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, 2007
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
incorporation or organization)
|
|
(I.R.S. Employer Identification No.) |
|
|
|
10 Courthouse Square, Warrenton, Virginia
(Address of principal executive offices)
|
|
20186
(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
(NASDAQ Capital Market) |
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 whether the registrant is a large accelerated filer, an accelerated filer,
a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in
Rule 12b-2 of the Exchange Act. (Check one):
|
|
|
|
|
|
|
Large accelerated filer o
|
|
Accelerated filer þ
|
|
Non-accelerated filer o
|
|
Smaller reporting company o |
|
|
(Do not check if a smaller reporting company) |
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, 2007, was $76.6 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 3,562,828 shares of common stock outstanding as of March 10, 2008.
DOCUMENTS INCORPORATED BY REFERENCE
Portions of the definitive proxy statement for the 2008 Annual Meeting of Shareholders to be held
on May 20, 2008 are incorporated by reference into Part III of this Form 10-K.
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
Page |
|
|
|
|
|
|
|
|
PART I |
|
|
|
|
|
|
Item 1. |
|
Business |
|
|
3 |
|
Item 1A. |
|
Risk Factors |
|
|
10 |
|
Item 1B. |
|
Unresolved Staff Comments |
|
|
13 |
|
Item 2. |
|
Properties |
|
|
14 |
|
Item 3. |
|
Legal Proceedings |
|
|
15 |
|
Item 4. |
|
Submission of Matters to a Vote of Security Holders |
|
|
15 |
|
|
|
Executive Officers of the Registrant |
|
|
15 |
|
|
|
|
|
|
|
|
PART II |
|
|
|
|
|
|
Item 5. |
|
Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |
|
|
16 |
|
Item 6. |
|
Selected Financial Data |
|
|
16 |
|
Item 7. |
|
Managements Discussion and Analysis of Financial Condition and Results of Operation |
|
|
18 |
|
Item 7A. |
|
Quantitative and Qualitative Disclosures about Market Risk |
|
|
37 |
|
Item 8. |
|
Financial Statements and Supplementary Data |
|
|
F-1 |
|
Item 9. |
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure |
|
|
39 |
|
Item 9A. |
|
Controls and Procedures |
|
|
39 |
|
Item 9B. |
|
Other Information |
|
|
39 |
|
|
|
|
|
|
|
|
PART III |
|
|
|
|
|
|
Item 10. |
|
Directors, Executive Officers and Corporate Governance |
|
|
39 |
|
Item 11. |
|
Executive Compensation |
|
|
40 |
|
Item 12. |
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters |
|
|
40 |
|
Item 13. |
|
Certain Relationships and Related Transactions, and Director Independence |
|
|
40 |
|
Item 14. |
|
Principal Accounting Fees and Services |
|
|
40 |
|
|
|
|
|
|
|
|
PART IV |
|
|
|
|
|
|
Item 15. |
|
Exhibits, Financial Statement Schedules |
|
|
41 |
|
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 3,537,354 shares of common stock, par value $3.13 per share, held by approximately 432
holders of record on December 31, 2007. 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
properties in Haymarket, Virginia and Bristow, Virginia, where it plans to build its ninth and
tenth full-service branch offices, respectively, scheduled to open during the first quarter of
2009.
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 Corporation (FDIC). 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 2007, assets managed by WMS increased by $5.7 million to $304.7 million, or 1.9%, when
compared with 2006, with revenue increasing from $1.34 million to $1.41 million or 5.1%, 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 53 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. 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 the attraction of deposits (its primary
source of lendable funds) and in the origination of loans. See Competition below.
3
As of December 31, 2007, the Company had total consolidated assets of $489.9 million, total loans
net of allowance for loan losses of $409.1 million, total consolidated deposits of $404.6 million,
and total consolidated shareholders equity of $41.8 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, 2007 were $409.1 million, or 83.5% 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, sub-prime loans or loans for highly
leveraged transactions.
The Banks general market area for lending consists of Fauquier and Prince William Counties,
Virginia and the neighboring 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, a slow-down in general economic conditions, and/or declines in the market
value of local commercial and/or residential real estate 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 9.2% and 5.8% of the Banks loan portfolio at December 31, 2007
consisted of commercial and consumer loans, respectively. The majority of the Banks loans are made
on a secured basis. As of December 31, 2007, approximately 82.8% of the loan portfolio consisted of
loans secured by mortgages on real estate. Income from loans increased 3.1% to $28.92 million for
2007 compared with $28.04 million for 2006. 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, generally 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, 2007, the Banks 1-4
family residential loans amounted to $171.0 million, or 41.3% of the total loan portfolio.
Substantially the Banks entire 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 twelve 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, 2007, the Banks construction loans totaled $37.2 million, or
9.0% of the total loan portfolio.
COMMERCIAL REAL ESTATE LOANS. Loans secured by commercial real estate comprised $132.9 million, or
32.1% of total loans at December 31, 2007, 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.
4
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, and
other secured and unsecured credit facilities. Approximately 85% of these loans, on a dollar-value
basis, are for terms of seven 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 12% are made on an unsecured basis. Consumer loans are made at fixed and variable
rates, and are often based on up to a seven-year amortization schedule. The consumer loan portfolio
was $24.1 million or 5.8% of total loans at December 31, 2007.
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 92% of the
Banks commercial loans, on a dollar-value basis, with an additional 2% secured by the borrowers
accounts receivable, and the remaining 6% 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
$38.2 million or 9.2% of total loans at December 31, 2007.
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 88.5% of the Banks total deposits at December 31, 2007. 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 9.2% of the Banks total deposits at December 31, 2007. During 2007,
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, 2007 were $9.3
million of brokered deposits, or 2.3% of total deposits. All brokered deposits are individually
less than $100,000, and 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 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 $37.4 million, or 7.6% of total assets at December 31, 2007. During 2007, income from
investments totaled $1.90 million, consisting entirely of interest and dividend income. During
2006, income from investments 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.
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.
5
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 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 GLB 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 GLB 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 GLB 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 GLB Act, it does not contemplate seeking to do so
unless it identifies significant specific benefits from doing so. The GLB Act has not had a
material effect on the Company operations. However, to the extent that the GLB 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 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 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.
6
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 a 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 quarterly 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 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, 2007, the Bank had a total risk-based capital ratio of
12.81% and a Tier 1 risk-based capital ratio of 11.73%, and the Company had a total risk-based
capital ratio of 12.98% and a Tier 1 risk-based capital ratio of 11.90%.
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 (3% for institutions receiving the highest rating on the CAMELS financial institution
rating system.) As of December 31, 2007, the Bank had a leverage ratio of 9.36%, and the Company
had a leverage ratio of 9.49%.
7
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, 2007, both the Company and
the Bank were considered well capitalized.
FEDERAL HOME LOAN BANK 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 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.
8
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, and 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 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, 2007, the Company and the Bank employed 128 full-time employees and 28 part-time
employees compared with 121 full-time and 26 part-time employees as of December 31, 2006. No
employee is represented by a collective bargaining unit. The Company and the Bank consider
relations with employees to be good.
9
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 to 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
We may be adversely affected by economic conditions in our market area.
Our marketplace is primarily in Fauquier and western Prince William Counties, Virginia and the
neighboring communities. 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.
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, 2007,
approximately 41.3% and 32.1% of our $413.3 million loan portfolio were secured by
post-construction residential and commercial real estate, respectively, with construction loans
representing an additional 9.0% 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.
10
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.
We may incur losses if we are unable to successfully manage interest rate risk.
Our profitability depends 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 our 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.
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 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 were 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. These new rules and regulations increase our accounting, legal and other costs, and 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.
11
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/or retain existing 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 adversely 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.
12
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.
Changes in accounting standards may affect our performance.
Our accounting policies and methods are fundamental to how we record and report our financial
condition and results of operations. From time to time there are changes in the financial
accounting and reporting standards that govern the preparation of our financial statements. These
changes can be difficult to predict and can materially impact how we record and report our
financial condition and statements of operations. In some cases, we could be required to apply a
new or revised standard retroactively, resulting in restating prior period financial statements.
Our disclosure controls and procedures may not prevent or detect all errors or acts of fraud.
Our disclosure controls and procedures are designed to reasonably assure that information required
to be disclosed by the Company in reports we file or submit under the Securities Exchange Act
of 1934 is accumulated and communicated to management, and recorded, processed, summarized and
reported within the the time periods specified in the SECs rules and forms. We believe that any
disclosure controls and procedures or internal controls and procedures, no matter how well
conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of
the control system are met. These inherent limitations include the realities that judgments in
decision-making can be faulty, and that breakdowns can occur because of simple error or omission.
Additionally, controls can be circumvented by individual acts, by collusion by two or more people
and/or by override of the established controls. Accordingly, because of the inherent limitations in
our control systems and in our human nature, misstatements due to error or fraud may occur and not
be detected.
Our information systems may experience an interruption or breach in security.
We rely heavily on communications and information systems to conduct our business. Any failure,
interruption or breach of security of these systems could result in failures or disruptions in our
customer relationship management, our transaction processing systems and our various accounting and
data management systems. While we have policies and procedures designed to prevent and/or limit the
effect of the failure, interruption or security breach of our communication and information
systems, there can be no assurance that any such failures, interruptions or security breaches will
not occur, or, if they do occur, they will be adequately addressed on a timely basis. The
occurrence of failures, interruptions or security breaches of our communication and information
systems could damage our reputation, result in a loss of customer business, subject us to
additional regulatory scrutiny, or expose us to civil litigation and possible financial liability,
any of which could have a material adverse effect on our financial condition and results of
operations.
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 |
|
$52,559 for 2008
$54,135 for 2009 |
|
2010 |
|
None |
|
|
|
|
|
|
|
|
|
Old Town Office
Center Street |
|
Lease |
|
$40,700 from 2007 to 2011. |
|
2011 |
|
Two additional options for 10 years each. |
Manassas, VA 20110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$36,648 |
|
2010 |
|
N/A |
|
|
|
|
|
|
|
|
|
Bealeton Office
US Rt. 17 & Station Dr.
Bealeton, VA 22712 |
|
Own |
|
N/A |
|
N/A |
|
N/A |
|
|
|
|
|
|
|
|
|
Haymarket Property |
|
Lease |
|
$150,000 for first 12 months |
|
2025 |
|
Two additional options for |
Market Square at Haymarket |
|
|
|
of occupancy and increasing |
|
|
|
5 years each. |
Haymarket, VA 20169 |
|
|
|
3% annually. |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bristow Property
Bristow Shopping Center
10250 Bristow
Center Drive |
|
Lease |
|
$150,000 for first 12 months of
occupancy and increasing 3% annually. |
|
2018 |
|
Two additional options for 5 years |
Bristow, VA 20136 |
|
|
|
|
|
|
|
|
|
|
|
* |
|
The Bank and the Company occupy this location. |
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.
14
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, 2007.
EXECUTIVE OFFICERS OF THE REGISTRANT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Year as |
|
|
|
|
|
|
Executive |
|
Age as of |
|
|
Position Held with Company and/or Principal Occupations and Directorships During Past |
|
Officer |
|
December |
Name |
|
Five Years |
|
of Company |
|
31, 2007 |
|
|
|
|
|
|
|
|
|
|
|
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. Director of the Company since
December 2003. Director of the Bank
since 2002.
|
|
1994 |
|
|
57 |
|
|
|
|
|
|
|
|
|
|
|
|
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 2002 to 2006. From 1996
to 2002, Senior Vice President
Correspondent Banking at RBC Centura,
Rocky Mount, North Carolina.
|
|
2007 |
|
|
48 |
|
|
|
|
|
|
|
|
|
|
|
|
Eric P. Graap
|
|
Executive Vice President of the
Company and the Bank since May 2007.
Chief Financial Officer of the Company
and the Bank since 2000. Senior Vice
President of the Company and the Bank
from November 2000 to May 2007.
|
|
2000 |
|
|
54 |
|
15
PART II
ITEM 5. MARKET FOR REGISTRANTS
COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
The Companys common stock trades on the NASDAQ Capital Market of the NASDAQ Stock Market LLC
(NASDAQ) under the symbol FBSS. The Companys common stock commenced trading on NASDAQ on
December 27, 1999. As of March 10, 2008, there were 3,562,828 shares outstanding of the Companys
common stock, which is the Companys only class of stock outstanding. These shares were held by
approximately 384 holders of record. As of March 10, 2008, the closing market price of the
Companys common stock was $17.04.
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
|
Dividends per share |
|
|
High |
|
Low |
|
High |
|
Low |
|
2007 |
|
2006 |
1st Quarter |
|
$ |
26.50 |
|
|
$ |
24.95 |
|
|
$ |
25.24 |
|
|
$ |
24.12 |
|
|
$ |
0.190 |
|
|
$ |
0.175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2nd Quarter |
|
$ |
26.27 |
|
|
$ |
22.41 |
|
|
$ |
25.60 |
|
|
$ |
24.00 |
|
|
$ |
0.20 |
|
|
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3rd Quarter |
|
$ |
23.65 |
|
|
$ |
16.96 |
|
|
$ |
25.06 |
|
|
$ |
21.25 |
|
|
$ |
0.20 |
|
|
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4th Quarter |
|
$ |
22.00 |
|
|
$ |
16.05 |
|
|
$ |
26.00 |
|
|
$ |
23.89 |
|
|
$ |
0.20 |
|
|
$ |
0.19 |
|
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, 2007, the aggregate amount of unrestricted
funds that could be transferred from the Bank to the Company without prior regulatory approval
totaled $10.3 million.
In September 1998, the Company announced a stock repurchase 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. Annually, the Board resets the amount of shares authorized to be
repurchased during the year under the buyback program. On January 18, 2007, the Board authorized
the Company to repurchase up to 208,738 shares (6% of the shares of common stock outstanding on
January 1, 2007) beginning January 1, 2007 and continuing until the next Board reset. 33,770 shares
of common stock were repurchased during 2007. On January 19, 2008, the Board authorized the Company
to repurchase up to 212,241 shares (6% of the shares of common stock outstanding on January 1,
2008) beginning January 1, 2008 and continuing until the next Board reset.
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) |
|
2007 |
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
EARNINGS STATEMENT DATA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
$ |
30,944 |
|
|
$ |
30,152 |
|
|
$ |
25,414 |
|
|
$ |
21,978 |
|
|
$ |
19,136 |
|
Interest expense |
|
|
12,268 |
|
|
|
10,902 |
|
|
|
6,338 |
|
|
|
4,411 |
|
|
|
4,001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
18,676 |
|
|
|
19,250 |
|
|
|
19,076 |
|
|
|
17,567 |
|
|
|
15,135 |
|
Provision for loan losses |
|
|
717 |
|
|
|
360 |
|
|
|
473 |
|
|
|
540 |
|
|
|
784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after
provision for loan losses |
|
|
17,959 |
|
|
|
18,890 |
|
|
|
18,603 |
|
|
|
17,027 |
|
|
|
14,351 |
|
Noninterest income |
|
|
6,063 |
|
|
|
5,908 |
|
|
|
5,268 |
|
|
|
5,086 |
|
|
|
4,780 |
|
Securities gains (losses) |
|
|
|
|
|
|
(83 |
) |
|
|
|
|
|
|
(47 |
) |
|
|
248 |
|
Noninterest expense |
|
|
16,982 |
|
|
|
16,648 |
|
|
|
15,653 |
|
|
|
14,848 |
|
|
|
13,222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
7,040 |
|
|
|
8,067 |
|
|
|
8,218 |
|
|
|
7,218 |
|
|
|
6,157 |
|
Income taxes |
|
|
2,087 |
|
|
|
2,463 |
|
|
|
2,517 |
|
|
|
2,240 |
|
|
|
1,821 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
4,953 |
|
|
$ |
5,604 |
|
|
$ |
5,701 |
|
|
$ |
4,978 |
|
|
$ |
4,336 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER SHARE DATA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share, basic |
|
$ |
1.41 |
|
|
$ |
1.61 |
|
|
$ |
1.66 |
|
|
$ |
1.49 |
|
|
$ |
1.31 |
|
Net income per share, diluted |
|
$ |
1.39 |
|
|
$ |
1.56 |
|
|
$ |
1.60 |
|
|
$ |
1.41 |
|
|
$ |
1.24 |
|
Cash dividends |
|
$ |
0.79 |
|
|
$ |
0.745 |
|
|
$ |
0.645 |
|
|
$ |
0.56 |
|
|
$ |
0.48 |
|
Average basic shares outstanding |
|
|
3,504,761 |
|
|
|
3,472,217 |
|
|
|
3,434,093 |
|
|
|
3,329,367 |
|
|
|
3,308,124 |
|
Average diluted shares outstanding |
|
|
3,563,343 |
|
|
|
3,582,241 |
|
|
|
3,562,564 |
|
|
|
3,509,032 |
|
|
|
3,480,588 |
|
Book value at period end |
|
$ |
11.82 |
|
|
$ |
11.08 |
|
|
$ |
10.32 |
|
|
$ |
9.40 |
|
|
$ |
8.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE SHEET DATA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
489,896 |
|
|
$ |
521,854 |
|
|
$ |
481,245 |
|
|
$ |
429,199 |
|
|
$ |
378,584 |
|
Loans, net |
|
|
409,107 |
|
|
|
416,061 |
|
|
|
381,049 |
|
|
|
337,792 |
|
|
|
295,312 |
|
Investment securities |
|
|
37,377 |
|
|
|
40,353 |
|
|
|
48,391 |
|
|
|
58,595 |
|
|
|
52,386 |
|
Deposits |
|
|
404,559 |
|
|
|
416,071 |
|
|
|
391,657 |
|
|
|
374,656 |
|
|
|
321,129 |
|
Shareholders equity |
|
|
41,828 |
|
|
|
38,534 |
|
|
|
35,579 |
|
|
|
31,891 |
|
|
|
28,463 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PERFORMANCE RATIOS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin(1) |
|
|
4.14 |
% |
|
|
4.28 |
% |
|
|
4.67 |
% |
|
|
4.68 |
% |
|
|
4.80 |
% |
Return on average assets |
|
|
1.01 |
% |
|
|
1.14 |
% |
|
|
1.27 |
% |
|
|
1.21 |
% |
|
|
1.24 |
% |
Return on average equity |
|
|
12.16 |
% |
|
|
14.86 |
% |
|
|
16.94 |
% |
|
|
16.82 |
% |
|
|
15.84 |
% |
Dividend payout |
|
|
56.46 |
% |
|
|
46.21 |
% |
|
|
38.95 |
% |
|
|
37.60 |
% |
|
|
36.63 |
% |
Efficiency ratio(2) |
|
|
67.96 |
% |
|
|
65.62 |
% |
|
|
63.77 |
% |
|
|
65.12 |
% |
|
|
65.17 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSET QUALITY RATIOS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses to period
end loans, net |
|
|
1.02 |
% |
|
|
1.07 |
% |
|
|
1.11 |
% |
|
|
1.19 |
% |
|
|
1.20 |
% |
Non-performing loans to allowance for
loan losses |
|
|
50.85 |
% |
|
|
39.11 |
% |
|
|
4.60 |
% |
|
|
4.51 |
% |
|
|
27.06 |
% |
Non-performing assets to period end
loans and other repossessed assets owned |
|
|
0.51 |
% |
|
|
0.42 |
% |
|
|
0.05 |
% |
|
|
0.05 |
% |
|
|
0.33 |
% |
Net charge-offs to average loans |
|
|
0.24 |
% |
|
|
0.03 |
% |
|
|
0.08 |
% |
|
|
0.02 |
% |
|
|
0.04 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL RATIOS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leverage |
|
|
9.49 |
% |
|
|
9.54 |
% |
|
|
8.66 |
% |
|
|
8.30 |
% |
|
|
8.58 |
% |
Risk Based Capital Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital |
|
|
11.90 |
% |
|
|
11.80 |
% |
|
|
10.83 |
% |
|
|
10.87 |
% |
|
|
11.51 |
% |
Total capital |
|
|
12.98 |
% |
|
|
12.90 |
% |
|
|
11.97 |
% |
|
|
12.10 |
% |
|
|
12.76 |
% |
|
|
|
(1) |
|
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. |
|
(2) |
|
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 the Bank, 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) SEC 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 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.
18
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 is the primary independent community bank in its immediate market area as measured by
deposit market share. 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 $4.95 million in 2007 was an 11.6% decrease from 2006 net income of $5.60 million.
The Company and the Banks primary operating businesses are in commercial and retail lending,
deposit accounts and core deposits, and assets under WMS management. Loans, net of reserve,
decreased 1.7% in 2007 compared with growth of 9.2%, 12.8%, 14.4% and 38.2% of net loans in 2006,
2005, 2004, and 2003, respectively. Deposits decreased 2.8% from year-end 2006 to year-end 2007
compared with an increase of 6.2% from year-end 2005 to year-end 2006, and 4.5% from year-end 2004
to year-end 2005. Assets under WMS management grew 1.9%, 17.8% and 7.8%, respectively, during 2007,
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 2008 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. 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 2007, demand deposits, NOW, and savings deposits averaged
18.7%, 18.0%, and 8.1% of total average deposits, respectively, while the more interest-rate
sensitive Premium money market accounts, money market accounts, and certificates of deposit
averaged 17.7%, 6.6% and 31.0% of total average deposits, respectively.
The Bank continues to have strong credit quality as evidenced by non-performing assets totaling
$2.1 million or 0.51% of total loans at December 31, 2007, as compared with $1.75 million or 0.42%
of total loans at December 31, 2006. The provision for loan losses was $717,000 for 2007 compared with
$360,000 for 2006. Loan chargeoffs, net of recoveries, totaled $1.00 million or 0.24% of total
loans for 2007, compared with $128,000 or 0.03% of total loans for 2006. Approximately $650,000 of
the chargeoffs for 2007 pertained to partial chargeoffs of two loan relationships, one that has
been concluded without any additional loss, and the other that should be concluded without any
significant future loss. The $357,000 or 99.2% increase in the provision for loan losses from 2006
to 2007 was largely in response to the $872,000 increase in net loan chargeoffs, partially offset
by the continuation in the relatively low level of remaining non-performing loans over the last
year, as well as the net decline in loans outstanding during 2007.
Management seeks to continue the expansion of its branch network. The Bank has leased properties in
Haymarket, Virginia and Bristow, Virginia, where it plans to build its ninth and tenth full-service
branch offices, respectively, both scheduled to open during the first quarter of 2009. The Bank is
looking toward these new retail markets for growth in deposits and WMS income. Management seeks to
increase the level of its fee income from deposits and WMS through the increase of its market share
within its 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. The decreasing net interest margin continued for the first three
quarters of 2007, which in turn, resulted in lower net interest income compared to the prior year.
During the fourth quarter of 2007, there was improvement in the net interest margin and net
interest income, but this was more than offset by a $357,000 provision for loan losses. There was
no provision for loan losses during the fourth quarter of 2006.
19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS |
|
|
|
(In Thousands, except per share data) |
|
|
|
Three Months Ended 2007 |
|
|
Three Months Ended 2006 |
|
|
|
Dec. 31 |
|
|
Sep. 30 |
|
|
June 30 |
|
|
Mar. 31 |
|
|
Dec. 31 |
|
|
Sep. 30 |
|
|
June 30 |
|
|
Mar. 31 |
|
Interest income |
|
$ |
7,730 |
|
|
$ |
7,706 |
|
|
$ |
7,746 |
|
|
$ |
7,762 |
|
|
$ |
7,958 |
|
|
$ |
7,875 |
|
|
$ |
7,398 |
|
|
$ |
6,921 |
|
Interest expense |
|
|
2,940 |
|
|
|
3,097 |
|
|
|
3,044 |
|
|
|
3,187 |
|
|
|
3,253 |
|
|
|
2,977 |
|
|
|
2,495 |
|
|
|
2,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
|
4,790 |
|
|
|
4,609 |
|
|
|
4,702 |
|
|
|
4,575 |
|
|
|
4,705 |
|
|
|
4,898 |
|
|
|
4,903 |
|
|
|
4,739 |
|
Provision for loan losses |
|
|
357 |
|
|
|
120 |
|
|
|
120 |
|
|
|
120 |
|
|
|
|
|
|
|
60 |
|
|
|
180 |
|
|
|
120 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after
provision
for loan losses |
|
|
4,433 |
|
|
|
4,489 |
|
|
|
4,582 |
|
|
|
4,455 |
|
|
|
4,705 |
|
|
|
4,838 |
|
|
|
4,723 |
|
|
|
4,619 |
|
Other Income |
|
|
1,589 |
|
|
|
1,538 |
|
|
|
1,513 |
|
|
|
1,423 |
|
|
|
1,490 |
|
|
|
1,419 |
|
|
|
1,433 |
|
|
|
1,483 |
|
Other Expense |
|
|
4,245 |
|
|
|
4,283 |
|
|
|
4,265 |
|
|
|
4,189 |
|
|
|
4,102 |
|
|
|
4,121 |
|
|
|
4,315 |
|
|
|
4,105 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
1,777 |
|
|
|
1,744 |
|
|
|
1,830 |
|
|
|
1,689 |
|
|
|
2,093 |
|
|
|
2,136 |
|
|
|
1,841 |
|
|
|
1,997 |
|
Income tax expense |
|
|
487 |
|
|
|
534 |
|
|
|
550 |
|
|
|
516 |
|
|
|
658 |
|
|
|
653 |
|
|
|
553 |
|
|
|
599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,290 |
|
|
$ |
1,210 |
|
|
$ |
1,280 |
|
|
$ |
1,173 |
|
|
$ |
1,435 |
|
|
$ |
1,483 |
|
|
$ |
1,288 |
|
|
$ |
1,398 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share, basic |
|
$ |
0.37 |
|
|
$ |
0.34 |
|
|
$ |
0.36 |
|
|
$ |
0.33 |
|
|
$ |
0.41 |
|
|
$ |
0.43 |
|
|
$ |
0.37 |
|
|
$ |
0.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share, diluted |
|
$ |
0.36 |
|
|
$ |
0.34 |
|
|
$ |
0.36 |
|
|
$ |
0.33 |
|
|
$ |
0.40 |
|
|
$ |
0.41 |
|
|
$ |
0.36 |
|
|
$ |
0.39 |
|
2007 COMPARED WITH 2006
Net income of $4.95 million in 2007 was a 11.6% decrease from 2006 net income of $5.60 million.
Earnings per share on a fully diluted basis were $1.39 in 2007 compared to $1.56 in 2005.
Profitability as measured by return on average equity decreased from 14.86% in 2006 to 12.16% in
2007. Profitability as measured by return on average assets decreased from 1.14% in 2006 to 1.01%
in 2007.
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.
NET INTEREST INCOME AND EXPENSE
2007 COMPARED WITH 2006
Net interest income decreased $574,000 or 3.0% to $18.68 million for the year ended December 31,
2007 from $19.25 million for the year ended December 31, 2006. The decrease in net interest income
was due to the Companys net interest margin decreasing from 4.28% in 2006 to 4.14% in 2007,
primarily due to the flat and inverted yield curve through the first three quarters of 2007, as
well as competitive pricing. Partially offsetting the impact of the declining net interest margin
was the relatively small impact of total average earning assets increasing from $455.5 million in
2006 to $457.5 million in 2007. The percentage of average earning assets to total assets increased
in 2007 to 93.1% from 92.8% in 2006.
The net interest margin pressure caused by the economic environment of a flat and inverted yield
curve proved to be challenging for the Bank during much of 2007. At June 30, 2004, just as the
Federal Open Market Committee (the Fed) 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 presented funding and interest margin management
pressures, as a flat or inverted yield curve significantly increased 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.
20
During the fourth quarter of 2007, the Fed began lowering the federal funds rate, and the shape of
the yield curve became less flat and more positively sloped. As a result, the net interest margin
for the fourth quarter of 2007 improved to 4.16% as compared to 3.98% for the fourth quarter of
2006. Through January 31, 2008, the Fed has continued the reduction of the federal funds rate,
which is projected to benefit the Banks net interest margin for at least the first two quarters of
2008.
Total interest income increased $792,000 or 2.6% to $30.94 million in 2007 from $30.15 million in
2006. This increase was due to the increase in total average earning assets of $2.0 million or
0.4%, from 2006 to 2007, as well as the 15 basis point increase in the average yield.
Average loan balances increased from $409.6 million in 2006 to $415.5 million in 2007. The average
yield on loans increased to 7.01% in 2007 compared with 6.90% in 2006. Together, this resulted in a
$877,000 increase in interest and fee income from loans for 2007 compared with 2006.
Average investment security balances decreased $4.3 million from $43.6 million in 2006 to $39.3
million in 2007. The tax-equivalent average yield on investments increased from 4.63% in 2006 to
5.00% in 2007. Together, there was a decrease in interest and dividend income on security
investments of $91,000 or 4.5%, from $1.99 million in 2006 to $1.90 million in 2007. Interest
income on federal funds sold decreased $1,000 from 2006 to 2007 as average balances and yield were
virtually the same in both 2006 and 2007.
Total interest expense increased $1.37 million or 12.5% from $10.90 million in 2006 to $12.27
million in 2007 primarily due to the outflow of deposits from the Banks noninterest-bearing demand
deposits and the growth in the Banks Premium money market account, as well as its time deposit
accounts and NOW deposit accounts. Interest paid on deposits increased $1.97 million or 25.0% from
$7.88 million in 2006 to $9.85 million in 2007. Average Premium money market account balances
increased $21.3 million from 2006 to 2007 while their average rate increased from 3.98% to 3.99%
over the same period resulting in an additional $856,000 of interest expense in 2007. Average time
deposit balances increased $5.2 million from 2006 to 2007 while the average rate on time deposits
increased from 4.06% to 4.44% resulting in an additional $693,000 of interest expense in 2007.
Average NOW deposit balances increased $5.2 million from 2006 to 2007 while the average rate on NOW
accounts increased from 0.59% to 1.28% resulting in an additional $528,000 of interest expense in
2007.
Interest expense on federal funds purchased decreased $209,000 from 2006 to 2007 due to the $3.9
million decrease in average federal funds purchased. Interest expense on FHLB of Atlanta advances
decreased $333,000 from 2006 to 2007 due to the $7.3 million decrease in average FHLB advances. The
average rate on total interest-bearing liabilities increased from 2.99% in 2005 to 3.30% in 2006.
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 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 economic
environment of a flattening and inverted yield curve as previously discussed.
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.
21
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.
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
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 Months Ended December 31, 2007 |
|
|
12 Months Ended December 31, 2006 |
|
|
12 Months Ended December 31, 2005 |
|
|
|
Average |
|
|
Income/ |
|
|
Average |
|
|
Average |
|
|
Income/ |
|
|
Average |
|
|
Average |
|
|
Income/ |
|
|
Average |
|
|
|
Balances |
|
|
Expense |
|
|
Rate |
|
|
Balances |
|
|
Expense |
|
|
Rate |
|
|
Balances |
|
|
Expense |
|
|
Rate |
|
ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
$ |
406,545 |
|
|
$ |
28,551 |
|
|
|
7.02 |
% |
|
$ |
400,218 |
|
|
$ |
27,647 |
|
|
|
6.91 |
% |
|
$ |
351,073 |
|
|
$ |
22,847 |
|
|
|
6.51 |
% |
Tax-exempt (1) |
|
|
7,613 |
|
|
|
554 |
|
|
|
7.28 |
% |
|
|
8,069 |
|
|
|
595 |
|
|
|
7.37 |
% |
|
|
7,089 |
|
|
|
513 |
|
|
|
7.24 |
% |
Nonaccrual (2) |
|
|
1,329 |
|
|
|
|
|
|
|
|
|
|
|
1,283 |
|
|
|
|
|
|
|
|
|
|
|
110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loans |
|
|
415,487 |
|
|
|
29,105 |
|
|
|
7.01 |
% |
|
|
409,570 |
|
|
|
28,242 |
|
|
|
6.90 |
% |
|
|
358,272 |
|
|
|
23,360 |
|
|
|
6.52 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
36,679 |
|
|
|
1,781 |
|
|
|
4.86 |
% |
|
|
42,615 |
|
|
|
1,941 |
|
|
|
4.55 |
% |
|
|
51,427 |
|
|
|
2,121 |
|
|
|
4.12 |
% |
Tax-exempt (1) |
|
|
2,619 |
|
|
|
182 |
|
|
|
6.95 |
% |
|
|
1,015 |
|
|
|
80 |
|
|
|
7.85 |
% |
|
|
1,024 |
|
|
|
79 |
|
|
|
7.74 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities |
|
|
39,298 |
|
|
|
1,963 |
|
|
|
5.00 |
% |
|
|
43,630 |
|
|
|
2,021 |
|
|
|
4.63 |
% |
|
|
52,451 |
|
|
|
2,200 |
|
|
|
4.15 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits in banks |
|
|
921 |
|
|
|
34 |
|
|
|
3.64 |
% |
|
|
501 |
|
|
|
26 |
|
|
|
5.25 |
% |
|
|
302 |
|
|
|
7 |
|
|
|
2.41 |
% |
Federal funds sold |
|
|
1,800 |
|
|
|
92 |
|
|
|
5.04 |
% |
|
|
1,832 |
|
|
|
92 |
|
|
|
5.03 |
% |
|
|
1,627 |
|
|
|
47 |
|
|
|
2.90 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets |
|
|
457,506 |
|
|
|
31,194 |
|
|
|
6.82 |
% |
|
|
455,533 |
|
|
|
30,381 |
|
|
|
6.67 |
% |
|
|
412,652 |
|
|
|
25,614 |
|
|
|
6.21 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Reserve for loan losses |
|
|
(4,451 |
) |
|
|
|
|
|
|
|
|
|
|
(4,426 |
) |
|
|
|
|
|
|
|
|
|
|
(4,250 |
) |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
15,037 |
|
|
|
|
|
|
|
|
|
|
|
16,457 |
|
|
|
|
|
|
|
|
|
|
|
17,701 |
|
|
|
|
|
|
|
|
|
Bank premises and equipment, net |
|
|
7,399 |
|
|
|
|
|
|
|
|
|
|
|
7,996 |
|
|
|
|
|
|
|
|
|
|
|
8,452 |
|
|
|
|
|
|
|
|
|
Other assets |
|
|
16,057 |
|
|
|
|
|
|
|
|
|
|
|
15,217 |
|
|
|
|
|
|
|
|
|
|
|
15,169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
491,548 |
|
|
|
|
|
|
|
|
|
|
$ |
490,777 |
|
|
|
|
|
|
|
|
|
|
$ |
449,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES &
SHAREHOLDERS EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
$ |
75,446 |
|
|
|
|
|
|
|
|
|
|
$ |
84,988 |
|
|
|
|
|
|
|
|
|
|
$ |
87,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts |
|
|
72,403 |
|
|
|
923 |
|
|
|
1.28 |
% |
|
|
67,190 |
|
|
|
395 |
|
|
|
0.59 |
% |
|
|
97,512 |
|
|
|
909 |
|
|
|
0.93 |
% |
Money market accounts |
|
|
26,516 |
|
|
|
391 |
|
|
|
1.47 |
% |
|
|
36,159 |
|
|
|
504 |
|
|
|
1.39 |
% |
|
|
54,650 |
|
|
|
695 |
|
|
|
1.27 |
% |
Premium money market accounts |
|
|
71,385 |
|
|
|
2,850 |
|
|
|
3.99 |
% |
|
|
50,134 |
|
|
|
1,994 |
|
|
|
3.98 |
% |
|
|
8,207 |
|
|
|
304 |
|
|
|
3.70 |
% |
Savings accounts |
|
|
32,499 |
|
|
|
137 |
|
|
|
0.42 |
% |
|
|
36,972 |
|
|
|
131 |
|
|
|
0.35 |
% |
|
|
41,725 |
|
|
|
137 |
|
|
|
0.33 |
% |
Time deposits |
|
|
124,850 |
|
|
|
5,547 |
|
|
|
4.44 |
% |
|
|
119,650 |
|
|
|
4,854 |
|
|
|
4.06 |
% |
|
|
94,215 |
|
|
|
2,904 |
|
|
|
3.08 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits |
|
|
327,653 |
|
|
|
9,848 |
|
|
|
3.01 |
% |
|
|
310,105 |
|
|
|
7,878 |
|
|
|
2.54 |
% |
|
|
296,309 |
|
|
|
4,949 |
|
|
|
1.67 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds purchased |
|
|
4,484 |
|
|
|
243 |
|
|
|
5.42 |
% |
|
|
8,427 |
|
|
|
452 |
|
|
|
5.37 |
% |
|
|
5,105 |
|
|
|
203 |
|
|
|
3.97 |
% |
Federal Home Loan Bank advances |
|
|
34,107 |
|
|
|
1,802 |
|
|
|
5.28 |
% |
|
|
41,373 |
|
|
|
2,136 |
|
|
|
5.16 |
% |
|
|
20,625 |
|
|
|
911 |
|
|
|
4.42 |
% |
Capital securities of subsidiary trust |
|
|
5,118 |
|
|
|
375 |
|
|
|
7.32 |
% |
|
|
5,276 |
|
|
|
436 |
|
|
|
8.26 |
% |
|
|
4,124 |
|
|
|
275 |
|
|
|
6.67 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
371,362 |
|
|
|
12,268 |
|
|
|
3.30 |
% |
|
|
365,181 |
|
|
|
10,902 |
|
|
|
2.99 |
% |
|
|
326,163 |
|
|
|
6,338 |
|
|
|
1.94 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
4,011 |
|
|
|
|
|
|
|
|
|
|
|
2,909 |
|
|
|
|
|
|
|
|
|
|
|
2,358 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
40,729 |
|
|
|
|
|
|
|
|
|
|
|
37,699 |
|
|
|
|
|
|
|
|
|
|
|
33,653 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities & Shareholders
Equity |
|
$ |
491,548 |
|
|
|
|
|
|
|
|
|
|
$ |
490,777 |
|
|
|
|
|
|
|
|
|
|
$ |
449,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread |
|
|
|
|
|
$ |
18,926 |
|
|
|
3.52 |
% |
|
|
|
|
|
$ |
19,479 |
|
|
|
3.68 |
% |
|
|
|
|
|
$ |
19,276 |
|
|
|
4.26 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense as a percent of average
earning assets |
|
|
|
|
|
|
|
|
|
|
2.68 |
% |
|
|
|
|
|
|
|
|
|
|
2.39 |
% |
|
|
|
|
|
|
|
|
|
|
1.54 |
% |
Net interest margin |
|
|
|
|
|
|
|
|
|
|
4.14 |
% |
|
|
|
|
|
|
|
|
|
|
4.28 |
% |
|
|
|
|
|
|
|
|
|
|
4.67 |
% |
|
|
|
(1) |
|
Income and rates on non-taxable assets are computed on a tax equivalent basis using a federal tax rate of 34%. |
|
(2) |
|
Nonaccrual loans are included in the average balance of total loans and total earning assets. |
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 Compared to 2006 |
|
|
2006 Compared to 2005 |
|
|
|
|
|
|
|
Due to |
|
|
Due to |
|
|
|
|
|
|
Due to |
|
|
Due to |
|
|
|
Change |
|
|
Volume |
|
|
Rate |
|
|
Change |
|
|
Volume |
|
|
Rate |
|
INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans; taxable |
|
$ |
903 |
|
|
$ |
261 |
|
|
|
642 |
|
|
$ |
4,800 |
|
|
$ |
3,060 |
|
|
$ |
1,740 |
|
Loans; tax-exempt (1) |
|
|
(40 |
) |
|
|
(34 |
) |
|
|
(6 |
) |
|
|
82 |
|
|
|
72 |
|
|
|
10 |
|
Securities; taxable |
|
|
(158 |
) |
|
|
(255 |
) |
|
|
97 |
|
|
|
(180 |
) |
|
|
(276 |
) |
|
|
96 |
|
Securities; tax-exempt (1) |
|
|
102 |
|
|
|
126 |
|
|
|
(24 |
) |
|
|
1 |
|
|
|
|
|
|
|
1 |
|
Deposits in banks |
|
|
7 |
|
|
|
22 |
|
|
|
(15 |
) |
|
|
19 |
|
|
|
5 |
|
|
|
14 |
|
Federal funds sold |
|
|
(1 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
45 |
|
|
|
6 |
|
|
|
39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Income |
|
|
813 |
|
|
|
119 |
|
|
|
694 |
|
|
|
4,767 |
|
|
|
2,867 |
|
|
|
1,900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts |
|
|
528 |
|
|
|
31 |
|
|
|
497 |
|
|
|
(514 |
) |
|
|
(283 |
) |
|
|
(231 |
) |
Premium NOW accounts |
|
|
(113 |
) |
|
|
(134 |
) |
|
|
21 |
|
|
|
1,690 |
|
|
|
1,552 |
|
|
|
138 |
|
Money market accounts |
|
|
856 |
|
|
|
845 |
|
|
|
11 |
|
|
|
(191 |
) |
|
|
(235 |
) |
|
|
44 |
|
Savings accounts |
|
|
5 |
|
|
|
(16 |
) |
|
|
21 |
|
|
|
(6 |
) |
|
|
(15 |
) |
|
|
9 |
|
Time deposits |
|
|
693 |
|
|
|
211 |
|
|
|
482 |
|
|
|
1,950 |
|
|
|
784 |
|
|
|
1,166 |
|
Federal funds purchased and securities
sold under agreements to repurchase |
|
|
(209 |
) |
|
|
(212 |
) |
|
|
3 |
|
|
|
250 |
|
|
|
133 |
|
|
|
117 |
|
Federal Home Loan Bank advances |
|
|
(333 |
) |
|
|
(375 |
) |
|
|
42 |
|
|
|
1,224 |
|
|
|
917 |
|
|
|
307 |
|
Capital securities of subsidiary trust |
|
|
(61 |
) |
|
|
(13 |
) |
|
|
(48 |
) |
|
|
161 |
|
|
|
77 |
|
|
|
84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Expense |
|
|
1,366 |
|
|
|
337 |
|
|
|
1,029 |
|
|
|
4,564 |
|
|
|
2,930 |
|
|
|
1,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
$ |
(553 |
) |
|
$ |
(218 |
) |
|
$ |
(335 |
) |
|
$ |
203 |
|
|
$ |
(63 |
) |
|
$ |
266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 $717,000 for 2007, $360,000 for 2006, and $473,000 for 2005. The
amount of the provision for loan loss for 2007, 2006, and 2005 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. There 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.
The increase in the provision for loan losses during 2007 was largely in response to the increase
in net loan chargeoffs in 2007. The decrease in the provision for loan losses 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 period, partially offset by the impact of continued growth in new
loan originations during 2005 and 2006. Loan chargeoffs, net of recoveries, totaled $1.00 million
for 2007, $128,000 for 2006, and $295,000 for 2005.
24
LOAN PORTFOLIO
At December 31, 2007, 2006, and 2005 net loans accounted for 83.5%, 79.7%, and 79.2% of total
assets, respectively, 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 Financial Accounting Standards Board (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.
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.
Non-performing assets totaled $2.1 million or 0.51% of total loans at December 31, 2007, as
compared with $1.75 million or 0.42% of total loans at December 31, 2006 and $195,000, or 0.05% of
total loans at December 31, 2005. Non-performing assets as a percentage of the allowance for loan
losses were 50.9%, 39.1% and 4.6% at December 31, 2007, 2006 and 2005, respectively. The number of
non-performing loan relationships increased from seventeen at December 31, 2006 to thirty-two at
December 31, 2007, which was the primary reason for the increase in non-performing assets. 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
to one borrower totaling $1.01 million. Of the $1.01 million, approximately $851,000 has a 75%
federal government guarantee from the U. S. Small Business Administration. The second relationship
consists of one loan totaling $0.5 million collateralized by real estate.
Loans that were 90 days past due and accruing interest totaled $770,000, $1,000, and $679,000 at
December 31, 2007, 2006, and 2005, respectively. No loss is anticipated on any loan 90 days past
due and accruing interest. Of the loans 90 days past due and accruing at December 31, 2007,
$758,000 consisted of two loans. 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.
At December 31, 2007, there are no other interest-bearing assets that would be subject to
disclosure as either non-performing or impaired.
25
At December 31, 2007, no concentration of loans to commercial borrowers engaged in similar
activities exceeded 10% of total loans. The largest industry concentrations at December 31, 2007
were approximately 6.7% of loans to the hospitality industry (hotels, motels, inns, etc.). 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.
Based on recently enacted regulatory guidelines, the Bank is now required to monitor the commercial
investment real estate loan portfolio for: (a) concentrations above 100% of Tier 1 capital and loan
loss reserve for construction and land loans and (b) 300% for permanent investor real estate
loans. As of December 31, 2007, construction and land loans are $38.5 million or 78.44% of the
concentration limit, while permanent investor real estate loans (by NAICS code) are $35.1 million
or 71.59% of the concentration level.
Total loans on the balance sheet are comprised of the following classifications as of December 31,
2007, 2006, 2005, 2004, and 2003.
LOAN PORTFOLIO
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
Loans secured by real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
$ |
37,204 |
|
|
$ |
33,662 |
|
|
$ |
27,302 |
|
|
$ |
29,270 |
|
|
$ |
21,243 |
|
Secured by farmland |
|
|
1,365 |
|
|
|
1,365 |
|
|
|
535 |
|
|
|
965 |
|
|
|
1,329 |
|
1-4 family residential |
|
|
170,983 |
|
|
|
168,310 |
|
|
|
153,997 |
|
|
|
136,165 |
|
|
|
119,116 |
|
Commercial real estate |
|
|
132,918 |
|
|
|
134,955 |
|
|
|
120,416 |
|
|
|
100,757 |
|
|
|
81,884 |
|
Commercial and industrial loans
(except those secured by real estate) |
|
|
38,203 |
|
|
|
41,508 |
|
|
|
35,497 |
|
|
|
24,036 |
|
|
|
21,070 |
|
Consumer loans to individuals (except
those secured by real estate) |
|
|
24,133 |
|
|
|
31,952 |
|
|
|
38,677 |
|
|
|
41,088 |
|
|
|
41,429 |
|
All other loans |
|
|
8,824 |
|
|
|
9,273 |
|
|
|
9,386 |
|
|
|
9,941 |
|
|
|
13,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
413,630 |
|
|
$ |
421,025 |
|
|
$ |
385,810 |
|
|
$ |
342,222 |
|
|
$ |
299,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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:
NON-PERFORMING ASSETS AND LOANS CONTRACTUALLY PAST DUE
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31, |
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
Non-accrual loans |
|
$ |
1,906 |
|
|
$ |
1,608 |
|
|
$ |
13 |
|
|
$ |
62 |
|
|
$ |
967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructured loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other repossessed assets owned |
|
|
222 |
|
|
|
140 |
|
|
|
182 |
|
|
|
121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-performing assets |
|
$ |
2,128 |
|
|
$ |
1,748 |
|
|
$ |
195 |
|
|
$ |
183 |
|
|
$ |
967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans past due 90 days
accruing interest |
|
$ |
770 |
|
|
$ |
1 |
|
|
$ |
679 |
|
|
$ |
162 |
|
|
$ |
840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses to
total loans at period end |
|
|
1.02 |
% |
|
|
1.07 |
% |
|
|
1.11 |
% |
|
|
1.19 |
% |
|
|
1.20 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing assets to
period end loans and other
repossessed assets owned |
|
|
0.51 |
% |
|
|
0.42 |
% |
|
|
0.05 |
% |
|
|
0.05 |
% |
|
|
0.33 |
% |
Potential Problem Loans: For additional information regarding non-performing assets and potential
loan problems, see Allowance for Loan Losses in Note 5 of the Notes to Consolidated Financial
Statements contained herein.
26
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, 2007, 2006, 2005, 2004, and 2003, the allowance for loan losses was $4,185,000,
$4,471,000, $4,238,000, $4,060,000, and $3,575,000, respectively. As a percentage of total loans,
the allowance for loan losses declined from 1.07% at December 31, 2006 to 1.02% at December 31,
2007 even though the percentage of non-performing assets to total loans and other repossessed
assets increased from 0.42% to 0.51% over the same time period. This was primarily due to an
allowance for loan loss allocation of $489,000 specifically reserved for one loan at December 31,
2006. This loan was resolved in 2007, with the resolution including the charge-off of the
previously reserved $489,000.
The following table summarizes the Banks loan loss experience for each of the years ended December
31, 2007, 2006, 2005, 2004, and 2003, respectively:
ANALYSIS OF ALLOWANCE FOR LOAN LOSSES
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31, |
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
|
2004 |
|
|
2003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses, January 1, |
|
$ |
4,471 |
|
|
$ |
4,238 |
|
|
$ |
4,060 |
|
|
$ |
3,575 |
|
|
$ |
2,910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans charged-off: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
762 |
|
|
|
56 |
|
|
|
18 |
|
|
|
102 |
|
|
|
74 |
|
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured by farmland |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 family residential real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11 |
|
|
|
|
|
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19 |
|
Consumer |
|
|
301 |
|
|
|
200 |
|
|
|
330 |
|
|
|
243 |
|
|
|
186 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans charged-off |
|
|
1,063 |
|
|
|
256 |
|
|
|
348 |
|
|
|
356 |
|
|
|
279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recoveries: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
|
|
|
|
60 |
|
|
|
10 |
|
|
|
142 |
|
|
|
60 |
|
Construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured by farmland |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 family residential real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
128 |
|
|
|
75 |
|
Consumer |
|
|
60 |
|
|
|
69 |
|
|
|
43 |
|
|
|
31 |
|
|
|
25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans recoveries |
|
|
60 |
|
|
|
129 |
|
|
|
53 |
|
|
|
301 |
|
|
|
160 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Charge-Offs |
|
|
1,003 |
|
|
|
127 |
|
|
|
295 |
|
|
|
55 |
|
|
|
119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
717 |
|
|
|
360 |
|
|
|
473 |
|
|
|
540 |
|
|
|
784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses, December 31, |
|
$ |
4,185 |
|
|
$ |
4,471 |
|
|
$ |
4,238 |
|
|
$ |
4,060 |
|
|
$ |
3,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of net charge-offs to average loans |
|
|
0.24 |
% |
|
|
0.03 |
% |
|
|
0.08 |
% |
|
|
0.02 |
% |
|
|
0.04 |
% |
27
The following table allocates the allowance for loan losses at December 31, 2007, 2006, 2005, 2004,
and 2003 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.
ALLOCATION OF ALLOWANCE FOR LOAN LOSSES
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
|
|
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 |
|
$ |
1,334 |
|
|
|
9.24 |
% |
|
$ |
1,367 |
|
|
|
9.86 |
% |
|
$ |
1,234 |
|
|
|
9.20 |
% |
Real Estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
|
317 |
|
|
|
8.99 |
% |
|
|
403 |
|
|
|
8.00 |
% |
|
|
318 |
|
|
|
7.08 |
% |
Secured by farmland |
|
|
10 |
|
|
|
0.33 |
% |
|
|
17 |
|
|
|
0.32 |
% |
|
|
|
|
|
|
0.14 |
% |
1-4 Family residential |
|
|
603 |
|
|
|
41.34 |
% |
|
|
475 |
|
|
|
39.98 |
% |
|
|
479 |
|
|
|
39.92 |
% |
Commercial real estate |
|
|
1,560 |
|
|
|
32.13 |
% |
|
|
1,741 |
|
|
|
32.05 |
% |
|
|
1,548 |
|
|
|
31.21 |
% |
Consumer |
|
|
356 |
|
|
|
5.83 |
% |
|
|
463 |
|
|
|
7.59 |
% |
|
|
659 |
|
|
|
10.02 |
% |
All other loans |
|
|
5 |
|
|
|
2.13 |
% |
|
|
5 |
|
|
|
2.20 |
% |
|
|
|
|
|
|
2.43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4,185 |
|
|
|
100.00 |
% |
|
$ |
4,471 |
|
|
|
100.00 |
% |
|
$ |
4,238 |
|
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 |
|
|
2003 |
|
|
|
Allowance |
|
|
Percentage |
|
|
Allowance |
|
|
Percentage |
|
|
|
for Loan |
|
|
of Total |
|
|
for Loan |
|
|
of Total |
|
|
|
Losses |
|
|
Loans |
|
|
Losses |
|
|
Loans |
|
|
Commercial & industrial |
|
$ |
1,102 |
|
|
|
7.02 |
% |
|
$ |
1,701 |
|
|
|
7.04 |
% |
Real Estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction |
|
|
466 |
|
|
|
8.55 |
% |
|
|
|
|
|
|
7.10 |
% |
Secured by farmland |
|
|
|
|
|
|
0.28 |
% |
|
|
|
|
|
|
0.44 |
% |
1-4 Family residential |
|
|
607 |
|
|
|
39.79 |
% |
|
|
634 |
|
|
|
39.82 |
% |
Commercial real estate |
|
|
1,136 |
|
|
|
29.44 |
% |
|
|
439 |
|
|
|
27.38 |
% |
Consumer |
|
|
681 |
|
|
|
12.01 |
% |
|
|
801 |
|
|
|
13.85 |
% |
All other loans |
|
|
68 |
|
|
|
2.90 |
% |
|
|
|
|
|
|
4.36 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4,060 |
|
|
|
100.00 |
% |
|
$ |
3,575 |
|
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-INTEREST INCOME
2007 COMPARED WITH 2006
Total non-interest income increased by $237,000 from $5.83 million in 2006 to $6.06 million in
2007. 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.
Wealth Management income increased $68,000 or 5.1% from 2006 to 2007, primarily as the result of
increased assets under management. Service charges on deposit accounts increased $162,000 or 5.8%
to $2.94 million for 2007, compared with $2.78 million for 2006 due to the increase in the number
of transaction accounts generating fee income. Other service charges, commissions and fees
increased $174,000 or 11.4% from $1.53 million in 2006 to $1.71 million in 2007 primarily due to
increased income from VISA check card fees. The increase in VISA check fees is primarily due to the
increase in the Banks retail deposit customer base. Included in other service charges,
commissions, and income is Bank Owned Life Insurance (BOLI) income, which was $393,000 in
2007 compared with $372,000 in 2006. Total BOLI was
$10.0 million at December 31, 2007, compared with $9.6 million one year earlier.
There were no gains or losses on the sale of securities or other assets in 2007. Management does
not project any further gains or losses on the sale of securities at this time.
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 2007 and 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.
28
2006 COMPARED WITH 2005
Total non-interest income increased by $555,000 from $5.27 million in 2005 to $5.83 million in
2006. 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
fees.
During 2006, 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. Also during 2006, management elected to
sell, for asset/liability restructuring purposes, approximately $3.0 million of investment
securities available for sale at a loss of $83,000.
NON-INTEREST EXPENSE
2007 COMPARED WITH 2006
Total non-interest expense increased $333,000 or 2.0% in 2007 compared with 2006. The primary
component of this was an increase in salaries and employees benefits of $232,000, or 2.6%,
primarily due to customary annual salary increases, partially offset by decreases in defined
benefit pension plan expenses and performance-based incentive plan expenses. Full-time equivalent
personnel totaled 149 at year-end 2007 compared with 139 at year-end 2006.
On December 20, 2007, the Companys Board of Directors (Board) approved the termination of the
defined benefit pension plan effective on December 31, 2009, and effective January 1, 2010 the
Board approved to replace the defined benefit pension plan with an enhanced 401(k) plan. Defined
benefit pension plan expenses are projected to decrease from $636,000 in 2007 to approximately
$150,000 in 2008 and nothing in 2009 and going forward. Expenses for the 401(k) plan are projected
to increase from $134,000 in 2007 to approximately $140,000 in 2008 and 2009, and approximately
$625,000 in 2010. Growth in 401(k) after 2010 is projected to increase approximately at the same
rate of increase as salaries.
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. During 2008, the Company projects the increase of
approximately four full-time equivalent people. These new positions are planned in commercial
lending and technology systems support. In 2009, the Company will increase full-time equivalent
personnel in order to staff two new branch offices in Haymarket and Bristow.
Net occupancy expense increased $32,000 or 3.1%, and furniture and equipment expense decreased
$182,000 or 13.4%, from 2006 to 2007. The decrease in furniture and equipment expenses primarily
reflects the decrease in computer software depreciation expense.
Consulting expense, which includes legal and accounting professional fees, increased $98,000 or
12.0% in 2007 compared with 2006 primarily reflecting costs associated with Sarbanes-Oxley
compliance in connection with implementing the requirements of Section 404 regarding Managements
Report on Internal Controls.
Data processing expense increased $163,000 or 14.6% in 2007 compared with 2006. The Bank outsources
much of its data processing to a third-party vendor. The increase in expense primarily reflects
increased deposit transactions and other data processing system usage by the Bank.
Marketing expense decreased $23,000 or 4.0%, and other operating expenses increased $14,000 or 0.5%
in 2007 compared with 2006.
29
2006 COMPARED WITH 2005
Total non-interest expense increased $994,000 or 6.3% 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.
Marketing expense increased $93,000 or 19.4% from 2005 to 2006 primarily reflecting the expenses
associated with a comprehensive deposit gathering program for retail demand deposit and NOW
accounts.
Consulting expense decreased $140,000 or 14.6% from 2005 to 2006 due to a delay in the
implementation of Sarbanes-Oxley compliance in connection with implementing the requirements of
Section 404 until 2007. A significant portion of the Banks audit and legal expenses in 2005
reflected the procedural review in preparation of Section 404.
Data processing expenses increased $81,000 or 7.9% from 2005 to 2006 reflecting increased data
processing system usage by the Bank.
Other operating expenses increased $19,000 or 0.7% in 2006 compared with 2005.
INCOME TAXES
Income tax expense decreased by $377,000 for the year ended December 31, 2007 compared to the year
ended December 31, 2006. Income tax expense decreased by $53,000 for the year ended December 31,
2006 compared to the year ended December 31, 2005. The effective tax rates were 29.6% for 2007,
30.5% for 2006, and 30.6% for 2005. The 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, 2007 AND DECEMBER 31, 2006
Total assets were $489.9 million at December 31, 2007, a decrease of 6.1% or $32.0 million from
$521.9 million at December 31, 2006. Balance sheet categories reflecting significant changes
included cash and due from banks, federal
funds sold, investment securities, total loans, deposits, FHLB 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 $16.7 million at December 31, 2007, reflecting
a decrease of $4.3 million from December 31, 2006. The decrease in cash and due from banks was
primarily due to the decrease in transaction account deposits in December 2007, and the associated
decline in cash held at the Fed in order to satisfy reserve requirements.
INVESTMENT SECURITIES. Total investment securities were $37.4 million at December 31, 2007,
reflecting a decrease of $3.0 million from $40.4 million at December 31, 2006. The decrease was
primarily the result of redeploying the cash flow from investment securities into the repayment of
higher costing money borrowed from the FHLB of Atlanta. At December 31, 2007 and 2006, 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 $333,000 at December 31, 2007 compared
with an unrealized loss, net of tax benefit, of $369,000 at December 31, 2006.
30
At December 31, 2007, 2006 and 2005, the carrying values of the major classifications of securities
were as follows:
INVESTMENT PORTFOLIO
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for Sale (1) |
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Obligations of U.S. Government
corporations and
agencies |
|
$ |
22,948 |
|
|
$ |
28,932 |
|
|
$ |
37,798 |
|
Obligations of states and
political subdivisions |
|
|
5,372 |
|
|
|
1,012 |
|
|
|
1,020 |
|
Corporate Bonds |
|
|
5,651 |
|
|
|
5,985 |
|
|
|
5,901 |
|
Mutual funds |
|
|
286 |
|
|
|
270 |
|
|
|
261 |
|
Restricted investment Federal
Home Loan Bank stock |
|
|
2,514 |
|
|
|
3,437 |
|
|
|
2,748 |
|
FHLMC preferred stock |
|
|
344 |
|
|
|
455 |
|
|
|
428 |
|
Other securities |
|
|
262 |
|
|
|
262 |
|
|
|
235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
37,377 |
|
|
$ |
40,353 |
|
|
$ |
48,391 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Amounts for available-for-sale securities are based on fair value. |
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, 2007:
ESTIMATED MATURITY DISTRIBUTION AND YIELDS OF SECURITIES
(Dollars 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 |
|
$ |
7,259 |
|
|
|
3.46 |
% |
|
$ |
10,296 |
|
|
|
4.46 |
% |
|
$ |
5,393 |
|
|
|
4.68 |
% |
Corporate bonds |
|
|
2,838 |
|
|
|
7.67 |
% |
|
|
2,813 |
|
|
|
7.16 |
% |
|
|
|
|
|
|
|
|
Other taxable securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total taxable |
|
$ |
10,097 |
|
|
|
4.64 |
% |
|
$ |
13,109 |
|
|
|
5.04 |
% |
|
$ |
5,393 |
|
|
|
4.68 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of states and political
subdivisions,
tax-exempt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities: |
|
$ |
10,097 |
|
|
|
4.64 |
% |
|
$ |
13,109 |
|
|
|
5.04 |
% |
|
$ |
5,393 |
|
|
|
4.68 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due after 10 years |
|
|
|
|
|
|
and Equity |
|
|
|
|
|
|
Securities |
|
|
Total |
|
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of U.S. Government
corporations and
agencies |
|
$ |
|
|
|
|
|
|
|
|
22,948 |
|
|
|
4.20 |
% |
Corporate bonds |
|
|
|
|
|
|
|
|
|
|
5,651 |
|
|
|
7.42 |
% |
Other taxable securities |
|
|
3,406 |
|
|
|
5.52 |
% |
|
|
3,406 |
|
|
|
5.52 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total taxable |
|
$ |
3,406 |
|
|
|
5.52 |
% |
|
$ |
32,005 |
|
|
|
4.91 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of states and political
subdivisions,
tax-exempt |
|
|
5,372 |
|
|
|
4.32 |
% |
|
|
5,372 |
|
|
|
4.32 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities: |
|
$ |
8,778 |
|
|
|
4.79 |
% |
|
$ |
37,377 |
|
|
|
4.82 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excluding obligations of U. S. Government corporations and agencies, no Bank security investment
exceeded 10% of shareholders equity.
31
LOANS. Total net loan balance after allowance for loan losses was $409.1 million at December 31,
2007, which represents a decrease of $7.0 million or 1.7% from $416.1 million at December 31, 2006.
The majority of the decline in loans was in consumer installment loans, which decreased $7.8
million from year-end 2006 to year-end 2007, and commercial and industrial loans, which decreased
$3.3 million over the same time period, partially offset by a $3.5 increase in construction loans.
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.
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, 2007:
MATURITY SCHEDULE OF SELECTED LOANS
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Year |
|
|
|
|
|
|
|
|
|
Within |
|
|
Within |
|
|
After |
|
|
|
|
|
|
1 Year |
|
|
5 Years |
|
|
5 Years |
|
|
Total |
|
Commercial real estate loans |
|
$ |
14,318 |
|
|
$ |
41,972 |
|
|
$ |
76,628 |
|
|
$ |
132,918 |
|
Commercial and industrial
loans |
|
|
26,756 |
|
|
|
7,899 |
|
|
|
3,548 |
|
|
|
38,203 |
|
Construction loans |
|
|
29,376 |
|
|
|
4,316 |
|
|
|
3,512 |
|
|
|
37,204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
70,450 |
|
|
$ |
54,187 |
|
|
$ |
83,688 |
|
|
$ |
208,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For maturities over one year: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate loans |
|
|
|
|
|
$ |
34,892 |
|
|
$ |
2,170 |
|
|
$ |
37,062 |
|
Fixed rate loans |
|
|
|
|
|
|
19,295 |
|
|
|
81,517 |
|
|
$ |
100,812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
54,187 |
|
|
$ |
83,687 |
|
|
$ |
137,874 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEPOSITS. For the year ended December 31, 2007, total deposits declined by $11.5 million or 2.8%
when compared with total deposits one year earlier. Non-interest-bearing deposits decreased by $9.4
million and interest-bearing deposits decreased by $2.1 million. The decline in the Banks
non-interest-bearing deposits and interest-bearing deposits during 2007 was the result of many
factors difficult to segregate and quantify, and equally difficult to use as factors for future
projections. The economy, local competition, retail customer preferences, changes in business cash
management practices by Bank customers, the relative pricing from wholesale funding sources, and
the Banks funding needs all contributed to the change in deposit balances. Included in
interest-bearing deposits at December 31, 2007 were $9.3 million of brokered deposits, or 2.3% of
total deposits. This compares with $20.2 million of brokered deposits at December 31, 2006, or 4.8%
of total deposits. The Bank projects to increase its transaction account and other deposits in 2008
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.
32
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
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
|
Amount |
|
|
Rate |
|
|
Non-interest-bearing |
|
$ |
75,446 |
|
|
|
|
|
|
$ |
84,988 |
|
|
|
|
|
|
$ |
87,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts |
|
|
72,403 |
|
|
|
1.28 |
% |
|
|
67,190 |
|
|
|
0.59 |
% |
|
|
97,512 |
|
|
|
0.93 |
% |
Money market accounts |
|
|
26,516 |
|
|
|
1.47 |
% |
|
|
36,159 |
|
|
|
1.39 |
% |
|
|
54,650 |
|
|
|
1.27 |
% |
Premium money market
accounts |
|
|
71,385 |
|
|
|
3.99 |
% |
|
|
50,134 |
|
|
|
3.98 |
% |
|
|
8,207 |
|
|
|
3.70 |
% |
Regular savings accounts |
|
|
32,499 |
|
|
|
0.42 |
% |
|
|
36,972 |
|
|
|
0.35 |
% |
|
|
41,725 |
|
|
|
0.33 |
% |
Time deposits: |
|
|
124,850 |
|
|
|
4.44 |
% |
|
|
119,650 |
|
|
|
4.06 |
% |
|
|
94,215 |
|
|
|
3.08 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing |
|
|
327,653 |
|
|
|
3.01 |
% |
|
|
310,105 |
|
|
|
2.54 |
% |
|
|
296,309 |
|
|
|
1.67 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits |
|
$ |
403,099 |
|
|
|
|
|
|
$ |
395,093 |
|
|
|
|
|
|
$ |
383,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 at
December 31, 2007:
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2007 |
|
$ |
8,810 |
|
|
$ |
6,647 |
|
|
$ |
11,928 |
|
|
$ |
9,686 |
|
|
$ |
108 |
|
|
$ |
37,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 $4.0 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 $4.0
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 was to use the proceeds to redeem,
on March 26, 2007, the existing capital securities issued on March 26, 2002. 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 reduced the interest expense associated with the distribution on capital
securities of subsidiary trust by $76,000 annually.
33
BORROWINGS. Amounts and weighted average rates for long and short term borrowings as of December
31, 2007, 2006 and 2005 are as follows:
BORROWED FUNDS
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007 |
|
December 31, 2006 |
|
December 31, 2005 |
|
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
|
|
|
|
|
|
|
|
FHLB Advances |
|
$ |
35,000 |
|
|
|
4.94 |
% |
|
$ |
55,000 |
|
|
|
5.33 |
% |
|
$ |
42,000 |
|
|
|
4.68 |
% |
Federal funds
purchased |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,000 |
|
|
|
4.55 |
% |
CAPITAL RESOURCES AND LIQUIDITY
Shareholders equity totaled $41.8 million at December 31, 2007 compared with $38.5 million at
December 31, 2006. 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, 397 shares
at a cost of $10,000 in 2005; 1,900 shares at a cost of $43,000 in 2006 and 37,770 shares at a cost
of $723,000 in 2007.
Accumulated other comprehensive income/loss decreased to an unrealized loss net of tax benefit of
$773,000 at December 31, 2007 compared with an unrealized loss net of tax benefit of $1.22 million
at December 31, 2006. The decline in the accumulated other comprehensive loss was attributable to
the decrease of the SFAS No. 158 impact regarding the Banks defined benefit retirement and
post-retirement plans. During 2007, the impact of the SFAS No. 158
was a loss of $408,000 net of tax
benefit compared with a loss of $848,000 net of tax benefit during 2006.
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. During 2007, the Company repaid the $4.0
million issued in 2002. 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,
2007, 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 $19.6 million at December 31, 2007 compared with $41.7 million at
December 31, 2006. 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 $23.8 million was unpledged and readily salable at December 31, 2007. Futhermore, the
Bank has an available line of credit with the FHLB of Atlanta with a borrowing limit of
approximately $136.2 million at December 31, 2007 to provide additional sources of liquidity, as
well as available federal funds purchased lines of credit with various commercial banks totaling
approximately $52.0 million. At December 31, 2007, $35.0 million of the FHLB of Atlanta line of
credit and no federal funds purchased lines of credit were in use.
34
The following table sets forth information relating to the Companys sources of liquidity and the
outstanding commitments for use of liquidity at December 31, 2007 and 2006. The liquidity coverage
ratio is derived by dividing the total sources of liquidity by the outstanding commitments for use
of liquidity.
|
|
|
|
|
|
|
|
|
|
|
|
|
LIQUIDITY SOURCES AND USES |
(Dollars in Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007 |
|
|
December 31, 2006 |
|
|
|
Total |
|
|
In Use |
|
|
Available |
|
|
Total |
|
|
In Use |
|
|
Available |
|
Sources: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds borrowing lines of credit |
|
$ |
52,036 |
|
|
$ |
|
|
|
$ |
52,036 |
|
|
$ |
51,901 |
|
|
$ |
|
|
|
$ |
51,901 |
|
Federal Home Loan Bank advances |
|
|
136,159 |
|
|
|
35,000 |
|
|
|
101,159 |
|
|
|
139,194 |
|
|
|
55,000 |
|
|
|
84,194 |
|
Federal funds sold |
|
|
|
|
|
|
|
|
|
|
2,020 |
|
|
|
|
|
|
|
|
|
|
|
20,122 |
|
Securities, available for sale and
unpledged
at fair value |
|
|
|
|
|
|
|
|
|
|
23,632 |
|
|
|
|
|
|
|
|
|
|
|
21,070 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total short-term funding sources |
|
|
|
|
|
|
|
|
|
$ |
178,847 |
|
|
|
|
|
|
|
|
|
|
$ |
177,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Uses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unfunded loan commitments and
lending lines of credit |
|
|
|
|
|
|
|
|
|
$ |
72,503 |
|
|
|
|
|
|
|
|
|
|
$ |
79,642 |
|
Letters of credit |
|
|
|
|
|
|
|
|
|
|
6,749 |
|
|
|
|
|
|
|
|
|
|
|
4,736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total potential short-term funding uses |
|
|
|
|
|
|
|
|
|
$ |
79,252 |
|
|
|
|
|
|
|
|
|
|
$ |
84,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of short-term funding sources to
potential short-term funding uses |
|
|
|
|
|
|
|
|
|
|
225.7 |
% |
|
|
|
|
|
|
|
|
|
|
210.1 |
% |
In addition to the outstanding commitments for use of liquidity displayed in the table above, the
Bank will be utilizing approximately $5.0 million over the next twelve to thirty-six months to
build new branch offices in Haymarket and Bristow, as well as move and expand its ViewTree
Warrenton branch office.
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, 2007, that the Company and the Bank more than
satisfy all capital adequacy requirements to which they are subject.
35
At December 31, 2007 and 2006,
the Company exceeded its regulatory capital ratios, as set forth in the following table:
RISK BASED CAPITAL RATIOS
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2007 |
|
|
2006 |
|
Tier 1 Capital: |
|
|
|
|
|
|
|
|
Shareholders Equity |
|
$ |
41,828 |
|
|
$ |
38,535 |
|
Plus: Unrealized loss on securities
available for sale/FAS 158 |
|
|
773 |
|
|
|
1,213 |
|
Less: Intangible assets, net |
|
|
(103 |
) |
|
|
(6 |
) |
Plus: Company-obligated madatorily
redeemable capital securities |
|
|
4,000 |
|
|
|
8,000 |
|
|
|
|
|
|
|
|
Total Tier 1 Capital |
|
|
46,498 |
|
|
|
47,742 |
|
|
|
|
|
|
|
|
|
|
Tier 2 Capital: |
|
|
|
|
|
|
|
|
Allowable Allowance for Loan Losses |
|
|
4,185 |
|
|
|
4,471 |
|
|
|
|
|
|
|
|
Total Capital: |
|
|
50,683 |
|
|
|
52,213 |
|
|
|
|
|
|
|
|
Risk Weighted Assets: |
|
$ |
390,597 |
|
|
$ |
404,603 |
|
|
|
|
|
|
|
|
Risk Based Capital Ratios: |
|
|
|
|
|
|
|
|
Tier 1 to Risk Weighted Assets |
|
|
11.90 |
% |
|
|
11.80 |
% |
|
|
|
|
|
|
|
|
|
Total Capital to Risk Weighted
Assets |
|
|
12.98 |
% |
|
|
12.90 |
% |
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, 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments due by period |
(In Thousands) |
|
Total |
|
Less than One Year |
|
1-3 Years |
|
3-5 Years |
|
More than 5 Years |
|
|
|
Contractual Obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt obligations |
|
$ |
19,100 |
|
|
$ |
5,000 |
|
|
$ |
|
|
|
$ |
10,000 |
|
|
$ |
4,100 |
* |
Operating lease obligations |
|
|
7,448 |
|
|
|
1,434 |
|
|
|
1,519 |
|
|
|
654 |
|
|
|
3,841 |
|
|
|
|
Total |
|
$ |
26,548 |
|
|
$ |
6,434 |
|
|
$ |
1,519 |
|
|
$ |
10,654 |
|
|
$ |
7,941 |
|
|
|
|
|
|
|
* |
|
Includes $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 letters of
credit, which were $72.5 million and $6.7 million,
respectively, at December 31, 2007, and $79.6
million and $4.7 million, respectively, at December 31, 2006. 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 $91,000 and $92,000 for 2007 and 2006, respectively.
There were 67 and 77 separate standby letters of credit at December 31, 2007 and 2006,
respectively. During 2007 and 2006, no liabilities 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.
36
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 2007.
37
The following tables present the Banks anticipated market value changes in equity under various
rate scenarios as of December 31, 2007 and 2006:
MARKET RISK
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
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 |
% |
|
$ |
1 |
|
|
$ |
2,021 |
|
|
$ |
2,020 |
|
|
$ |
2,018 |
|
|
$ |
(2 |
) |
|
|
0.00 |
% |
Securities
and interest-bearing deposits with other banks |
|
|
2.63 |
% |
|
|
1,005 |
|
|
|
39,205 |
|
|
|
38,200 |
|
|
|
36,782 |
|
|
|
(1,418 |
) |
|
|
-3.71 |
% |
Loans receivable |
|
|
1.44 |
% |
|
|
5,925 |
|
|
|
416,975 |
|
|
|
411,050 |
|
|
|
401,324 |
|
|
|
(9,726 |
) |
|
|
-2.37 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total rate sensitive assets |
|
|
1.54 |
% |
|
|
6,931 |
|
|
|
458,201 |
|
|
|
451,270 |
|
|
|
440,124 |
|
|
|
(11,146 |
) |
|
|
-2.47 |
% |
Other assets |
|
|
0.00 |
% |
|
|
|
|
|
|
40,569 |
|
|
|
40,569 |
|
|
|
40,569 |
|
|
|
|
|
|
|
0.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
1.41 |
% |
|
$ |
6,931 |
|
|
$ |
498,770 |
|
|
$ |
491,839 |
|
|
$ |
480,693 |
|
|
$ |
(11,146 |
) |
|
|
-2.27 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand Deposits |
|
|
11.30 |
% |
|
$ |
7,628 |
|
|
$ |
75,131 |
|
|
$ |
67,503 |
|
|
$ |
61,292 |
|
|
$ |
(6,211 |
) |
|
|
-9.20 |
% |
Rate-bearing deposits |
|
|
1.97 |
% |
|
|
6,102 |
|
|
|
315,520 |
|
|
|
309,418 |
|
|
|
300,822 |
|
|
|
(8,596 |
) |
|
|
-2.78 |
% |
Borrowed funds |
|
|
0.59 |
% |
|
|
231 |
|
|
|
39,458 |
|
|
|
39,227 |
|
|
|
39,174 |
|
|
|
(53 |
) |
|
|
-0.13 |
% |
Other liabilities |
|
|
0.00 |
% |
|
|
|
|
|
|
4,385 |
|
|
|
4,385 |
|
|
|
4,385 |
|
|
|
|
|
|
|
0.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
3.32 |
% |
|
|
13,961 |
|
|
|
434,494 |
|
|
|
420,533 |
|
|
|
405,673 |
|
|
|
(14,860 |
) |
|
|
-3.53 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Present Value Equity |
|
|
-9.86 |
% |
|
|
(7,030 |
) |
|
|
64,276 |
|
|
|
71,306 |
|
|
|
75,020 |
|
|
|
3,714 |
|
|
|
5.21 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
|
1.41 |
% |
|
$ |
6,931 |
|
|
$ |
498,770 |
|
|
$ |
491,839 |
|
|
$ |
480,693 |
|
|
$ |
(11,146 |
) |
|
|
-2.27 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
and interest-bearing deposits with other banks |
|
|
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 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders of
Fauquier Bankshares, Inc.
Warrenton, Virginia
We have audited the accompanying consolidated balance sheets of Fauquier Bankshares, Inc. and
its subsidiaries as of December 31, 2007 and 2006, and the related consolidated statements of
income, consolidated statements of changes in shareholders equity, and consolidated statements of
cash flows for each of the years in the three-year period ended December 31, 2007. We have also
audited Fauquier Bankshares Incs internal control over financial reporting as of December 31,
2007, based on criteria established in Internal ControlIntegrated Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission (COSO). The management of
Fauquier Bankshares, Inc. and its subsidiaries is responsible for these financial statements, for
maintaining effective internal control over financial reporting, and for its assessment of the
effectiveness of internal control over financial reporting, included in the accompanying
Managements Report on Internal Control. Our responsibility is to express an opinion on these
financial statements and an opinion on the Companys internal control over financial reporting
based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting
Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of material
misstatement and whether effective internal control over financial reporting was maintained in all
material respects. Our audits of the financial statements included examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, and evaluating the overall
financial statement presentation. Our audit of internal control over financial reporting included
obtaining an understanding of internal control over financial reporting, assessing the risk that a
material weakness exists, and testing and evaluating the design and operating effectiveness of
internal control based on the assessed risk. Our audits also included performing such other
procedures as we considered necessary in the circumstances. We believe that our audits provide a
reasonable basis for our opinions.
A companys internal control over financial reporting is a process designed to provide
reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with generally accepted accounting
principles. A companys internal control over financial reporting includes those policies and
procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately
and fairly reflect the transactions and dispositions of the assets of the company; (2) provide
reasonable assurance that transactions are recorded as necessary to permit preparation of financial
statements in accordance with generally accepted accounting principles, and that receipts and
expenditures of the company are being made only in accordance with authorizations of management and
directors of the company; and (3) provide reasonable assurance regarding prevention or timely
detection of unauthorized acquisition, use, or disposition of the companys assets that could have
a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent
or detect misstatements. Also, projections of any evaluation of effectiveness to future periods
are subject to the risk that controls may become inadequate because of changes in conditions, or
that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, the financial statements referred to above present fairly, in all material
respects, the financial position of Fauquier Bankshares, Inc. and its subsidiaries as of December
31, 2007 and 2006, and the results of their operations and their cash flows for each of the years
in the three-year period ended December 31, 2007 in conformity with accounting principles generally
accepted in the United States of America. Also, in our opinion, Fauquier Bankshares, Inc. and its
subsidiaries maintained, in all material respects, effective internal control over financial
reporting as of December 31, 2007, based on criteria established in Internal ControlIntegrated
Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
As discussed in Notes 1 and 9 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. As disclosed in Note 2, the Company restated its 2006
financial statements to reflect the application of Statement of Financial Accounting Standards No.
158 for its supplemental executive retirement plan. 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 14, 2008
F-1
FAUQUIER BANKSHARES, INC. AND SUBSIDIARIES
Warrenton, Virginia
CONSOLIDATED FINANCIAL REPORT
DECEMBER 31, 2007
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, |
|
|
December 31, |
|
|
|
2007 |
|
|
2006 |
|
Assets |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
16,708,922 |
|
|
$ |
21,019,764 |
|
Interest-bearing deposits in other banks |
|
|
823,252 |
|
|
|
537,891 |
|
Federal funds sold |
|
|
2,020,000 |
|
|
|
20,122,000 |
|
Securities available for sale |
|
|
37,376,725 |
|
|
|
40,352,775 |
|
Loans, net of allowance for loan losses of$4,185,209
in 2007 and $4,470,533 in 2006 |
|
|
409,107,482 |
|
|
|
416,061,150 |
|
Bank premises and equipment, net |
|
|
7,180,369 |
|
|
|
7,584,089 |
|
Accrued interest receivable |
|
|
1,748,546 |
|
|
|
1,802,379 |
|
Other assets |
|
|
14,930,932 |
|
|
|
14,373,452 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
489,896,228 |
|
|
$ |
521,853,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders Equity |
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
Noninterest-bearing |
|
|
76,080,935 |
|
|
|
85,495,160 |
|
Interest-bearing |
|
|
328,477,988 |
|
|
|
330,576,258 |
|
|
|
|
|
|
|
|
Total deposits |
|
|
404,558,923 |
|
|
|
416,071,418 |
|
|
|
|
|
|
|
|
|
|
Federal Home Loan Bank advances |
|
|
35,000,000 |
|
|
|
55,000,000 |
|
Company-obligated mandatorily redeemable
capital securities |
|
|
4,124,000 |
|
|
|
8,248,000 |
|
Other liabilities |
|
|
4,385,553 |
|
|
|
3,999,470 |
|
Commitments and Contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
448,068,476 |
|
|
|
483,318,888 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
|
|
|
|
|
|
Common stock, par value, $3.13; authorized 8,000,000
shares: issued and outstanding, 2007: 3,537,354 shares
(includes nonvested shares of 31,190);
2006: 3,478,960 shares (includes nonvested shares of 31,829) |
|
|
10,974,293 |
|
|
|
10,789,521 |
|
Retained earnings |
|
|
31,626,627 |
|
|
|
28,962,409 |
|
Accumulated other comprehensive income (loss), net |
|
|
(773,168 |
) |
|
|
(1,217,318 |
) |
|
|
|
|
|
|
|
Total shareholders equity |
|
|
41,827,752 |
|
|
|
38,534,612 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
489,896,228 |
|
|
$ |
521,853,500 |
|
|
|
|
|
|
|
|
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, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Interest Income |
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans |
|
$ |
28,916,500 |
|
|
$ |
28,039,607 |
|
|
$ |
23,186,158 |
|
Interest and dividends on securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable interest income |
|
|
1,479,307 |
|
|
|
1,599,174 |
|
|
|
1,874,519 |
|
Interest income exempt from federal income taxes |
|
|
120,097 |
|
|
|
52,580 |
|
|
|
52,280 |
|
Dividends |
|
|
303,500 |
|
|
|
341,815 |
|
|
|
246,276 |
|
Interest on federal funds sold |
|
|
90,724 |
|
|
|
92,221 |
|
|
|
47,215 |
|
Interest on deposits in other banks |
|
|
33,548 |
|
|
|
26,306 |
|
|
|
7,270 |
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
|
30,943,676 |
|
|
|
30,151,703 |
|
|
|
25,413,718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits |
|
|
9,847,705 |
|
|
|
7,878,058 |
|
|
|
4,948,904 |
|
Interest on federal funds purchased |
|
|
243,250 |
|
|
|
452,301 |
|
|
|
202,706 |
|
Interest on Federal Home Loan Bank advances |
|
|
1,802,174 |
|
|
|
435,771 |
|
|
|
275,176 |
|
Distribution on capital securities of subsidiary trusts |
|
|
374,586 |
|
|
|
2,135,506 |
|
|
|
911,434 |
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
12,267,715 |
|
|
|
10,901,636 |
|
|
|
6,338,220 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
18,675,961 |
|
|
|
19,250,067 |
|
|
|
19,075,498 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
|
|
717,000 |
|
|
|
360,000 |
|
|
|
472,917 |
|
|
|
|
|
|
|
|
|
|
|
Net interest income after
provision for loan losses |
|
|
17,958,961 |
|
|
|
18,890,067 |
|
|
|
18,602,581 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income |
|
|
|
|
|
|
|
|
|
|
|
|
Wealth management income |
|
|
1,412,230 |
|
|
|
1,343,963 |
|
|
|
1,331,511 |
|
Service charges on deposit accounts |
|
|
2,944,095 |
|
|
|
2,781,884 |
|
|
|
2,615,408 |
|
Other service charges, commissions and income |
|
|
1,706,400 |
|
|
|
1,532,081 |
|
|
|
1,322,946 |
|
Gain on cancellation of property rights |
|
|
|
|
|
|
250,000 |
|
|
|
|
|
Loss on sale of securities |
|
|
|
|
|
|
(82,564 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income |
|
|
6,062,725 |
|
|
|
5,825,364 |
|
|
|
5,269,865 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits |
|
|
9,284,067 |
|
|
|
9,051,834 |
|
|
|
8,263,400 |
|
Net occupancy expense of premises |
|
|
1,048,036 |
|
|
|
1,016,527 |
|
|
|
920,866 |
|
Furniture and equipment |
|
|
1,178,307 |
|
|
|
1,360,063 |
|
|
|
1,303,990 |
|
Marketing expense |
|
|
548,580 |
|
|
|
571,641 |
|
|
|
478,748 |
|
Consulting expense |
|
|
915,784 |
|
|
|
817,920 |
|
|
|
957,611 |
|
Data processing expense |
|
|
1,275,134 |
|
|
|
1,112,565 |
|
|
|
1,031,459 |
|
Other operating expenses |
|
|
2,731,492 |
|
|
|
2,717,594 |
|
|
|
2,698,164 |
|
|
|
|
|
|
|
|
|
|
|
Total other expenses |
|
|
16,981,400 |
|
|
|
16,648,144 |
|
|
|
15,654,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
7,040,286 |
|
|
|
8,067,287 |
|
|
|
8,218,208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
2,086,864 |
|
|
|
2,463,745 |
|
|
|
2,516,591 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
4,953,422 |
|
|
$ |
5,603,542 |
|
|
$ |
5,701,617 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share, basic |
|
$ |
1.41 |
|
|
$ |
1.61 |
|
|
$ |
1.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share, assuming dilution |
|
$ |
1.39 |
|
|
$ |
1.56 |
|
|
$ |
1.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per Share |
|
$ |
0.79 |
|
|
$ |
0.745 |
|
|
$ |
0.645 |
|
|
|
|
|
|
|
|
|
|
|
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, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
4,953,422 |
|
|
$ |
5,603,542 |
|
|
$ |
5,701,617 |
|
Adjustments to reconcile net income to net
cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
1,017,874 |
|
|
|
1,205,044 |
|
|
|
1,201,070 |
|
Provision for loan losses |
|
|
717,000 |
|
|
|
360,000 |
|
|
|
472,917 |
|
Deferred tax benefit |
|
|
(327,194 |
) |
|
|
(4,575 |
) |
|
|
(28,748 |
) |
Loss on sale of securities |
|
|
|
|
|
|
82,564 |
|
|
|
|
|
Gain on sale of property rights |
|
|
|
|
|
|
(250,000 |
) |
|
|
|
|
Gain on sale of premises and equipment |
|
|
|
|
|
|
|
|
|
|
(11,132 |
) |
Tax benefit of nonqualified options exercised |
|
|
(419,527 |
) |
|
|
(105,358 |
) |
|
|
(111,139 |
) |
Amortization (accretion) of security premiums, net |
|
|
2,004 |
|
|
|
21,456 |
|
|
|
(110,415 |
) |
Amortization of unearned compensation |
|
|
256,230 |
|
|
|
220,268 |
|
|
|
203,651 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
(Increase) decrease in other assets |
|
|
15,835 |
|
|
|
(69 |
) |
|
|
(211,201 |
) |
Increase (decrease) in other liabilities |
|
|
1,003,891 |
|
|
|
(170,806 |
) |
|
|
(134,475 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
7,219,535 |
|
|
|
6,962,066 |
|
|
|
6,972,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
7,937,961 |
|
|
|
6,060,424 |
|
|
|
10,961,625 |
|
Purchase of securities available for sale |
|
|
(5,833,829 |
) |
|
|
|
|
|
|
(1,568,980 |
) |
Proceeds from sale of premises and equipment |
|
|
|
|
|
|
|
|
|
|
11,132 |
|
Purchase of premises and equipment |
|
|
(614,154 |
) |
|
|
(499,552 |
) |
|
|
(957,032 |
) |
(Purchase of) proceeds from sale of other bank stock |
|
|
923,500 |
|
|
|
(715,900 |
) |
|
|
|
|
Gain on sale of property rights |
|
|
|
|
|
|
250,000 |
|
|
|
|
|
Net (increase) decrease in loans |
|
|
6,236,668 |
|
|
|
(35,371,679 |
) |
|
|
(43,730,606 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
|
|
8,650,146 |
|
|
|
(27,251,962 |
) |
|
|
(35,283,861 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in demand deposits, NOW accounts
and savings accounts |
|
|
22,157,092 |
|
|
|
(20,230,855 |
) |
|
|
(2,636,061 |
) |
Net (decrease) increase in certificates of deposit |
|
|
(33,669,587 |
) |
|
|
44,645,104 |
|
|
|
19,637,533 |
|
Federal Home Loan Bank advances |
|
|
57,000,000 |
|
|
|
108,000,000 |
|
|
|
38,000,000 |
|
Federal Home Loan Bank principal repayments |
|
|
(77,000,000 |
) |
|
|
(95,000,000 |
) |
|
|
(11,000,000 |
) |
Purchase (repayment) of federal funds |
|
|
|
|
|
|
(5,000,000 |
) |
|
|
5,000,000 |
|
Proceeds from (repayment of) trust preferred securities |
|
|
(4,124,000 |
) |
|
|
4,124,000 |
|
|
|
|
|
Cash dividends paid on common stock |
|
|
(2,796,892 |
) |
|
|
(2,589,697 |
) |
|
|
(2,729,617 |
) |
Issuance of common stock |
|
|
1,158,997 |
|
|
|
325,484 |
|
|
|
621,813 |
|
Acquisition of common stock |
|
|
(722,767 |
) |
|
|
(43,205 |
) |
|
|
(9,811 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
(37,997,157 |
) |
|
|
34,230,831 |
|
|
|
46,883,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
|
|
(22,127,476 |
) |
|
|
13,940,935 |
|
|
|
18,572,141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning |
|
|
41,679,650 |
|
|
|
27,738,715 |
|
|
|
9,166,574 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending |
|
$ |
19,552,174 |
|
|
$ |
41,679,650 |
|
|
$ |
27,738,715 |
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosures of Cash Flow Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash payments for: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
$ |
12,579,931 |
|
|
$ |
10,343,982 |
|
|
$ |
6,175,605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
$ |
2,023,000 |
|
|
$ |
2,324,000 |
|
|
$ |
2,780,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosures of Noncash Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain (loss) on securities available for sale, net
of tax effect |
|
$ |
36,400 |
|
|
$ |
(287,294 |
) |
|
$ |
(608,459 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in benefit obligations and plan assets for defined
benefit and post-retirement benefit plans |
|
$ |
407,750 |
|
|
$ |
848,219 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
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 Ended December 31, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
Common |
|
|
Retained |
|
|
Comprehensive |
|
|
Comprehensive |
|
|
|
|
|
|
Stock |
|
|
Earnings |
|
|
Income (Loss) |
|
|
Income |
|
|
Total |
|
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 issued) |
|
|
31,441 |
|
|
|
218,077 |
|
|
|
|
|
|
|
|
|
|
|
249,518 |
|
Unearned compensation on resticked 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 |
|
$ |
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 $119,928 |
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,890,836 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
) |
Adjustments to initially apply FAS 158, net of
tax $436,961, as restated |
|
|
|
|
|
|
|
|
|
|
(848,219 |
) |
|
|
|
|
|
|
(848,219 |
) |
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 (forwarded) |
|
$ |
10,789,521 |
|
|
$ |
28,962,409 |
|
|
$ |
(1,217,318 |
) |
|
|
|
|
|
$ |
38,534,612 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
Common |
|
|
Retained |
|
|
Comprehensive |
|
|
Comprehensive |
|
|
|
|
|
|
Stock |
|
|
Earnings |
|
|
Income (Loss) |
|
|
Income |
|
|
Total |
|
Balance, December 31, 2006 |
|
$ |
10,789,521 |
|
|
$ |
28,962,409 |
|
|
$ |
(1,217,318 |
) |
|
|
|
|
|
$ |
38,534,612 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
4,953,422 |
|
|
|
|
|
|
$ |
4,953,422 |
|
|
|
4,953,422 |
|
Other comprehensive income net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding losses on
securities available
for sale, net of deferred income
taxes $18,752 |
|
|
|
|
|
|
|
|
|
|
36,400 |
|
|
|
36,400 |
|
|
|
36,400 |
|
Changes in
benefit obligation and plan assets for defined benefit and SERP
plans, net of deferred income taxes of $210,053 |
|
|
|
|
|
|
|
|
|
|
407,750 |
|
|
|
407,750 |
|
|
|
407,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,397,572 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends ($.79 per share) |
|
|
|
|
|
|
(2,796,892 |
) |
|
|
|
|
|
|
|
|
|
|
(2,796,892 |
) |
Acquisition of 37,770 shares of
common stock |
|
|
(105,700 |
) |
|
|
(617,067 |
) |
|
|
|
|
|
|
|
|
|
|
(722,767 |
) |
Amortization of unearned compensation,
restricted stock awards |
|
|
|
|
|
|
256,230 |
|
|
|
|
|
|
|
|
|
|
|
256,230 |
|
Issuance of common stock nonvested
shares (11,437
shares) |
|
|
35,797 |
|
|
|
(35,797 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Exercise of stock options |
|
|
254,675 |
|
|
|
904,322 |
|
|
|
|
|
|
|
|
|
|
|
1,158,997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2007 |
|
$ |
10,974,293 |
|
|
$ |
31,626,627 |
|
|
$ |
(773,168 |
) |
|
|
|
|
|
$ |
41,827,752 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2007
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 primarily 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. The purpose of the September 2006 (Trust II) issuance was to use the
proceeds to redeem the existing capital security (Trust I) issued on March 26, 2002.
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 Financial Accounting Standards Board (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 the Fauquier Statutory Trusts (Trust I 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 held, 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. 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. Because the Company redeemed
all the existing capital securities issued by Trust I on March 26, 2007, there were
no assets in Trust I on December 31, 2007.
The Federal Reserve has issued guidance on the regulatory capital treatment for the
trust-preferred securities issued by the Company as a result of the adoption of FIN
46(R). The rule retains the current maximum percentage of total capital permitted
for trust preferred securities at 25%, but enacts 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 took
effect March 31, 2007. Management evaluated the effects of the rule, and determined that it did not have a material
impact on its capital ratios.
F-8
Notes to Consolidated Financial Statements
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.
When tax returns are filed, it is highly certain that some positions taken would
be sustained upon examination by the taxing authorities, while others are
subject to uncertainty about the merits of the position taken or the amount of
the position that would be ultimately sustained. The benefit of a tax position
is recognized in the financial statements in the period during which, based on
all available evidence, management believes it is more likely than not that the
position will be sustained upon examination, including the resolution of appeals
or litigation processes, if any. Tax positions taken are not offset or
aggregated with other positions. Tax positions that meet the
more-likely-than-not recognition threshold are measured as the largest amount of
tax benefit that is more than 50 percent likely of being realized upon
settlement with the applicable taxing authority. The portion of the benefits
associated with tax positions taken that exceeds the amount measured as
described above is reflected as a liability for unrecognized tax benefits in the
accompanying balance sheet along with any associated interest and penalties that
would be payable to the taxing authorities upon examination.
Interest and penalties associated with unrecognized tax benefits are classified
as additional income taxes in the statement of income.
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 represent income available to common shareholders
divided by the weighted-average number of common shares outstanding during the
period. Diluted earnings per share reflect 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, FASB issued Statement No. 123 (revised 2004), Share-Based
Payment (SFAS 123(R)). 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 Accounting Principles Board (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.
F-11
Notes to Consolidated Financial Statements
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
or 2007. There were no options granted in 2007, 2006, or 2005.
The following table illustrated the effect on net income and earnings per share
if the Company had applied SFAS No. 123(R) in 2005.
|
|
|
|
|
|
|
December 31, 2005 |
|
Net Income, as reported |
|
$ |
5,701,617 |
|
Deduct: Total stock-based employee compensation expense
determined based on fair value methods of awards, net of tax |
|
|
(13,815 |
) |
|
|
|
|
Pro forma net Income |
|
$ |
5,687,802 |
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
Basic as reported |
|
$ |
1.66 |
|
Basic pro forma |
|
|
1.66 |
|
Diluted as reported |
|
|
1.60 |
|
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.
F-12
Notes to Consolidated Financial Statements
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.
Marketing
The Company follows the policy of charging the costs of marketing, including
advertising, to expense as incurred. Marketing expenses of $548,580, $571,641
and $478,748 were incurred in 2007, 2006 and 2005, respectively.
Reclassifications
Certain reclassifications have been made to prior period balances to conform to the
current year presentation.
Recent Accounting Pronouncements
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 rather, provides enhanced guidance to other
pronouncements that require or permit assets or liabilities to be measured at fair
value. This Statement is effective for financial statements issued for fiscal years
beginning after November 15, 2007 and interim periods within those years. As of
December 1, 2007, the FASB has proposed a one-year deferral for the implementation of
the Statement for nonfinancial assets and nonfinancial liabilities that are recognized
or disclosed at fair value in the financial statements on a nonrecurring basis. 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 Defined Benefit Pension and Other Postretirement Plans
an amendment of FASB Statements No. 87, 88, 106, and 132(R) (SFAS 158). This
Statement requires that employers measure plan assets and obligations as of the
balance sheet date. This requirement is effective for fiscal years ending after
December 15, 2008. The other provisions of SFAS 158 were implemented by the Company
as of December 31, 2006. The Company does not expect the implementation of the
measurement date provisions of SFAS 158 to have a material impact on its consolidated
financial statements.
In February 2007, the FASB issued Statement of Financial Accounting Standards No. 159,
The Fair Value Option for Financial Assets and Financial Liabilities (SFAS 159).
This Statement permits entities to choose to measure many financial instruments and
certain other items at fair value. The objective of this Statement is to improve
financial reporting by providing entities with the opportunity to mitigate volatility
in reported earnings caused by measuring related assets and liabilities differently
without having to apply complex hedge accounting provisions. The fair value option
established by this Statement permits all entities to choose to measure eligible items
at fair value at specified election dates. A business entity shall report unrealized
gains and losses on items for which the fair value option has been elected in earnings
at each subsequent reporting date. The fair value option may be applied instrument by instrument and is irrevocable. SFAS 159 is effective as
of the beginning of an entitys first fiscal year that begins after November 15, 2007,
with early adoption available in certain circumstances. The Company does not expect
the implementation of SFAS 159 to have a material impact on its consolidated financial
statements.
F-13
Notes to Consolidated Financial Statements
In
December 2007, the FASB issued Statement of Financial Accounting Standards No.
141(R), Business Combinations (SFAS 141(R)). The Standard will significantly
change the financial accounting and reporting of business combination transactions.
SFAS 141(R) establishes principles for how an acquirer recognizes and measures the
identifiable assets acquired, liabilities assumed, and any noncontrolling interest in
the acquiree; recognizes and measures the goodwill acquired in the business
combination or a gain from a bargain purchase; and determines what information to
disclose to enable users of the financial statements to evaluate the nature and
financial effects of the business combination. SFAS 141(R) is effective for
acquisition dates on or after the beginning of an entitys first year that begins
after December 15, 2008. The Company does not expect the implementation of SFAS
141(R) to have a material impact on its consolidated financial statements.
In December 2007, the FASB issued Statement of Financial Accounting Standards No. 160,
Noncontrolling Interests in Consolidated Financial Statements an Amendment of ARB No.
51 (SFAS 160). The Standard will significantly change the financial accounting and
reporting of noncontrolling (or minority) interests in consolidated financial
statements. SFAS 160 is effective as of the beginning of an entitys first fiscal
year that begins after December 15, 2008, with early adoption permitted. The Company
does not expect the implementation of SFAS 160 to have a material impact on its
consolidated financial statements.
In
September 2006, the Emerging Issues Task Force of the FASB
(EITF) issued EITF 06-04, Accounting for Deferred
Compensation and Postretirement Benefit Aspects of Endorsement
Split-Dollar Life Insurance Arrangements. This pronouncement
affects the recording of postretirement costs of insurance of bank
owned life insurance policies in instances where the Company has
promised a continuation of life insurance coverage to persons
postretirement. EITF 06-04 requires that a liability equal to the
present value of the cost of postretirement insurance be recorded
during the insured employees term of service. The terms of this
pronouncement require the initial recording of this liability with a
corresponding adjustment to retained earnings to reflect the
implementation of the pronouncement. The EIFT becomes effective for
fiscal years beginning after December 15, 2007, and as such, the
Companys December 31, 2007 and 2006 financial statements
do not reflect the recording of this liability. On January 1,
2008, the Company will record the appropriate liability and
corresponding effect on retained earnings, and for periods after
January 1, 2008 will record an appropriate liability and
corresponding effect on current income for the applicable period. The
effect of this change on January 1, 2008 will be a reduction in
retained earnings and an increase in accrued benefit liabilities of
$100,000.
In November 2006, the EITF issued Accounting for Collateral Assignment Split-Dollar
Life Insurance Arrangements (EITF 06-10). In this Issue, a consensus was reached
that an employer should recognize a liability for the postretirement benefit related
to a collateral assignment split-dollar life insurance arrangement in accordance with
either SFAS 106 or APB Opinion No. 12, as appropriate, if the employer has agreed to
maintain a life insurance policy during the employees retirement or provide the
employee with a death benefit based on the substantive agreement with the employee. A
consensus also was reached that an employer should recognize and measure an asset
based on the nature and substance of the collateral assignment split-dollar life
insurance arrangement. The consensuses are effective for fiscal years beginning after
December 15, 2007, including interim periods within those fiscal years, with early
application permitted. The Company is evaluating the effect that EITF 06-10 will have
on its consolidated financial statements when implemented.
In February 2007, the FASB issued FASB Staff Position (FSP) No. FAS 158-1,
Conforming Amendments to the Illustrations in FASB Statements No. 87, No. 88 and No.
106 and to the Related Staff Implementation Guides. This FSP provides conforming
amendments to the illustrations in SFAS 87, 88, and 106 and to related staff
implementation guides as a result of the issuance of SFAS 158. The conforming
amendments made by this FSP are effective as of the effective dates of SFAS 158. The unaffected guidance that
this FSP codifies into SFAS 87, 88, and 106 does not contain new requirements and
therefore does not require a separate effective date or transition method. The
Company does not expect the implementation of FSP No. FAS 158-1 to have a material
impact on its consolidated financial statements.
F-14
Notes to Consolidated Financial Statements
In November 2007, the Securities and Exchange Commission (SEC) issued Staff
Accounting Bulletin (SAB) No. 109, Written Loan Commitments Recorded at Fair Value Through
Earnings (SAB 109). SAB 109 expresses the current view of the staff that the
expected net future cash flows related to the associated servicing of the loan should
be included in the measurement of all written loan commitments that are accounted for
at fair value through earnings. SEC registrants are expected to apply the views in
Question 1 of SAB 109 on a prospective basis to derivative loan commitments issued or
modified in fiscal quarters beginning after December 15, 2007. The Company does not
expect the implementation of SAB 109 to have a material impact on its consolidated
financial statements.
In December 2007, the SEC issued SAB No. 110, Use of a
Simplified Method in Developing Expected Term of Share Options. SAB No. 110
expresses the current view of the staff that it will accept a companys election to
use the simplified method discussed in SAB No. 107 for estimating the expected term of
plain vanilla share options regardless of whether the company has sufficient
information to make more refined estimates. The staff noted that it understands that
detailed information about employee exercise patterns may not be widely available by
December 31, 2007. Accordingly, the staff will continue to accept, under certain
circumstances, the use of the simplified method beyond December 31, 2007. The Company
does not expect the implementation of SAB No. 110 to have a material impact on its
consolidated financial statements.
F-15
Notes to Consolidated Financial Statements
Note 2. Restatement
In
2006, the Company adopted provisions of SFAS 158
Employers Accounting for Defined Benefit Pension and
other Postretirement Plans for its Defined Benefit Pension Plan
as disclosed in Note 9. Subsequently, the Company determined
that provisions of SFAS 158 also applied to the Companys
supplemental executive retirement plan (SERP). Although
the effects of implementing SFAS 158 for the SERP plan are
immaterial to the Companys 2006 financial statements,
management has elected to restate the 2006 financial statements to reflect the application of SFAS
158 for the Companys SERP. The restatement has
no impact on the Consolidated Statements of Income or Cash Flows for 2006. The
effects of the restatement to assets, liabilities and shareholders equity at December
31, 2006 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Previously |
|
|
|
|
|
|
|
|
|
Reported |
|
|
Restatement (1) |
|
|
As Restated |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Other assets (deferred taxes) |
|
$ |
2,015,678 |
|
|
$ |
91,355 |
|
|
$ |
2,107,033 |
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
521,762,145 |
|
|
$ |
91,355 |
|
|
$ |
521,853,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities (Accrued SERP costs) |
|
$ |
348,840 |
|
|
$ |
268,692 |
|
|
$ |
617,532 |
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities |
|
$ |
483,050,196 |
|
|
$ |
268,692 |
|
|
$ |
483,318,888 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss) |
|
$ |
(1,039,981 |
) |
|
$ |
(177,337 |
) |
|
$ |
(1,217,318 |
) |
|
|
|
|
|
|
|
|
|
|
Total Shareholders Equity |
|
$ |
38,711,949 |
|
|
$ |
(177,337 |
) |
|
$ |
38,534,612 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders Equity |
|
$ |
521,762,145 |
|
|
$ |
91,355 |
|
|
$ |
521,853,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Represents the cumulative effect of adopting SFAS 158 for the
Companys SERP. See Note 9 for additional disclosures. |
F-16
Notes to Consolidated Financial Statements
Note 3. Securities
The amortized cost and fair value of securities available for sale, with unrealized
gains and losses follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
(Losses) |
|
|
Value |
|
|
|
|
Obligations of U.S.
Government corporations
and agencies |
|
$ |
23,080,415 |
|
|
$ |
30,014 |
|
|
$ |
(162,347 |
) |
|
$ |
22,948,082 |
|
Obligations of states and political
subdivisions |
|
|
5,293,965 |
|
|
|
82,166 |
|
|
|
(3,948 |
) |
|
|
5,372,183 |
|
Corporate Bonds |
|
|
6,000,000 |
|
|
|
|
|
|
|
(348,750 |
) |
|
|
5,651,250 |
|
Mutual Funds |
|
|
291,581 |
|
|
|
|
|
|
|
(5,791 |
) |
|
|
285,790 |
|
FHLMC Preferred Bank Stock |
|
|
441,000 |
|
|
|
|
|
|
|
(97,000 |
) |
|
|
344,000 |
|
Restricted investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal Home Loan Bank Stock |
|
|
2,513,500 |
|
|
|
|
|
|
|
|
|
|
|
2,513,500 |
|
Federal Reserve Bank Stock |
|
|
99,000 |
|
|
|
|
|
|
|
|
|
|
|
99,000 |
|
Community Bankers Bank Stock |
|
|
50,000 |
|
|
|
|
|
|
|
|
|
|
|
50,000 |
|
The Bankers Bank Stock |
|
|
112,920 |
|
|
|
|
|
|
|
|
|
|
|
112,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
37,882,381 |
|
|
$ |
112,180 |
|
|
$ |
(617,836 |
) |
|
$ |
37,376,725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2006 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
(Losses) |
|
|
Value |
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-17
Notes to Consolidated Financial Statements
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.
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
Amortized |
|
|
Fair |
|
|
|
Cost |
|
|
Value |
|
Due in one year or less |
|
$ |
7,260,479 |
|
|
$ |
7,224,424 |
|
Due after one year through five years |
|
|
3,325,708 |
|
|
|
3,323,774 |
|
Due after five years through ten years |
|
|
4,091,320 |
|
|
|
4,068,672 |
|
Due after ten years |
|
|
19,696,873 |
|
|
|
19,354,645 |
|
Equity securities |
|
|
3,508,001 |
|
|
|
3,405,210 |
|
|
|
|
|
|
|
|
|
|
$ |
37,882,381 |
|
|
$ |
37,376,725 |
|
|
|
|
|
|
|
|
There were no securities sold in 2007. For the year ended December 31, 2006, proceeds
from sales of securities available for sale amounted to $3,024,745. Gross realized
losses amounted to $82,564 in 2006. The tax expense applicable to this net realized
loss amounted to $28,072.
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, 2007 and 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007 |
|
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 |
|
$ |
|
|
|
$ |
|
|
|
$ |
17,798,157 |
|
|
$ |
(162,347 |
) |
|
$ |
17,798,157 |
|
|
$ |
(162,347 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of states and political
subdivisions |
|
|
899,333 |
|
|
|
(3,948 |
) |
|
|
|
|
|
|
|
|
|
|
899,333 |
|
|
|
(3,948 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Bonds |
|
|
3,770,000 |
|
|
|
(230,000 |
) |
|
|
1,881,250 |
|
|
|
(118,750 |
) |
|
|
5,651,250 |
|
|
|
(348,750 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal, debt securities |
|
|
4,669,333 |
|
|
|
(233,948 |
) |
|
|
19,679,407 |
|
|
|
(281,097 |
) |
|
|
24,348,740 |
|
|
|
(515,045 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mutual Funds |
|
|
|
|
|
|
|
|
|
|
291,581 |
|
|
|
(5,791 |
) |
|
|
291,581 |
|
|
|
(5,791 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FHLMC Preferred Bank Stock |
|
|
441,000 |
|
|
|
(97,000 |
) |
|
|
|
|
|
|
|
|
|
|
441,000 |
|
|
|
(97,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total temporary impaired securities |
|
$ |
5,110,333 |
|
|
$ |
(330,948 |
) |
|
$ |
19,970,988 |
|
|
$ |
(286,888 |
) |
|
$ |
25,081,321 |
|
|
$ |
(617,836 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 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 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-18
Notes to Consolidated Financial Statements
The nature of securities which are temporarily impaired for a continuous 12 month
period or
more can be segregated into three groups.
The first group consists of Federal agency bonds and mortgage-backed securities
totaling $17.8 million with a temporary loss of approximately $162,000. The bonds
within this group have Aaa/AAA ratings from Moodys and Standard & Poors,
respectively. These bonds have maturity dates ranging from one month to 312 months,
with a weighted average duration of approximately 17 months based on current
expectations of the return principal on a monthly basis by the mortgage-backed
securities representing the repayment and prepayment of the underlying mortgages. The
Company has the ability to hold these bonds to maturity.
The
second group consists of corporate bonds, rated A2 by Moodys,
totaling $1.9
million with a temporary loss of approximately $119,000. These bonds have an
estimated maturity of 26 years, but can be called at par on the five year anniversary,
which will occur in 2008 and 2009. If not called, the bonds reprice every three
months at a fixed rate index above the three month London Interbank Offered Rate
(LIBOR). The Company has the ability to hold these bonds to maturity.
The third group consists of a Community Reinvestment Act qualified investment bond
fund with a temporary loss of approximately $6,000. 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 $13,565,758 and $15,553,330 at December 31, 2007 and 2006, respectively.
Note 4. Loans
A summary of the balances of loans follows:
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2007 |
|
|
2006 |
|
|
|
(Thousands) |
|
|
|
|
|
|
|
|
|
|
Real estate loans: |
|
|
|
|
|
|
|
|
Construction |
|
$ |
37,204 |
|
|
$ |
33,662 |
|
Secured by farmland |
|
|
1,365 |
|
|
|
1,365 |
|
Secured by 1 - to - 4 family residential |
|
|
170,983 |
|
|
|
168,310 |
|
Other real estate loans |
|
|
132,918 |
|
|
|
134,955 |
|
Commercial and industrial loans (not secured by real estate) |
|
|
38,203 |
|
|
|
41,508 |
|
Consumer installment loans |
|
|
24,133 |
|
|
|
31,952 |
|
All other loans |
|
|
8,824 |
|
|
|
9,273 |
|
|
|
|
|
|
|
|
Total loans |
|
$ |
413,630 |
|
|
$ |
421,025 |
|
Unearned income |
|
|
(338 |
) |
|
|
(493 |
) |
Allowance for loan losses |
|
|
(4,185 |
) |
|
|
(4,471 |
) |
|
|
|
|
|
|
|
Net loans |
|
$ |
409,107 |
|
|
$ |
416,061 |
|
|
|
|
|
|
|
|
F-19
Notes to Consolidated Financial Statements
Note 5. Allowance for Loan Losses
Analysis of the allowance for loan losses follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Balance at beginning of year |
|
$ |
4,470,533 |
|
|
$ |
4,238,143 |
|
|
$ |
4,060,321 |
|
Provision for loan losses |
|
|
717,000 |
|
|
|
360,000 |
|
|
|
472,917 |
|
Recoveries of loans previously charged-off |
|
|
60,616 |
|
|
|
128,463 |
|
|
|
53,331 |
|
Loan losses charged-off |
|
|
(1,062,940 |
) |
|
|
(256,073 |
) |
|
|
(348,426 |
) |
|
|
|
|
|
|
|
|
|
|
Balance at end of year |
|
$ |
4,185,209 |
|
|
$ |
4,470,533 |
|
|
$ |
4,238,143 |
|
|
|
|
|
|
|
|
|
|
|
Information about impaired loans is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Impaired loans for which an allowance has been provided |
|
$ |
2,688,501 |
|
|
$ |
4,359,124 |
|
|
$ |
1,647,558 |
|
Impaired loans for which no allowance has been provided |
|
|
1,247,461 |
|
|
|
2,647,413 |
|
|
|
2,461,853 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,935,962 |
|
|
$ |
7,006,537 |
|
|
$ |
4,109,411 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance provided for impaired loans, included in the
allowance for loan losses |
|
$ |
1,392,236 |
|
|
$ |
1,437,738 |
|
|
$ |
761,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Average balance in impaired loans |
|
$ |
4,359,817 |
|
|
$ |
7,313,827 |
|
|
$ |
3,128,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income recognized on impaired loans |
|
$ |
261,257 |
|
|
$ |
793,223 |
|
|
$ |
289,576 |
|
|
|
|
|
|
|
|
|
|
|
No additional funds are committed to be advanced in connection with impaired loans.
No non-accrual loans were excluded from the above impaired loan disclosure under SFAS
114 at December 31, 2007. Non-accrual loans excluded from the above impaired loan
disclosure under FASB 114 were $62,000, and $12,710 at December 31, 2006 and 2005,
respectively. If interest on these loans had been accrued, such income would have
approximated $7,974, and $608 for 2006 and 2005, respectively. Loans past due 90 days
or more and still accruing interest totaled $770,000, $1,000 and $679,000 for 2007,
2006 and 2005, respectively.
Note 6. 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 totaled $4,322,116 at December 31, 2007 and
$4,866,240 at December 31, 2006. During 2007, total principal additions were $11,106
and total principal payments were $532,418. Also during 2007, principal was reduced by
an additional $22,812 to adjust for individuals who were affiliates in 2006, but not
in 2007.
F-20
Notes to Consolidated Financial Statements
Note 7. Bank Premises and Equipment, Net
A summary of the cost and accumulated depreciation of premises and equipment at
December 31, 2007 and 2006 are as follows:
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
Land |
|
$ |
2,625,882 |
|
|
$ |
2,577,282 |
|
Buildings and improvements |
|
|
7,672,331 |
|
|
|
7,657,854 |
|
Furniture and equipment |
|
|
10,603,745 |
|
|
|
10,313,558 |
|
Leasehold improvements |
|
|
300,618 |
|
|
|
298,742 |
|
Construction in process |
|
|
349,797 |
|
|
|
101,270 |
|
|
|
|
|
|
|
|
|
|
|
21,552,373 |
|
|
|
20,948,706 |
|
Accumulated depreciation and amortization |
|
|
(14,372,004 |
) |
|
|
(13,364,617 |
) |
|
|
|
|
|
|
|
|
|
$ |
7,180,369 |
|
|
$ |
7,584,089 |
|
|
|
|
|
|
|
|
Depreciation and amortization expensed for years ended December 31, 2007, 2006 and
2005, totaled $1,017,874, $1,205,044 and $1,201,070 respectively.
Note 8. Deposits
The aggregate amount of time deposits in denominations of $100,000 or more at December
31, 2007 and 2006 was $37,179,000 and $51,849,000, respectively. Brokered deposits
include balances of Bank customers who qualify to participate in the CD Account
Registry Services (CDARS). As of December 31, 2007 and 2006 these balances totaled
$9,264,000 and $20,178,000, respectively.
At December 31, 2007, the scheduled maturities of time deposits are as follows:
|
|
|
|
|
2008 |
|
$ |
75,669,000 |
|
2009 |
|
|
18,827,000 |
|
2010 |
|
|
6,047,000 |
|
2011 |
|
|
216,000 |
|
2012 and there after |
|
|
799,000 |
|
|
|
|
|
|
|
$ |
101,558,000 |
|
|
|
|
|
Overdraft demand deposits totaling $1,529,985 and $1,309,802 were reclassified to
loans at December 31, 2007 and 2006, 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 $3,774,175 and $6,180,346 at December 31,
2007 and 2006, respectively.
F-21
Notes to Consolidated Financial Statements
Note 9. 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, 2007, computed as of October 1 for each respective year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Change in Benefit Obligations |
|
|
|
|
|
|
|
|
|
|
|
|
Benefit obligation, beginning |
|
$ |
6,729,403 |
|
|
$ |
6,572,275 |
|
|
$ |
5,708,344 |
|
Service cost |
|
|
670,720 |
|
|
|
692,509 |
|
|
|
574,478 |
|
Interest cost |
|
|
401,371 |
|
|
|
375,987 |
|
|
|
340,481 |
|
Actuarial gain (loss) |
|
|
(529,943 |
) |
|
|
(634,340 |
) |
|
|
455,390 |
|
Benefits paid |
|
|
(309,430 |
) |
|
|
(277,028 |
) |
|
|
(506,418 |
) |
|
|
|
|
|
|
|
|
|
|
Benefit obligation, ending |
|
$ |
6,962,121 |
|
|
$ |
6,729,403 |
|
|
$ |
6,572,275 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in Plan Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets, beginning |
|
$ |
6,490,958 |
|
|
$ |
4,690,102 |
|
|
$ |
3,375,642 |
|
Actual return on plan assets |
|
|
870,440 |
|
|
|
443,416 |
|
|
|
634,164 |
|
Employer contributions |
|
|
|
|
|
|
1,634,468 |
|
|
|
1,186,714 |
|
Benefits paid |
|
|
(309,430 |
) |
|
|
(277,028 |
) |
|
|
(506,418 |
) |
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets, ending |
|
$ |
7,051,968 |
|
|
$ |
6,490,958 |
|
|
$ |
4,690,102 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funded status, ending |
|
$ |
89,847 |
|
|
$ |
(238,445 |
) |
|
$ |
(1,882,173 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Amount recognized on the Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
Other assets |
|
$ |
107,459 |
|
|
$ |
345,606 |
|
|
$ |
|
|
Other liabilities |
|
|
|
|
|
|
238,445 |
|
|
|
134,025 |
|
Other comprehensive income (loss) |
|
|
(34,188 |
) |
|
|
(670,882 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts Recognized in accumulated other
comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
96,632 |
|
|
$ |
1,072,536 |
|
|
|
N/A |
|
Prior service cost |
|
|
31,076 |
|
|
|
38,839 |
|
|
|
" |
|
Net obligation at transition |
|
|
(75,908 |
) |
|
|
(94,887 |
) |
|
|
" |
|
Deferred tax benefit |
|
|
(17,612 |
) |
|
|
(345,606 |
) |
|
|
" |
|
|
|
|
|
|
|
|
|
|
|
Amount recognized |
|
$ |
34,188 |
|
|
$ |
670,882 |
|
|
|
" |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funded Status |
|
|
|
|
|
|
|
|
|
|
|
|
Benefit Obligation |
|
$ |
(6,962,121 |
) |
|
$ |
(6,729,403 |
) |
|
$ |
(6,572,275 |
) |
Fair value of assets |
|
|
7,051,968 |
|
|
|
6,490,958 |
|
|
|
4,690,102 |
|
Unrecognized net actuarial (gain)/loss |
|
|
|
|
|
|
|
|
|
|
1,815,409 |
|
Unrecognized net obligation at transition |
|
|
|
|
|
|
|
|
|
|
(113,866 |
) |
Unrecognized prior service cost |
|
|
|
|
|
|
|
|
|
|
46,605 |
|
|
|
|
|
|
|
|
|
|
|
Prepaid (accrued) benefit cost included in other assets
(liabilities) |
|
$ |
89,847 |
|
|
$ |
(238,445 |
) |
|
$ |
(134,025 |
) |
|
|
|
|
|
|
|
|
|
|
F-22
Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Components of Net Periodic Benefit Cost |
|
|
|
|
|
|
|
|
|
|
|
|
Service cost |
|
$ |
670,720 |
|
|
$ |
692,509 |
|
|
$ |
574,478 |
|
Interest cost |
|
|
401,371 |
|
|
|
375,987 |
|
|
|
340,481 |
|
Expected return on plan assets |
|
|
(445,510 |
) |
|
|
(395,840 |
) |
|
|
(301,717 |
) |
Amortization of prior service cost |
|
|
7,763 |
|
|
|
7,766 |
|
|
|
7,766 |
|
Amortization of net obligation
at transition |
|
|
(18,979 |
) |
|
|
(18,979 |
) |
|
|
(18,979 |
) |
Recognized net actuarial loss |
|
|
21,031 |
|
|
|
60,957 |
|
|
|
62,313 |
|
|
|
|
|
|
|
|
|
|
|
Net periodic benefit cost |
|
$ |
636,396 |
|
|
$ |
722,400 |
|
|
$ |
664,342 |
|
|
|
|
|
|
|
|
|
|
|
Other Changes in Plan Assets and Benefit Obligations Recognized in Other Comprehensive Income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Net (gain)/loss |
|
$ |
(975,904 |
) |
|
$ |
1,072,536 |
|
|
|
N/A |
|
Prior service cost |
|
|
|
|
|
|
38,839 |
|
|
|
N/A |
|
Amortization of prior service cost |
|
|
(7,766 |
) |
|
|
|
|
|
|
N/A |
|
Net obligation at transition |
|
|
|
|
|
|
(94,887 |
) |
|
|
N/A |
|
Amortization of Net Obligation at Transition |
|
|
18,979 |
|
|
|
|
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
Total recognized |
|
|
(964,691 |
) |
|
|
1,016,488 |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Income Tax Effect |
|
|
327,995 |
|
|
|
345,606 |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
Net amount recognized in other comprehensive (income) loss |
|
$ |
(636,696 |
) |
|
$ |
670,882 |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
Total Recognized in Net Periodic Benefit Costs and Other Comprehensive (Income) Loss:
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
|
2005 |
$ |
(328,292 |
) |
|
$ |
1,738,888 |
|
|
$ |
664,342 |
|
The accumulated benefit obligation for the deferred benefit pension plan was $3,962,497, $3,762,292 and
$3,499,850, at December 31, 2007, 2006, and 2005, respectively.
The assumptions used in the measurement of the Companys benefit obligations are shown in the following
table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
|
2005 |
Weighted-Average Assumptions used in computing
ending obligations as of December 31 |
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate |
|
|
6.25 |
% |
|
|
6.00 |
% |
|
|
5.75 |
% |
Expected return on plan assets |
|
|
8.50 |
% |
|
|
8.50 |
% |
|
|
8.50 |
% |
Rate of compensation increase |
|
|
5.00 |
% |
|
|
5.00 |
% |
|
|
5.00 |
% |
F-23
Notes to Consolidated Financial Statements
The assumptions used in the measurement of the Companys Net Periodic Benefit Cost are
shown in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
|
2005 |
Weighted-Average Assumptions used in computing net cost 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 |
% |
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).
The Company pension plans weighted-average asset allocation at September 30, 2007, 2006
and 2005, by asset category are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Asset Category as of September 30, |
|
|
|
|
|
|
|
|
|
|
|
|
Mutual Funds Fixed Income |
|
|
22 |
% |
|
|
21 |
% |
|
|
20 |
% |
Mutual Funds Equity |
|
|
74 |
% |
|
|
71 |
% |
|
|
80 |
% |
Cash and Cash Equivalents |
|
|
4 |
% |
|
|
8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
100 |
% |
|
|
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 contributed $1,634,468 to its pension plan in 2006. No contribution was made
in 2007.
On December 20, 2007, the Companys Board of Directors approved the termination of the
defined benefit pension plan effective on December 31, 2009, and effective January 1,
2010 replace the defined benefit pension plan with an enhanced 401(k) plan. Defined
benefit pension plan expenses are projected to decrease from $636,000 in 2007 to
approximately $150,000 in 2008 and nothing in 2009 and going forward. Expenses for the
401(k) plan are projected to increase from $134,000 in 2007 to approximately $140,000 in
2008 and 2009, and approximately $625,000 in 2010. Growth in 401(k) after 2010 is
projected to increase approximately at the same rate of increase as salaries.
F-24
Notes to Consolidated Financial Statements
Estimated future benefit payments which
reflect expected future service, as appropriate, are as
follows:
|
|
|
|
|
Payment Dates |
|
Amount |
For the 12 months ended: |
|
|
|
|
September 30, 2008 |
|
$ |
77,249 |
|
September 30, 2009 |
|
|
74,113 |
|
September 30, 2010 |
|
|
74,502 |
|
September 30, 2011 |
|
|
118,280 |
|
September 30, 2012 |
|
|
114,338 |
|
Thereafter |
|
|
985,008 |
|
Supplemental
Executive Retirement Plan
The following tables provide a reconciliation of the changes in the supplemental executive
retirement plans obligations over the three-year period ending December 31, 2007, computed as of
October 1 for each respective year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Change in Benefit Obligations |
|
|
|
|
|
|
|
|
|
|
|
|
Projected benefit obligation, beginning |
|
$ |
617,532 |
|
|
$ |
164,547 |
|
|
$ |
|
|
Service cost |
|
|
136,800 |
|
|
|
92,926 |
|
|
|
155,233 |
|
Interest cost |
|
|
37,061 |
|
|
|
44,482 |
|
|
|
9,314 |
|
Actuarial gain (loss) |
|
|
378,843 |
|
|
|
(458,026 |
) |
|
|
|
|
Benefits paid |
|
|
|
|
|
|
|
|
|
|
|
|
Prior service cost due to amendment |
|
|
|
|
|
|
773,603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit obligation, ending |
|
$ |
1,170,236 |
|
|
$ |
617,532 |
|
|
$ |
164,547 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets, ending |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funded status at December 31, 2007 |
|
$ |
(1,170,236 |
) |
|
$ |
(617,532 |
) |
|
$ |
(164,547 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Amount recognized on the Balance
Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
Other assets, deferred income tax benefit |
|
$ |
209,296 |
|
|
$ |
91,355 |
|
|
$ |
|
|
Other liabilities |
|
|
1,170,236 |
|
|
|
617,532 |
|
|
|
164,547 |
|
Other comprehensive income (loss) |
|
|
(406,281 |
) |
|
|
(177,337 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts Recognized in accumulated
other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
(64,256 |
) |
|
|
(458,026 |
) |
|
|
N/A |
|
Prior service cost |
|
|
679,833 |
|
|
|
726,718 |
|
|
|
N/A |
|
Net obligation at transition |
|
|
|
|
|
|
|
|
|
|
N/A |
|
Deferred tax benefit |
|
|
(209,296 |
) |
|
|
(91,355 |
) |
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
Amount recognized |
|
$ |
406,281 |
|
|
$ |
177,337 |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funded Status |
|
|
|
|
|
|
|
|
|
|
|
|
Benefit Obligation |
|
$ |
(1,170,236 |
) |
|
$ |
(617,532 |
) |
|
$ |
(164,547 |
) |
Fair value of assets |
|
|
|
|
|
|
|
|
|
|
|
|
Unrecognized net actuarial (gain)/loss |
|
|
|
|
|
|
|
|
|
|
|
|
Unrecognized net obligation at transition |
|
|
|
|
|
|
|
|
|
|
|
|
Unrecognized prior service cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Accrued)/prepaid benefit cost included
in other liabilities |
|
$ |
(1,170,236 |
) |
|
$ |
(617,532 |
) |
|
$ |
(164,547 |
) |
|
|
|
|
|
|
|
|
|
|
F-25
Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Components of Net Periodic Benefit Cost |
|
|
|
|
|
|
|
|
|
|
|
|
Service cost |
|
$ |
136,800 |
|
|
$ |
92,926 |
|
|
$ |
155,233 |
|
Interest cost |
|
|
37,061 |
|
|
|
44,482 |
|
|
|
9,314 |
|
Expected return on plan assets |
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of prior service cost |
|
|
46,885 |
|
|
|
46,885 |
|
|
|
|
|
Amortization
of net obligation at transition |
|
|
|
|
|
|
|
|
|
|
|
|
Recognized net actuarial loss |
|
|
(14,927 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net periodic benefit cost |
|
$ |
205,819 |
|
|
$ |
184,293 |
|
|
$ |
164,547 |
|
|
|
|
|
|
|
|
|
|
|
Other Changes in Plan Assets and Benefit Obligations Recognized in Other Comprehensive Income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
|
Net (gain)/loss |
|
$ |
393,770 |
|
|
$ |
(458,026 |
) |
|
|
N/A |
|
Prior service cost |
|
|
|
|
|
|
773,603 |
|
|
|
N/A |
|
Amortization of prior service cost |
|
|
(46,885 |
) |
|
|
(46,885 |
) |
|
|
N/A |
|
Net obligation at transition |
|
|
|
|
|
|
|
|
|
|
N/A |
|
Amortization of Net Obligation at Transition |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
Total recognized |
|
|
346,885 |
|
|
|
268,692 |
|
|
|
N/A |
|
|
Less: Income Tax Effect |
|
|
117,941 |
|
|
|
91,355 |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
Net amount recognized in other comprehensive (income) loss |
|
$ |
228,944 |
|
|
$ |
177,337 |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
Total Recognized in Net Periodic Benefit Costs and Other Comprehensive Income.
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
$ |
552,704 |
|
|
$ |
452,985 |
|
|
$ |
164,547 |
|
|
|
|
|
|
|
|
|
The assumptions used in the measurement of the Companys benefit obligations are shown in the following
table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
|
2005 |
Weighted-Average Assumptions used in
computing ending obligations as of December 31 |
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate used for net periodic pension cost |
|
|
6.00 |
% |
|
|
5.75 |
% |
|
|
N/A |
|
Discount rate used for disclosures |
|
|
6.00 |
% |
|
|
6.00 |
% |
|
|
N/A |
|
Expected return on plan assets |
|
|
N/A |
|
|
|
N/A |
|
|
|
N/A |
|
Rate of compensation increase |
|
|
5.00 |
% |
|
|
5.00 |
% |
|
|
5.00 |
% |
F-26
Notes to Consolidated Financial Statements
Estimated future benefit payments which reflect
expected future service, as appropriate, are as follows.
|
|
|
|
|
Payment Dates |
|
Amount |
For the 12 months ended: |
|
|
|
|
December 31, 2008 |
|
$ |
386 |
|
December 31, 2009 |
|
|
851 |
|
December 31, 2010 |
|
|
1,406 |
|
December 31, 2011 |
|
|
2,067 |
|
December 31, 2012 |
|
|
2,849 |
|
Thereafter |
|
|
167,021 |
|
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 3 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 dollar
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
Companys 401(k) expense for the years ended December 31, 2007, 2006 and 2005 was
$133,708, $131,212, and $115,579, respectively.
Deferred Compensation Plan
The Company has a nonqualified deferred compensation program for a former key
employees retirement, in which the contribution expense is solely funded by the
Company. The retirement benefit to be provided is variable based upon the performance
of underlying life insurance policy assets. Deferred compensation expense amounted to
$19,921, $24,362 and $18,602 for the years ended December 31, 2007, 2006 and 2005,
respectively.
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
$1,008,667 and $975,516 representing cash surrender value of these policies for the
years ended December 31, 2007 and 2006, respectively.
Note 10. 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 either the
actual purchase price of the shares if obtained on the open market, or the average of
the closing bid and asked quotations for a share of common stock on the day before the
purchase date for shares if acquired directly from the Company as newly issued shares
under the DRSPP. No new shares were issued during 2007. 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, 2007.
Note 11. Commitments and Contingent Liabilities
The Bank has entered into five 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 2008 is expected to be $52,559.
F-27
Notes to Consolidated Financial Statements
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
2008 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 was $29,890 with annual increases on the anniversary
date based on the CPI, with a minimum increase of 3%. Rent for 2008 is expected to be
$36,648.
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 first quarter
of 2009. The initial 12 months rental expense is projected to be $150,000 with
increases of 3% annually. The term of the lease is 20 years after the branch opening
with two additional options for five years each.
The fifth lease is for the property in Bristow, Virginia where the Bank plans to build
its tenth full-service branch office scheduled to open during the first quarter of
2009. No rental expense is expected for 2008. The rental expense for its initial 12
months is projected to be $150,000 with increases of 3% annually for the first ten
years. The lease will expire ten years after the branch opening with two additional
options for five years each.
Total rent expense was $139,523, $133,913, and $129,585 for 2007, 2006 and 2005,
respectively, and was included in occupancy expense.
The Bank has two data processing contractual obligations of greater than one year.
The contractual expense for the Banks largest primary contractual obligation is for
data processing, and totaled $1,027,783; $903,879; and $845,356 for 2007, 2006 and
2005, respectively. The term of this obligation ends in July 2009.
The following is a schedule by year of future minimum lease requirements and
contractual obligations required under the long-term noncancellable lease agreements:
|
|
|
|
|
2008 |
|
$ |
1,433,907 |
|
2009 |
|
|
1,127,983 |
|
2010 |
|
|
390,858 |
|
2011 |
|
|
326,410 |
|
2012 |
|
|
327,818 |
|
Thereafter |
|
|
3,840,594 |
|
|
|
|
|
Total |
|
$ |
7,447,570 |
|
|
|
|
|
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, 2007 and 2006, the aggregate amounts of daily average required balances were
approximately $7,799,000 and $8,043,000, 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 17 with respect to financial instruments with off-balance-sheet risk.
F-28
Notes to Consolidated Financial Statements
Note 12. Income Taxes
The Company files income tax returns in the U.S. federal jurisdiction and the state of
Virginia. With few exceptions, the Company is no longer subject to U.S. federal,
state and local income tax examinations by tax authorities for years prior to 2004.
The Company adopted the provisions of FIN 48, Accounting for Uncertainty in Income
Taxes, on January 1, 2007 with no impact on the financial statements.
The components of the net deferred tax assets included in other assets at December 31,
2007 and 2006 are as follows:
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
$ |
1,329,293 |
|
|
$ |
1,399,538 |
|
Securities available for sale |
|
|
172,956 |
|
|
|
190,142 |
|
Accrued pension obligation |
|
|
|
|
|
|
81,071 |
|
Interest on nonaccrual loans |
|
|
15,263 |
|
|
|
8,226 |
|
Accrued vacation |
|
|
93,375 |
|
|
|
83,939 |
|
SERP obligation |
|
|
468,999 |
|
|
|
284,706 |
|
Restricted Stock |
|
|
162,514 |
|
|
|
173,973 |
|
Other |
|
|
29,702 |
|
|
|
19,951 |
|
|
|
|
|
|
|
|
|
|
|
2,272,102 |
|
|
|
2,241,546 |
|
|
|
|
|
|
|
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
Other |
|
|
1,986 |
|
|
|
1,327 |
|
Prepaid pension obligation |
|
|
30,548 |
|
|
|
|
|
Accumulated depreciation |
|
|
32,580 |
|
|
|
133,186 |
|
|
|
|
|
|
|
|
|
|
|
65,114 |
|
|
|
134,513 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets |
|
$ |
2,206,988 |
|
|
$ |
2,107,033 |
|
|
|
|
|
|
|
|
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, |
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current tax expense |
|
|
2,414,058 |
|
|
|
2,468,320 |
|
|
|
2,545,339 |
|
Deferred tax (benefit) |
|
|
(327,194 |
) |
|
|
(4,575 |
) |
|
|
(28,748 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,086,864 |
|
|
$ |
2,463,745 |
|
|
$ |
2,516,591 |
|
|
|
|
|
|
|
|
|
|
|
F-29
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, 2007 are summarized as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Computed expected tax expense |
|
|
2,393,697 |
|
|
|
2,742,878 |
|
|
|
2,794,191 |
|
Decrease in income taxes
resulting from: |
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt interest income |
|
|
(281,208 |
) |
|
|
(253,038 |
) |
|
|
(254,435 |
) |
Other |
|
|
(25,625 |
) |
|
|
(26,095 |
) |
|
|
(23,165 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,086,864 |
|
|
$ |
2,463,745 |
|
|
$ |
2,516,591 |
|
|
|
|
|
|
|
|
|
|
|
Note 13. 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
Per Share |
|
|
|
|
|
|
Per Share |
|
|
|
|
|
|
Per Share |
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
|
3,504,761 |
|
|
$ |
1.41 |
|
|
|
3,472,217 |
|
|
$ |
1.61 |
|
|
|
3,434,093 |
|
|
$ |
1.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of dilutive securities, stock-based awards |
|
|
58,582 |
|
|
|
|
|
|
|
110,024 |
|
|
|
|
|
|
|
128,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
|
3,563,343 |
|
|
$ |
1.39 |
|
|
|
3,582,241 |
|
|
$ |
1.56 |
|
|
|
3,562,564 |
|
|
$ |
1.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 14. 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 with a ten-year term, 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-30
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 2005, 2006, and 2007, 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: 7,711; 7,587 and 6,379, of restricted stock to executive
officers and 3,087; 2,760 and 3,666 of restricted stock to directors on February 14,
2007; February 17, 2006 and February 17, 2005, 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 $256,230, $220,268 and $231,651 in 2007, 2006 and 2005,
respectively.
The Company did not grant options in 2007, 2006 and 2005.
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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
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 |
|
|
177,466 |
|
|
$ |
9.50 |
|
|
|
|
|
|
|
194,146 |
|
|
$ |
9.18 |
|
|
|
236,466 |
|
|
$ |
9.11 |
|
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
(81,366 |
) |
|
|
9.09 |
|
|
|
|
|
|
|
(16,680 |
) |
|
|
5.75 |
|
|
|
(42,320 |
) |
|
|
8.78 |
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at March 31, |
|
|
96,100 |
|
|
$ |
9.85 |
|
|
$ |
691,920 |
|
|
|
177,466 |
|
|
$ |
9.50 |
|
|
|
194,146 |
|
|
$ |
9.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at end of quarter |
|
|
96,100 |
|
|
|
|
|
|
$ |
691,920 |
|
|
|
177,466 |
|
|
|
|
|
|
|
194,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2007 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, 2007. 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,
2007, 2006 and 2005 was $1,225,608, $309,875 and $326,879, respectively.
F-31
Notes to Consolidated Financial Statements
The status of the options outstanding as of December 31, 2007 for the Omnibus Stock
Ownership and Long-Term Incentive and Non-employee Director Stock Option Plans is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding |
|
Options Exercisable |
|
|
|
|
|
|
Weighted |
|
|
|
|
|
Weighted |
|
|
|
|
|
|
Average |
|
|
|
|
|
Average |
|
|
Number |
|
Exercise |
|
Number |
|
Exercise |
Remaining Contractual Life |
|
Outstanding |
|
Price |
|
Exercisable |
|
Price |
1.25 years |
|
|
12,200 |
|
|
|
10.00 |
|
|
|
12,200 |
|
|
|
10.00 |
|
2.25 years |
|
|
17,420 |
|
|
|
9.75 |
|
|
|
17,420 |
|
|
|
9.75 |
|
3.66 years |
|
|
21,214 |
|
|
|
8.13 |
|
|
|
21,214 |
|
|
|
8.13 |
|
4.60 years |
|
|
21,534 |
|
|
|
8.07 |
|
|
|
21,534 |
|
|
|
8.07 |
|
6.08 years |
|
|
23,732 |
|
|
|
13.00 |
|
|
|
23,732 |
|
|
|
13.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
96,100 |
|
|
|
|
|
|
|
96,100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A summary of the status of the Companys nonvested shares is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
|
2005 |
|
|
|
|
|
|
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, |
|
|
31,829 |
|
|
|
|
|
|
|
21,482 |
|
|
|
|
|
|
|
12,557 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted |
|
|
10,798 |
|
|
$ |
25.40 |
|
|
|
10,347 |
|
|
$ |
25.24 |
|
|
|
10,045 |
|
|
$ |
24.84 |
|
Vested |
|
|
(11,437 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,120 |
) |
|
$ |
25.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonvested at December 31, |
|
|
31,190 |
|
|
|
|
|
|
|
31,829 |
|
|
|
|
|
|
|
21,482 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2007, there was $298,668 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 period of three years.
Cash received from option exercise exclusive of tax benefit under all share based
payment arrangements for the years ended December 31, 2007, 2006, and 2005, was
$739,469; $95,838 and $371,777, respectively. The actual tax benefit realized for the
tax deductions from option exercise of the share-based payment arrangements totaled
$419,527; $105,358 and $111,139, respectively, for the years ended December 31, 2007,
2006 and 2005.
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 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.
F-32
Notes to Consolidated Financial Statements
Note 15. Federal Home Loan Bank Advances and Other Borrowings
The Companys fixed-rate debt of $35,000,000 at December 31, 2007 and $55,000,000 at
December 31, 2006 matures through 2011. At December 31, 2007 and 2006, the interest
rates ranged from 4.55% to 5.31% and from 4.49% to 5.67%, respectively. At December
31, 2007 and 2006, the weighted average interest rates were 4.94% and 5.33%,
respectively. On December 31, 2007, $10,000,000 was at an adjustable rate based on the
three month LIBOR, and $25,000,000 was at different fixed rates.
At December 31, 2007, Federal Home Loan Bank of Atlanta (FHLB) advances were 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, 2007, the book value of
eligible loans totaled approximately $210.0 million. At December 31, 2006, the
advances were secured by similar loans totaling $214.6 million. The amount of
available credit is limited to eighty percent of qualifying collateral for one-to-four
unit single-family 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 FHLB with a borrowing limit of
approximately $136.2 million at December 31, 2007, which provides 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, 2007, $35 million of the FHLB
line of credit was in use and none of the available federal funds purchased lines of
credit with various commercial banks were in use. The contractual maturities of FHLB
advances are as follows:
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
|
|
|
|
|
|
|
|
Due in 2007 |
|
$ |
|
|
|
$ |
40,000,000 |
|
Due in 2008 |
|
|
25,000,000 |
|
|
|
5,000,000 |
|
Due in 2011 |
|
|
10,000,000 |
|
|
|
10,000,000 |
|
|
|
|
|
|
|
|
|
|
$ |
35,000,000 |
|
|
$ |
55,000,000 |
|
|
|
|
|
|
|
|
Note 16. 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, 2007, the aggregate amount of unrestricted funds, which
could be transferred from the banking subsidiary to the parent corporation, without
prior regulatory approval, totaled $10,311,091.
Note 17. 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.
F-33
Notes to Consolidated Financial Statements
At December 31, 2007 and 2006, the following financial instruments were outstanding
whose contract amounts represent credit risk:
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
Financial instruments whose contract
amounts represent credit risk: |
|
|
|
|
|
|
|
|
Commitments to extend credit |
|
$ |
72,503,000 |
|
|
$ |
79,642,000 |
|
Standby letters of credit |
|
|
6,749,000 |
|
|
|
4,736,000 |
|
|
|
|
|
|
|
|
|
|
$ |
79,252,000 |
|
|
$ |
84,378,000 |
|
|
|
|
|
|
|
|
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 18. 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.
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.
F-34
Notes to Consolidated Financial Statements
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 FHLB 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, 2007 and 2006, the fair value of loan commitments and standby
letters of credit were deemed immaterial.
The estimated fair values of the Companys financial instruments are as follows:
F-35
Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
|
|
Carrying |
|
Fair |
|
Carrying |
|
Fair |
|
|
Amount |
|
Value |
|
Amount |
|
Value |
|
|
(Thousands) |
|
(Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and short-term
investments |
|
$ |
17,532 |
|
|
$ |
17,532 |
|
|
$ |
21,558 |
|
|
$ |
21,558 |
|
Federal funds sold |
|
|
2,020 |
|
|
|
2,020 |
|
|
|
20,122 |
|
|
|
20,122 |
|
Securities |
|
|
37,377 |
|
|
|
37,377 |
|
|
|
40,353 |
|
|
|
40,353 |
|
Loans, net |
|
|
409,108 |
|
|
|
411,050 |
|
|
|
416,061 |
|
|
|
411,788 |
|
Accrued interest receivable |
|
|
1,749 |
|
|
|
1,749 |
|
|
|
1,802 |
|
|
|
1,802 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
404,559 |
|
|
$ |
404,557 |
|
|
$ |
416,071 |
|
|
$ |
415,291 |
|
FHLB advances |
|
|
35,000 |
|
|
|
35,110 |
|
|
|
55,000 |
|
|
|
55,216 |
|
Company obligated manditorily
redeemable capital securities |
|
|
4,124 |
|
|
|
4,117 |
|
|
|
8,248 |
|
|
|
9,129 |
|
Accrued interest payable |
|
|
923 |
|
|
|
923 |
|
|
|
1,235 |
|
|
|
1,235 |
|
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 19. Other Operating Expenses
The principal components of Other operating expenses in the Consolidated Statements of
Income are:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Postage and courier expenses |
|
$ |
336,268 |
|
|
$ |
280,842 |
|
|
$ |
285,301 |
|
Taxes, other than income taxes |
|
|
299,929 |
|
|
|
317,652 |
|
|
|
279,100 |
|
Charge-offs, other than loan charge-offs |
|
|
271,039 |
|
|
|
280,428 |
|
|
|
181,068 |
|
Other (no items exceed 1% of total revenue) |
|
|
1,824,256 |
|
|
|
1,838,672 |
|
|
|
1,952,695 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,731,492 |
|
|
$ |
2,717,594 |
|
|
$ |
2,698,164 |
|
|
|
|
|
|
|
|
|
|
|
Note 20. 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
$5,640,000 at December 31, 2007.
F-36
Notes to Consolidated Financial Statements
Note 21. 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, 2007 and 2006, that the Company and the Bank met
all capital adequacy requirements to which they are subject.
As of December 31, 2007, the most recent notification from the Federal Reserve Bank of
Richmond 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.
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Well Capitalized Under |
|
|
|
|
|
|
|
|
|
|
|
Minimum Capital |
|
|
Prompt Corrective |
|
|
|
Actual |
|
|
Requirement |
|
|
Action Provisions |
|
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
|
(Dollars in Thousands) |
|
As of December 31, 2007: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital (to Risk
Weighted Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
50,683 |
|
|
|
13.0 |
% |
|
$ |
31,248 |
|
|
|
8.0 |
% |
|
|
N/A |
|
|
|
N/A |
|
The Fauquier Bank |
|
$ |
50,003 |
|
|
|
12.8 |
% |
|
$ |
31,238 |
|
|
|
8.0 |
% |
|
$ |
39,047 |
|
|
|
10.0 |
% |
Tier 1 Capital (to Risk
Weighted Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
46,498 |
|
|
|
11.9 |
% |
|
$ |
15,624 |
|
|
|
4.0 |
% |
|
|
N/A |
|
|
|
N/A |
|
The Fauquier Bank |
|
$ |
45,818 |
|
|
|
11.7 |
% |
|
$ |
15,619 |
|
|
|
4.0 |
% |
|
$ |
23,428 |
|
|
|
6.0 |
% |
Tier 1 Capital (to
Average Assets): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
46,498 |
|
|
|
9.5 |
% |
|
$ |
19,602 |
|
|
|
4.0 |
% |
|
|
N/A |
|
|
|
N/A |
|
The Fauquier Bank |
|
$ |
45,818 |
|
|
|
9.4 |
% |
|
$ |
19,590 |
|
|
|
4.0 |
% |
|
$ |
24,487 |
|
|
|
5.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
% |
F-37
Notes to Consolidated Financial Statements
Note 22. 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 (Trust I). 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 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 (Trust II). Simultaneously, the trust used the
proceeds of that sale to purchase $4.0 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.
The purpose of the September 2006 Trust II issuance was to use the proceeds to redeem
the existing capital securities of Trust I on March 26, 2007. Because of changes in the
market pricing of capital securities from 2002 to 2006, the September 2006 issuance was
priced 190 basis points less than that of the March 2002 issuance, and the repayment of
the March 2002 issuance in March 2007 reduced the interest expense associated with the
distribution on capital securities of subsidiary trust by $76,000 annually. The Company
redeemed all the existing capital securities issued by Trust I on March 26, 2007.
Total capital securities at December 31, 2007 and 2006 were $4,124,000 and $8,248,000,
respectively. The Trust II issuance 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.
F-38
Notes to Consolidated Financial Statements
Note 23. Parent Corporation Only Financial Statements
FAUQUIER BANKSHARES, INC.
(Parent Corporation Only)
Balance Sheets
December 31, 2007 and 2006
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2007 |
|
|
2006 |
|
Assets |
|
|
|
|
|
|
|
|
Cash on deposit with subsidiary bank |
|
$ |
121,258 |
|
|
$ |
4,108,707 |
|
Investment in subsidiaries, at cost,
plus equity in undistributed net income |
|
|
45,147,440 |
|
|
|
42,277,244 |
|
Other assets |
|
|
758,541 |
|
|
|
433,458 |
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
46,027,239 |
|
|
$ |
46,819,409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Company-obligated mandatorily redeemable capital securities |
|
$ |
4,124,000 |
|
|
$ |
8,248,000 |
|
Other liabilities |
|
|
75,487 |
|
|
|
36,797 |
|
|
|
|
|
|
|
|
|
|
|
4,199,487 |
|
|
|
8,284,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
|
|
|
|
|
|
Common stock |
|
|
10,974,293 |
|
|
|
10,789,521 |
|
Retained earnings, which are substantially
distributed earnings of subsidiaries |
|
|
31,626,627 |
|
|
|
28,962,409 |
|
Accumulated other comprehensive income (loss) |
|
|
(773,168 |
) |
|
|
(1,217,318 |
) |
|
|
|
|
|
|
|
|
|
|
41,827,752 |
|
|
|
38,534,612 |
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
46,027,239 |
|
|
$ |
46,819,409 |
|
|
|
|
|
|
|
|
F-39
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, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income |
|
$ |
1,067 |
|
|
$ |
107 |
|
|
$ |
|
|
Dividends from Subsidiaries |
|
|
2,796,892 |
|
|
|
2,589,697 |
|
|
|
2,220,730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,797,959 |
|
|
|
2,589,804 |
|
|
|
2,220,730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
374,586 |
|
|
|
435,771 |
|
|
|
275,176 |
|
Legal and professional fees |
|
|
206,214 |
|
|
|
108,479 |
|
|
|
162,346 |
|
Directors fees |
|
|
249,670 |
|
|
|
157,470 |
|
|
|
138,103 |
|
Miscellaneous |
|
|
138,392 |
|
|
|
149,091 |
|
|
|
149,847 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
968,862 |
|
|
|
850,811 |
|
|
|
725,472 |
|
|
|
|
|
|
|
|
|
|
|
Income before income tax benefits and equity in
undistributed net income of subsidiaries |
|
|
1,829,097 |
|
|
|
1,738,993 |
|
|
|
1,495,258 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit |
|
|
(324,138 |
) |
|
|
(313,344 |
) |
|
|
(246,660 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before equity in undistributed net income
of subsidiaries |
|
|
2,153,235 |
|
|
|
2,052,337 |
|
|
|
1,741,918 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in undistributed net income of subsidiaries |
|
|
2,800,187 |
|
|
|
3,551,205 |
|
|
|
3,959,699 |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
4,953,422 |
|
|
$ |
5,603,542 |
|
|
$ |
5,701,617 |
|
|
|
|
|
|
|
|
|
|
|
F-40
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, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
2007 |
|
|
2006 |
|
|
2005 |
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
4,953,422 |
|
|
$ |
5,603,542 |
|
|
$ |
5,701,617 |
|
Adjustments to reconcile net income to net cash
provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Undistributed earnings of subsidiaries |
|
|
(2,800,187 |
) |
|
|
(3,551,205 |
) |
|
|
(3,959,699 |
) |
Deferred tax benefit |
|
|
5,275 |
|
|
|
|
|
|
|
|
|
Decrease in undistributed dividends
receivable from subsidiaries |
|
|
|
|
|
|
|
|
|
|
508,887 |
|
Tax benefit of nonqualified options exercised |
|
|
(419,527 |
) |
|
|
(24,068 |
) |
|
|
(111,139 |
) |
Amortization of unearned compensation |
|
|
256,230 |
|
|
|
220,268 |
|
|
|
203,651 |
|
(Increase) decrease in other assets |
|
|
463,310 |
|
|
|
(80,258 |
) |
|
|
28,883 |
|
Increase (decrease) in other liabilities |
|
|
38,690 |
|
|
|
(26,998 |
) |
|
|
19,930 |
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
2,497,213 |
|
|
|
2,141,281 |
|
|
|
2,392,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from (repayment of) issuance of capital securiteis |
|
|
(4,124,000 |
) |
|
|
4,124,000 |
|
|
|
|
|
Cash dividends paid |
|
|
(2,796,892 |
) |
|
|
(2,589,697 |
) |
|
|
(2,729,617 |
) |
Contribution of capital to subsidiaries |
|
|
|
|
|
|
|
|
|
|
(900,000 |
) |
Issuance of common stock |
|
|
1,158,997 |
|
|
|
325,484 |
|
|
|
621,813 |
|
Acquisition of common stock |
|
|
(722,767 |
) |
|
|
(43,205 |
) |
|
|
(9,811 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
(6,484,662 |
) |
|
|
1,816,582 |
|
|
|
(3,017,615 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
|
|
(3,987,449 |
) |
|
|
3,957,863 |
|
|
|
(625,485 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning |
|
|
4,108,707 |
|
|
|
150,844 |
|
|
|
776,329 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending |
|
$ |
121,258 |
|
|
$ |
4,108,707 |
|
|
$ |
150,844 |
|
|
|
|
|
|
|
|
|
|
|
F-41
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
ITEM 9A. CONTROLS AND PROCEDURES
Disclosure Controls and Procedures
The Company maintains disclosure controls and procedures that are designed to provide assurance
that the information required to be disclosed in the reports filed or submitted under the
Securities Exchange Act of 1934 is recorded, processed, summarized, and reported within the time
periods required by the Securities and Exchange Commission. An evaluation of the effectiveness of
the design and operations of the Companys disclosure controls and procedures at the end of the
period covered by this report was carried out under the supervision and with the participation of
the management of Fauquier Bankshares, Inc., including the Chief Executive Officer and the Chief
Financial Officer. Based on such an evaluation, the Chief Executive Officer and the Chief Financial
Officer concluded the Companys disclosure controls and procedures were effective as of the end of
such period.
Managements Report on Internal Control Over Financial Reporting
The management of Fauquier Bankshares, Inc. (Management) is responsible for establishing and
maintaining adequate internal control over financial reporting (as defined in Rule 13a-15(f) of the
Securities Exchange Act of 1934). Managements internal control over financial reporting is a
process designed under the supervision of the Companys Chief Executive Officer and Chief Financial
Officer 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 in the United States of America.
As of December 31, 2007, Management has assessed the effectiveness of the internal control over
financial reporting based on the criteria for effective internal control over financial reporting
established in Internal Control-Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission. Based on the assessment, Management determined
that it maintained effective internal control over the financial reporting as of December 31, 2007,
based on those criteria.
Smith Elliott Kearns & Company, LLC, the independent registered public accounting firm that audited
the Companys consolidated financial statements included in this Annual Report on 10-K, has issued
an attestation report on the effectiveness of Managements internal control over reporting as of
December 31, 2007. The report, which states an unqualified opinion on the effectiveness of
Managements internal control over financial reporting as of December 31, 2007, is incorporated for
reference in Item 8 above, under the heading Report of Independent Public Accounting Firm.
No changes were made in Managements internal control over financial reporting during the year
ended December 31, 2007 that have materially affected, or that are reasonably likely to materially
affect, Managements internal control over financial reporting.
ITEM 9B. OTHER INFORMATION
None.
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 2008
annual meeting of shareholders to be held on May 20, 2008 (the 2008 proxy statement) under the
captions Election of Class III Directors, Meetings and Committees of the Board of Directors,
and Section 16(a) Beneficial Ownership Reporting Compliance, and is incorporated herein by
reference.
39
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 2008 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
2008 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, 2007 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 |
|
|
Number of securities to |
|
Weighted average |
|
future issuance under |
|
|
be issued upon exercise |
|
exercise price of |
|
equity compensation |
|
|
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 |
|
|
66,480 |
|
|
$ |
9.84 |
|
|
|
259,638 |
(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity compensation
plans not approved
by security holders |
|
|
29,620 |
|
|
$ |
9.85 |
|
|
|
87,072 |
(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
96,100 |
|
|
$ |
9.85 |
|
|
|
350,889 |
|
|
|
|
(1) |
|
Includes 259,638 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. |
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 14 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 2008 proxy statement under the
caption Related Party Transactions, and is incorporated herein by reference.
ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES
Information required by this item is contained in the Companys 2008 proxy statement under the
captions Principal Accountant Fees and Pre-Approval Policies, and is incorporated herein by
reference.
40
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, 2007 and December 31, 2006
Consolidated Statements of Income -Years ended December 31, 2007, 2006, and 2005
Consolidated Statements of Cash Flows -Years ended December 31, 2007, 2006, and 2005
Consolidated Statements of Changes in Shareholders Equity -December 31, 2007, 2006, and 2005
Notes to Consolidated Financial Statements -Years ended December 31, 2007, 2006, and 2005
(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 |
|
Exhibit |
Number |
|
Description |
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 November 15, 2007. |
|
|
|
|
|
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. |
|
|
|
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. |
41
|
|
|
Exhibit |
|
Exhibit |
Number |
|
Description |
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, incorporated by reference to Exhibit 10.14.1 to Form 10-K filed March 26, 2007. |
|
|
|
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. |
|
|
|
10.21*
|
|
Employment Agreement, dated
April 2, 2007, between Fauquier Bankshares, Inc., The Facquier
Bank, and Gregory D. Frederick, incorporated by reference to
Exhibit 10.21 to Form 8-K/A filed April 2, 2007. |
|
|
|
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. |
|
|
|
32.2
|
|
Certification of CFO pursuant to 18 U.S.C. Section 1350. |
|
|
|
* |
|
Denotes management contract. |
42
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)
|
|
|
|
|
|
|
|
/s/ Randy K. Ferrell
|
|
Randy K. Ferrell |
|
President & Chief Executive Officer |
Dated: |
March 14, 2008 |
|
|
|
|
/s/ Eric P. Graap
|
|
Eric P. Graap |
|
Executive Vice President & Chief Financial Officer |
|
Dated: | March 14, 2008 |
|
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
|
|
Chairman, Director
|
|
March 14, 2008 |
|
|
|
|
|
C.H. Lawrence, Jr. |
|
|
|
|
|
|
|
|
|
/s/ Randy K. Ferrell
|
|
President & Chief Executive Officer, Director
|
|
March 14, 2008 |
|
|
|
|
|
Randy K. Ferrell
|
|
(principal executive officer) |
|
|
|
|
|
|
|
/s/ Eric P. Graap
|
|
Executive Vice President & Chief Financial Officer
|
|
March 14, 2008 |
|
|
|
|
|
Eric P. Graap
|
|
(principal financial and accounting officer) |
|
|
|
|
|
|
|
/s/ John B. Adams, Jr.
|
|
Vice Chairman, Director
|
|
March 14, 2008 |
|
|
|
|
|
John B. Adams, Jr |
|
|
|
|
|
|
|
|
|
/s/ John J. Norman, Jr
|
|
Director
|
|
March 14, 2008 |
|
|
|
|
|
John J. Norman, Jr. |
|
|
|
|
|
|
|
|
|
/s/ Douglas C. Larson
|
|
Director
|
|
March 14, 2008 |
|
|
|
|
|
Douglas C. Larson |
|
|
|
|
|
|
|
|
|
/s/ Randolph T. Minter
|
|
Director
|
|
March 14, 2008 |
|
|
|
|
|
Randolph T. Minter |
|
|
|
|
|
|
|
|
|
/s/ B.S. Montgomery
|
|
Director
|
|
March 14, 2008 |
|
|
|
|
|
B.S. Montgomery |
|
|
|
|
|
|
|
|
|
/s/ P. Kurt Rodgers
|
|
Director
|
|
March 14, 2008 |
|
|
|
|
|
P. Kurt Rodgers |
|
|
|
|
|
|
|
|
|
/s/ Sterling T. Strange III
|
|
Director
|
|
March 14, 2008 |
|
|
|
|
|
Sterling T. Strange III |
|
|
|
|
|
|
|
|
|
/s/ H. Frances Stringfellow
|
|
Director
|
|
March 14, 2008 |
|
|
|
|
|
H. Frances Stringfellow |
|
|
|
|
43