium money market
account and time deposit accounts. Interest paid on deposits increased $2.93 million from $4.95
million in 2005 to $7.88 million in 2006. Average premium money market account balances increased
$41.9 million from 2005 to 2006 while their average rate increased from 3.70% to 3.98% over the
same period. Average time deposit balances increased $25.4 million from 2005 to 2006 while the
average rate on time increased from 3.08% to 4.06%. Interest expense on federal funds purchased
increased $250,000 from 2005 to 2006 due to the $3.3 million increase in average federal funds
purchased and the 140 basis point increase in their average cost. Interest expense on FHLB of
Atlanta advances increased $1.22 million from 2005 to 2006 due to the $20.7 million increase in
average FHLB advances and the 74 basis point increase in their average cost from 2005 to 2006. The
average rate on total interest-bearing liabilities increased from 1.94% in 2005 to 2.99% in 2006.
2005 COMPARED WITH 2004
Net interest income increased $1.51 million or 8.6% to $19.08 million for the year ended
December 31, 2005 from $17.57 million for the year ended December 31, 2004. This increase resulted
from an increase in total average earning assets from $380.4 million in 2004 to $412.7 million in
2005, partially offset by a one basis point decrease in the net interest margin. The percentage of
average earning assets to total assets decreased in 2005 to 91.8% from 92.1% in 2004. The Companys
net interest margin remained virtually unchanged, decreasing from 4.68% in 2004 to 4.67% in 2005.
Total interest income increased $3.43 million or 15.6% to $25.41 million in 2005 from $21.98
million in 2004. This increase was due to the increase in total average earning assets of $32.3
million from 2004 to 2005, as well as the 22 basis point increase in the average yield on loans and
a 50 basis point increase in the average yield on investments.
- 21 -
Average loan balances increased from $321.0 million in 2004 to $358.3 million in 2005. The average
yield on loans increased to 6.52% in 2005 compared with 6.30% in 2004. Together, there was a $3.15
million increase in interest and fee income from loans for 2005 compared with 2004.
Average investment security balances remained relatively stable increasing $851,000 from $51.6
million in 2004 to $52.5 million in 2005. The tax-equivalent average yield on investments increased
from 3.65% in 2004 to 4.15% in 2005. Together, there was an increase in interest and dividend
income on security investments of $321,000 or 17.3%, from $1.85 million in 2004 to $2.17 million in
2005. Average federal funds sold balances decreased $4.0 million from $5.6 million in 2004 to $1.6
million in 2005. The average yield on federal funds sold increased from 1.29% in 2004 to 2.90% in
2005. Together, there was a $25,000 decrease in federal funds sold income from 2004 to 2005.
Total interest expense increased $1.93 million or 43.7% from $4.41 million in 2004 to $6.34 million
in 2005 primarily due to the increase in cost on interest-bearing deposits resulting from the
increase in short term market interest rates and the growth in the Banks premium NOW account and
certificate of deposit accounts. Interest paid on deposits increased $1.55 million from $3.40
million in 2004 to $4.95 million in 2005. Average deposit balances grew $29.3 million, primarily in
demand deposits, premium NOW accounts, and certificates of deposit. The average rate on
certificates of deposit increased from 2.55% in 2004 to 3.08% in 2005. Interest expense on federal
funds purchased increased $167,000 from 2004 to 2005 due to the $2.5 million increase in average
federal funds purchased and the 267 basis point increase in their average cost from 2004 to 2005.
Interest expense on FHLB of Atlanta advances increased $141,000 from 2004 to 2005 due to the
$630,000 increase in average FHLB advances and the 57 basis point increase in their average cost
from 2004 to 2005. The average rate on total interest-bearing liabilities increased from 1.47% in
2004 to 1.94% in 2005.
The following table sets forth information relating to the Companys average balance sheet and
reflects the average yield on assets and average cost of liabilities for the periods indicated and
the average yields and rates paid for the periods indicated. These yields and costs are derived by
dividing income or expense by the average daily balances of assets and liabilities, respectively,
for the periods presented.
- 22 -
AVERAGE BALANCES, INCOME AND EXPENSES, AND AVERAGE YIELDS AND RATES
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 Months Ended December 31, 2006 |
|
|
12 Months Ended December 31, 2005 |
|
|
12 Months Ended December 31, 2004 |
|
|
|
Average |
|
|
Income/ |
|
|
Average |
|
|
Average |
|
|
Income/ |
|
|
Average |
|
|
Average |
|
|
Income/ |
|
|
Average |
|
|
|
Balances |
|
|
Expense |
|
|
Rate |
|
|
Balances |
|
|
Expense |
|
|
Rate |
|
|
Balances |
|
|
Expense |
|
|
Rate |
|
ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
$ |
400,218 |
|
|
$ |
27,647 |
|
|
|
6.91 |
% |
|
$ |
351,073 |
|
|
$ |
22,847 |
|
|
|
6.51 |
% |
|
$ |
312,188 |
|
|
$ |
19,655 |
|
|
|
6.30 |
% |
Tax-exempt (1) |
|
|
8,069 |
|
|
|
595 |
|
|
|
7.37 |
% |
|
|
7,089 |
|
|
|
513 |
|
|
|
7.24 |
% |
|
|
7,895 |
|
|
|
575 |
|
|
|
7.29 |
% |
Nonaccrual |
|
|
1,283 |
|
|
|
|
|
|
|
|
|
|
|
110 |
|
|
|
|
|
|
|
|
|
|
|
927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loans |
|
|
409,570 |
|
|
|
28,242 |
|
|
|
6.90 |
% |
|
|
358,272 |
|
|
|
23,360 |
|
|
|
6.52 |
% |
|
|
321,009 |
|
|
|
20,230 |
|
|
|
6.30 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
42,615 |
|
|
|
1,941 |
|
|
|
4.55 |
% |
|
|
51,427 |
|
|
|
2,121 |
|
|
|
4.12 |
% |
|
|
50,425 |
|
|
|
1,796 |
|
|
|
3.56 |
% |
Tax-exempt (1) |
|
|
1,015 |
|
|
|
80 |
|
|
|
7.85 |
% |
|
|
1,024 |
|
|
|
79 |
|
|
|
7.74 |
% |
|
|
1,175 |
|
|
|
85 |
|
|
|
7.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities |
|
|
43,630 |
|
|
|
2,021 |
|
|
|
4.63 |
% |
|
|
52,451 |
|
|
|
2,200 |
|
|
|
4.15 |
% |
|
|
51,599 |
|
|
|
1,881 |
|
|
|
3.65 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits in banks |
|
|
501 |
|
|
|
26 |
|
|
|
5.25 |
% |
|
|
302 |
|
|
|
7 |
|
|
|
2.41 |
% |
|
|
2,223 |
|
|
|
20 |
|
|
|
0.89 |
% |
Federal funds sold |
|
|
1,832 |
|
|
|
92 |
|
|
|
5.03 |
% |
|
|
1,627 |
|
|
|
47 |
|
|
|
2.90 |
% |
|
|
5,590 |
|
|
|
72 |
|
|
|
1.29 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets |
|
|
455,533 |
|
|
|
30,381 |
|
|
|
6.67 |
% |
|
|
412,652 |
|
|
|
25,614 |
|
|
|
6.21 |
% |
|
|
380,421 |
|
|
|
22,203 |
|
|
|
5.84 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Reserve for loan losses |
|
|
(4,426 |
) |
|
|
|
|
|
|
|
|
|
|
(4,250 |
) |
|
|
|
|
|
|
|
|
|
|
(3,797 |
) |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
16,457 |
|
|
|
|
|
|
|
|
|
|
|
17,701 |
|
|
|
|
|
|
|
|
|
|
|
16,602 |
|
|
|
|
|
|
|
|
|
Bank premises and equipment, net |
|
|
7,996 |
|
|
|
|
|
|
|
|
|
|
|
8,452 |
|
|
|
|
|
|
|
|
|
|
|
8,492 |
|
|
|
|
|
|
|
|
|
Other assets |
|
|
15,217 |
|
|
|
|
|
|
|
|
|
|
|
15,169 |
|
|
|
|
|
|
|
|
|
|
|
11,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
490,777 |
|
|
|
|
|
|
|
|
|
|
$ |
449,724 |
|
|
|
|
|
|
|
|
|
|
$ |
413,073 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
$ |
84,988 |
|
|
|
|
|
|
|
|
|
|
$ |
87,550 |
|
|
|
|
|
|
|
|
|
|
$ |
80,886 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts |
|
|
67,190 |
|
|
|
395 |
|
|
|
0.59 |
% |
|
|
97,512 |
|
|
|
909 |
|
|
|
0.93 |
% |
|
|
83,957 |
|
|
|
695 |
|
|
|
0.83 |
% |
Money market accounts |
|
|
36,159 |
|
|
|
504 |
|
|
|
1.39 |
% |
|
|
54,650 |
|
|
|
695 |
|
|
|
1.27 |
% |
|
|
70,400 |
|
|
|
567 |
|
|
|
0.80 |
% |
Premium money market accounts |
|
|
50,134 |
|
|
|
1,994 |
|
|
|
3.98 |
% |
|
|
8,207 |
|
|
|
304 |
|
|
|
3.70 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Savings accounts |
|
|
36,972 |
|
|
|
131 |
|
|
|
0.35 |
% |
|
|
41,725 |
|
|
|
137 |
|
|
|
0.33 |
% |
|
|
41,065 |
|
|
|
145 |
|
|
|
0.35 |
% |
Time deposits |
|
|
119,650 |
|
|
|
4,854 |
|
|
|
4.06 |
% |
|
|
94,215 |
|
|
|
2,904 |
|
|
|
3.08 |
% |
|
|
78,221 |
|
|
|
1,993 |
|
|
|
2.55 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits |
|
|
310,105 |
|
|
|
7,878 |
|
|
|
2.54 |
% |
|
|
296,309 |
|
|
|
4,949 |
|
|
|
1.67 |
% |
|
|
273,643 |
|
|
|
3,400 |
|
|
|
1.24 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds purchased |
|
|
8,427 |
|
|
|
452 |
|
|
|
5.37 |
% |
|
|
5,105 |
|
|
|
203 |
|
|
|
3.97 |
% |
|
|
2,617 |
|
|
|
34 |
|
|
|
1.30 |
% |
Federal Home Loan Bank advances |
|
|
41,373 |
|
|
|
2,136 |
|
|
|
5.16 |
% |
|
|
20,625 |
|
|
|
911 |
|
|
|
4.42 |
% |
|
|
19,995 |
|
|
|
770 |
|
|
|
3.85 |
% |
Capital securities of subsidiary trust |
|
|
5,276 |
|
|
|
436 |
|
|
|
8.26 |
% |
|
|
4,124 |
|
|
|
275 |
|
|
|
6.67 |
% |
|
|
4,000 |
|
|
|
206 |
|
|
|
5.16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
365,181 |
|
|
|
10,902 |
|
|
|
2.99 |
% |
|
|
326,163 |
|
|
|
6,338 |
|
|
|
1.94 |
% |
|
|
300,255 |
|
|
|
4,411 |
|
|
|
1.47 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
2,909 |
|
|
|
|
|
|
|
|
|
|
|
2,358 |
|
|
|
|
|
|
|
|
|
|
|
2,332 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
37,699 |
|
|
|
|
|
|
|
|
|
|
|
33,653 |
|
|
|
|
|
|
|
|
|
|
|
29,601 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities & Shareholders Equity |
|
$ |
490,777 |
|
|
|
|
|
|
|
|
|
|
$ |
449,724 |
|
|
|
|
|
|
|
|
|
|
$ |
413,073 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread |
|
|
|
|
|
$ |
19,479 |
|
|
|
3.68 |
% |
|
|
|
|
|
$ |
19,276 |
|
|
|
4.26 |
% |
|
|
|
|
|
$ |
17,792 |
|
|
|
4.37 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense as a percent of average earning assets |
|
|
|
|
|
|
|
|
|
|
2.39 |
% |
|
|
|
|
|
|
|
|
|
|
1.54 |
% |
|
|
|
|
|
|
|
|
|
|
1.16 |
% |
Net interest margin |
|
|
|
|
|
|
|
|
|
|
4.28 |
% |
|
|
|
|
|
|
|
|
|
|
4.67 |
% |
|
|
|
|
|
|
|
|
|
|
4.68 |
% |
|
|
|
(1) |
|
Income and rates on non-taxable assets are computed on a tax equivalent basis using a federal tax rate of 34%. |
- 23 -
RATE/VOLUME ANALYSIS
The following table sets forth certain information regarding changes in interest income and
interest expense of the Company for the periods indicated. For each category of interest-earning
asset and interest-bearing liability, information is provided on changes attributable to changes in
volume (change in volume multiplied by old rate); and changes in rates (change in rate multiplied
by old volume). Changes in rate-volume, which cannot be separately identified, are allocated
proportionately between changes in rate and changes in volume.
RATE / VOLUME VARIANCE
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 Compared to 2005 |
|
|
2005 Compared to 2004 |
|
|
|
|
|
|
|
Due to |
|
|
Due to |
|
|
|
|
|
|
Due to |
|
|
Due to |
|
|
|
Change |
|
|
Volume |
|
|
Rate |
|
|
Change |
|
|
Volume |
|
|
Rate |
|
INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans; taxable |
|
$ |
4,800 |
|
|
$ |
3,060 |
|
|
$ |
1,740 |
|
|
$ |
3,192 |
|
|
$ |
2,513 |
|
|
$ |
679 |
|
Loans; tax-exempt (1) |
|
|
82 |
|
|
|
72 |
|
|
|
10 |
|
|
|
(62 |
) |
|
|
(59 |
) |
|
|
(3 |
) |
Securities; taxable |
|
|
(180 |
) |
|
|
(276 |
) |
|
|
96 |
|
|
|
325 |
|
|
|
36 |
|
|
|
289 |
|
Securities; tax-exempt (1) |
|
|
1 |
|
|
|
|
|
|
|
1 |
|
|
|
(6 |
) |
|
|
(12 |
) |
|
|
6 |
|
Deposits in banks |
|
|
19 |
|
|
|
5 |
|
|
|
14 |
|
|
|
(13 |
) |
|
|
(45 |
) |
|
|
32 |
|
Federal funds sold |
|
|
45 |
|
|
|
6 |
|
|
|
39 |
|
|
|
(25 |
) |
|
|
33 |
|
|
|
(58 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Income |
|
|
4,767 |
|
|
|
2,867 |
|
|
|
1,900 |
|
|
|
3,411 |
|
|
|
2,466 |
|
|
|
945 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts |
|
|
(514 |
) |
|
|
(283 |
) |
|
|
(231 |
) |
|
|
(4 |
) |
|
|
4 |
|
|
|
(8 |
) |
Premium NOW accounts |
|
|
1,690 |
|
|
|
1,552 |
|
|
|
138 |
|
|
|
218 |
|
|
|
234 |
|
|
|
(16 |
) |
Money market accounts |
|
|
(191 |
) |
|
|
(235 |
) |
|
|
44 |
|
|
|
432 |
|
|
|
(53 |
) |
|
|
485 |
|
Savings accounts |
|
|
(6 |
) |
|
|
(15 |
) |
|
|
9 |
|
|
|
(8 |
) |
|
|
2 |
|
|
|
(10 |
) |
Time deposits |
|
|
1,950 |
|
|
|
784 |
|
|
|
1,166 |
|
|
|
910 |
|
|
|
450 |
|
|
|
460 |
|
Federal funds purchased and securities
sold under agreements to repurchase |
|
|
250 |
|
|
|
133 |
|
|
|
117 |
|
|
|
169 |
|
|
|
53 |
|
|
|
116 |
|
Federal Home Loan Bank advances |
|
|
1,224 |
|
|
|
917 |
|
|
|
307 |
|
|
|
141 |
|
|
|
25 |
|
|
|
116 |
|
Capital securities of
subsidiary trust |
|
|
161 |
|
|
|
77 |
|
|
|
84 |
|
|
|
69 |
|
|
|
|
|
|
|
69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Expense |
|
|
4,564 |
|
|
|
2,930 |
|
|
|
1,634 |
|
|
|
1,927 |
|
|
|
715 |
|
|
|
1,212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
$ |
203 |
|
|
$ |
(63 |
) |
|
$ |
266 |
|
|
$ |
1,484 |
|
|
$ |
1,751 |
|
|
$ |
(267 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Income and rates on non-taxable assets are computed on a tax equivalent basis using a federal tax rate of 34%. |
PROVISION FOR LOAN LOSSES, ALLOWANCE FOR LOAN LOSSES, AND ASSET QUALITY
The provision for loan losses was $360,000 for 2006, $473,000 for 2005, and $540,000 for 2004. The
amount of the provision for loan loss for 2006, 2005 and 2004 was based upon managements continual
evaluation of the adequacy of the allowance for loan losses, which encompasses the overall risk
characteristics of the loan portfolio, trends in the Banks delinquent and non-performing loans,
estimated values of collateral, and the impact of economic conditions on borrowers. Greater weight
is given to the loss history by loan category, prolonged changes in portfolio delinquency trends by
loan category, and changes in economic trends.
The decrease in the provision for loan losses from 2004 to 2005 and from 2005 to 2006 was largely
in response to decline in net loan chargeoffs, as well as the continuation in the low level of
non-performing loans over the last two years, partially offset by the impact of continued growth in
new loan originations during 2004, 2005 and 2006. There
- 24 -
can be no assurances, however, that future losses will not exceed estimated amounts, or that
increased amounts of provisions for loan losses will not be required in future periods.
LOAN PORTFOLIO
At December 31, 2006, 2005, and 2004 net loans accounted for 79.7%, 79.2% and 78.7%, respectively,
of total assets and were the largest category of the Companys earning assets. Loans are shown on
the balance sheets net of unearned discounts and the allowance for loan losses. Interest is
computed by methods that result in level rates of return on principal. Loans are charged-off when
deemed by management to be uncollectible, after taking into consideration such factors as the
current financial condition of the customer and the underlying collateral and guarantees.
The Company has adopted FASB Statement No. 114, Accounting by Creditors for Impairment of a Loan,
as amended by FASB Statement No. 118, Accounting by Creditors for Impairment of a Loan -Income
Recognition and Disclosures. FASB Statement No. 114, as amended, requires that the impairment of
loans that have been separately identified for evaluation is to be measured based on the present
value of expected future cash flows or, alternatively, the observable market price of the loans or
the fair value of the collateral. However, for those loans that are collateral dependent (that is,
if repayment of those loans is expected to be provided solely by the underlying collateral) and for
which management has determined foreclosure is probable, the measure of impairment is to be based
on the net realizable value of the collateral. FASB Statement No. 114, as amended, also requires
certain disclosures about investments in impaired loans and the allowance for loan losses and
interest income recognized on loans.
A loan is considered impaired when it is probable that the Bank will be unable to collect all
principal and interest amounts according to the contractual terms of the loan agreement. Factors
involved in determining impairment include, but are not limited to, expected future cash flows,
financial condition of the borrower, and the current economic conditions. A performing loan may be
considered impaired if the factors above indicate a need for impairment. A loan on non-accrual
status may not be impaired if it is in the process of collection or if the shortfall in payment is
insignificant. A delay of less than 30 days or a shortfall of less than 5% of the required
principal and interest payments generally is considered insignificant and would not indicate an
impairment situation, if in managements judgment the loan will be paid in full. Loans that meet
the regulatory definitions of doubtful or loss generally qualify as impaired loans under FASB
Statement No. 114. As is the case for all loans, charge-offs for impaired loans occur when the loan
or portion of the loan is determined to be uncollectible.
The Bank considers all consumer installment loans and residential mortgage loans to be homogenous
loans. These loans are not subject to individual impairment under FASB Statement No. 114.
ASSET QUALITY
Non-performing assets, in most cases, consist of loans that are 90 days or more past due and for
which the accrual of interest has been discontinued. Management evaluates all loans that are 90
days or more past due, as well as borrowers that have suffered financial distress, to determine if
they should be placed on non-accrual status. Factors considered by management include the net
realizable value of collateral, if any, and other resources of the borrower that may be available
to satisfy the delinquency.
Non-performing assets totaled $1.75 million or 0.42% of total loans at December 31, 2006, as
compared with $195,000, or 0.05% of total loans at December 31, 2005 and $183,000, or 0.05% of
total loans at December 31, 2004. Non-performing assets as a percentage of the allowance for loan
losses were 39.1%, 4.6% and 4.5% at December 31, 2006, 2005 and 2004, respectively. The increase
from December 31, 2005 to December 31, 2006 was primarily due to the addition to non-performing
status of two loan relationships. The first relationship consists of multiple loans totaling $1.01 million to one borrower. Of the $1.01 million, approximately $851,000 has a 75%
federal government guarantee from the Small Business Administration. The second relationship
consists of one loan totaling $0.5 million collateralized by real estate. Interest payments for
both of the two loan relationships were current as of December 31, 2006.
Loans that were 90 days past due and accruing interest totaled $1,000; $679,000; and $162,000 at
December 31, 2006, 2005, and 2004, respectively. No loss is anticipated on any loan 90 days past
due and accruing interest. There are no loans, other than those disclosed above as either
non-performing or impaired, where information known about the borrower has caused management to
have serious doubts about the borrowers ability to repay.
- 25 -
At December 31, 2004, $46,500 of the Banks ownership in Freddie Mac (FHLMC) preferred stock with
a par value of $500,000 was deemed to be permanently impaired and was recognized as a loss on
securities, available for sale, during 2004. At December 31, 2006, no additional amount of the
Banks ownership in FHLMC preferred stock was deemed to be permanently impaired. There are no other
interest-bearing assets that would be subject to disclosure as either non-performing or impaired if
such interest-bearing assets were loans.
At December 31, 2006, no concentration of loans to commercial borrowers engaged in similar
activities exceeded 10% of total loans. The largest industry concentrations at December 31, 2006
were approximately 4.6% of loans to the hospitality industry (hotels, motels, inns, etc.) and 4.0%
of loans for land development. For more information regarding the Banks concentration of loans
collateralized by real estate, please refer to the discussion under Risk Factors in Item 1A of
this report entitled We have a high concentration of loans secured by real estate and a downturn
in the real estate market, for any reason, may increase our credit losses, which would negatively
affect our financial results.
Loans are placed on non-accrual status when they have been specifically determined to be impaired
or when principal or interest is delinquent for 90 days or more, unless the loans are well secured
and in the process of collection. Any unpaid interest previously accrued on such loans is reversed
from income. Interest income generally is not recognized on specific impaired loans unless the
likelihood of further loss is remote. Interest payments received on such loans are applied as a
reduction of the loan principal balance. Interest income on other non-accrual loans is recognized
only to the extent of interest payments received.
Total loans on the balance sheet are comprised of the following classifications as of December 31,
2006, 2005, 2004, 2003, and 2002.
LOAN PORTFOLIO
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
|
2002 |
|
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
$ |
33,662 |
|
|
$ |
27,302 |
|
|
$ |
29,270 |
|
|
$ |
21,243 |
|
|
$ |
10,685 |
|
Secured by farmland |
|
|
1,365 |
|
|
|
535 |
|
|
|
965 |
|
|
|
1,329 |
|
|
|
2,416 |
|
1-4 family residential |
|
|
168,310 |
|
|
|
153,997 |
|
|
|
136,165 |
|
|
|
119,116 |
|
|
|
76,646 |
|
Commercial real estate |
|
|
134,955 |
|
|
|
120,416 |
|
|
|
100,757 |
|
|
|
81,884 |
|
|
|
62,030 |
|
Commercial and industrial loans
(except those secured by real estate) |
|
|
41,508 |
|
|
|
35,497 |
|
|
|
24,036 |
|
|
|
21,070 |
|
|
|
20,386 |
|
Consumer loans to individuals (except
those
secured by real estate) |
|
|
31,952 |
|
|
|
38,677 |
|
|
|
41,088 |
|
|
|
41,429 |
|
|
|
35,397 |
|
All other loans |
|
|
9,273 |
|
|
|
9,386 |
|
|
|
9,941 |
|
|
|
13,033 |
|
|
|
9,186 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
421,025 |
|
|
$ |
385,810 |
|
|
$ |
342,222 |
|
|
$ |
299,104 |
|
|
$ |
216,746 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table sets forth certain information with respect to the Banks non-accrual,
restructured and past due loans, as well as foreclosed assets, at the dates indicated:
- 26 -
NON-PERFORMING ASSETS AND LOANS CONTRACTUALLY PAST DUE
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
|
2002 |
|
Non-accrual loans |
|
$ |
1,608 |
|
|
$ |
13 |
|
|
$ |
62 |
|
|
$ |
967 |
|
|
$ |
850 |
|
|
Restructured loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other repossessed assets owned |
|
|
140 |
|
|
|
182 |
|
|
|
121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-performing assets |
|
$ |
1,748 |
|
|
$ |
195 |
|
|
$ |
183 |
|
|
$ |
967 |
|
|
$ |
850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans past due 90 days
accruing interest |
|
$ |
1 |
|
|
$ |
679 |
|
|
$ |
162 |
|
|
$ |
840 |
|
|
$ |
244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses to
total loans at period end |
|
|
1.07 |
% |
|
|
1.11 |
% |
|
|
1.19 |
% |
|
|
1.20 |
% |
|
|
1.34 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing assets to
period end loans and other
repossessed assets owned |
|
|
0.42 |
% |
|
|
0.05 |
% |
|
|
0.05 |
% |
|
|
0.33 |
% |
|
|
0.39 |
% |
Potential Problem Loans: At December 31, 2006, management is not aware of any significant
problem loans not included in table.
ANALYSIS OF LOAN LOSS EXPERIENCE
The allowance for loan losses is maintained at a level which, in managements judgment, is adequate
to absorb credit losses inherent in the loan portfolio. The amount of the allowance is based on
managements evaluation of the collectibility of the loan portfolio, credit concentration, trends
in historical loss experience, specific impaired loans, and current economic conditions. Management
periodically reviews the loan portfolio to determine probable credit losses related to specifically
identified loans as well as credit losses inherent in the remainder of the loan portfolio.
Allowances for impaired loans are generally determined based on net realizable values or the
present value of estimated cash flows. The allowance is increased by a provision for loan losses,
which is charged to expense and reduced by charge-offs, net of recoveries. Changes in the
allowances relating to impaired loans are charged or credited to the provision for loan losses.
Because of uncertainties inherent in the estimation process, managements estimate of credit losses
inherent in the loan portfolio and the related allowance remains subject to change. Additions to
the allowance for loan losses, recorded as the provision for loan losses on the Companys
statements of income, are made monthly to maintain the allowance at an appropriate level based on
managements analysis of the inherent risk in the loan portfolio. The amount of the provision is a
function of the level of loans outstanding, the level of non-performing loans, historical loan-loss
experience, the amount of loan losses actually charged off or recovered during a given period and
current national and local economic conditions.
At December 31, 2006, 2005, 2004, 2003, and 2002 the allowance for loan losses was $4,471,000,
$4,238,000, $4,060,000, $3,575,000, and $2,910,000, respectively.
The following table summarizes the Banks loan loss experience for each of the years ended December
31, 2006, 2005, 2004, 2003, and 2002, respectively:
- 27 -
ANALYSIS OF ALLOWANCE FOR LOAN LOSSES
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
|
2002 |
|
Allowance for loan losses, January 1, |
|
$ |
4,238 |
|
|
$ |
4,060 |
|
|
$ |
3,575 |
|
|
$ |
2,910 |
|
|
$ |
2,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans charged-off: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
56 |
|
|
|
18 |
|
|
|
102 |
|
|
|
74 |
|
|
|
135 |
|
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured by farmland |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 family residential real estate |
|
|
|
|
|
|
|
|
|
|
11 |
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19 |
|
|
|
65 |
|
Consumer |
|
|
200 |
|
|
|
330 |
|
|
|
243 |
|
|
|
186 |
|
|
|
141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans charged-off |
|
|
256 |
|
|
|
348 |
|
|
|
356 |
|
|
|
279 |
|
|
|
341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recoveries: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
60 |
|
|
|
10 |
|
|
|
142 |
|
|
|
60 |
|
|
|
18 |
|
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured by farmland |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 family residential real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14 |
|
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
128 |
|
|
|
75 |
|
|
|
|
|
Consumer |
|
|
69 |
|
|
|
43 |
|
|
|
31 |
|
|
|
25 |
|
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans recoveries |
|
|
129 |
|
|
|
53 |
|
|
|
301 |
|
|
|
160 |
|
|
|
48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Charge-Offs |
|
|
127 |
|
|
|
295 |
|
|
|
55 |
|
|
|
119 |
|
|
|
293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
360 |
|
|
|
473 |
|
|
|
540 |
|
|
|
784 |
|
|
|
346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses, December 31, |
|
$ |
4,471 |
|
|
$ |
4,238 |
|
|
$ |
4,060 |
|
|
$ |
3,575 |
|
|
$ |
2,910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of net charge-offs to average loans |
|
|
0.03 |
% |
|
|
0.08 |
% |
|
|
0.02 |
% |
|
|
0.04 |
% |
|
|
0.14 |
% |
The following table allocates the allowance for loan losses at December 31, 2006, 2005, 2004, 2003,
and 2002 to each loan category. The allowance has been allocated according to the amount deemed to
be reasonably necessary to provide for the possibility of losses being incurred within the
following categories of loans at the dates indicated, although the entire allowance balance is
available to absorb any actual charge-offs that may occur.
- 28 -
ALLOCATION OF ALLOWANCE FOR LOAN LOSSES
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
|
Allowance |
|
|
Percentage |
|
|
Allowance |
|
|
Percentage |
|
|
Allowance |
|
|
Percentage |
|
|
|
for Loan |
|
|
of Total |
|
|
for Loan |
|
|
of Total |
|
|
for Loan |
|
|
of Total |
|
|
|
Losses |
|
|
Loans |
|
|
Losses |
|
|
Loans |
|
|
Losses |
|
|
Loans |
|
Commercial & industrial |
|
$ |
1,367 |
|
|
|
9.86 |
% |
|
$ |
1,234 |
|
|
|
9.20 |
% |
|
$ |
1,102 |
|
|
|
7.02 |
% |
Real Estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
|
403 |
|
|
|
8.00 |
% |
|
|
318 |
|
|
|
7.08 |
% |
|
|
466 |
|
|
|
8.55 |
% |
Secured by farmland |
|
|
17 |
|
|
|
0.32 |
% |
|
|
|
|
|
|
0.14 |
% |
|
|
|
|
|
|
0.28 |
% |
1-4 Family residential |
|
|
475 |
|
|
|
39.98 |
% |
|
|
479 |
|
|
|
39.92 |
% |
|
|
607 |
|
|
|
39.79 |
% |
Commercial real estate |
|
|
1,741 |
|
|
|
32.05 |
% |
|
|
1,548 |
|
|
|
31.21 |
% |
|
|
1,136 |
|
|
|
29.44 |
% |
Consumer |
|
|
463 |
|
|
|
7.59 |
% |
|
|
659 |
|
|
|
10.02 |
% |
|
|
681 |
|
|
|
12.01 |
% |
All other loans |
|
|
5 |
|
|
|
2.20 |
% |
|
|
|
|
|
|
2.43 |
% |
|
|
68 |
|
|
|
2.90 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4,471 |
|
|
|
100.00 |
% |
|
$ |
4,238 |
|
|
|
100.00 |
% |
|
$ |
4,060 |
|
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003 |
|
|
2002 |
|
|
|
Allowance |
|
|
Percentage |
|
|
Allowance |
|
|
Percentage |
|
|
|
for Loan |
|
|
of Total |
|
|
for Loan |
|
|
of Total |
|
|
|
Losses |
|
|
Loans |
|
|
Losses |
|
|
Loans |
|
Commercial & industrial |
|
$ |
1,701 |
|
|
|
7.04 |
% |
|
$ |
1,663 |
|
|
|
9.41 |
% |
Real Estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
|
|
|
|
|
7.10 |
% |
|
|
|
|
|
|
4.93 |
% |
Secured by farmland |
|
|
|
|
|
|
0.44 |
% |
|
|
|
|
|
|
1.12 |
% |
1-4 Family residential |
|
|
634 |
|
|
|
39.82 |
% |
|
|
262 |
|
|
|
35.36 |
% |
Commercial real estate |
|
|
439 |
|
|
|
27.38 |
% |
|
|
364 |
|
|
|
28.61 |
% |
Consumer |
|
|
801 |
|
|
|
13.85 |
% |
|
|
621 |
|
|
|
16.33 |
% |
All other loans |
|
|
|
|
|
|
4.36 |
% |
|
|
|
|
|
|
4.24 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,575 |
|
|
|
100.00 |
% |
|
$ |
2,910 |
|
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-INTEREST INCOME
2006 COMPARED WITH 2005
Total non-interest income increased by $638,000 from $5.27 million in 2005 to $5.91 million in
2006. Non-interest income is derived primarily from non-interest fee income, which consists
primarily of fiduciary and other Wealth Management fees, service charges on deposit accounts, and
other fee income. This increase stemmed primarily from revenues related to the continued growth of
the Banks deposit base and retail banking activities, and the increase of estate and brokerage
fees within the Banks WMS division. In addition, the Bank entered into an agreement cancelling a property usage contract. In consideration for this agreement, the Bank received a one-time
payment of $250,000, or approximately $165,000 net of applicable income taxes.
Wealth Management income increased $12,000 or 0.9% from 2005 to 2006. Service charges on deposit
accounts increased $166,000 or 6.4% to $2.78 million for 2006, compared with $2.62 million for
2005. Other service charges, commissions and fees increased $209,000 or 15.8% from $1.32 million in
2005 to $1.53 million in 2006 primarily due to increased income
from VISA check card revenues. The
increase in VISA check revenues was primarily due to the increased
usage by the Banks retail deposit customer
base. Included in other service charges is Bank Owned Life Insurance (BOLI) income, which was
$372,000 in 2006 compared with $363,000 in 2005. Total BOLI was $9.6 million at December 31, 2006.
Management seeks to increase the level of its future fee income from wealth management
services and deposits through the increase of its market share within its marketplace. Wealth
management fees are projected to continue to grow at a pace closer to the 5% growth seen in 2005
rather than the 1% growth seen in 2006. Fees from deposits are projected to grow at a rate similar
to 2006 and reflect the projected growth for retail core deposits.
- 29 -
2005 COMPARED WITH 2004
Total non-interest income increased by $231,000 from $5.04 million in 2004 to $5.27 million in
2005. Wealth Management income increased $61,000 or 4.8% from 2004 to 2005. Service charges on
deposit accounts increased $12,000 or 0.5% to $2.62 million for 2005, compared with $2.60 million
for 2004. Other service charges, commissions and fees increased $157,000 or 13.5% from $1.17
million in 2004 to $1.32 million in 2005 primarily due to increased income from BOLI, as well as
increased income from VISA check card fees. The increase in BOLI income was due to an additional
$2.5 million BOLI purchase in December 2004. Total BOLI was $9.2 million at December 31, 2005.
NON-INTEREST EXPENSE
2006 COMPARED WITH 2005
Total non-interest expense increased $1.08 million or 6.9% in 2006 compared with 2005. The
primary component of this was an increase in salaries and employees benefits of $788,000, or 9.5%,
primarily due to customary annual salary increases and increases in the employee incentive payments
and retirement plan expenses. Full-time equivalent personnel totaled 139 at both year-end 2005 and
year-end 2006.
Net occupancy expense and furniture and equipment expense increased 10.4% and 4.3%, respectively,
from 2005 to 2006. The increase in occupancy expenses primarily reflects increases in real estate
taxes and a change in the outsourcing of janitorial labor.
Other operating expenses increased $54,000 or 1.0% in 2006 compared with 2005. This increase was
primarily due to the increase in marketing expense. Management expects the costs associated with
Sarbanes-Oxley compliance to increase in 2007 in connection with implementing the requirements of
Section 404 regarding Managements Report on Internal Controls.
During 2006, management elected to sell approximately $3.0 million of investment securities
available for sale for a loss of $83,000 for asset/liability restructuring purposes. Management
does not project any further gains or losses on the sale of securities at this time.
The Bank expects personnel costs, consisting primarily of salary and benefits, to continue to be
its largest other expense. As such, the most important factor with regard to potential changes in
other expenses is the expansion of staff. The cost of any additional staff expansion, however,
would be expected to be offset by the increased revenue generated by the additional services that
the new staff would enable the Bank to perform.
2005 COMPARED WITH 2004
Total non-interest expense increased $806,000 or 5.4% in 2005 compared with 2004. The primary
component of this was an increase in salaries and employees benefits of $494,000, or 6.4%,
primarily due to customary annual salary increases. Full-time equivalent personnel grew slightly
from 138 at year-end 2004 to 139 at year-end 2005. In addition, increases in the defined-benefit
retirement plan expense added to increased salary and employees benefit expense in 2005.
Other operating expenses increased $225,000 or 4.6% in 2005 compared with 2004. This increase was
primarily due to the increase in marketing and business development expenses, as well as
professional fees primarily attributable to meeting the requirements of the Sarbanes-Oxley Act of
2002 (Sarbanes-Oxley). Also included in other operating expenses for 2004 is the loss on
securities available for sale of $46,500 representing the amount of the Banks ownership in FHLMC
preferred stock deemed to be permanently impaired at December 31, 2004.
INCOME TAXES
Income tax expense decreased by $53,000 for the year ended December 31, 2006 compared to the
year ended December 31, 2005. Income tax expense increased by $276,000 for the year ended December
31, 2005 compared to the year ended December 31, 2004. The effective tax rates were 30.5% in 2006,
30.6% for 2005, and 31.0% for 2004. The
- 30 -
effective tax rate differs from the statutory federal
income tax rate of 34% due to the Banks investment in tax-exempt loans and securities, and income
from the BOLI purchases.
COMPARISON OF FINANCIAL CONDITION AT DECEMBER 31, 2006 AND DECEMBER 31, 2005
Total assets were $521.8 million at December 31, 2006, an increase of 8.4% or $40.5 million
from $481.2 million at December 31, 2005. Balance sheet categories reflecting significant changes
included cash and due from banks, federal funds sold, investment securities, total loans, deposits,
Federal Home Loan Bank advances, and company-obligated mandatorily redeemable capital securities.
Each of these categories is discussed below.
CASH AND DUE FROM BANKS. Cash and due from banks was $21.0 million at December 31, 2006, reflecting
a decrease of $5.5 million from December 31, 2005. The decrease in cash and due from banks was
primarily the result of the need to increase the Banks deposits with the Federal Reserve Bank of
Richmond at December 31, 2005 in order to satisfy reserve requirements.
INVESTMENT SECURITIES. Total investment securities were $40.4 million at December 31, 2006,
reflecting a decrease of $8.0 million from $48.4 million at December 31, 2005. The decrease was
primarily the result of redeploying the cash flow from investment securities into loans. At
December 31, 2006 and 2005, all investment securities were available for sale. The valuation
allowance for the available for sale portfolio had an unrealized loss, net of tax benefit, of
$369,000 at December 31, 2006 compared with an unrealized loss, net of tax, of $656,000 at December
31, 2005.
At December 31, 2006, 2005 and 2004, the carrying values of the major classifications of securities
were as follows:
INVESTMENT PORTFOLIO
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for Sale (1) |
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Obligations of U.S. Government
corporations and agencies |
|
$ |
28,932 |
|
|
$ |
37,798 |
|
|
$ |
49,290 |
|
Obligations of states and
political subdivisions |
|
|
1,012 |
|
|
|
1,020 |
|
|
|
1,022 |
|
Corporate Bonds |
|
|
5,985 |
|
|
|
5,901 |
|
|
|
5,931 |
|
Mutual funds |
|
|
270 |
|
|
|
261 |
|
|
|
255 |
|
Restricted investment Federal
Home Loan Bank stock |
|
|
3,437 |
|
|
|
2,748 |
|
|
|
1,432 |
|
FHLMC preferred stock |
|
|
455 |
|
|
|
428 |
|
|
|
441 |
|
Other securities |
|
|
262 |
|
|
|
235 |
|
|
|
224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
40,353 |
|
|
$ |
48,391 |
|
|
$ |
58,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Amounts for available-for-sale securities are based on fair value. |
- 31 -
ESTIMATED MATURITY OR NEXT RATE ADJUSTMENT DATE
The following is a schedule of estimated maturities or next rate adjustment date and related
weighted average yields of securities at December 31, 2006:
ESTIMATED MATURITY DISTRIBUTION AND YIELDS OF SECURITIES
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due in one year |
|
|
Due after 1 |
|
|
Due after 5 |
|
|
|
or less |
|
|
through 5 years |
|
|
through 10 years |
|
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of U.S. Government
corporations and
agencies |
|
$ |
312 |
|
|
|
4.15 |
% |
|
$ |
23,890 |
|
|
|
4.11 |
% |
|
$ |
4,503 |
|
|
|
4.45 |
% |
Corporate bonds |
|
|
3,000 |
|
|
|
6.70 |
% |
|
|
2,985 |
|
|
|
6.07 |
% |
|
|
|
|
|
|
|
|
Other taxable securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total taxable |
|
$ |
3,312 |
|
|
|
6.46 |
% |
|
$ |
26,875 |
|
|
|
4.33 |
% |
|
$ |
4,503 |
|
|
|
4.45 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of states and political
subdivisions, tax-exempt |
|
|
|
|
|
|
|
|
|
|
1,012 |
|
|
|
7.68 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities: |
|
$ |
3,312 |
|
|
|
6.46 |
% |
|
$ |
27,887 |
|
|
|
4.45 |
% |
|
$ |
4,503 |
|
|
|
4.45 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due after 10 years |
|
|
|
|
|
|
and Equity Securities |
|
|
Total |
|
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of U.S. Government
corporations and agencies |
|
$ |
227 |
|
|
|
5.32 |
% |
|
|
28,932 |
|
|
|
4.17 |
% |
Corporate bonds |
|
|
|
|
|
|
|
|
|
|
5,985 |
|
|
|
6.39 |
% |
Other taxable securities |
|
|
4,424 |
|
|
|
4.62 |
% |
|
|
4,424 |
|
|
|
3.23 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total taxable |
|
$ |
4,651 |
|
|
|
4.66 |
% |
|
$ |
39,341 |
|
|
|
4.56 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of states and political
subdivisions, tax-exempt |
|
|
|
|
|
|
|
|
|
|
1,012 |
|
|
|
7.68 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities: |
|
$ |
4,651 |
|
|
|
4.66 |
% |
|
$ |
40,353 |
|
|
|
4.64 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excluding obligations of U. S. Government corporations and agencies, no Bank security investment
exceeded 10% of shareholders equity.
LOANS. Total net loan balance after allowance for loan losses was $416.1 million at December 31,
2006, which represents an increase of $35.0 million or 9.2% from $381.0 million at December 31,
2005. The majority of the increase was in commercial real estate and 1-4 family residential real
estate loans, which increased $14.5 million and $14.3 million, respectively, from year-end 2005 to
year-end 2006, as well as construction loans, which increased $6.4 million, over the same time
period. The Banks loans are made primarily to customers located within the Banks primary market
area. The Bank continually modifies its loan pricing strategies and expands its loan product
offerings in an effort to increase lending activity without sacrificing the existing credit quality
standards. This was the primary reason for the year to year increase in commercial and residential
real estate loans outstanding. Management will continue the same pricing strategies during 2007,
but does not project to originate the same level of 1-4 family residential real estate loans as in
2006, primarily due to competitive pressures and market interest rates.
MATURITIES AND SENSITIVITIES OF LOANS TO CHANGES IN INTEREST RATES
The following is a schedule of maturities and sensitivities of loans subject to changes in interest
rates as of December 31, 2006:
- 32 -
MATURITY SCHEDULE OF SELECTED LOANS
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Year |
|
|
|
|
|
|
|
|
|
Within |
|
|
Within |
|
|
After |
|
|
|
|
|
|
1 Year |
|
|
5 Years |
|
|
5 Years |
|
|
Total |
|
Commercial real estate loans |
|
$ |
11,313 |
|
|
$ |
13,588 |
|
|
$ |
110,054 |
|
|
$ |
134,955 |
|
Commercial and industrial loans |
|
|
25,629 |
|
|
|
10,598 |
|
|
|
5,281 |
|
|
|
41,508 |
|
Construction loans |
|
|
23,937 |
|
|
|
7,971 |
|
|
|
1,754 |
|
|
|
33,662 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
60,879 |
|
|
$ |
32,157 |
|
|
$ |
117,089 |
|
|
$ |
210,125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For maturities over one year: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate loans |
|
|
|
|
|
$ |
3,035 |
|
|
$ |
42,799 |
|
|
$ |
45,834 |
|
Fixed rate loans |
|
|
|
|
|
|
29,122 |
|
|
|
74,290 |
|
|
$ |
103,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
32,157 |
|
|
$ |
117,089 |
|
|
$ |
149,246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEPOSITS. For the year ended December 31, 2006, total deposits grew $24.4 million or 6.2% when
compared with total deposits one year earlier. Non-interest-bearing deposits decreased by $9.9
million and interest-bearing deposits increased by $34.3 million. The decline in the Banks
non-interest-bearing deposits and increase in interest-bearing deposits during 2006 was the result
of many factors difficult to segregate and quantify, and equally difficult to use as factors for
future projections. One factor was the increase in short-term interest rates during 2005 and 2006,
which made interest-bearing deposits more attractive for the Banks customer base. Additionally,
during 2006, the Bank offered a wide variety of new interest-bearing NOW and other deposit accounts
attractive to our customer base. The Bank projects to increase its deposits in 2007 and beyond
through the expansion of its branch network, as well as by offering value-added NOW and demand
deposit products, and selective rate premiums on its interest-bearing deposits.
The average daily amounts of deposits and rates paid on deposits is summarized for the periods
indicated in the following table:
DEPOSITS AND RATES PAID
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
Non-interest-bearing |
|
$ |
84,988 |
|
|
|
|
|
|
$ |
87,550 |
|
|
|
|
|
|
$ |
80,886 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts |
|
|
67,190 |
|
|
|
0.59 |
% |
|
|
97,512 |
|
|
|
0.93 |
% |
|
|
83,957 |
|
|
|
0.83 |
% |
Money market accounts |
|
|
36,159 |
|
|
|
1.39 |
% |
|
|
54,650 |
|
|
|
1.27 |
% |
|
|
70,400 |
|
|
|
0.80 |
% |
Premium money market accounts |
|
|
50,134 |
|
|
|
3.98 |
% |
|
|
8,207 |
|
|
|
3.70 |
% |
|
|
|
|
|
|
|
|
Regular savings accounts |
|
|
36,972 |
|
|
|
0.35 |
% |
|
|
41,725 |
|
|
|
0.33 |
% |
|
|
41,065 |
|
|
|
0.35 |
% |
Time deposits: |
|
|
119,650 |
|
|
|
4.06 |
% |
|
|
94,215 |
|
|
|
3.08 |
% |
|
|
78,221 |
|
|
|
2.54 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing |
|
|
310,105 |
|
|
|
2.54 |
% |
|
|
296,309 |
|
|
|
1.67 |
% |
|
|
273,643 |
|
|
|
1.24 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits |
|
$ |
395,093 |
|
|
|
|
|
|
$ |
383,859 |
|
|
|
|
|
|
$ |
354,529 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 33 -
MATURITY OF TIME DEPOSITS OF $100,000 OR MORE
The following is a schedule of maturities of time deposits in amounts of $100,000 or more as of
December 31, 2006:
MATURITIES OF CERTIFICATES OF DEPOSIT
AND OTHER TIME DEPOSITS OF $100,000 AND MORE
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within |
|
|
Three to |
|
|
Six to |
|
|
One to |
|
|
Over |
|
|
|
|
|
|
Three |
|
|
Six |
|
|
Twelve |
|
|
Four |
|
|
Four |
|
|
|
|
|
|
Months |
|
|
Months |
|
|
Months |
|
|
Years |
|
|
Years |
|
|
Total |
|
|
|
(Dollars in thousands) |
|
At December 31, 2006 |
|
$ |
10,338 |
|
|
$ |
12,395 |
|
|
$ |
13,265 |
|
|
$ |
15,727 |
|
|
$ |
124 |
|
|
$ |
51,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPANY-OBLIGATED MANDATORILY REDEEMABLE CAPITAL SECURITIES OF SUBSIDIARY TRUST (capital securities). On March 26, 2002, the Company established a subsidiary trust that issued
$4.0 million of capital securities as part of a pooled trust preferred security offering with other
financial institutions. The Company used the offering proceeds for the purposes of expansion and
the repurchase of additional shares of its common stock. Under applicable regulatory guidelines,
the capital securities are treated as Tier 1 capital for purposes of the Federal Reserves capital
guidelines for bank holding companies, as long as the capital securities and all other cumulative
preferred securities of the Company together do not exceed 25% of Tier 1 capital.
On September 21, 2006, the Companys wholly-owned Connecticut statutory business trust privately
issued $4 million face amount of the trusts Floating Rate Capital Securities in a pooled capital
securities offering. Simultaneously, the trust used the proceeds of that sale to purchase $4
million principal amount of the Companys Floating Rate Junior Subordinated Deferrable Interest
Debentures due 2036. Both the capital securities and the subordinated debentures are callable at
any time after five years from the issue date. The subordinated debentures are an unsecured
obligation of the Company and are junior in right of payment to all present and future senior
indebtedness of the Company. The capital securities are guaranteed by the Company on a
subordinated basis. The purpose of the September 2006 issuance is to use the proceeds to redeem the
existing capital securities issued on March 26, 2002 during the first quarter of 2007. Because of
changes in the market pricing of capital securities from 2002 to 2006, the September 2006 issuance
is priced 190 basis points less than that of the March 2002 issuance, and the repayment of the
March 2002 issuance in March 2007 will reduce the interest expense associated with the distribution
on capital securities of subsidiary trust by $76,000 annually.
BORROWINGS. Amounts and weighted average rates for long and short term borrowings as of
December 31, 2006, 2005 and 2004 are as follows:
BORROWED FUNDS
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2006 |
|
December 31, 2005 |
|
December 31, 2004 |
|
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
FHLB Advances |
|
$ |
55,000 |
|
|
|
5.33 |
% |
|
$ |
42,000 |
|
|
|
4.68 |
% |
|
$ |
15,000 |
|
|
|
4.64 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds purchased |
|
|
|
|
|
|
|
|
|
|
5,000 |
|
|
|
4.55 |
% |
|
|
|
|
|
|
|
|
- 34 -
CAPITAL RESOURCES AND LIQUIDITY
Shareholders equity totaled $38.7 million at December 31, 2006 compared with $35.6 million at
December 31, 2005. The amount of equity reflects managements desire to increase shareholders
return on equity while maintaining a strong capital base. The Company initiated an open market
stock buyback program in 1998, through which it repurchased, adjusted for stock splits, 21,010
shares at a cost of $354,000 in 2003; 30,570 shares at a cost of $697,000 in 2004; 397 shares at a
cost of $10,000 in 2005, and 1,900 shares at a cost of $43,000 in 2006.
Accumulated other comprehensive income increased to an unrealized loss net of tax benefit of $1.04
million at December 31, 2006 compared with an unrealized loss net of tax benefit of $656,000 at
December 31, 2005. The increase was attributable to the implementation of SFAS158 regarding the
Banks defined benefit retirement plan, which increased the loss by $671,000 net of tax benefit.
As discussed above under Company-obligated Mandatorily Redeemable Capital Securities of Subsidiary
Trust, in 2002 and 2006, the Company established subsidiary trusts that issued $4.0 million and
$4.0 million of capital securities, respectively, as part of two separate pooled trust preferred
security offerings with other financial institutions. Under applicable regulatory guidelines, the
capital securities are treated as Tier 1 capital for purposes of the Federal Reserves capital
guidelines for bank holding companies, as long as the capital securities and all other cumulative
preferred securities of the Company together do not exceed 25% of Tier 1 capital. As discussed
above under Government Supervision and Regulation, banking regulations have established minimum
capital requirements for financial institutions, including risk-based capital ratios and leverage
ratios. As of December 31, 2006, the appropriate regulatory authorities have categorized the
Company and the Bank as well capitalized.
The primary sources of funds are deposits, repayment of loans, maturities of investments, funds
provided from operations and advances from the FHLB of Atlanta. While scheduled repayments of loans
and maturities of investment securities are predictable sources of funds, deposit flows and loan
repayments are greatly influenced by the general level of interest rates, economic conditions and
competition. The Bank uses its sources of funds to fund existing and future loan commitments, to
fund maturing certificates of deposit and demand deposit withdrawals, to invest in other
interest-earning assets, to maintain liquidity, and to meet operating expenses. Management monitors
projected liquidity needs and determines the desirable funding level based in part on the Banks
commitments to make loans and managements assessment of the Banks ability to generate funds.
Management is not aware of any market or institutional trends, events or uncertainties that are
expected to have a material effect on the liquidity, capital resources or operations of the Company
or the Bank. Nor is management aware of any current recommendations by regulatory authorities that
would have a material effect on liquidity, capital resources or operations. The Banks internal
sources of such liquidity are deposits, loan and investment repayments, and securities available
for sale. The Banks primary external source of liquidity is advances from the FHLB of Atlanta.
Cash and amounts due from depository institutions, interest-bearing deposits in other banks, and
federal funds sold totaled $41.7 million at December 31, 2006 compared with $27.7 million at
December 31, 2005. These assets provide a primary source of liquidity for the Bank. In addition,
management has designated the entire investment portfolio as available of sale, of which
approximately $21.1 million was unpledged and readily salable at December 31, 2006. Futhermore, the
Bank has an available line of credit with the FHLB of Atlanta with a borrowing limit of
approximately $139.2 million at December 31, 2006 to provide additional sources of liquidity, as
well as available federal funds purchased lines of credit with various commercial banks totaling
approximately $51.9 million. At December 31, 2006, $55.0 million of the FHLB of Atlanta line of
credit and no federal funds purchased lines of credit were in use.
The following table sets forth information relating to the Companys sources of liquidity and the
outstanding commitments for use of liquidity at December 31, 2006 and 2005. The liquidity coverage
ratio is derived by dividing the total sources of liquidity by the outstanding commitments for use
of liquidity.
- 35 -
LIQUIDITY SOURCES AND USES
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2006 |
|
|
December 31, 2005 |
|
|
|
Total |
|
|
In Use |
|
|
Available |
|
|
Total |
|
|
In Use |
|
|
Available |
|
Sources: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds borrowing lines of credit |
|
$ |
51,901 |
|
|
$ |
|
|
|
$ |
51,901 |
|
|
$ |
52,020 |
|
|
$ |
5,000 |
|
|
$ |
47,020 |
|
Federal Home Loan Bank advances |
|
|
139,194 |
|
|
|
55,000 |
|
|
|
84,194 |
|
|
|
106,420 |
|
|
|
42,000 |
|
|
|
64,420 |
|
Federal funds sold |
|
|
|
|
|
|
|
|
|
|
20,122 |
|
|
|
|
|
|
|
|
|
|
|
4,794 |
|
Securities, available for sale and unpledged
at fair value |
|
|
|
|
|
|
|
|
|
|
21,070 |
|
|
|
|
|
|
|
|
|
|
|
27,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total short-term funding sources |
|
|
|
|
|
|
|
|
|
$ |
177,287 |
|
|
|
|
|
|
|
|
|
|
$ |
143,324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Uses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unfunded loan commitments and
lending lines of credit |
|
|
|
|
|
|
|
|
|
$ |
50,801 |
|
|
|
|
|
|
|
|
|
|
$ |
57,876 |
|
Letters of credit |
|
|
|
|
|
|
|
|
|
|
8,679 |
|
|
|
|
|
|
|
|
|
|
|
4,338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total potential short-term funding uses |
|
|
|
|
|
|
|
|
|
$ |
59,480 |
|
|
|
|
|
|
|
|
|
|
$ |
62,214 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of short-term funding sources to
potential short-term funding uses |
|
|
|
|
|
|
|
|
|
|
298.1 |
% |
|
|
|
|
|
|
|
|
|
|
230.4 |
% |
CAPITAL
The Company and the Bank are subject to various regulatory capital requirements administered by
banking agencies. Failure to meet minimum capital requirements can trigger certain mandatory and
discretionary actions by regulators that could have a direct material effect on the Companys
financial statements. Under capital adequacy guidelines and the regulatory framework for prompt
corrective action, the Company and the Bank must meet specific capital guidelines that involve
quantitative measures of their assets, liabilities, and certain off-balance sheet items as
calculated under regulatory accounting practices. The Companys and the Banks capital amounts and
classifications are also subject to qualitative judgments by the regulators about components, risk
weightings and other factors. Quantitative measures established by regulation to ensure capital
adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the
table below) of Total and Tier I Capital (as defined in the regulations) to risk-weighted assets
(as defined in the regulations), and of Tier I Capital to average assets (as defined in the
regulations). Management believes, as of December 31, 2006 that the Company and the Bank more than
satisfy all capital adequacy requirements to which they are subject.
- 36 -
At December 31, 2006 and 2005, the Company exceeded its regulatory capital ratios, as set forth in
the following table:
RISK BASED CAPITAL RATIOS
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
Tier 1 Capital: |
|
|
|
|
|
|
|
|
Shareholders Equity |
|
$ |
38,712 |
|
|
$ |
35,579 |
|
Plus: Unrealized loss on securities
available for sale |
|
|
1,036 |
|
|
|
636 |
|
Less: Intangible assets, net |
|
|
(6 |
) |
|
|
(32 |
) |
Plus: Company-obligated madatorily
redeemable capital securities |
|
|
8,000 |
|
|
|
4,000 |
|
|
|
|
|
|
|
|
Total Tier 1 Capital |
|
|
47,742 |
|
|
|
40,183 |
|
|
|
|
|
|
|
|
|
|
Tier 2 Capital: |
|
|
|
|
|
|
|
|
Allowable Allowance for Loan Losses |
|
|
4,471 |
|
|
|
4,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital: |
|
|
52,213 |
|
|
|
44,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Weighted Assets: |
|
$ |
404,603 |
|
|
$ |
371,193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Based Capital Ratios: |
|
|
|
|
|
|
|
|
Tier 1 to Risk Weighted Assets |
|
|
11.80 |
% |
|
|
10.83 |
% |
|
|
|
|
|
|
|
|
|
Total Capital to Risk Weighted
Assets |
|
|
12.90 |
% |
|
|
11.97 |
% |
CONTRACTUAL OBLIGATIONS
The following table sets forth information relating to the Companys contractual obligations and
scheduled payment amounts due at various intervals over the next five years and beyond as of
December 31, 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments due by period |
|
|
|
|
|
|
Less than |
|
|
|
|
|
|
|
|
|
More than |
(In Thousands) |
|
Total |
|
One Year |
|
1-3 Years |
|
3-5 Years |
|
5 Years |
|
|
|
Contractual Obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt obligations |
|
$ |
63,248 |
|
|
$ |
40,000 |
|
|
$ |
5,000 |
|
|
$ |
10,000 |
|
|
$ |
8,248 |
* |
Operating lease obligations |
|
|
5,701 |
|
|
|
1,138 |
|
|
|
3,400 |
|
|
|
1,163 |
|
|
|
|
|
|
|
|
Total |
|
$ |
68,949 |
|
|
$ |
41,138 |
|
|
$ |
8,400 |
|
|
$ |
11,163 |
|
|
$ |
8,248 |
|
|
|
|
|
|
|
* |
|
Includes $4.1 million of capital securities with varying put provisions beginning March 26, 2007
with a mandatory redemption March 26, 2032, and $4.1 million of capital securities with varying put
provisions beginning September 21, 2011 with a mandatory redemption September 21, 2036. |
OFF-BALANCE SHEET ARRANGEMENTS
The Banks off-balance sheet arrangements consist of commitments to extend credit and standby
letters of credit, which were $50.8 million and $8.7 million, respectively at December 31, 2006,
and $57.9 million and $4.3 million, respectively, at December 31, 2005. See Note 15 Financial
Instruments with Off-Balance-Sheet Risk of the Notes to Consolidated Financial Statements for
further discussion on the specific arrangements and elements of credit and interest rate risk
inherent to the arrangements. The impact on liquidity of these arrangements is illustrated in the
LIQUIDITY SOURCES AND USES table above.
Revenues for standby letters of credit were $92,000 and $96,000 for 2006 and 2005, respectively.
There were 77 and 81 separate standby letters of credit at December 31, 2006 and 2005,
respectively. During 2006 and 2005, no liabilities
- 37 -
arose from standby letters of credit
arrangements. Past history gives little indication as to future trends regarding revenues and
liabilities from standby letters of credit.
IMPACT OF INFLATION AND CHANGING PRICES
The consolidated financial statements and the accompanying notes presented elsewhere in this
document have been prepared in accordance with accounting principles generally accepted in the
United States of America, which require the measurement of financial position and operating results
in terms of historical dollars without considering the change in the relative purchasing power of
money over time and due to inflation. Unlike most industrial companies, virtually all the assets
and liabilities of the Company and the Bank are monetary in nature. The impact of inflation is
reflected in the increased cost of operations. As a result, interest rates have a greater impact on
our performance than inflation does. Interest rates do not necessarily move in the same direction
or to the same extent as the prices of goods and services.
RECENT ACCOUNTING PRONOUNCEMENTS
For information regarding recent accounting pronouncements and their effect on the Company, see
Recent Accounting Pronouncements in Note 1 of the Notes to Consolidated Financial Statements
contained herein.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
An important component of both earnings performance and liquidity is management of interest rate
sensitivity. Interest rate sensitivity reflects the potential effect on net interest income and
economic value of equity from a change in market interest rates. The Bank is subject to interest
rate sensitivity to the degree that its interest-earning assets mature or reprice at different time
intervals than its interest-bearing liabilities. However, the Bank is not subject to the other
major categories of market risk such as foreign currency exchange rate risk or commodity price
risk. The Bank uses a number of tools to manage its interest rate risk, including simulating net
interest income under various scenarios, monitoring the present value change in equity under the
same scenarios, and monitoring the difference or gap between rate sensitive assets and rate
sensitive liabilities over various time periods. Management believes that rate risk is best
measured by simulation modeling.
The earnings simulation model forecasts annual net income under a variety of scenarios that
incorporate changes in the absolute level of interest rates, changes in the shape of the yield
curve, and changes in interest rate relationships. Management evaluates the effect on net interest
income and present value equity under varying market rate assumptions. The Bank monitors exposure
to instantaneous changes in rates of up to 200 basis points up or down over a rolling 12-month
period. The Banks policy limit for the maximum negative impact on net interest income and change
in equity from instantaneous changes in interest rates of 200 basis points over 12 months is 15%
and 20%, respectively. Management has maintained a risk position well within these guideline levels
during 2006.
- 38 -
The following tables present the Banks anticipated market value changes in equity under various
rate scenarios as of December 31, 2006 and 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
Percentage |
|
|
Market |
|
|
Minus |
|
|
Current |
|
|
Plus |
|
|
Market |
|
|
Percentage |
|
(Dollars in thousands) |
|
Change |
|
|
Value Change |
|
|
200 pts |
|
|
Fair Value |
|
|
200 pts |
|
|
Value Change |
|
|
Change |
|
Federal funds sold |
|
|
0.08 |
% |
|
$ |
18 |
|
|
$ |
20,136 |
|
|
$ |
20,118 |
|
|
$ |
20,101 |
|
|
$ |
(17 |
) |
|
|
-0.08 |
% |
Securities |
|
|
2.23 |
% |
|
|
911 |
|
|
|
41,802 |
|
|
|
40,891 |
|
|
|
39,369 |
|
|
|
(1,522 |
) |
|
|
-3.72 |
% |
Loans receivable |
|
|
3.03 |
% |
|
|
12,466 |
|
|
|
424,254 |
|
|
|
411,788 |
|
|
|
393,173 |
|
|
|
(18,615 |
) |
|
|
-4.52 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total rate sensitive assets |
|
|
2.83 |
% |
|
|
13,395 |
|
|
|
486,192 |
|
|
|
472,797 |
|
|
|
452,643 |
|
|
|
(20,154 |
) |
|
|
-4.26 |
% |
Other assets |
|
|
0.00 |
% |
|
|
|
|
|
|
44,688 |
|
|
|
44,688 |
|
|
|
44,688 |
|
|
|
|
|
|
|
0.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
2.59 |
% |
|
$ |
13,395 |
|
|
$ |
530,880 |
|
|
$ |
517,485 |
|
|
$ |
497,331 |
|
|
$ |
(20,154 |
) |
|
|
-3.86 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand Deposits |
|
|
11.28 |
% |
|
$ |
8,278 |
|
|
$ |
81,677 |
|
|
$ |
73,399 |
|
|
$ |
66,648 |
|
|
$ |
(6,751 |
) |
|
|
-9.20 |
% |
Rate-bearing deposits |
|
|
3.06 |
% |
|
|
9,549 |
|
|
|
321,650 |
|
|
|
312,011 |
|
|
|
301,091 |
|
|
|
(10,920 |
) |
|
|
-3.50 |
% |
Borrowed funds |
|
|
0.56 |
% |
|
|
361 |
|
|
|
64,706 |
|
|
|
64,345 |
|
|
|
64,014 |
|
|
|
(331 |
) |
|
|
-0.51 |
% |
Other liabilities |
|
|
0.00 |
% |
|
|
|
|
|
|
3,731 |
|
|
|
3,731 |
|
|
|
3,731 |
|
|
|
|
|
|
|
0.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
4.01 |
% |
|
|
18,188 |
|
|
|
471,764 |
|
|
|
453,486 |
|
|
|
435,484 |
|
|
|
(18,002 |
) |
|
|
-3.97 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Present Value Equity |
|
|
-7.49 |
% |
|
|
(4,793 |
) |
|
|
59,116 |
|
|
|
63,999 |
|
|
|
61,847 |
|
|
|
(2,152 |
) |
|
|
-3.36 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
|
2.59 |
% |
|
$ |
13,395 |
|
|
$ |
530,880 |
|
|
$ |
517,485 |
|
|
$ |
497,331 |
|
|
$ |
(20,154 |
) |
|
|
-3.89 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
Percentage |
|
|
Market |
|
|
Minus |
|
|
Current |
|
|
Plus |
|
|
Market |
|
|
Percentage |
|
(Dollars in thousands) |
|
Change |
|
|
Value Change |
|
|
200 pts |
|
|
Fair Value |
|
|
200 pts |
|
|
Value Change |
|
|
Change |
|
Federal funds sold |
|
|
0.00 |
% |
|
$ |
|
|
|
$ |
493 |
|
|
$ |
493 |
|
|
$ |
493 |
|
|
|
|
|
|
|
0.00 |
% |
Securities |
|
|
2.24 |
% |
|
|
1,098 |
|
|
|
50,168 |
|
|
|
49,070 |
|
|
|
46,854 |
|
|
|
(2,216 |
) |
|
|
-4.52 |
% |
Loans receivable |
|
|
3.07 |
% |
|
|
11,572 |
|
|
|
389,029 |
|
|
|
377,457 |
|
|
|
360,465 |
|
|
|
(16,992 |
) |
|
|
-4.50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total rate sensitive assets |
|
|
2.97 |
% |
|
|
12,670 |
|
|
|
439,690 |
|
|
|
427,020 |
|
|
|
407,812 |
|
|
|
(19,208 |
) |
|
|
-4.50 |
% |
Other assets |
|
|
0.00 |
% |
|
|
|
|
|
|
50,633 |
|
|
|
50,633 |
|
|
|
50,633 |
|
|
|
|
|
|
|
0.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
2.65 |
% |
|
$ |
12,670 |
|
|
$ |
490,323 |
|
|
$ |
477,653 |
|
|
$ |
458,445 |
|
|
$ |
(19,208 |
) |
|
|
-4.02 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand Deposits |
|
|
11.18 |
% |
|
$ |
9,255 |
|
|
$ |
92,042 |
|
|
$ |
82,787 |
|
|
$ |
75,243 |
|
|
$ |
(7,544 |
) |
|
|
-9.11 |
% |
Rate-bearing deposits |
|
|
5.58 |
% |
|
|
15,311 |
|
|
|
289,840 |
|
|
|
274,529 |
|
|
|
262,876 |
|
|
|
(11,653 |
) |
|
|
-4.24 |
% |
Borrowed funds |
|
|
1.57 |
% |
|
|
822 |
|
|
|
53,188 |
|
|
|
52,366 |
|
|
|
51,868 |
|
|
|
(498 |
) |
|
|
-0.95 |
% |
Other liabilities |
|
|
0.00 |
% |
|
|
|
|
|
|
2,885 |
|
|
|
2,885 |
|
|
|
2,885 |
|
|
|
|
|
|
|
0.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
6.15 |
% |
|
|
25,388 |
|
|
|
437,955 |
|
|
|
412,567 |
|
|
|
392,872 |
|
|
|
(19,695 |
) |
|
|
-4.77 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Present Value Equity |
|
|
-19.54 |
% |
|
|
(12,718 |
) |
|
|
52,368 |
|
|
|
65,086 |
|
|
|
65,573 |
|
|
|
487 |
|
|
|
0.75 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
|
2.65 |
% |
|
$ |
12,670 |
|
|
$ |
490,323 |
|
|
$ |
477,653 |
|
|
$ |
458,445 |
|
|
$ |
(19,208 |
) |
|
|
-4.02 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 39 -
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and Board of Directors of
Fauquier Bankshares, Inc.
Warrenton, Virginia
We have audited the accompanying consolidated balance sheets of Fauquier Bankshares, Inc. and subsidiaries as of
December 31, 2006 and 2005, and the related consolidated statements of income, changes in shareholders equity and cash flows
for the three years in the period ended December 31, 2006. These consolidated financial statements are the responsibility
of the corporations management. Our responsibility is to express an opinion on these consolidated financial
statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board
(United States). Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the consolidated financial statements are free of material misstatement.
An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements.
An audit also includes assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the financial position of Fauquier Bankshares, Inc.
and subsidiaries as of December 31, 2006 and 2005, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 2006 in conformity with U. S. generally accepted accounting principles.
As discussed in Notes 1 and 8 to the financial statements, Fauquier Bankshares,
Inc. changed its policy for accounting for its defined benefit pension plan in 2006 to conform with
Statement of Financial Accounting Standards No. 158. Also, as discussed in Note 1 to the financial
statements, the company changed its policy for accounting for stock-based compensation in 2006 in
accordance with Statement of Financial Accounting Standards No. 123R.
|
|
|
|
|
|
|
|
|
/s/ Smith Elliott Kearns & Company, LLC
|
|
|
|
|
|
|
|
|
Chambersburg, Pennsylvania
March 28, 2007
F-1
FAUQUIER BANKSHARES, INC. AND SUBSIDIARIES
Warrenton, Virginia
CONSOLIDATED FINANCIAL REPORT
DECEMBER 31, 2006
CONTENTS
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated balance sheets
Consolidated statements of income
Consolidated statements of cash flows
Consolidated statements of changes in shareholders equity
Notes to consolidated financial statements
F-2
Fauquier Bankshares, Inc. and Subsidiaries
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
Assets |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
21,019,764 |
|
|
$ |
26,565,702 |
|
Interest-bearing deposits in other banks |
|
|
537,891 |
|
|
|
680,013 |
|
Federal funds sold |
|
|
20,122,000 |
|
|
|
493,000 |
|
Securities available for sale |
|
|
40,352,775 |
|
|
|
48,390,771 |
|
Loans, net of allowance for loan losses of $4,470,533 in 2006
and $4,238,143 in 2005 |
|
|
416,061,150 |
|
|
|
381,049,471 |
|
Bank premises and equipment, net |
|
|
7,584,089 |
|
|
|
8,289,581 |
|
Accrued interest receivable |
|
|
1,802,379 |
|
|
|
1,585,849 |
|
Other assets |
|
|
14,282,097 |
|
|
|
14,191,023 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
521,762,145 |
|
|
$ |
481,245,410 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders Equity |
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
Noninterest-bearing |
|
|
85,495,160 |
|
|
|
95,411,624 |
|
Interest-bearing |
|
|
330,576,258 |
|
|
|
296,245,545 |
|
|
|
|
|
|
|
|
Total deposits |
|
|
416,071,418 |
|
|
|
391,657,169 |
|
|
|
|
|
|
|
|
|
|
Federal funds purchased |
|
|
|
|
|
|
5,000,000 |
|
Federal Home Loan Bank advances |
|
|
55,000,000 |
|
|
|
42,000,000 |
|
Company-obligated mandatorily redeemable capital securities |
|
|
8,248,000 |
|
|
|
4,124,000 |
|
Other liabilities |
|
|
3,730,778 |
|
|
|
2,885,096 |
|
Commitments and Contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
483,050,196 |
|
|
|
445,666,265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
|
|
|
|
|
|
Common stock, par value, $3.13; authorized 8,000,000 shares: issued
and outstanding, 2006 3,478,960 shares (includes nonvested
shares of 31,829); 2005, 3,448,786 shares |
|
|
10,789,521 |
|
|
|
10,794,700 |
|
Retained earnings |
|
|
28,962,409 |
|
|
|
25,440,838 |
|
Accumulated other comprehensive income (loss), net |
|
|
(1,039,981 |
) |
|
|
(656,393 |
) |
|
|
|
|
|
|
|
Total shareholders equity |
|
|
38,711,949 |
|
|
|
35,579,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
521,762,145 |
|
|
$ |
481,245,410 |
|
|
|
|
|
|
|
|
See accompanying Notes to Consolidated Financial Statements.
F - 3
Fauquier Bankshares, Inc. and Subsidiaries
Consolidated Statements of Income
For Each of the Three Years in the Period Ended December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Interest Income |
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans |
|
$ |
28,039,607 |
|
|
$ |
23,186,158 |
|
|
$ |
20,034,615 |
|
Interest and dividends on securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable interest income |
|
|
1,599,174 |
|
|
|
1,874,519 |
|
|
|
1,613,828 |
|
Interest income exempt from federal income taxes |
|
|
52,580 |
|
|
|
52,280 |
|
|
|
56,215 |
|
Dividends |
|
|
341,815 |
|
|
|
246,276 |
|
|
|
181,946 |
|
Interest on federal funds sold |
|
|
92,221 |
|
|
|
47,215 |
|
|
|
71,940 |
|
Interest on deposits in other banks |
|
|
26,306 |
|
|
|
7,270 |
|
|
|
19,708 |
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
|
30,151,703 |
|
|
|
25,413,718 |
|
|
|
21,978,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits |
|
|
7,878,058 |
|
|
|
4,948,904 |
|
|
|
3,400,473 |
|
Interest on federal funds purchased |
|
|
452,301 |
|
|
|
202,706 |
|
|
|
34,026 |
|
Interest on capital securities |
|
|
435,771 |
|
|
|
275,176 |
|
|
|
206,274 |
|
Interest on Federal Home Loan Bank advances |
|
|
2,135,506 |
|
|
|
911,434 |
|
|
|
770,496 |
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
10,901,636 |
|
|
|
6,338,220 |
|
|
|
4,411,269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
19,250,067 |
|
|
|
19,075,498 |
|
|
|
17,566,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
360,000 |
|
|
|
472,917 |
|
|
|
539,583 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after
provision for loan losses |
|
|
18,890,067 |
|
|
|
18,602,581 |
|
|
|
17,027,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income |
|
|
|
|
|
|
|
|
|
|
|
|
Wealth management income |
|
|
1,343,963 |
|
|
|
1,331,511 |
|
|
|
1,270,405 |
|
Service charges on deposit accounts |
|
|
2,781,884 |
|
|
|
2,615,408 |
|
|
|
2,603,215 |
|
Other service charges, commissions and fees |
|
|
1,532,081 |
|
|
|
1,322,946 |
|
|
|
1,165,702 |
|
Gain on sale of property rights |
|
|
250,000 |
|
|
|
|
|
|
|
|
|
Loss on sale of securities |
|
|
(82,564 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income |
|
|
5,825,364 |
|
|
|
5,269,865 |
|
|
|
5,039,322 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employees benefits |
|
|
9,051,834 |
|
|
|
8,263,400 |
|
|
|
7,769,172 |
|
Net occupancy expense of premises |
|
|
1,016,527 |
|
|
|
920,866 |
|
|
|
863,600 |
|
Furniture and equipment |
|
|
1,360,063 |
|
|
|
1,303,990 |
|
|
|
1,274,349 |
|
Other operating expenses |
|
|
5,219,720 |
|
|
|
5,165,982 |
|
|
|
4,941,149 |
|
|
|
|
|
|
|
|
|
|
|
Total other expenses |
|
|
16,648,144 |
|
|
|
15,654,238 |
|
|
|
14,848,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
8,067,287 |
|
|
|
8,218,208 |
|
|
|
7,218,452 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
2,463,745 |
|
|
|
2,516,591 |
|
|
|
2,240,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
5,603,542 |
|
|
$ |
5,701,617 |
|
|
$ |
4,978,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share, basic |
|
$ |
1.61 |
|
|
$ |
1.66 |
|
|
$ |
1.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share, assuming dilution |
|
$ |
1.56 |
|
|
$ |
1.60 |
|
|
$ |
1.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per Share |
|
$ |
0.745 |
|
|
$ |
0.645 |
|
|
$ |
0.56 |
|
|
|
|
|
|
|
|
|
|
|
See accompanying Notes to Consolidated Financial Statements.
F - 4
Fauquier Bankshares, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
For Each of the Three Years in the Period Ended December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,603,542 |
|
|
$ |
5,701,617 |
|
|
$ |
4,978,184 |
|
Adjustments to reconcile net income to net
cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
1,205,044 |
|
|
|
1,201,070 |
|
|
|
1,091,220 |
|
Provision for loan losses |
|
|
360,000 |
|
|
|
472,917 |
|
|
|
539,583 |
|
Deferred tax benefit |
|
|
(4,575 |
) |
|
|
(28,748 |
) |
|
|
(301,487 |
) |
Loss on sale of securities |
|
|
82,564 |
|
|
|
|
|
|
|
|
|
Gain on sale of property rights |
|
|
(250,000 |
) |
|
|
|
|
|
|
|
|
Gain on sale of premises and equipment |
|
|
|
|
|
|
(11,132 |
) |
|
|
(5,910 |
) |
Tax benefit of nonqualified options exercised |
|
|
(105,358 |
) |
|
|
(111,139 |
) |
|
|
(148,473 |
) |
Amortization (accretion) of security premiums, net |
|
|
21,456 |
|
|
|
(110,415 |
) |
|
|
250,869 |
|
Amortization of unearned compensation |
|
|
220,268 |
|
|
|
203,651 |
|
|
|
92,054 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Increase in other assets |
|
|
(69 |
) |
|
|
(211,201 |
) |
|
|
(1,070,308 |
) |
(Decrease) increase in other liabilities |
|
|
(170,807 |
) |
|
|
(134,475 |
) |
|
|
581,244 |
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
6,962,065 |
|
|
|
6,972,145 |
|
|
|
6,006,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sale of securities available for sale |
|
|
3,024,745 |
|
|
|
|
|
|
|
|
|
Proceeds from maturities, calls and principal
payments of securities available for sale |
|
|
6,060,424 |
|
|
|
10,961,625 |
|
|
|
18,188,635 |
|
Purchase of securities available for sale |
|
|
|
|
|
|
(1,568,980 |
) |
|
|
(24,740,456 |
) |
Proceeds from sale of premises and equipment |
|
|
|
|
|
|
11,132 |
|
|
|
5,910 |
|
Purchase of premises and equipment |
|
|
(499,552 |
) |
|
|
(957,032 |
) |
|
|
(1,749,514 |
) |
Purchase of Bank Owned Life Insurance |
|
|
|
|
|
|
|
|
|
|
(2,500,000 |
) |
Purchase of other bank stock |
|
|
(715,900 |
) |
|
|
|
|
|
|
|
|
Gain on sale of property rights |
|
|
250,000 |
|
|
|
|
|
|
|
|
|
Net increase in loans |
|
|
(35,371,679 |
) |
|
|
(43,730,606 |
) |
|
|
(43,019,620 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash (used in) investing activities |
|
|
(27,251,962 |
) |
|
|
(35,283,861 |
) |
|
|
(53,815,045 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) Increase in demand deposits, NOW accounts
and savings accounts |
|
|
(20,230,855 |
) |
|
|
(2,636,061 |
) |
|
|
52,528,790 |
|
Net increase in certificates of deposit |
|
|
44,645,104 |
|
|
|
19,637,533 |
|
|
|
998,331 |
|
Federal Home Loan Bank advances |
|
|
108,000,000 |
|
|
|
38,000,000 |
|
|
|
9,000,000 |
|
Federal Home Loan Bank principal repayments |
|
|
(95,000,000 |
) |
|
|
(11,000,000 |
) |
|
|
(14,000,000 |
) |
Purchase (repayment) of federal funds |
|
|
(5,000,000 |
) |
|
|
5,000,000 |
|
|
|
(2,000,000 |
) |
Proceeds from issuance of trust preferred securities |
|
|
4,124,000 |
|
|
|
|
|
|
|
|
|
Cash dividends paid on common stock |
|
|
(2,589,697 |
) |
|
|
(2,729,617 |
) |
|
|
(1,793,607 |
) |
Issuance of common stock |
|
|
325,484 |
|
|
|
621,813 |
|
|
|
987,531 |
|
Acquisition of common stock |
|
|
(43,205 |
) |
|
|
(9,811 |
) |
|
|
(696,831 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
34,230,831 |
|
|
|
46,883,857 |
|
|
|
45,024,214 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
|
|
13,940,935 |
|
|
|
18,572,141 |
|
|
|
(2,783,855 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning |
|
|
27,738,715 |
|
|
|
9,166,574 |
|
|
|
11,950,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending |
|
$ |
41,679,650 |
|
|
$ |
27,738,715 |
|
|
$ |
9,166,574 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosures of Cash Flow Information |
|
|
|
|
|
|
|
|
|
|
|
|
Cash payments for: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
$ |
7,547,336 |
|
|
|
6,175,605 |
|
|
|
4,330,321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
$ |
2,324,000 |
|
|
|
2,780,000 |
|
|
|
2,542,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosures of Noncash Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
gain (loss) on securities available for sale, net of tax effect |
|
$ |
(287,294 |
) |
|
$ |
(608,459 |
) |
|
$ |
(60,755 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FAS 158
Pension Liabilty Implementation Adjustment, net of tax effect |
|
$ |
670,882 |
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying Notes to Consolidated Financial Statements.
F - 5
Fauquier Bankshares, Inc. and Subsidiaries
Consolidated Statements of Changes in Shareholders Equity
For Each of the Three Years in the Period Ended December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
Common |
|
|
Retained |
|
|
Comprehensive |
|
|
Comprehensive |
|
|
|
|
|
|
Stock |
|
|
Earnings |
|
|
Income (Loss) |
|
|
Income |
|
|
Total |
|
Balance, December 31, 2003 |
|
$ |
10,367,280 |
|
|
$ |
18,082,684 |
|
|
$ |
12,821 |
|
|
|
|
|
|
$ |
28,462,785 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
4,978,184 |
|
|
|
|
|
|
$ |
4,978,184 |
|
|
|
4,978,184 |
|
Other comprehensive income net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding losses on securities available
for sale, net of deferred income taxes of $31,403 |
|
|
|
|
|
|
|
|
|
|
(60,755 |
) |
|
|
(60,755 |
) |
|
|
(60,755 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4,917,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends ($.56 per share) |
|
|
|
|
|
|
(1,871,904 |
) |
|
|
|
|
|
|
|
|
|
|
(1,871,904 |
) |
Acquisition of 30,570 shares of common stock |
|
|
(95,684 |
) |
|
|
(601,147 |
) |
|
|
|
|
|
|
|
|
|
|
(696,831 |
) |
Issuance of restricted stock, stock incentive plan
(12,557 shares) |
|
|
39,303 |
|
|
|
274,622 |
|
|
|
|
|
|
|
|
|
|
|
313,925 |
|
Unearned compensation on restricted stock |
|
|
|
|
|
|
(313,925 |
) |
|
|
|
|
|
|
|
|
|
|
(313,925 |
) |
Amortization of unearned compensation, restricted
stock awards |
|
|
|
|
|
|
92,054 |
|
|
|
|
|
|
|
|
|
|
|
92,054 |
|
Issuance of common stock |
|
|
9,597 |
|
|
|
60,323 |
|
|
|
|
|
|
|
|
|
|
|
69,920 |
|
Exercise of stock options |
|
|
298,279 |
|
|
|
619,332 |
|
|
|
|
|
|
|
|
|
|
|
917,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2004 |
|
$ |
10,618,775 |
|
|
$ |
21,320,223 |
|
|
$ |
(47,934 |
) |
|
|
|
|
|
$ |
31,891,064 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
5,701,617 |
|
|
|
|
|
|
$ |
5,701,617 |
|
|
|
5,701,617 |
|
Other comprehensive income net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding losses on securities available
for sale, net of deferred income taxes $313,449 |
|
|
|
|
|
|
|
|
|
|
(608,459 |
) |
|
|
(608,459 |
) |
|
|
(608,459 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,093,158 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends ($.645 per share) |
|
|
|
|
|
|
(2,220,730 |
) |
|
|
|
|
|
|
|
|
|
|
(2,220,730 |
) |
Acquisition of 397 shares of common stock |
|
|
(1,243 |
) |
|
|
(8,568 |
) |
|
|
|
|
|
|
|
|
|
|
(9,811 |
) |
Issuance of restricted stock, stock incentive plan
(10,045 shares) |
|
|
31,441 |
|
|
|
218,077 |
|
|
|
|
|
|
|
|
|
|
|
249,518 |
|
Unearned compensation on restricted stock |
|
|
|
|
|
|
(249,518 |
) |
|
|
|
|
|
|
|
|
|
|
(249,518 |
) |
Amortization of unearned compensation, restricted
stock awards |
|
|
|
|
|
|
231,651 |
|
|
|
|
|
|
|
|
|
|
|
231,651 |
|
Restricted stock forfeiture |
|
|
(3,506 |
) |
|
|
(24,494 |
) |
|
|
|
|
|
|
|
|
|
|
(28,000 |
) |
Issuance of common stock |
|
|
16,771 |
|
|
|
122,126 |
|
|
|
|
|
|
|
|
|
|
|
138,897 |
|
Exercise of stock options |
|
|
132,462 |
|
|
|
350,454 |
|
|
|
|
|
|
|
|
|
|
|
482,916 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2005 (forwarded) |
|
$ |
10,794,700 |
|
|
$ |
25,440,838 |
|
|
$ |
(656,393 |
) |
|
|
|
|
|
$ |
35,579,145 |
|
See
accompanying Notes to Consolidated Financial Statements.
F - 6
Fauquier Bankshares, Inc. and Subsidiaries
Consolidated Statements of Changes in Shareholders Equity
For Each of the Three Years in the Period Ended December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
Common |
|
|
Retained |
|
|
Comprehensive |
|
|
Comprehensive |
|
|
|
|
|
|
Stock |
|
|
Earnings |
|
|
Income (Loss) |
|
|
Income |
|
|
Total |
|
Balance, December 31, 2005 (forwarded) |
|
$ |
10,794,700 |
|
|
$ |
25,440,838 |
|
|
$ |
(656,393 |
) |
|
|
|
|
|
$ |
35,579,145 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
5,603,542 |
|
|
|
|
|
|
$ |
5,603,542 |
|
|
|
5,603,542 |
|
Other comprehensive income net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding losses on securities available
for sale, net of deferred income taxes $119,128 |
|
|
|
|
|
|
|
|
|
|
232,802 |
|
|
|
232,802 |
|
|
|
232,802 |
|
Reclassification
adjustment for losses (gains) realized in income, net of tax $28,072 |
|
|
|
|
|
|
|
|
|
|
54,492 |
|
|
|
54,492 |
|
|
|
54,492 |
|
Adjustments to
initially Apply FAS158, net of tax $345,606 |
|
|
|
|
|
|
|
|
|
|
(670,882 |
) |
|
|
(670,882 |
) |
|
|
(670,882 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,219,954 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends ($ .745 per share) |
|
|
|
|
|
|
(2,589,697 |
) |
|
|
|
|
|
|
|
|
|
|
(2,589,697 |
) |
Acquisition of 1,900 shares of common stock |
|
|
(5,947 |
) |
|
|
(37,258 |
) |
|
|
|
|
|
|
|
|
|
|
(43,205 |
) |
SFAS No. 123 (R) implementation adjustment |
|
|
(67,238 |
) |
|
|
67,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of unearned compensation,
restricted stock awards |
|
|
|
|
|
|
220,268 |
|
|
|
|
|
|
|
|
|
|
|
220,268 |
|
Issuance of common stock |
|
|
15,797 |
|
|
|
108,491 |
|
|
|
|
|
|
|
|
|
|
|
124,288 |
|
Exercise of stock options |
|
|
52,209 |
|
|
|
148,987 |
|
|
|
|
|
|
|
|
|
|
|
201,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2006 |
|
$ |
10,789,521 |
|
|
$ |
28,962,409 |
|
|
$ |
(1,039,981 |
) |
|
|
|
|
|
$ |
38,711,949 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying Notes to Consolidated Financial Statements.
F - 7
FAUQUIER BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
For Each of the Three Years in the Period Ended December 31, 2006
Note 1. Nature of Banking Activities and Significant Accounting Policies
Fauquier
Bankshares, Inc. (the Company) is the holding company of The Fauquier Bank (the
Bank), Fauquier Statutory Trust I (Trust I)
and Fauquier Statutory Trust II (Trust II).
The Bank provides commercial, financial, agricultural, and residential and consumer
loans to customers in Virginia. The loan portfolio is well diversified and generally is
collateralized by assets of the customers. The loans are expected to be repaid from
cash flows or proceeds from the sale of selected assets of the borrowers. Trust I was
formed for the purpose of issuing redeemable capital securities, commonly known as trust
preferred securities.
The accounting and reporting policies of the Company conform to U.S. generally accepted
accounting principles and to the reporting guidelines prescribed by regulatory
authorities. The following is a description of the more significant of those policies
and practices.
Principles of Consolidation
The consolidated financial statements include the accounts of the Company, and its
three wholly-owned subsidiaries, Trust I, Trust II and the Bank, of which Fauquier
Bank Services, Inc. is its sole subsidiary. In consolidation, significant
intercompany accounts and transactions between the Bank and the Company have been
eliminated.
In
January 2003 the FASB issued FASB Interpretation 46 (FIN
46), Consolidation of
Variable Interest Entities. FIN 46 clarifies the application of Accounting
Research Bulletin 51, Consolidated Financial Statements, to certain entities in
which voting rights are not effective in identifying the investor with the
controlling financial interest. An entity is subject to deconsolidation under FIN
46 if the investors do not have sufficient equity at risk for the entity to finance
its activities without additional subordinated financial support, are unable to
direct the entitys activities, or are not exposed to the entitys losses or
entitled to its residual returns (variable interest entities). Variable interest
entities within the scope of FIN 46 will be required to be consolidated with their
primary beneficiary. The primary beneficiary of a variable interest entity is
determined to be the party that absorbs a majority of the entitys losses, receives
a majority of its expected returns, or both.
Management
has determined that Fauquier Statutory Trusts (Trust and Trust II)
qualify as variable interest entities under FIN 46. Trust I issued mandatory redeemable capital
securities to investors and loaned the proceeds to the Company. Trust I holds, as
its sole asset, subordinated debentures issued by the Company in 2002. Subsequent
to the issuance of FIN 46 in January 2003, the FASB issued a revised
interpretation, FIN 46(R) Consolidation of Variable Interest Entities, the
provisions of which were required to be applied to certain variable interest
entities by March 31, 2004. The Company adopted the provisions under the revised
interpretation in the first quarter of 2004. Accordingly, the Company no longer
consolidates Trust I. The deconsolidation results in the Companys investment in
the common securities of Trust I being included in other assets as of December 31,
2006 and a corresponding increase in outstanding debt of $124,000. The adoption of
FIN 46(R) did not have a material impact on the Companys financial position or
results of operations.
The Federal Reserve has issued proposed guidance on the regulatory capital
treatment for the trust-referred securities issued by the Company as a result of
the adoption of FIN 46(R). The proposed rule would retain the current maximum
percentage of total capital permitted for trust preferred securities at 25%, but
would enact other changes to the rules governing trust preferred securities that
affect their use as part of the collection of entities known as restricted core
capital elements. The rule would take effect March 31, 2007; however, a
three-year transition period starting now and leading up to that date would allow
bank holding companies to continue to count trust preferred securities as Tier 1
Capital
F - 8
Notes to Consolidated Financial Statements
after applying FIN 46 (R). Management has evaluated the effects of the
proposed rule and does not anticipate a material impact on its capital ratios when
the proposed rule is finalized.
Securities
Debt securities that management has the positive intent and ability to hold to
maturity are classified as held to maturity and recorded at amortized cost. The
Company has no securities in this category. Securities not classified as held to
maturity, including equity securities with readily determinable fair values, are
classified as available for sale and recorded at fair value, with unrealized
gains and losses excluded from earnings and reported in other comprehensive income.
Purchase premiums and discounts are recognized in interest income using the
interest method over the terms of the securities. Declines in the fair value of
held to maturity and available for sale securities below their cost that are deemed
to be other than temporary are reflected in earnings as realized losses. In
estimating other-than-temporary impairment losses, management considers (1) the
length of time and the extent to which the fair value has been less than cost, (2)
the financial condition and near-term prospects of the issuer, and (3) the intent
and ability of the Company to retain its investment in the issuer for a period of
time sufficient to allow for any anticipated recovery in fair value. Gains and
losses on the sale of securities are recorded on the trade date and are determined
using the specific identification method.
The Bank is required to maintain an investment in the capital stock of certain
correspondent banks. No readily available market exists for this stock and it has
no quoted market value. The investment in these securities is recorded at cost.
Loans
The Company grants mortgage, commercial and consumer loans to customers. A
substantial portion of the loan portfolio is represented by commercial and
residential mortgage loans. The ability of the Companys debtors to honor their
contracts is dependent upon the real estate and general economic conditions in the
Companys market area.
Loans that management has the intent and ability to hold for the foreseeable future
or until maturity or pay-off generally are reported at their outstanding unpaid
principal balances adjusted for the allowance for loan losses, and any deferred
fees or costs on originated loans. Interest income is accrued on the unpaid
principal balance. Loan origination fees, net of certain direct origination costs,
are deferred and recognized as an adjustment of the related loan yield using the
interest method.
The accrual of interest on mortgage and commercial loans is discontinued at the
time the loan is 90 days delinquent unless the credit is well-secured and in
process of collection. Installment loans are typically charged off no later than
180 days past due. In all cases, loans are placed on nonaccrual or charged-off at
an earlier date if collection of principal or interest is considered doubtful.
All interest accrued but not collected for loans that are placed on nonaccrual or
charged-off is reversed against interest income. The interest on these loans is
accounted for on the cash-basis or cost-recovery method, until qualifying for
return to accrual. Loans are returned to accrual status when all the principal and
interest amounts contractually due are brought current and future payments are
reasonably assured.
F - 9
Notes to Consolidated Financial Statements
Allowance for Loan Losses
The allowance for loan losses is established as losses are estimated to have
occurred through a provision for loan losses charged to earnings. Loan losses are
charged against the allowance when management believes the uncollectibility of a
loan balance is confirmed. Subsequent recoveries, if any, are credited to the
allowance.
The allowance for loan losses is evaluated on a regular basis by management and is
based upon managements periodic review of the collectibility of the loans in light
of historical experience, the nature and volume of the loan portfolio, adverse
situations that may affect the borrowers ability to repay, estimated value of any
underlying collateral and prevailing economic conditions. This evaluation is
inherently subjective as it requires estimates that are susceptible to significant
revision as more information becomes available.
The allowance consists of specific and general components. The specific component
relates to loans that are classified as either doubtful, substandard or special
mention. For such loans that are also classified as impaired, an allowance is
established when the discounted cash flows (or collateral value or observable
market price) of the impaired loan is lower than the carrying value of that loan.
The general component covers non-classified loans and is based on historical loss
experience adjusted for qualitative factors and is also maintained to cover
uncertainties that could affect managements estimate of probable losses. This
component of the allowance reflects the margin of imprecision inherent in the
underlying assumptions used in the methodologies for estimating specific and
general losses in the portfolio.
A loan is considered impaired when, based on current information and events, it is
probable that the Company will be unable to collect the scheduled payments of
principal or interest when due according to the contractual terms of the loan
agreement. Factors considered by management in determining impairment include
payment status, collateral value, and the probability of collecting scheduled
principal and interest payments when due. Loans that experience insignificant
payment delays and payment shortfalls generally are not classified as impaired.
Management determines the significance of payment delays and payment shortfalls on
a case-by-case basis, taking into consideration all of the circumstances
surrounding the loan and the borrower, including the length of the delay, the
reasons for the delay, the borrowers prior payment record, and the amount of the
shortfall in relation to the principal and interest owed. Impairment is measured
on a loan-by-loan basis for commercial and construction loans by either the present
value of expected future cash flows discounted at the loans effective interest
rate, the loans obtainable market price, or the fair value of the collateral if
the loan is collateral dependent.
Large groups of smaller balance homogeneous loans are collectively evaluated for
impairment. Accordingly, the Company does not separately identify individual
consumer and residential loans for impairment disclosures.
Bank Premises and Equipment
Land is carried at cost. Premises and equipment are stated at cost less accumulated
depreciation and amortization. Premises and equipment are depreciated over their
estimated useful lives ranging from 3 39 years; leasehold improvements are
amortized over the lives of the respective leases or the estimated useful life of
the leasehold improvement, whichever is less. Software is amortized over its
estimated useful life ranging from 3 5 years. Depreciation and amortization are
recorded on the accelerated and straight-line methods.
Costs of maintenance and repairs are charged to expense as incurred. Costs of
replacing structural parts of major units are considered individually and are
expensed or capitalized as the facts dictate.
F - 10
Notes to Consolidated Financial Statements
Income Taxes
Deferred income tax assets and liabilities are determined using the balance sheet
method. Under this method, the net deferred tax asset or liability is determined
based on the tax effects of the temporary differences between the book and tax
bases of the various balance sheet assets and liabilities and gives current
recognition to changes in tax rates and laws.
Defined Benefit Plan
The Company has a pension plan for its employees. Benefits are generally based
upon years of service and the employees compensation. The Company funds pension
costs in accordance with the funding provisions of the Employee Retirement Income
Security Act.
Earnings Per Share
Basic earnings per share represents income available to common shareholders divided
by the weighted-average number of common shares outstanding during the period.
Diluted earnings per share reflects additional common shares that would have been
outstanding if dilutive potential common shares had been issued, as well as any
adjustment to income that would result from the assumed issuance. Potential common
shares that may be issued by the Company relate solely to outstanding stock
options, and are determined using the treasury method.
Stock Compensation Plans
In December 2004, the Financial Accounting Standards Board (FASB) issued
Statement No. 123 (revised 2004), Share-Based Payment. SFAS No. 123(R) requires
that the compensation cost relating to share-based payment transactions be
recognized in the financial statements. That cost will be measured based on the
fair value of the equity or liability instruments issued. SFAS No. 123(R) covers a
wide range of share-based compensation arrangements, including stock options,
restricted share plans, performance-based awards, share appreciation rights, and
employee share purchase plans. SFAS No. 123(R) is a replacement of SFAS No. 123,
Accounting for Stock-Based Compensation, and supersedes APB Opinion No. 25,
Accounting for Stock Issued to Employees, and its related interpretive guidance.
The effect of the Statement will be to require entities to measure the cost of
employee services received in exchange for stock options based on the grant date
fair value of the award, and to recognize the cost over the period the employee is
required to provide services for the award. SFAS No. 123(R) permits entities to
use any option-pricing model that meets the fair value objective in the Statement.
The Company elected to adopt SFAS No. 123(R) on January 1, 2006 under the modified
prospective method. Compensation cost has been measured using fair value of an
award on the grant dates and is recognized over the service period, which is
usually the vesting period. Compensation cost related to the nonvested portion of
awards outstanding as of that date was based on the grant-date fair value of those
awards as calculated under the original provisions of SFAS No. 123; that is, the
Company was not required to re-measure the grant date of SFAS No. 123(R). All
stock options outstanding were vested as of December 31, 2005; therefore no
compensation expense related to stock options was recorded in 2006. There were no
options granted in 2006, 2005, or 2004.
F - 11
Notes to Consolidated Financial Statements
The following table illustrated the effect on net income and earnings per share if
the Company had applied SFAS No. 123(R) in prior years.
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2005 |
|
|
2004 |
|
Net Income, as reported |
|
$ |
5,701,617 |
|
|
$ |
4,978,184 |
|
Deduct: Total stock-based employee compensation
expense determined based on fair value
method of awards, net of tax |
|
|
(13,815 |
) |
|
|
(62,567 |
) |
|
|
|
|
|
|
|
Pro forma net income |
|
$ |
5,687,802 |
|
|
$ |
4,915,617 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
Basic as reported |
|
$ |
1.66 |
|
|
$ |
1.49 |
|
Basic pro forma |
|
|
1.66 |
|
|
|
1.48 |
|
Diluted as reported |
|
|
1.60 |
|
|
|
1.41 |
|
Diluted pro forma |
|
|
1.60 |
|
|
|
1.40 |
|
Wealth Management Services Division
Securities and other property held by the Wealth Management Services division in a
fiduciary or agency capacity are not assets of the Company and are not included in
the accompanying consolidated financial statements.
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand, amounts due from banks, interest
bearing deposits in banks and federal funds sold. Generally, federal funds are
purchased and sold for one-day periods.
Other Real Estate
Assets acquired through, or in lieu of, loan foreclosure are held for sale and are
initially recorded at the lower of the loan balance or fair value at the date of
foreclosure, establishing a new cost basis. Subsequent to foreclosure, valuations
are periodically performed by management and the assets are carried at the lower of
carrying amount or fair value less cost to sell. Revenue and expenses from
operations and changes in the valuation allowance are included in other operating
expenses.
Use of Estimates
In preparing consolidated financial statements in conformity with accounting
principles generally accepted in the United States of America, management is
required to make estimates and assumptions that affect the reported amounts of
assets and liabilities as of the date of the balance sheet and reported amounts of
revenues and expenses during the reporting period. Actual results could differ
from those estimates. Material estimates that are particularly susceptible to
significant change in the near term relate to the determination of the allowance
for loan losses, and the valuation of foreclosed real estate and deferred tax
assets.
Advertising
The Company follows the policy of charging the costs of advertising to expense as
incurred. Advertising expenses of $467,460, $331,162, and $261,345 were incurred
in 2006, 2005 and 2004, respectively.
Reclassifications
Certain reclassifications have been made to prior period balances to conform to
the current year presentation.
F - 12
Notes to Consolidated Financial Statements
Recent Accounting Pronouncements
In
September 2006, the Securities and Exchange Commission
(SEC) released Staff
Accounting Bulletin No. 108 (SAB 108). SAB 108 expresses the SEC staffs views
regarding the process of quantifying financial statement misstatements. SAB 108
expresses the SEC staffs view that a registrants materiality evaluation of an
identified unadjusted error should quantify the effects of the error on each
financial statement and related financial statement disclosures and that prior
year misstatements should be considered in quantifying misstatements in current
year financial statements. SAB 108 also states that correcting prior year
financial statements for immaterial errors would not require previously filed
reports to be amended. Such correction may be made the next time the registrant
files the prior year financial statements. The cumulative effect of the initial
application should be reported in the carrying amounts of assets and liabilities
as of the beginning of that fiscal year and the offsetting adjustment should be
made to the opening balance of retained earnings for that year. Registrants
should disclose the nature and amount of each individual error being corrected in
the cumulative adjustment. The SEC staff encourages early application of the
guidance in SAB 108 for interim periods of the first fiscal year ending after
November 15, 2006. The Company does not anticipate the implementation of SAB 108
will have a material effect on its financial statements.
In
February 2006, the Financial Accounting Standards Board
(FASB) issued Statement
of Financial Accounting Standards No. 155, Accounting for Certain Hybrid
Financial Instruments an amendment of FASB Statements
No. 133 and 140 (SFAS
155). SFAS 155 permits fair value measurement of any hybrid financial instrument
that contains an embedded derivative that otherwise would require bifurcation.
The Statement also clarifies which interest-only strips and principal-only strips
are not subject to the requirements of Statement 133. It establishes a
requirement to evaluate interests in securitized financial assets to identify
interests that are freestanding derivatives or that are hybrid financial
instruments that contain an embedded derivative requiring bifurcation. SFAS 155
also clarifies that concentrations of credit risk in the form of subordination are
not embedded derivatives. SFAS 155 is effective for all financial instruments
acquired or issued after the beginning of an entitys first fiscal year that
begins after September 15, 2006. The Company does not expect the implementation
of SFAS 155 to have a material impact on its consolidated financial statements.
In March 2006, the FASB issued Statement of Financial Accounting Standards No.
156, Accounting for Servicing of Financial Assets an amendment of FASB
Statement No. 140 (SFAS 156). SFAS 156 requires an entity to recognize a
servicing asset or servicing liability each time it undertakes an obligation to
service a financial asset by entering into certain servicing contracts. The
Statement also requires all separately recognized servicing assets and servicing
liabilities to be initially measured at fair value, if practicable. SFAS 156
permits an entity to choose between the amortization and fair value methods for
subsequent measurements. At initial adoption, the Statement permits a one-time
reclassification of available for sale securities to trading securities by
entities with recognized servicing rights. SFAS 156 also requires separate
presentation of servicing assets and servicing liabilities subsequently measured
at fair value in the statement of financial position and additional disclosures
for all separately recognized servicing assets and servicing liabilities. This
Statement is effective as of the beginning of an entitys first fiscal year that
begins after September 15, 2006. The Company does not anticipate this amendment
will have a material effect on its financial statements.
In September 2006, the FASB issued Statement of Financial Accounting Standards No.
157, Fair Value Measurements (SFAS 157). SFAS 157 defines fair value,
establishes a framework for measuring fair value in generally accepted accounting
principles, and expands disclosures about fair value measurements. SFAS 157 does
not require any new fair value measurements but may change current practice for
some entities. This Statement is effective for financial statements issued for
fiscal years beginning after November 15, 2007 and interim periods within those
years. The Company does not expect the implementation of SFAS 157 to have a
material impact on its consolidated financial statements.
In September 2006, the FASB issued Statement of Financial Accounting Standards
No. 158, Employers Accounting for Financial Accounting Defined Benefit Pension
and Other Postretirement Plans an amendment of FASB Statements No. 87, 88, 106,
and 132(R) (SFAS 158). SFAS 158 requires an employer to recognize the overfunded
or underfunded status of a defined benefit postretirement plan as an asset or
liability in its statement of financial position and to recognize
F - 13
Notes to Consolidated Financial Statements
changes in that funded status in the year in which the changes occur through
comprehensive income. The funded status of a benefit plan will be measured as the
difference between plan assets at fair value and the benefit obligation. For a
pension plan, the benefit obligation is the projected benefit obligation. For any
other postretirement plan, the benefit obligation is the accumulated
postretirement benefit obligation. SFAS 158 also requires an employer to measure
the funded status of a plan as of the date of its year-end statement of financial
position. The Statement also requires additional disclosure in the notes to
financial statements about certain effects on net periodic benefit cost for the
next fiscal year that arise from delayed recognition of the gains or losses, prior
service costs or credits, and transition asset or obligation. The Company is
required to initially recognize the funded status of a defined benefit
postretirement plan and to provide the required disclosures as of the end of the
fiscal year ending after December 15, 2006. The requirement to measure plan
assets and benefit obligations as of the date of the employers fiscal year-end
statement of financial position is effective for fiscal years ending after
December 15, 2008. The Company has adopted SFAS 158 in 2006. See Note 8 for the
effects of implementing SFAS 158.
In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty
in Income Taxes: An Interpretation of FASB Statement
No. 109 (FIN 48). FIN 48
clarifies the accounting for uncertainty in income taxes recognized in an entitys
financial statements in accordance with SFAS 109. The Interpretation prescribes a
recognition threshold and measurement principles for the financial statement
recognition and measurement of tax positions taken or expected to be taken on a
tax return that are not certain to be realized. FIN 48 is effective for fiscal
years beginning after December 15, 2006. The Company does not anticipate this
revision will have a material effect on its financial statements.
In September 2006, the Emerging Issues Task Force issued EITF 06-4, Accounting
for Deferred Compensation and Postretirement Benefit Aspects of Endorsement
Split-Dollar Life Insurance Arrangements. This consensus concludes that for a
split-dollar life insurance arrangement within the scope of this Issue, an
employer should recognize a liability for future benefits in accordance with FASB
Statement No. 106 (if, in substance, a postretirement benefit plan exits) or APB
Opinion No. 12 (if the arrangement is, in substance, an individual deferred
compensation contract) based on the substantive agreement with the employee. The
consensus is effective for fiscal years beginning after December 15, 2007. The
company is currently evaluating the effect that EITF No. 06-4 will have on its
consolidated financial statements when implemented.
In September 2006, The Emerging Issues Task Force issued EITF 06-5, Accounting
for Purchases of Life Insurance- Determining the Amount That Could Be Realized in
Accordance with FASB Technical Bulletin No. 85-4 . This consensus
concludes that a policyholder should consider any additional amounts included in
the contractual terms of the insurance policy other than the cash surrender value
in determining the amount that could be realized under the insurance contract. A
consensus also was reached that a policyholder should determine the amount that
could be realized under the life insurance contract assuming the surrender of an
individual-life by individual-life policy (or certificate by certificate in a
group policy). The consensuses are effective for fiscal years beginning after
December 15, 2006. The company is currently evaluating the effect that EITF No.
06-5 will have on its consolidated financial statements when implemented.
F - 14
Notes to Consolidated Financial Statements
Note 2. Securities
The amortized cost and fair value of securities available for sale, with unrealized
gains and losses follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
(Losses) |
|
|
Value |
|
|
|
|
|
|
|
December 31, 2006 |
|
|
|
|
|
|
|
|
Obligations of U.S.
Government corporations
and agencies |
|
$ |
29,529,837 |
|
|
$ |
2,029 |
|
|
$ |
(599,698 |
) |
|
$ |
28,932,167 |
|
Obligations of states and political
subdivisions |
|
|
962,814 |
|
|
|
48,740 |
|
|
|
|
|
|
|
1,011,554 |
|
Corporate Bonds |
|
|
6,000,000 |
|
|
|
27,500 |
|
|
|
(42,500 |
) |
|
|
5,985,000 |
|
Mutual Funds |
|
|
279,445 |
|
|
|
|
|
|
|
(9,311 |
) |
|
|
270,134 |
|
FHLMC Preferred Bank Stock |
|
|
441,000 |
|
|
|
14,000 |
|
|
|
|
|
|
|
455,000 |
|
Restricted investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal Home Loan Bank Stock |
|
|
3,437,000 |
|
|
|
|
|
|
|
|
|
|
|
3,437,000 |
|
Federal Reserve Bank Stock |
|
|
99,000 |
|
|
|
|
|
|
|
|
|
|
|
99,000 |
|
Community Bankers Bank Stock |
|
|
50,000 |
|
|
|
|
|
|
|
|
|
|
|
50,000 |
|
The Bankers Bank Stock |
|
|
112,920 |
|
|
|
|
|
|
|
|
|
|
|
112,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
40,912,016 |
|
|
$ |
92,269 |
|
|
$ |
(651,509 |
) |
|
$ |
40,352,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
(Losses) |
|
|
Value |
|
|
|
|
|
|
|
December 31, 2005 |
|
|
|
|
|
|
|
|
Obligations of U.S.
Government corporations
and agencies |
|
$ |
38,731,324 |
|
|
$ |
10,072 |
|
|
$ |
(943,127 |
) |
|
$ |
37,798,269 |
|
Obligations of states and political
subdivisions |
|
|
962,013 |
|
|
|
57,516 |
|
|
|
|
|
|
|
1,019,529 |
|
Corporate Bonds |
|
|
6,000,000 |
|
|
|
|
|
|
|
(98,750 |
) |
|
|
5,901,250 |
|
Mutual Funds |
|
|
267,947 |
|
|
|
|
|
|
|
(7,144 |
) |
|
|
260,803 |
|
FHLMC Preferred Bank Stock |
|
|
441,000 |
|
|
|
|
|
|
|
(13,100 |
) |
|
|
427,900 |
|
Restricted investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal Home Loan Bank Stock |
|
|
2,748,100 |
|
|
|
|
|
|
|
|
|
|
|
2,748,100 |
|
Federal Reserve Bank Stock |
|
|
72,000 |
|
|
|
|
|
|
|
|
|
|
|
72,000 |
|
Community Bankers Bank Stock |
|
|
50,000 |
|
|
|
|
|
|
|
|
|
|
|
50,000 |
|
The Bankers Bank Stock |
|
|
112,920 |
|
|
|
|
|
|
|
|
|
|
|
112,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
49,385,304 |
|
|
$ |
67,588 |
|
|
$ |
(1,062,121 |
) |
|
$ |
48,390,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The amortized cost and fair value of securities available for sale, by contractual
maturity, are shown below. Expected maturities may differ from contractual maturities
because issuers may have the right to call or prepay obligations without penalties.
|
|
|
|
|
|
|
|
|
|
|
Amortized |
|
|
Fair |
|
|
|
Cost |
|
|
Value |
|
Due in one year or less |
|
$ |
315,479 |
|
|
$ |
312,762 |
|
Due after one year through five years |
|
|
14,743,908 |
|
|
|
14,458,037 |
|
Due after five years through ten years |
|
|
4,621,104 |
|
|
|
4,539,864 |
|
Due after ten years |
|
|
16,812,160 |
|
|
|
16,618,059 |
|
Equity securities |
|
|
4,419,365 |
|
|
|
4,424,054 |
|
|
|
|
|
|
|
|
|
|
$ |
40,912,016 |
|
|
$ |
40,352,775 |
|
|
|
|
|
|
|
|
F - 15
Notes to Consolidated Financial Statements
For the year ended December 31, 2006 proceeds from sales of securities available
for sale amounted to $3,024,745. There were no securities sold in 2005. Gross realized
losses amounted to $82,564 in 2006. The tax expense applicable to this net realized
loss amounted to $28,072. Gross realized losses were $46,500 in 2004. The gross realized
loss for 2004 is related to the impairment and write down of the FHLMC preferred stock.
The following table shows the Company securities with gross unrealized losses and fair
value, aggregated by investment category and length of time that individual securities
have been in a continuous unrealized loss position, at December 31, 2006 and 2005.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
Less than 12 Months |
|
12 Months or More |
|
Total |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
Unrealized |
|
|
|
|
|
Unrealized |
Description of Securities |
|
Fair Value |
|
(Losses) |
|
Fair Value |
|
(Losses) |
|
Fair Value |
|
(Losses) |
|
Obligations of U.S. Government,
corporations and agencies |
|
$ |
|
|
|
$ |
|
|
|
$ |
28,734,320 |
|
|
$ |
(599,698 |
) |
|
$ |
28,734,320 |
|
|
$ |
(599,698 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Bonds |
|
|
|
|
|
|
|
|
|
|
3,957,500 |
|
|
|
(42,500 |
) |
|
|
3,957,500 |
|
|
|
(42,500 |
) |
|
|
|
|
|
|
|
Subtotal, debt securities |
|
|
|
|
|
|
|
|
|
|
32,691,820 |
|
|
|
(642,198 |
) |
|
|
32,691,820 |
|
|
|
(642,198 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mutual Funds |
|
|
|
|
|
|
|
|
|
|
279,445 |
|
|
|
(9,311 |
) |
|
|
279,445 |
|
|
|
(9,311 |
) |
|
|
|
|
|
|
|
Total temporary impaired securities |
|
$ |
|
|
|
$ |
|
|
|
$ |
32,971,265 |
|
|
$ |
(651,509 |
) |
|
$ |
32,971,265 |
|
|
$ |
(651,509 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
|
Less than 12 Months |
|
12 Months or More |
|
Total |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
Unrealized |
|
|
|
|
|
Unrealized |
Description of Securities |
|
Fair Value |
|
(Losses) |
|
Fair Value |
|
(Losses) |
|
Fair Value |
|
(Losses) |
|
Obligations of U.S. Government,
corporations and agencies |
|
$ |
14,703,168 |
|
|
$ |
(275,354 |
) |
|
$ |
22,732,136 |
|
|
$ |
(667,773 |
) |
|
$ |
37,435,304 |
|
|
$ |
(943,127 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Bonds |
|
|
1,985,000 |
|
|
|
(15,000 |
) |
|
|
3,916,250 |
|
|
|
(83,750 |
) |
|
|
5,901,250 |
|
|
|
(98,750 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mutual Funds |
|
|
|
|
|
|
|
|
|
|
267,947 |
|
|
|
(7,144 |
) |
|
|
267,947 |
|
|
|
(7,144 |
) |
|
|
|
|
|
|
|
Subtotal, debt securities |
|
|
16,688,168 |
|
|
|
(290,354 |
) |
|
|
26,916,333 |
|
|
|
(758,667 |
) |
|
|
43,604,501 |
|
|
|
(1,049,021 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FHLMC Preferred Bank Stock |
|
|
441,000 |
|
|
|
(13,100 |
) |
|
|
|
|
|
|
|
|
|
|
441,000 |
|
|
|
(13,100 |
) |
|
|
|
|
|
|
|
Total temporary impaired securities |
|
$ |
17,129,168 |
|
|
$ |
(303,454 |
) |
|
$ |
26,916,333 |
|
|
$ |
(758,667 |
) |
|
$ |
44,045,501 |
|
|
$ |
(1,062,121 |
) |
|
|
|
|
|
|
|
The nature of securities which are temporarily impaired for a continuous 12 month
period or more can be segregated into four groups. The first group consists of Federal
agency bonds totaling $13.0 million with a temporary loss of approximately $234,000.
The bonds within this group have Aaa/AAA ratings from Moodys and Standard & Poors,
respectively. These bonds have estimated maturity dates of 18 months to 33 months. The
Company has the ability to hold these bonds to maturity.
The second group consists of Federal agency mortgage-backed securities totaling $16.3
million with a temporary loss of approximately $366,000. The securities within this
group have Aaa/AAA ratings from Moodys and Standard & Poors, respectively. The
estimated maturity dates range from 11 months to 329 months, and return principal on a
monthly basis representing the repayment and prepayment of the underlying mortgages.
The Company has the ability to hold these bonds to maturity.
The third group consists of corporate bonds, rated A2 by Moodys, totaling $4 million
with a temporary loss of approximately $43,000. These bonds have an estimated maturity
of 27 years, but can be called at par on the five year anniversary. If not called, the
bonds reprice every three months at a fixed rate index above LIBOR. The Company has the
ability to hold these bonds to maturity.
F - 16
Notes to Consolidated Financial Statements
The fourth group consists of a Community Reinvestment Act qualified investment bond fund
with a temporary loss of approximately $9,300. The fund is a relatively small balance
of the portfolio and the Company plans to hold it indefinitely.
The carrying value of securities pledged to secure deposits and for other purposes
amounted to $15,553,330 and $18,317,369 at December 31, 2006 and 2005, respectively.
Note 3. Loans
A summary of the balances of loans follows:
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
|
(Thousands) |
|
Real estate loans: |
|
|
|
|
|
|
|
|
Construction |
|
$ |
33,662 |
|
|
$ |
27,302 |
|
Secured by farmland |
|
|
1,365 |
|
|
|
535 |
|
Secured by 1 - to - 4 family residential |
|
|
168,310 |
|
|
|
153,997 |
|
Other real estate loans |
|
|
134,955 |
|
|
|
120,416 |
|
Commercial and industrial loans (not secured by real estate) |
|
|
41,508 |
|
|
|
35,497 |
|
Consumer installment loans |
|
|
31,952 |
|
|
|
38,677 |
|
All other loans |
|
|
9,273 |
|
|
|
9,386 |
|
|
|
|
|
|
|
|
Total loans |
|
$ |
421,025 |
|
|
$ |
385,810 |
|
Unearned income |
|
|
(493 |
) |
|
|
(523 |
) |
Allowance for loan losses |
|
|
(4,471 |
) |
|
|
(4,238 |
) |
|
|
|
|
|
|
|
Net loans |
|
$ |
416,061 |
|
|
$ |
381,049 |
|
|
|
|
|
|
|
|
Note 4. Allowance for Loan Losses
Analysis of the allowance for loan losses follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Balance at beginning of year |
|
$ |
4,238,143 |
|
|
$ |
4,060,321 |
|
|
$ |
3,575,002 |
|
Provision for loan losses |
|
|
360,000 |
|
|
|
472,917 |
|
|
|
539,583 |
|
Recoveries of loans previously charged-off |
|
|
128,463 |
|
|
|
53,331 |
|
|
|
300,830 |
|
Loan losses charged-off |
|
|
(256,073 |
) |
|
|
(348,426 |
) |
|
|
(355,094 |
) |
|
|
|
|
|
|
|
|
|
|
Balance at end of year |
|
$ |
4,470,533 |
|
|
$ |
4,238,143 |
|
|
$ |
4,060,321 |
|
|
|
|
|
|
|
|
|
|
|
Information about impaired loans is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Impaired loans for which an allowance has been provided |
|
$ |
4,359,124 |
|
|
$ |
1,647,558 |
|
|
$ |
432,640 |
|
Impaired loans for which no allowance has been provided |
|
|
2,647,413 |
|
|
|
2,461,853 |
|
|
|
1,052,276 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
7,006,537 |
|
|
$ |
4,109,411 |
|
|
$ |
1,484,916 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance provided for impaired loans, included in the
allowance for loan losses |
|
$ |
1,437,738 |
|
|
$ |
761,800 |
|
|
$ |
316,722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Average balance in impaired loans |
|
$ |
7,313,827 |
|
|
$ |
3,128,139 |
|
|
$ |
2,017,005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income recognized on impaired loans |
|
$ |
793,223 |
|
|
$ |
289,576 |
|
|
$ |
207,606 |
|
|
|
|
|
|
|
|
|
|
|
No additional funds are committed to be advanced in connection with impaired loans.
F - 17
Notes to Consolidated Financial Statements
Non-accrual loans excluded from the above impaired loan disclosure under FASB 114
amounted to $62,000, $12,710, and $61,767 at December 31, 2006, 2005 and 2004,
respectively. If interest on these loans had been accrued, such income would have
approximated $7,974, $608, and $6,159 for 2006, 2005 and 2004, respectively. Loans past
due 90 days or more and still accruing interest totaled $1,000 and $162,000 and $840,000
for 2006, 2005 and 2004, respectively.
Note 5. Related Party Transactions
In the ordinary course of business, the Company has granted loans to executive officers,
directors, their immediate families and affiliated companies in which they are principal
shareholders, which amounted to $4,866,240 at December 31, 2006 and $4,687,227 at
December 31, 2005. During 2006, total principal additions were $445,175 and total
principal payments were $266,162.
Note 6. Bank Premises and Equipment, Net
A summary of the cost and accumulated depreciation of premises and equipment at December
31, 2006 and 2005 are as follows:
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
Land |
|
$ |
2,577,282 |
|
|
$ |
2,104,960 |
|
Buildings and improvements |
|
|
7,657,854 |
|
|
|
7,950,143 |
|
Furniture and equipment |
|
|
10,313,558 |
|
|
|
10,004,728 |
|
Leasehold improvements |
|
|
298,742 |
|
|
|
293,564 |
|
Construction in process |
|
|
101,270 |
|
|
|
118,231 |
|
|
|
|
|
|
|
|
|
|
|
20,948,706 |
|
|
|
20,471,626 |
|
Accumulated depreciation and amortization |
|
|
(13,364,617 |
) |
|
|
(12,182,045 |
) |
|
|
|
|
|
|
|
|
|
$ |
7,584,089 |
|
|
$ |
8,289,581 |
|
|
|
|
|
|
|
|
Depreciation and amortization expensed for years ended December 31, 2006, 2005 and
2004, totaled $1,205,044, $1,201,070, and $1,091,220 respectively.
Note 7. Deposits
The aggregate amount of time deposits in denominations of $100,000 or more at December
31, 2006 and 2005 was $51,849,514 and $39,141,602, respectively. Brokered deposits
include balances of Bank customers who qualify to participate in the CD Account Registry
Services (CDARS). As of December 31, 2006 these balances totaled $ 20,178,063. The
Bank did not participate in this program as of December 31, 2005.
At December 31, 2006, the scheduled maturities of time deposits are as follows:
|
|
|
|
|
2007 |
|
$ |
107,667,452 |
|
2008 |
|
|
16,469,974 |
|
2009 |
|
|
16,528,903 |
|
2010 |
|
|
3,508,025 |
|
2011 and therefter |
|
|
330,668 |
|
|
|
|
|
|
|
$ |
144,505,022 |
|
|
|
|
|
Overdraft demand deposits totaling $1,309,802 and $2,447,475 were reclassified to
loans at December 31, 2006 and 2005, respectively.
The Bank accepts deposits for executive officers and directors of the Bank on the same terms,
including interest rates, as those prevailing at the time of comparable transactions with unrelated
persons. The aggregate dollar amount of deposits of executive officers and directors totaled $
6,180,346 and $ 5,014,783 at December 31, 2006 and 2005, respectively.
F - 18
Notes to Consolidated Financial Statements
Note 8. Employee Benefit Plans
Defined Benefit Plan
The following tables provide a reconciliation of the changes in the defined benefit
plans obligations and fair value of assets over the three-year period ending December
31, 2006, computed as of October 1st of each respective year:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Change in Benefit Obligations |
|
|
|
|
|
|
|
|
|
|
|
|
Benefit obligation, beginning |
|
$ |
6,572,275 |
|
|
$ |
5,708,344 |
|
|
$ |
6,275,020 |
|
Service cost |
|
|
692,509 |
|
|
|
574,478 |
|
|
|
455,837 |
|
Interest cost |
|
|
375,987 |
|
|
|
340,481 |
|
|
|
405,691 |
|
Actuarial gain loss |
|
|
(634,340 |
) |
|
|
455,390 |
|
|
|
730,422 |
|
Benefits paid |
|
|
(277,028 |
) |
|
|
(506,418 |
) |
|
|
(2,158,626 |
) |
|
|
|
|
|
|
|
|
|
|
Benefit obligation, ending |
|
$ |
6,729,403 |
|
|
$ |
6,572,275 |
|
|
$ |
5,708,344 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in Plan Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets, beginning |
|
$ |
4,690,102 |
|
|
$ |
3,375,642 |
|
|
$ |
4,868,913 |
|
Actual return on plan assets |
|
|
443,416 |
|
|
|
634,164 |
|
|
|
665,355 |
|
Employer contributions |
|
|
1,634,468 |
|
|
|
1,186,714 |
|
|
|
|
|
Benefits paid |
|
|
(277,028 |
) |
|
|
(506,418 |
) |
|
|
(2,158,626 |
) |
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets, ending |
|
$ |
6,490,958 |
|
|
$ |
4,690,102 |
|
|
$ |
3,375,642 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funded status at December 31, 2006 |
|
$ |
(238,445 |
) |
|
$ |
(1,882,173 |
) |
|
$ |
(2,332,702 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Amount recognized on the Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
Other assets, deferred income tax benefit |
|
$ |
345,606 |
|
|
$ |
|
|
|
$ |
|
|
Other liabilities |
|
|
238,445 |
|
|
|
134,025 |
|
|
|
656,397 |
|
Other comprehensive income (loss) |
|
|
(670,882 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts Recognized in accumulated other
comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
1,072,536 |
|
|
|
N/A |
|
|
|
N/A |
|
Prior service cost |
|
|
38,839 |
|
|
|
" |
|
|
|
" |
|
Net obligation at transition |
|
|
(94,887 |
) |
|
|
" |
|
|
|
" |
|
Deferred tax benefit |
|
|
(345,606 |
) |
|
|
" |
|
|
|
" |
|
|
|
|
|
|
|
|
|
|
|
Amount recognized |
|
$ |
670,882 |
|
|
|
" |
|
|
|
" |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funded Status |
|
|
|
|
|
|
|
|
|
|
|
|
Benefit Obligation |
|
$ |
(6,729,403 |
) |
|
$ |
(6,572,275 |
) |
|
$ |
(5,708,344 |
) |
Fair value of assets |
|
|
6,490,958 |
|
|
|
4,690,102 |
|
|
|
3,375,642 |
|
Unrecognized net actuarial (gain)/loss |
|
|
|
|
|
|
1,815,409 |
|
|
|
1,754,779 |
|
Unrecognized net obligation at transition |
|
|
|
|
|
|
(113,866 |
) |
|
|
(132,845 |
) |
Unrecognized prior service cost |
|
|
|
|
|
|
46,605 |
|
|
|
54,371 |
|
|
|
|
|
|
|
|
|
|
|
Prepaid (accrued) benefit cost included in other assets
(liabilities) |
|
$ |
(238,445 |
) |
|
$ |
(134,025 |
) |
|
$ |
(656,397 |
) |
|
|
|
|
|
|
|
|
|
|
F - 19
Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Components of Net Periodic Benefit Cost |
|
|
|
|
|
|
|
|
|
|
|
|
Service cost |
|
$ |
692,509 |
|
|
$ |
574,478 |
|
|
$ |
455,837 |
|
Interest cost |
|
|
375,987 |
|
|
|
340,481 |
|
|
|
405,691 |
|
Expected return on plan assets |
|
|
(395,840 |
) |
|
|
(301,717 |
) |
|
|
(393,147 |
) |
Amortization of prior service cost |
|
|
7,766 |
|
|
|
7,766 |
|
|
|
7,766 |
|
Amortization of net obligation
at transition |
|
|
(18,979 |
) |
|
|
(18,979 |
) |
|
|
(18,979 |
) |
Recognized net actuarial loss |
|
|
60,957 |
|
|
|
62,313 |
|
|
|
39,357 |
|
|
|
|
|
|
|
|
|
|
|
Net periodic benefit cost |
|
$ |
722,400 |
|
|
$ |
664,342 |
|
|
$ |
496,525 |
|
|
|
|
|
|
|
|
|
|
|
Other Changes in Plan Assets and Benefit Obligations Recognized in Other
Comprehensive Income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Net (gain)/loss |
|
$ |
1,072,536 |
|
|
|
N/A |
|
|
|
N/A |
|
Prior service cost |
|
|
38,839 |
|
|
|
N/A |
|
|
|
N/A |
|
Amortization of prior service cost |
|
|
|
|
|
|
N/A |
|
|
|
N/A |
|
Net obligation at transition |
|
|
(94,887 |
) |
|
|
N/A |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recognized |
|
|
1,016,488 |
|
|
|
N/A |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Income Tax Effect |
|
|
345,606 |
|
|
|
N/A |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net amount recognized in other comprehensive income |
|
$ |
670,882 |
|
|
|
N/A |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Recognized in Net periodic benefit costs and Other Comprehensive Income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
2005 |
|
2004 |
|
|
$ |
1,738,888 |
|
|
$ |
664,342 |
|
|
$ |
496,525 |
|
The accumulated benefit obligation for the deferred benefit pension plan was
$3,762,292, $3,499,850, and $3,133,951, at December 31, 2006, 2005, and 2004,
respectively.
The assumptions used in the measurement of the Companys benefit obligations are shown
in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
2005 |
|
2004 |
Weighted-Average Assumptions used in computing ending Obligations as of December 31 |
Discount Rate |
|
|
6.00 |
% |
|
|
5.75 |
% |
|
|
6.00 |
% |
Expected return on plan assets |
|
|
8.50 |
% |
|
|
8.50 |
% |
|
|
8.50 |
% |
Rate of Compensation Increase |
|
|
5.00 |
% |
|
|
5.00 |
% |
|
|
5.00 |
% |
F - 20
Notes to Consolidated Financial Statements
The assumptions used in the measurement of the Companys Net Periodic Benefit Cost
are shown in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
2005 |
|
2004 |
Weighted-Average Assumptions used in computing
ending obligations as of December 31 |
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate |
|
|
5.75 |
% |
|
|
6.00 |
% |
|
|
6.50 |
% |
Expected return on plan assets |
|
|
8.50 |
% |
|
|
8.50 |
% |
|
|
8.50 |
% |
Rate of compensation increase |
|
|
5.00 |
% |
|
|
5.00 |
% |
|
|
5.00 |
% |
The following table illustrates the incremental effect of applying SFAS No. 158 on
individual line items in the Consolidated Balance Sheet.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006 |
|
|
Before |
|
|
|
|
|
After |
|
|
application of |
|
|
|
|
|
application of |
|
|
SFAS 158 |
|
Adjustments |
|
SFAS 158 |
Prepaid Pension expense |
|
$ |
778,043 |
|
|
$ |
(778,043 |
) |
|
$ |
|
|
Deferred income taxes |
|
|
1,670,072 |
|
|
|
345,606 |
|
|
|
2,015,678 |
|
Total Assets |
|
$ |
522,662,472 |
|
|
$ |
(432,437 |
) |
|
$ |
521,762,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued Pension Liability |
|
|
|
|
|
|
238,445 |
|
|
|
238,445 |
|
Total Liabilities |
|
$ |
482,811,751 |
|
|
$ |
238,445 |
|
|
$ |
483,050,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss) |
|
|
(369,099 |
) |
|
|
(670,882 |
) |
|
|
(1,039,981 |
) |
Total Shareholders equity |
|
$ |
39,382,831 |
|
|
$ |
(670,882 |
) |
|
$ |
38,711,949 |
|
The plan sponsor selects the expected long-term rate of return on assets assumption
in consultation with their advisors and actuary. This rate is intended to reflect the
average rate of earnings expected to be earned on the funds invested or to be invested
to provide plan benefits. Historical performance is reviewed especially with respect to
real rates of return, (net of inflation) for the major asset classes held or anticipated
to be held by the trust, and for the trust itself. Undue weight is not given to recent
experience that may not continue over the measurement period with higher
significance placed on current forecasts of future long-term economic conditions.
Because assets are held in a qualified trust, anticipated returns are not reduced for
taxes. Further, solely for this purpose, the plan is assumed to continue in force and
not terminate during the period during which assets are invested. However,
consideration is given to the potential impact of current and future investment policy,
cash flow into and out of the trust, and expenses, (both investment and non-investment)
typically paid from the plan assets (to the extent such expenses are not explicitly
estimated within periodic costs).
F - 21
Notes to Consolidated Financial Statements
The Company pension plans weighted-average asset allocation at September 30, 2006 and
2005, by asset category are as follows:
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
Asset Category as of September 30 |
|
|
|
|
|
|
|
|
Mutual Funds Fixed Income |
|
|
21 |
% |
|
|
20 |
% |
Mutual Funds Equity |
|
|
71 |
% |
|
|
80 |
% |
Cash and Cash Equivalents |
|
|
8 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
100 |
% |
|
|
100 |
% |
|
|
|
|
|
|
|
The trust fund is sufficiently diversified to maintain a reasonable level of risk
without imprudently sacrificing return, with a targeted asset allocation of 25% fixed
income and 75% equities. The Investment Manager selects investment fund managers with
demonstrated experience and expertise, and the funds with demonstrated historical
performance, for the implementation of the plans investment strategy. The Investment
Manager will consider both actively and passively managed investment strategies and will
allocate funds across the asset classes to develop an efficient investment structure.
It is the responsibility of the Trustee to administer the investments of the trust
within reasonable costs, being careful to avoid sacrificing quality. These costs
include, but are not limited to, management and custodial fees, consulting fees,
transaction costs and other administrative costs chargeable to the trust.
The Company has contributed $1,634,468 to its pension plan in 2006.
Estimated future benefit payments which reflect expected future service, as appropriate,
are as follows:
|
|
|
|
|
Payment Dates |
|
Amount |
|
Year Ended December 31, |
|
|
|
|
2007 |
|
$ |
80,954 |
|
2008 |
|
|
79,967 |
|
2009 |
|
|
77,139 |
|
2010 |
|
|
81,846 |
|
2011 |
|
|
150,928 |
|
Thereafter |
|
|
1,177,789 |
|
401
(k) Plan
The Company has a defined contribution retirement plan under Code Section 401(k) of the
Internal Revenue Service covering employees who have completed three months of service and
who are at least 18 years of age. Under the plan, a participant may contribute an
amount up to 100% of their covered compensation for the year, not to
exceed the limit set by law (Code Section 402(g)). The Company may also make, but is not required to make, a discretionary
matching contribution. The amount of this matching contribution, if any, is determined
on an annual basis by the Board of Directors. The Company made contributions to the plan
for the years ended December 31, 2006, 2005 and 2004 of $131,212, $115,579, and
$115,429, respectively.
Deferred Compensation Plan
The Company has a nonqualified deferred compensation program for key employees
retirement, in which the contribution expense is solely funded by the Company. The
retirement benefit to be provided is fixed based upon the amount of compensation earned
and deferred. Deferred compensation expense amounted to $24,362, $18,602, and $40,716,
for the years ended December 31, 2006, 2005 and 2004, respectively.
F - 22
Notes to Consolidated Financial Statements
|
|
Concurrent with the establishment of the deferred compensation plan, the Company
purchased life insurance policies on this employee with the Company named as owner and
beneficiary. These life insurance policies are intended to be utilized as a source of
funding the deferred compensation plan. The Company has recorded in other assets
$975,516 and $941,199 representing cash surrender value of these policies for the years
ended December 31, 2006 and 2005, respectively. |
|
Note 9. |
|
Dividend Reinvestment and Stock Purchase Plan |
|
|
|
In 2004, the Company implemented a dividend reinvestment and stock purchase plan (the
DRSPP) that allows participating shareholders to purchase additional shares of the
Companys common stock through automatic reinvestment of dividends or optional cash
investments at 100% of the market price of the common stock, which is the average of the
closing bid and asked quotations for a share of common stock on the day before the
purchase date for shares acquired directly from the Company under the DRSPP. The
Company issued 5,047 new shares in 2006 at a weighted average price of $ 24.63 and 5,538
new shares in 2005 at a weighted average price of $25.83. The Company has 236,529
shares available for issuance under the DRSPP at December 31, 2006. |
|
Note 10. |
|
Commitments and Contingent Liabilities |
|
|
|
The Bank has entered into four long-term banking facility leases. The first lease was
entered into on January 31, 1999. The lease provides for an original five-year term
with a renewal option for additional periods of five years on the Banks Sudley Road,
Manassas branch. The Bank renewed the lease January 31, 2004. Rent for 2007 is expected
to be $61,461. |
|
|
|
The second lease for a branch office in Old Town Manassas was entered into on April 10,
2001. The lease provides for an original ten-year term with the right to renew for two
additional ten-year periods beginning on June 1, 2001. Annual rent is $39,325 for the
first five years and $40,700 annually commencing with the sixth year. Rent for 2007 is
expected to be $40,700. |
|
|
|
The third lease is for the accounting and finance department facility and was entered
into on June 25, 2002. The lease has a term of five years beginning on August 1, 2002.
Rent for the first year is $29,890 with annual increases on the anniversary date based
on the CPI, with a minimum increase of 3%. Rent for 2007 is expected to be $34,230. |
|
|
|
The fourth lease is for the property in Haymarket, Virginia
where the bank plans to build its ninth full-service branch office
scheduled to open during the fourth quarter of 2007. Rent for 2007 is
expected to be $25,000 with increases of 3% annually. The lease will
expire in 2025 with two additional options for five years each. |
|
|
|
Total rent expense was $133,913, $129,585, and $129,623 for 2006, 2005 and 2004,
respectively, and was included in occupancy expense. |
|
|
|
The Bank has five data processing contractual obligations. The contractual expense for
the Banks largest primary contractual obligation totaled $903,879, $845,356 and
$782,711 for 2006, 2005 and 2004, respectively. |
|
|
|
The following is a schedule by year of future minimum lease requirements and contractual
obligations required under the long-term noncancellable lease agreements: |
|
|
|
|
|
2007 |
|
$ |
1,138,027 |
|
2008 |
|
|
1,130,128 |
|
2009 |
|
|
1,106,759 |
|
2010 |
|
|
1,163,322 |
|
2011 |
|
|
1,163,143 |
|
Thereafter |
|
|
|
|
|
|
|
|
Total |
|
$ |
5,701,379 |
|
|
|
|
|
F - 23
Notes to Consolidated Financial Statements
|
|
As a member of the Federal Reserve System, the Companys subsidiary bank is
required to maintain certain average reserve balances. For the final weekly reporting
period in the years ended December 31, 2006 and 2005, the aggregate amounts of daily
average required balances were approximately $8,043,000 and $10,067,000, respectively. |
|
|
|
In the normal course of business, there are various outstanding commitments and
contingent liabilities, such as guarantees, commitments to extend credit, etc., which
are not reflected in the accompanying consolidated financial statements. The Company
does not anticipate a material impact on its financial statements. |
|
|
|
See Note 15 with respect to financial instruments with off-balance-sheet risk. |
|
Note 11. |
|
Income Taxes |
|
|
|
The components of the net deferred tax assets included in other assets at December 31,
2006 and 2005 are as follows: |
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
$ |
1,399,538 |
|
|
$ |
1,307,142 |
|
Securities available for sale |
|
|
190,142 |
|
|
|
338,142 |
|
Accrued pension obligation |
|
|
81,071 |
|
|
|
45,569 |
|
Interest on nonaccrual loans |
|
|
8,226 |
|
|
|
5,703 |
|
Accrued vacation |
|
|
83,939 |
|
|
|
84,754 |
|
SERP obligation |
|
|
193,351 |
|
|
|
132,124 |
|
Restricted Stock |
|
|
173,973 |
|
|
|
99,083 |
|
Other |
|
|
19,951 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,150,191 |
|
|
|
2,012,517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
Other |
|
|
1,327 |
|
|
|
1,055 |
|
Accumulated depreciation |
|
|
133,186 |
|
|
|
197,965 |
|
|
|
|
|
|
|
|
|
|
|
134,513 |
|
|
|
199,020 |
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets |
|
$ |
2,015,678 |
|
|
$ |
1,813,497 |
|
|
|
|
|
|
|
|
The Company has not recorded a valuation allowance for deferred tax assets as they
feel it is more likely than not, that they will be ultimately realized.
Allocation of federal income taxes between current and deferred portions is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Current tax expense |
|
|
2,468,320 |
|
|
|
2,545,339 |
|
|
|
2,541,755 |
|
Deferred tax (benefit) |
|
|
(4,575 |
) |
|
|
(28,748 |
) |
|
|
(301,487 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,463,745 |
|
|
$ |
2,516,591 |
|
|
$ |
2,240,268 |
|
|
|
|
|
|
|
|
|
|
|
F - 24
Notes to Consolidated Financial Statements
The reasons for the difference between the statutory federal income tax rate and
the effective tax rates for the three years ended December 31, 2006 are summarized as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Computed expected tax expense |
|
|
2,742,878 |
|
|
|
2,794,191 |
|
|
|
2,454,274 |
|
Decrease in income taxes
resulting from: |
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt interest income |
|
|
(253,038 |
) |
|
|
(254,435 |
) |
|
|
(216,670 |
) |
Other |
|
|
(26,095 |
) |
|
|
(23,165 |
) |
|
|
2,664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,463,745 |
|
|
$ |
2,516,591 |
|
|
$ |
2,240,268 |
|
|
|
|
|
|
|
|
|
|
|
Note 12. |
|
Earnings Per Share |
|
|
|
The following shows the weighted average number of shares used in computing earnings per
share and the effect on the weighted average number of shares of diluted potential
common stock. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
|
|
|
|
|
Per Share |
|
|
|
|
|
|
Per Share |
|
|
|
|
|
|
Per Share |
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
Basic earnings per share |
|
|
3,472,217 |
|
|
$ |
1.61 |
|
|
|
3,434,093 |
|
|
$ |
1.66 |
|
|
|
3,329,367 |
|
|
$ |
1.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of dilutive securities, stock-based awards |
|
|
110,024 |
|
|
|
|
|
|
|
128,471 |
|
|
|
|
|
|
|
179,665 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
|
3,582,241 |
|
|
$ |
1.56 |
|
|
|
3,562,564 |
|
|
$ |
1.60 |
|
|
|
3,509,032 |
|
|
$ |
1.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 13. |
|
Stock Option Plans |
|
|
|
Omnibus Stock Ownership and Long-Term Incentive Plan |
|
|
|
In 1998, the Company adopted the Omnibus Stock Ownership and Long Term Incentive Plan
under which stock options, stock appreciation rights, nonvested shares, and long-term
performance unit awards may be granted to certain key employees for purchase of the
Companys stock. The effective date of the plan was April 21, 1998 with a ten-year term.
The plan authorized for issuance 400,000 shares of the Companys common stock. The plan
requires that options be granted at an exercise price equal to at least 100% of the fair
market value of the common stock on the date of the grant; however, for those
individuals who own more than 10% of the stock of the Company and are awarded an
incentive stock option, the option price must be at least 110% of the fair market value
on the date of grant. Such options are generally not exercisable until three years from
the date of issuance and generally require continuous employment during the period prior
to exercise. The options will expire in no more than ten years after the date of grant.
The plan was amended and restated effective January 1, 2000, to include non-employee
directors and authorized an additional 180,000 shares to be available for awards to
directors. The plan provides for awards to non-employee directors at the discretion of
the Compensation and Benefits Committee. Options that are not exercisable at the time a
directors service on the Board terminates for reason other than death, disability or
retirement in accordance with the Companys policy will be forfeited. |
F - 25
Notes to Consolidated Financial Statements
Nonemployee Director Stock Option Plan
The Company previously has issued stock options to non-employee directors under its
Non-employee Director Stock Option Plan, which expired in 1999. Under that plan, each
non-employee director of the Company or its subsidiary received an option grant covering
2,240 shares of Company common stock on April 1 of each year during the five-year term
of the plan. The first grant under the plan was made on May 1, 1995. The exercise
price of awards was fixed at the fair market value of the shares on the date the option
was granted. During the term of the plan, a total of 120,960 options for shares of
common stock were granted. Effective January 1, 2000, the Omnibus Stock Ownership and
Long-Term Incentive Plan for employees was amended and restated to include non-employee
directors.
During 2004, 2005, and 2006, the Company granted awards of non-vested shares to
executive officers and non-employee directors under the Omnibus Stock Ownership and
Long-Term Incentive Plan: 7,587, 6,379, and 8,969 of restricted stock to executive
officers and 2,760, 3,666, and 3,588, and shares of restricted stock to directors on
February 17, 2006 and February 17, 2005, and February 19, 2004, respectively.
The restricted shares are accounted for using the fair market value of the Companys
common stock on the date the restricted shares were awarded. The restricted shares
issued to executive officers and directors are subject to a vesting period, whereby, the
restrictions on one-third of the shares lapse on the anniversary of the date the
restricted shares were awarded over the next three years. Compensation expense for
nonvested shares amounted to $220,268, $231,651 and $92,054 in 2006 and 2005, 2004
respectively.
The Company did not grant options in 2006, 2005 and 2004.
A summary of the status of the Omnibus Stock Ownership and Long-Term Incentive Plan and
Non-employee Director Stock Option Plan is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
Average |
|
|
Average |
|
|
|
|
|
|
Average |
|
|
|
|
|
|
Average |
|
|
|
Number of |
|
|
Exercise |
|
|
Intrinisic |
|
|
Number of |
|
|
Exercise |
|
|
Number of |
|
|
Exercise |
|
|
|
Shares |
|
|
Price |
|
|
Value (1) |
|
|
Shares |
|
|
Price |
|
|
Shares |
|
|
Price |
|
Outstanding at January 1 |
|
|
194,146 |
|
|
$ |
9.18 |
|
|
|
|
|
|
|
236,466 |
|
|
$ |
9.11 |
|
|
|
338,382 |
|
|
$ |
8.85 |
|
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
(16,680 |
) |
|
|
5.75 |
|
|
|
|
|
|
|
(42,320 |
) |
|
|
8.78 |
|
|
|
(95,297 |
) |
|
|
8.07 |
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,619 |
) |
|
|
10.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31 |
|
|
177,466 |
|
|
$ |
9.50 |
|
|
$ |
2,750,569 |
|
|
|
194,146 |
|
|
$ |
9.18 |
|
|
|
236,466 |
|
|
$ |
9.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at end of year |
|
|
177,466 |
|
|
|
|
|
|
$ |
2,750,569 |
|
|
|
194,146 |
|
|
|
|
|
|
|
218,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average fair value
per option of options
granted during the year |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
(1) |
|
The aggregate intrinsic value of stock option in the table above reflects the
pre-tax intrinsic value ( the amount by which the December 31, 2006 market value of the
underlying stock option exceeded the exercise price of the option) that would have been
received by the option holders had all option holders exercised their options on
December 31, 2006. This amount changes based on the changes in the market value of the
companys stock. |
The total intrinsic value of options exercised during the years ended December 31,
2006, 2005 and 2004 was $309,875, $326,879, and $372,169, respectively.
F - 26
Notes to Consolidated Financial Statements
The status of the options outstanding as of December 31, 2006 for the Omnibus Stock
Ownership and Long-Term Incentive and Non-employee Stock Option Plans is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding |
|
Options Exercisable |
|
|
|
|
|
|
Weighted |
|
|
|
|
|
Weighted |
Remaining |
|
|
|
|
|
Average |
|
|
|
|
|
Average |
Contractual |
|
Number |
|
Exercise |
|
Number |
|
Exercise |
Life |
|
Outstanding |
|
Price |
|
Exercisable |
|
Price |
.25 years |
|
|
11,200 |
|
|
|
6.25 |
|
|
|
11,200 |
|
|
|
6.25 |
|
1.25 years |
|
|
22,400 |
|
|
|
10.00 |
|
|
|
22,400 |
|
|
|
10.00 |
|
2.25 years |
|
|
21,900 |
|
|
|
9.75 |
|
|
|
21,900 |
|
|
|
9.75 |
|
3.25 years |
|
|
17,150 |
|
|
|
9.50 |
|
|
|
17,150 |
|
|
|
9.50 |
|
3.66 years |
|
|
39,444 |
|
|
|
8.13 |
|
|
|
39,444 |
|
|
|
8.13 |
|
4.60 years |
|
|
30,884 |
|
|
|
8.07 |
|
|
|
30,884 |
|
|
|
8.07 |
|
5.88 years |
|
|
8,756 |
|
|
|
12.70 |
|
|
|
8,756 |
|
|
|
12.70 |
|
6.08 years |
|
|
25,732 |
|
|
|
13.00 |
|
|
|
25,732 |
|
|
|
13.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
177,466 |
|
|
|
|
|
|
|
177,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A summary of the status of the Companys nonvested shares is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
2005 |
|
2004 |
|
|
|
|
|
|
Weighted |
|
|
|
|
|
Weighted |
|
|
|
|
|
Weighted |
|
|
|
|
|
|
Average |
|
|
|
|
|
Average |
|
|
|
|
|
Average |
|
|
|
|
|
|
Grant Date |
|
|
|
|
|
Grant Date |
|
|
|
|
|
Grant Date |
|
|
Shares |
|
Fair Value |
|
Shares |
|
Fair Value |
|
Shares |
|
Fair Value |
Nonvested at January 1, |
|
|
21,482 |
|
|
|
|
|
|
|
12,557 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted |
|
|
10,347 |
|
|
$ |
25.24 |
|
|
|
10,045 |
|
|
$ |
24.84 |
|
|
|
12,557 |
|
|
$ |
25.00 |
|
Vested |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
(1,120 |
) |
|
$ |
25.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonvested at December 31, |
|
|
31,829 |
|
|
|
|
|
|
|
21,482 |
|
|
|
|
|
|
|
12,557 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006, there was $220,268 of total unrecognized compensation cost
related to nonvested share-based compensation arrangements granted under the Plans.
That cost is expected to be recognized over a weighted average period of three years.
Cash received from option exercise under all share based payment arrangements for the
years ended December 31, 2006, 2005, and 2004, was $201,196, $ 482,916, and $ 917,611
respectively. The actual tax benefit realized for the tax deductions from option
exercise of the share-based payment arrangements totaled $ 105,358, $ 111,139 and
$148,473, respectively, for the years ended December 31, 2006, 2005 and 2004.
The Company also maintains a Director Deferred Compensation Plan (the Deferred
Compensation Plan). This plan provides that any non-employee director of the Company
or the Bank may elect to defer receipt of all or any portion of his or her compensation
as a director. A participating director may elect to have amounts deferred under the
Deferred Compensation Plan held in a deferred cash account, which is credited on a
quarterly basis with interest equal to the highest rate offered by the Bank at the end
of the preceding quarter. Alternatively, a participant may elect to have a deferred
stock account in which deferred amounts are treated as if invested in the Companys
common stock at the fair market value on the date of deferral. The value of a stock
account will increase and decrease based upon the fair market value of an equivalent
number of shares of common stock. In addition, the deferred amounts deemed invested in
common stock will be credited with
F - 27
Notes to Consolidated Financial Statements
dividends on an equivalent number of shares. Amounts
considered invested in the Companys common stock are paid, at the election of the
director, either in cash or in whole shares of the common stock and cash in lieu of
fractional shares. Directors may elect to receive amounts contributed to their
respective accounts in one or up to five installments.
Note 14. Federal Home Loan Bank Advances and Other Borrowings
The Companys fixed-rate debt of $55,000,000 at December 31, 2006 and $42,000,000 at
December 31, 2005 matures through 2011. At December 31, 2006 and 2005, the interest
rates ranged from 4.49 percent to 5.67 percent and from 4.49 percent to 4.89 percent,
respectively. At December 31, 2006 and 2005, the weighted average interest rates were
5.33 percent and 4.68 percent, respectively. These advances have various interest
rates. On December 31, 2006 $25,000,000 were at adjustable rates, and $ 30,000,000
were at a fixed rate.
At December 31, 2006 advances on the line are secured by certain first lien loans on
one-to-four unit single-family dwellings and eligible commercial real estate loans of
the Bank. As of December 31, 2006, the book value of eligible loans totaled
approximately $214.6 million. At December 31, 2005, the advances were secured by eligible
first lien loans on one-to-four unit single-family dwellings totaling
$151.4 million. The
amount of available credit is limited to eighty percent of qualifying collateral for
residential loans, and fifty percent for commercial and home equity loans. Any borrowing
in excess of the qualifying collateral requires pledging of additional assets.
The Bank has an available line of credit with the Federal Home Loan Bank of Atlanta
(FHLB) with a borrowing limit of approximately $139 million at December 31, 2006 to
provide additional sources of liquidity, as well as available federal funds purchased
lines of credit with various commercial banks totaling $52.0 million. At December 31,
2006, $55 million of the FHLB line of credit was in use. The contractual maturities of
FHLB advances are as follows:
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
Due in 2006 |
|
$ |
|
|
|
$ |
34,000,000 |
|
Due in 2007 |
|
$ |
40,000,000 |
|
|
$ |
3,000,000 |
|
Due in 2008 |
|
|
5,000,000 |
|
|
|
5,000,000 |
|
Due in 2011 |
|
|
10,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
55,000,000 |
|
|
$ |
42,000,000 |
|
|
|
|
|
|
|
|
Note 15. Dividend Limitations on Affiliate Bank
Transfers of funds from the banking subsidiary to the parent corporation in the form of
loans, advances and cash dividends are restricted by federal and state regulatory
authorities. As of December 31, 2006, the aggregate amount of unrestricted funds, which
could be transferred from the banking subsidiary to the parent corporation, without
prior regulatory approval, totaled $10,215,581.
Note 16. Financial Instruments With Off-Balance-Sheet Risk
The Company is party to credit-related financial instruments with off-balance-sheet risk
in the normal course of business to meet the financing needs of its customers. These
financial instruments include commitments to extend credit and standby letters of
credit. Such commitments involve, to varying degrees, elements of credit and interest
rate risk in excess of the amount recognized in the consolidated balance sheets.
The Companys exposure to credit loss is represented by the contractual amount of these
commitments. The Company follows the same credit policies in making commitments as it
does for on-balance-sheet instruments.
At December 31, 2006 and 2005, the following financial instruments were outstanding
whose contract amounts represent credit risk:
F - 28
Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
Financial instruments whose contract
amounts represent credit risk: |
|
|
|
|
|
|
|
|
Commitments to extend credit |
|
$ |
50,801,000 |
|
|
$ |
57,876,000 |
|
Standby letters of credit |
|
|
8,679,000 |
|
|
|
4,338,000 |
|
|
|
|
|
|
|
|
|
|
$ |
59,480,000 |
|
|
$ |
62,214,000 |
|
|
|
|
|
|
|
|
Commitments to extend credit are agreements to lend to a customer as long as there
is no violation of any condition established in the contract. Commitments generally
have fixed expiration dates or other termination clauses and may require payment of a
fee. Since many of the commitments are expected to expire without being drawn upon, the
total commitment amounts do not necessarily represent future cash requirements. The
Company evaluates each customers credit worthiness on a case-by-case basis. The amount
of collateral obtained, if deemed necessary by the Company, is based on managements
credit evaluation of the customer.
Unfunded commitments under commercial lines of credit, revolving credit lines and
overdraft protection agreements are commitments for possible future extensions of credit
to existing customers. These lines of credit usually do not
contain a specified maturity date and may not be drawn upon to the total extent to which
the Company is committed.
Standby letters of credit are conditional commitments issued by the Company to guarantee
the performance of a customer to a third party. Those letters of credit are primarily
issued to support public and private borrowing arrangements. The credit risk involved
in issuing letters of credit is essentially the same as that involved in extending loan
facilities to customers. The Company generally holds collateral supporting those
commitments if deemed necessary.
Note 17. Fair Value of Financial Instruments and Interest Rate Risk
The fair value of a financial instrument is the current amount that would be exchanged
between willing parties, other than in a forced liquidation. Fair value is best
determined based upon quoted market prices. However, in many instances, there are no
quoted market prices for the Companys various financial instruments. In cases where
quoted market prices are not available, fair values are based on estimates using present
value or other valuation techniques. Those techniques are significantly affected by the
assumptions used, including the discount rate and estimates of future cash flows.
Accordingly, the fair value estimates may not be realized in an immediate settlement of
the instruments. SFAS 107 excludes certain financial instruments and all non-financial
instruments from its disclosure requirements. Accordingly, the aggregate fair value
amounts presented may not necessarily represent the underlying fair value of the
Company.
The following methods and assumptions were used to estimate the fair value of each class
of financial instruments for which it is practicable to estimate that value:
Cash and cash equivalents
The carrying amounts of cash and short-term instruments approximate fair value.
F - 29
Notes to Consolidated Financial Statements
Securities
For securities and marketable equity securities held for investment purposes, fair
values are based on quoted market prices or dealer quotes. For other securities
held as investments, fair value equals quoted market price, if available. If a
quoted market price is not available, fair values are based on quoted market prices
for similar securities.
Loan Receivables
For variable-rate loans that reprice frequently and with no significant change in
credit risk, fair values are based on carrying values. Fair values for certain
mortgage loans (e.g., one-to-four family residential), credit card loans, and other
consumer loans are based on quoted market prices of similar loans sold in
conjunction with securitization transactions, adjusted for differences in loan
characteristics. Fair values for other loans (e.g., commercial real estate and
investment property mortgage loans, commercial and industrial loans) are estimated
using discounted cash flow analyses, using interest rates currently being offered
for loans with similar terms to borrowers of similar credit quality. Fair values
for nonperforming loans are estimated using discounted cash flow analyses or
underlying collateral values, where applicable.
Accrued Interest
The carrying amounts of accrued interest approximate fair value.
Deposit Liabilities
The fair values disclosed for demand deposits (e.g. interest and non-interest
bearing checking, statement savings and money market accounts) are, by definition,
equal to the amount payable at the reporting date (that is, their carrying
amounts). Fair values of fixed rate certificates of deposit are estimated using a
discounted cash flow calculation that applies interest rates currently being
offered to a schedule of aggregated expected monthly maturities on time deposits.
Federal Home Loan Bank Advances
The fair values of the Companys Federal Home Loan Bank advances are estimated
using discounted cash flow analyses based on the Companys current incremental
borrowing rates for similar types of borrowing arrangements.
Off-Balance-Sheet Financial Instruments
The fair value of commitments to extend credit is estimated using the fees
currently charged to enter similar agreements, taking into account the remaining
terms of the agreements and the present credit worthiness of the counterparties.
For fixed-rate loan commitments, fair value also considers the difference between
current levels of interest rates and the committed rates.
The fair value of standby letters of credit is based on fees currently charged for
similar agreements or on the estimated cost to terminate them or otherwise settle
the obligations with the counterparties at the reporting date.
At December 31, 2006 and 2005, the fair value of loan commitments and standby
letters of credit were deemed immaterial.
F - 30
Notes to Consolidated Financial Statements
The estimated fair values of the Companys financial instruments are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
2005 |
|
|
Carrying |
|
Fair |
|
Carrying |
|
Fair |
|
|
Amount |
|
Value |
|
Amount |
|
Value |
|
|
(Thousands) |
|
(Thousands) |
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and short-term
investments |
|
$ |
21,558 |
|
|
$ |
21,558 |
|
|
$ |
27,246 |
|
|
$ |
27,246 |
|
Federal funds sold |
|
|
20,122 |
|
|
|
20,122 |
|
|
|
493 |
|
|
|
493 |
|
Securities |
|
|
40,353 |
|
|
|
40,353 |
|
|
|
48,391 |
|
|
|
48,391 |
|
Loans, net |
|
|
416,061 |
|
|
|
411,788 |
|
|
|
381,049 |
|
|
|
377,457 |
|
Accrued interest receivable |
|
|
1,802 |
|
|
|
1,802 |
|
|
|
1,586 |
|
|
|
1,586 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
416,071 |
|
|
$ |
415,291 |
|
|
$ |
391,657 |
|
|
$ |
390,173 |
|
FHLB advances |
|
|
55,000 |
|
|
|
55,216 |
|
|
|
42,000 |
|
|
|
41,961 |
|
Federal funds purchased |
|
|
|
|
|
|
|
|
|
|
5,000 |
|
|
|
5,000 |
|
Company obligated manditorily
redeemable capital securities |
|
|
8,248 |
|
|
|
9,129 |
|
|
|
4,124 |
|
|
|
5,406 |
|
Accrued interest payable |
|
|
1,235 |
|
|
|
1,235 |
|
|
|
678 |
|
|
|
678 |
|
The Company assumes interest rate risk (the risk that general interest rate
levels will change) as a result of its normal operations. As a result, the fair
values of the Companys financial instruments will change when interest rate levels
change and that change may be either favorable or unfavorable to the Company.
Management attempts to match maturities of assets and liabilities to the extent
believed necessary to minimize interest rate risk. However, borrowers with fixed
rate obligations are less likely to prepay in a rising rate environment.
Conversely, depositors who are receiving fixed rates are more likely to withdraw
funds before maturity in a rising rate environment and less likely to do so in a
falling rate environment. Management monitors rates and maturities of assets and
liabilities and attempts to minimize interest rate risk by adjusting terms of new
loans and deposits and by investing in securities with terms that mitigate the
Companys overall interest rate risk.
Note 18. Other Operating Expenses
The principal components of Other operating expenses in the Consolidated Statements of
Income are:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Advertising and business development |
|
$ |
571,641 |
|
|
$ |
478,748 |
|
|
$ |
334,112 |
|
Bank card |
|
|
110,602 |
|
|
|
121,346 |
|
|
|
262,752 |
|
Data processing |
|
|
1,112,565 |
|
|
|
1,031,459 |
|
|
|
947,377 |
|
Postage and supplies |
|
|
393,203 |
|
|
|
407,635 |
|
|
|
364,226 |
|
Professional and consulting fees |
|
|
817,920 |
|
|
|
957,611 |
|
|
|
828,208 |
|
Other (no items exceed 1% of total revenue) |
|
|
2,213,789 |
|
|
|
2,169,183 |
|
|
|
2,204,474 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,219,720 |
|
|
$ |
5,165,982 |
|
|
$ |
4,941,149 |
|
|
|
|
|
|
|
|
|
|
|
Note 19. Concentration Risk
The Company maintains its cash accounts in several correspondent banks. The total
amount by which cash on deposit in those banks exceeds the federally insured limits is
$1,145,721 at December 31, 2006.
F - 31
Notes to Consolidated Financial Statements
Note 20. Capital Requirements
The Company (on a consolidated basis) and the Bank are subject to various regulatory
capital requirements administered by the federal banking agencies. Failure to meet
minimum capital requirements can initiate certain mandatory and possibly additional
discretionary actions by regulators that, if undertaken, could have a direct material
effect on the Companys and the Banks financial statements. Under capital adequacy
guidelines and the regulatory framework for prompt corrective action, the Company and
the Bank must meet specific capital guidelines that involve quantitative measures of
their assets, liabilities, and certain off-balance-sheet items as calculated under
regulatory accounting practices. The capital amounts and classification are also
subject to qualitative judgments by the regulators about components, risk weightings,
and other factors. Prompt corrective action provisions are not applicable to bank
holding companies.
Quantitative measures established by regulation to ensure capital adequacy require the
Company and the Bank to maintain minimum amounts and ratios (set forth in the table
below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted
assets (as defined), and of Tier 1 capital (as defined) to average assets (as defined).
Management believes, as of December 31, 2006 and 2005, that the Company and the Bank met
all capital adequacy requirements to which they are subject.
As of December 31, 2006, the most recent notification from the Federal Reserve Bank
categorized the Bank as well capitalized under the regulatory framework for prompt
corrective action. To be categorized as well capitalized, an institution must maintain
minimum total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as set forth in
the table. There are no conditions or events since that notification that management
believes have changed the institutions category.
F - 32
Notes to Consolidated Financial Statements
The Companys and the Banks actual capital amounts and ratios are also presented
in the table. No amount was deducted from capital for interest-rate risk.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized Under |
|
|
|
|
|
|
|
|
|
|
Minimum Capital |
|
Prompt Corrective |
|
|
Actual |
|
Requirement |
|
Action Provisions |
|
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
As of December 31, 2006: |
|
(Amount in Thousands) |
Total Capital (to Risk
Weighted Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
52,213 |
|
|
|
12.9 |
% |
|
$ |
32,368 |
|
|
|
8.0 |
% |
|
|
N/A |
|
|
|
N/A |
|
The Fauquier Bank |
|
$ |
47,844 |
|
|
|
11.8 |
% |
|
$ |
32,360 |
|
|
|
8.0 |
% |
|
$ |
40,450 |
|
|
|
10.0 |
% |
Tier 1 Capital (to Risk
Weighted Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
47,742 |
|
|
|
11.8 |
% |
|
$ |
16,184 |
|
|
|
4.0 |
% |
|
|
N/A |
|
|
|
N/A |
|
The Fauquier Bank |
|
$ |
43,371 |
|
|
|
10.7 |
% |
|
$ |
16,180 |
|
|
|
4.0 |
% |
|
$ |
24,270 |
|
|
|
6.0 |
% |
Tier 1 Capital (to
Average Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
47,742 |
|
|
|
9.5 |
% |
|
$ |
20,012 |
|
|
|
4.0 |
% |
|
|
N/A |
|
|
|
N/A |
|
The Fauquier Bank |
|
$ |
43,371 |
|
|
|
8.7 |
% |
|
$ |
19,983 |
|
|
|
4.0 |
% |
|
$ |
24,979 |
|
|
|
5.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2005: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital (to Risk
Weighted Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
44,421 |
|
|
|
12.0 |
% |
|
$ |
29,696 |
|
|
|
8.0 |
% |
|
|
N/A |
|
|
|
N/A |
|
The Fauquier Bank |
|
$ |
44,037 |
|
|
|
11.9 |
% |
|
$ |
29,688 |
|
|
|
8.0 |
% |
|
$ |
37,110 |
|
|
|
10.0 |
% |
Tier 1 Capital (to Risk
Weighted Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
40,183 |
|
|
|
10.8 |
% |
|
$ |
14,848 |
|
|
|
4.0 |
% |
|
|
N/A |
|
|
|
N/A |
|
The Fauquier Bank |
|
$ |
39,799 |
|
|
|
10.7 |
% |
|
$ |
14,844 |
|
|
|
4.0 |
% |
|
$ |
22,266 |
|
|
|
6.0 |
% |
Tier 1 Capital (to
Average Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
40,183 |
|
|
|
8.7 |
% |
|
$ |
18,562 |
|
|
|
4.0 |
% |
|
|
N/A |
|
|
|
N/A |
|
The Fauquier Bank |
|
$ |
39,799 |
|
|
|
8.6 |
% |
|
$ |
18,552 |
|
|
|
4.0 |
% |
|
$ |
23,190 |
|
|
|
5.0 |
% |
F-33
Notes to Consolidated Financial Statements
Note 21. |
|
Company-Obligated Mandatorily Redeemable Capital Securities |
|
|
|
On March 26, 2002, the Company established a subsidiary trust that issued $4.0 million
of capital securities as part of a pooled trust preferred security offering with other
financial institutions. The Company used the offering proceeds for the purposes of
expansion and the repurchase of additional shares of its common stock. The interest
rate on the capital security resets every three months at 3.60% above the then current
three month London Interbank Offered Rate (LIBOR). Interest is paid quarterly. Under
applicable regulatory guidelines, the capital securities are treated as Tier 1 capital
for purposes of the Federal Reserves capital guidelines for bank holding companies, as
long as the capital securities and all other cumulative preferred securities of the
Company together do not exceed 25% of Tier 1 capital. |
|
|
|
On September 21, 2006, the Companys wholly-owned Connecticut statutory business trust
privately issued $4 million face amount of the trusts Floating Rate Capital Securities
in a pooled capital securities offering. Simultaneously, the trust used the proceeds
of that sale to purchase $4 million principal amount of the Companys Floating Rate
Junior Subordinated Deferrable Interest Debentures due 2036. The interest rate on the
capital security resets every three months at 1.70% above the then current three month
LIBOR. Interest is paid quarterly. |
|
|
|
Total capital securities at December 31, 2006 were $8,248,000. Both issuances of
capital securities and the respective subordinated debentures are callable at any time
after five years from the issue date. The subordinated debentures are an unsecured
obligation of the Company and are junior in right of payment to all present and future
senior indebtedness of the Company. The capital securities are guaranteed by the
Company on a subordinated basis. The purpose of the
September 2006 issuance (Trust II) is to use
the proceeds to redeem the existing capital security (Trust
I) issued on March 26, 2002, during the first quarter of
2007. Because of
changes in the market pricing of capital securities from 2002 to 2006, the September
2006 issuance is priced 190 basis points less than that of the March 2002 issuance, and
the repayment of the March 2002 issuance in March 2007 will reduce the interest expense
associated with the distribution on capital securities of subsidiary trust by $76,000
annually. |
F-34
Notes to Consolidated Financial Statements
Note 22. Parent Corporation Only Financial Statements
FAUQUIER BANKSHARES, INC.
(Parent Corporation Only)
Balance Sheets
December 31, 2006 and 2005
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash on deposit with subsidiary bank |
|
$ |
4,108,707 |
|
|
$ |
150,844 |
|
Investment in subsidiaries, at cost,
plus equity in undistributed net income |
|
|
42,454,581 |
|
|
|
39,286,964 |
|
Dividend receivable |
|
|
|
|
|
|
|
|
Other assets |
|
|
433,458 |
|
|
|
329,132 |
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
46,996,746 |
|
|
$ |
39,766,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Company-obligated mandatorily redeemable capital securities |
|
$ |
8,248,000 |
|
|
$ |
4,124,000 |
|
Dividend payable |
|
|
|
|
|
|
|
|
Other liabilities |
|
|
36,797 |
|
|
|
63,795 |
|
|
|
|
|
|
|
|
|
|
|
8,284,797 |
|
|
|
4,187,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
|
|
|
|
|
|
Common stock |
|
|
10,789,521 |
|
|
|
10,794,700 |
|
Retained earnings, which are substantially
distributed earnings of subsidiaries |
|
|
28,962,409 |
|
|
|
25,440,838 |
|
Accumulated other comprehensive income (loss) |
|
|
(1,039,981 |
) |
|
|
(656,393 |
) |
|
|
|
|
|
|
|
|
|
|
38,711,949 |
|
|
|
35,579,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
46,996,746 |
|
|
$ |
39,766,940 |
|
|
|
|
|
|
|
|
F-35
Notes to Consolidated Financial Statements
FAUQUIER BANKSHARES, INC.
(Parent Corporation Only)
Statements of Income
For Each of the Three Years in the Period Ended December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income |
|
$ |
107 |
|
|
$ |
|
|
|
$ |
|
|
Dividends from Subsidiaries |
|
|
2,589,697 |
|
|
|
2,220,730 |
|
|
|
2,641,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,589,804 |
|
|
|
2,220,730 |
|
|
|
2,641,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
435,771 |
|
|
$ |
275,176 |
|
|
$ |
206,274 |
|
Legal and professional fees |
|
|
108,479 |
|
|
|
162,346 |
|
|
|
152,421 |
|
Directors fees |
|
|
157,470 |
|
|
|
138,103 |
|
|
|
76,863 |
|
Miscellaneous |
|
|
149,091 |
|
|
|
149,847 |
|
|
|
122,619 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
850,811 |
|
|
|
725,472 |
|
|
|
558,177 |
|
|
|
|
|
|
|
|
|
|
|
Income before income tax benefits and equity in
undistributed net income of subsidiaries |
|
|
1,738,993 |
|
|
|
1,495,258 |
|
|
|
2,083,727 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit |
|
|
(313,344 |
) |
|
|
(246,660 |
) |
|
|
(189,780 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before equity in undistributed net income
of subsidiaries |
|
|
2,052,337 |
|
|
|
1,741,918 |
|
|
|
2,273,507 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in undistributed net income of subsidiaries |
|
|
3,551,205 |
|
|
|
3,959,699 |
|
|
|
2,704,677 |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,603,542 |
|
|
$ |
5,701,617 |
|
|
$ |
4,978,184 |
|
|
|
|
|
|
|
|
|
|
|
F-36
Notes to Consolidated Financial Statements
FAUQUIER BANKSHARES, INC.
(Parent Corporation Only)
Statements of Cash Flows
For Each of the Three Years in the Period Ended December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,603,542 |
|
|
$ |
5,701,617 |
|
|
$ |
4,978,184 |
|
Adjustments to reconcile net income to net cash |
|
|
|
|
|
|
|
|
|
|
|
|
provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Undistributed earnings of subsidiaries |
|
|
(3,551,205 |
) |
|
|
(3,959,699 |
) |
|
|
(2,704,677 |
) |
Decrease (increase) in undistributed dividends
receivable from subsidiaries |
|
|
|
|
|
|
508,887 |
|
|
|
(78,297 |
) |
Tax benefit of nonqualified options exercised |
|
|
(24,068 |
) |
|
|
(111,139 |
) |
|
|
(148,473 |
) |
Amortization of unearned compensation |
|
|
220,268 |
|
|
|
203,651 |
|
|
|
92,054 |
|
Increase (decrease) in other assets |
|
|
(80,258 |
) |
|
|
28,883 |
|
|
|
56,844 |
|
Increase (decrease) in other liabilities |
|
|
(26,998 |
) |
|
|
19,930 |
|
|
|
(212,007 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
2,141,281 |
|
|
|
2,392,130 |
|
|
|
1,983,628 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of capital securiteis |
|
|
4,124,000 |
|
|
|
|
|
|
|
|
|
Cash dividends paid |
|
|
(2,589,697 |
) |
|
|
(2,729,617 |
) |
|
|
(1,793,607 |
) |
Contribution of capital to subsidiaries |
|
|
|
|
|
|
(900,000 |
) |
|
|
|
|
Issuance of common stock |
|
|
325,484 |
|
|
|
621,813 |
|
|
|
987,531 |
|
Acquisition of common stock |
|
|
(43,205 |
) |
|
|
(9,811 |
) |
|
|
(696,831 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
1,816,582 |
|
|
|
(3,017,615 |
) |
|
|
(1,502,907 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
|
|
3,957,863 |
|
|
|
(625,485 |
) |
|
|
480,721 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning |
|
|
150,844 |
|
|
|
776,329 |
|
|
|
295,608 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending |
|
$ |
4,108,707 |
|
|
$ |
150,844 |
|
|
$ |
776,329 |
|
|
|
|
|
|
|
|
|
|
|
F-37
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
ITEM 9A. CONTROLS AND PROCEDURES
The Company maintains a system of disclosure controls and procedures that is designed to ensure
that material information is accumulated and communicated to management, including the Companys
chief executive officer and chief financial officer, as appropriate to allow timely decisions
regarding required disclosure. As required, management, with the participation of the Companys
chief executive officer and chief financial officer, evaluated the effectiveness of the design and
operation of the Companys disclosure controls and procedures as of the end of the period covered
by this report. Based on this evaluation, the Companys chief executive officer and chief financial
officer concluded that the Companys disclosure controls and procedures were operating effectively
to ensure that information required to be disclosed by the Company in reports that it files or
submits under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized,
and reported within the time periods specified in the
Commissions rules and forms. Because of the inherent limitations in all control systems, no
evaluation of controls can provide absolute assurance that the Companys disclosure controls and
procedures will detect or uncover every situation involving the failure of persons within the
company or its subsidiary to disclose material information otherwise required to be set forth in
the Companys periodic reports.
The Companys management is also responsible for establishing and maintaining adequate internal
control over financial reporting to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for external purposes in accordance
with generally accepted accounting principles.
There were no changes in the Companys internal control over financial reporting during the quarter
ended December 31, 2006 that have materially affected, or are reasonably likely to materially
affect, the Companys internal control over financial reporting.
ITEM 9B. OTHER INFORMATION
None.
- 41 -
PART III
ITEM
10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
Information concerning the Companys executive officers is provided in Part I of this Form 10-K
under the caption Executive Officers of the Registrant. All other information concerning the
Company required by this item is contained in the Companys definitive proxy statement for the 2006
annual meeting of shareholders to be held on May 15, 2007 (the 2007 proxy statement) under the
captions Election of Class II Directors, Meetings and Committees of the Board of Directors, and
Section 16(a) Beneficial Ownership Reporting Compliance, and is incorporated herein by reference.
The Company has adopted a Code of Business Conduct and Ethics that applies to the directors,
executive officers and employees of the Company and the Bank. This Code was amended May 18, 2006
and is incorporated in Exhibit 14.
ITEM 11. EXECUTIVE COMPENSATION
The information relating to executive and director compensation and the Companys Compensation and
Benefits Committee is contained in the Companys 2007 proxy statement under the captions
Directors Compensation and Executive Compensation and is incorporated herein by reference.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER
MATTERS
The information regarding security ownership required by this item is contained in the Companys
2007 proxy statement under the caption Security Ownership of Certain Beneficial Owners and
Management, and is incorporated herein by reference.
The following table sets forth information as of December 31, 2006 with respect to compensation
plans under which equity securities of the Company are authorized for issuance:
Equity Compensation Plan Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of securities |
|
|
|
|
|
|
|
|
|
|
remaining available for |
|
|
|
|
|
|
|
|
|
|
future issuance under |
|
|
Number of securities to |
|
Weighted average |
|
equity compensation |
|
|
be issued upon exercise |
|
exercise price of |
|
plans (excluding |
|
|
of outstanding options, |
|
outstanding options, |
|
securities reflected in |
|
|
warrants and rights |
|
warrants and rights |
|
column (a)) |
Plan Category |
|
(a) |
|
(b) |
|
(c) |
Equity compensation
plans approved by
security holders |
|
|
121,966 |
|
|
$ |
9.66 |
|
|
|
263,817 |
(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity compensation
plans not approved
by security holders |
|
|
55,500 |
|
|
$ |
9.15 |
|
|
|
87,072 |
(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
177,466 |
|
|
$ |
9.50 |
|
|
|
350,889 |
|
|
|
|
(1) |
|
Includes 263,817 shares available to be granted in the form of options, restricted stock or
stock appreciation rights under the Omnibus Stock Ownership and Long Term Incentive Plan. |
|
(2) |
|
Includes no shares available to be granted under the Non-Employee Director Stock Option Plan
and 87,072 shares available to be granted under the Director Deferred Compensation Plan. |
- 42 -
For additional information concerning the material features of the Companys equity compensation
plans, including the Non-Employee Director Stock Option Plan and Director Deferred Compensation
Plan which have not been approved by the shareholders, please see Note 12 of our Notes to
Consolidated Financial Statements.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
Information required by this item
is contained in the Companys 2007 proxy statement under the
captions Related Party Transactions and Meetings
and Committees of the Board of Directors, and is incorporated herein by reference.
ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
Information required by this item is contained in the Companys 2007 proxy statement under the
captions Principal Accountant Fees and Pre-Approval Policies, and is incorporated herein by
reference.
PART IV
ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES
(a) (1) -Financial Statements
The following consolidated financial statements of Fauquier Bankshares, Inc. and subsidiaries are
filed as part of this document under Item 8. Financial Statements and Supplementary Data.
Report of Independent Registered Public Accounting Firm
Independent Auditors Report
Consolidated Balance Sheets -December 31, 2006 and December 31, 2005
Consolidated Statements of Income -Years ended December 31, 2006, 2005, and 2004
Consolidated Statements of Cash Flows -Years ended December 31, 2006, 2005, and 2004
Consolidated Statements of Changes in Shareholders Equity -December 31, 2006, 2005, and 2004
Notes to Consolidated Financial Statements -Years ended December 31, 2006, 2005, and 2004
(a) (2) -Financial Statement Schedules
All schedules to the consolidated financial statements required by Article 9 of
Regulation S-X are omitted since they are either not applicable or the required
information is set forth in the consolidated financial statements or notes thereto.
(a) (3) -Exhibits
Exhibit Number
|
|
|
3.1
|
|
Articles of Incorporation of Fauquier Bankshares, Inc., as amended, incorporated by reference
to Exhibit 3(i) to registration statement on Form 10 filed April 16, 1999. |
|
|
|
3.2
|
|
Bylaws of Fauquier Bankshares, Inc., as amended and restated, incorporated by reference to
Exhibit 3.2 to Form 8-K filed March 22, 2006. |
|
|
|
|
|
Certain instruments relating to capital securities not being registered have been omitted in
accordance with Item 601(b)(4)(iii) of Regulation S-K. The registrant will furnish a copy of
any such instrument to the Securities and Exchange Commission upon its request. |
|
|
|
10.1*
|
|
Fauquier Bankshares, Inc. Omnibus Stock Ownership and Long Term Incentive Plan, as amended
and restated effective January 1, 2000, incorporated by reference to Exhibit 4.B to Form S-8
filed October 15, 2002. |
|
|
|
10.1.1*
|
|
Form of Restricted Stock Grant Agreement for Employee, incorporated by reference to Exhibit
10.1.1 to Form 8-K filed February 16, 2005. |
|
|
|
10.1.2*
|
|
Form of Restricted Stock Grant Agreement for Non-Employee Director, incorporated by
reference to Exhibit 10.1.2 to Form 8-K filed February 16, 2005. |
|
|
|
- 43 -
|
|
|
10.2*
|
|
Fauquier Bankshares, Inc. Director Deferred Compensation Plan, as adopted effective May 1,
1995, incorporated by reference to Exhibit 4.C to Form S-8 filed October 15, 2002. |
|
|
|
10.3*
|
|
Fauquier Bankshares, Inc. Non-Employee Director Stock Option Plan, effective April 1, 1995,
incorporated by reference to Exhibit 4.A to Form S-8 filed October 15, 2002. |
|
|
|
10.8*
|
|
Change of Control Agreement, dated November 27, 2000, between Fauquier Bankshares, Inc. and
Eric P. Graap, incorporated by reference to Exhibit 10.8 to Form 10-K filed March 25, 2003. |
|
|
|
10.10*
|
|
Executive Supplemental Retirement Plan Agreement, dated August 20, 2000, between The
Fauquier Bank and C. Hunton Tiffany, incorporated by reference to Exhibit 10.10 to Form 10-K
filed March 25, 2003. |
|
|
|
10.11*
|
|
Life Insurance Endorsement Method Split Dollar Plan Agreement, dated August 10, 2000,
between The Fauquier Bank and C. Hunton Tiffany, incorporated by reference to Exhibit 10.11 to
Form 10-K filed March 25, 2003. |
|
|
|
10.12*
|
|
Executive Split Dollar Life Insurance Agreement, dated November 26, 1996, between The
Fauquier Bank and Randy K. Ferrell, incorporated by reference to Exhibit 10.12 to Form 10-K
filed March 25, 2003. |
|
|
|
10.13*
|
|
Form of the Executive Survivor Income Agreement, dated on or about May 9, 2003, between The
Fauquier Bank and each of C. Hunton Tiffany, Randy K. Ferrell, Eric P. Graap, incorporated by
reference to Exhibit 10.13 to Form 10-Q filed August 14, 2003. |
|
|
|
10.14*
|
|
Employment Agreement, dated January 19, 2005, between Fauquier Bankshares, Inc., The
Fauquier Bank and Randy K. Ferrell, incorporated by reference to Exhibit 10.14 to Form 10-K
filed March 30, 2005. |
|
|
|
10.14.1*
|
|
First Amendment, dated March 26, 2007, to Employment Agreement, dated January 19, 2005,
between Fauquier Bankshares, Inc., The Fauquier Bank and Randy K. Ferrell. |
|
|
|
10.15*
|
|
Fauquier Bankshares, Inc. Supplemental Executive Retirement Plan, effective January 1, 2005,
incorporated by reference to Exhibit 10.15 to Form 10-K filed March 30, 2005. |
|
|
|
10.16*
|
|
Base Salaries for Named Executive Officers. |
|
|
|
10.17*
|
|
Director Compensation, incorporated by reference to Exhibit 10.17 to Form 8-K filed February 23, 2006. |
|
|
|
10.18*
|
|
Description of Management Incentive Plan, incorporated by reference to Exhibit 10.18 to Form
10-K filed March 30, 2005. |
|
|
|
10.20*
|
|
Consulting Agreement dated June 8, 2005 between The Fauquier Bank and C.H. Lawrence, Jr.,
incorporated by reference to Exhibit 10.20 to Form 8-K filed June 14, 2005. |
|
|
|
14
|
|
Code of Business Conduct and Ethics incorporated by reference to Exhibit 14 to Form 10-Q
filed August 11, 2006. |
|
|
|
21
|
|
Subsidiaries of the Registrant, incorporated herein by reference to Part I of this Form 10-K. |
|
|
|
23.1
|
|
Consent of Smith Elliott Kearns & Company, LLC. |
|
|
|
31.1
|
|
Certification of CEO pursuant to Rule 13a-14(a). |
|
|
|
31.2
|
|
Certification of CFO pursuant to Rule 13a-14(a). |
|
|
|
32.1
|
|
Certification of CEO pursuant to 18 U.S.C. Section 1350. |
- 44 -
|
|
|
|
|
|
32.2
|
|
Certification of CFO pursuant to 18 U.S.C. Section 1350. |
|
|
|
* |
|
Denotes management contract. |
- 45 -
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto
duly authorized.
FAUQUIER BANKSHARES, INC.
(Registrant)
|
|
|
|
|
|
|
|
|
|
Randy K. Ferrell |
|
|
President and Chief Executive Officer |
|
|
Dated: March 15, 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
Eric P. Graap |
|
|
Senior Vice President and Chief Financial Officer |
|
|
Dated: March 15, 2007 |
|
|
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed
below by the following persons on behalf of the registrant and in the capacities and on the dates
indicated.
|
|
|
|
|
|
|
/s/ C.H. Lawrence, Jr.
C.H. Lawrence, Jr.
|
|
|
|
Chairman, Director
|
|
March 15, 2007 |
|
|
|
|
|
|
|
/s/ Randy K. Ferrell
Randy K. Ferrell
|
|
|
|
President and Chief Executive Officer, Director March 15, 2007
(principal executive officer) |
|
March 15, 2007 |
|
|
|
|
|
|
|
/s/ Eric P. Graap
Eric P. Graap
|
|
|
|
Senior Vice President and Chief Financial Officer
(principal financial and accounting officer)
|
|
March 15, 2007 |
|
|
|
|
|
|
|
/s/ John B. Adams, Jr.
John B. Adams, Jr
|
|
|
|
Vice Chairman, Director
|
|
March 15, 2007 |
|
|
|
|
|
|
|
/s/ Stanley C. Haworth
Stanley C. Haworth
|
|
|
|
Director
|
|
March 15, 2007 |
|
|
|
|
|
|
|
/s/ John J. Norman, Jr.
John J. Norman, Jr.
|
|
|
|
Director
|
|
March 15, 2007 |
|
|
|
|
|
|
|
/s/ Douglas C. Larson
Douglas C. Larson
|
|
|
|
Director
|
|
March 15, 2007 |
|
|
|
|
|
|
|
/s/ Randolph T. Minter
Randolph T. Minter
|
|
|
|
Director
|
|
March 15, 2007 |
|
|
|
|
|
|
|
/s/ B.S. Montgomery
B.S. Montgomery
|
|
|
|
Director
|
|
March 15, 2007 |
|
|
|
|
|
|
|
/s/ H.P. Neale
H.P. Neale
|
|
|
|
Director
|
|
March 15, 2007 |
|
|
|
|
|
|
|
/s/ Pat H. Nevill
Pat H. Nevill
|
|
|
|
Director
|
|
March 15, 2007 |
|
|
|
|
|
|
|
/s/ P. Kurt Rodgers
P. Kurt Rodgers
|
|
|
|
Director
|
|
March 15, 2007 |
- 46 -
|
|
|
|
|
|
|
/s/ Sterling T. Strange III
Sterling T. Strange III
|
|
|
|
Director
|
|
March 15, 2007 |
|
|
|
|
|
|
|
/s/ H. Frances Stringfellow
H. Frances Stringfellow
|
|
|
|
Director
|
|
March 15, 2007 |
- 47 -