þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from ___________ to __________. |
West Virginia | 55-0672148 | |
(State or other jurisdiction of | (IRS Employer | |
incorporation or organization) | Identification No.) |
300 North Main Street |
||
Moorefield, West Virginia | 26836 | |
(Address of principal executive offices) | (Zip Code) |
2
Page | ||||||||
PART II. OTHER INFORMATION |
||||||||
Item 1. | Legal Proceedings | 38 | ||||||
Item 2. | Changes in Securities and Use of Proceeds | None | ||||||
Item 3. | Defaults upon Senior Securities | None | ||||||
Item 4. | Submission of Matters to a Vote of Security Holders | 38 | ||||||
Item 5. | Other Information | None | ||||||
Item 6. | Exhibits | |||||||
Exhibits | ||||||||
Exhibit 11. | Statement re: Computation of Earnings per Share Information contained in Note 3 to the Consolidated Financial Statements on page 10 of this Quarterly Report is incorporated herein by reference. | |||||||
Exhibit 31.1 | Sarbanes-Oxley Act Section 302 Certification of Chief Executive Officer | |||||||
Exhibit 31.2 | Sarbanes-Oxley Act Section 302 Certification of Chief Financial Officer | |||||||
Exhibit 32.1 | Sarbanes-Oxley Act Section 906 Certification of Chief Executive Officer | |||||||
Exhibit 32.2 | Sarbanes-Oxley Act Section 906 Certification of Chief Financial Officer | |||||||
SIGNATURES | 39 | |||||||
EX-31.1 | ||||||||
EX-31.2 | ||||||||
EX-32.1 | ||||||||
EX-32.2 |
3
June 30, | December 31, | June 30, | ||||||||||
2005 | 2004 | 2004 | ||||||||||
(unaudited) | (*) | (unaudited) | ||||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ | 16,944,283 | $ | 19,416,219 | $ | 17,143,178 | ||||||
Interest bearing deposits with other banks |
2,341,860 | 2,338,698 | 3,267,577 | |||||||||
Federal funds sold |
| 48,000 | | |||||||||
Securities available for sale |
209,561,053 | 211,361,504 | 213,643,589 | |||||||||
Loans held for sale |
17,073,628 | 14,273,916 | 15,607,459 | |||||||||
Loans, net |
659,792,179 | 602,727,975 | 559,869,306 | |||||||||
Property held for sale |
906,334 | 593,137 | 724,014 | |||||||||
Premises and equipment, net |
20,514,791 | 20,776,007 | 20,120,468 | |||||||||
Accrued interest receivable |
3,940,495 | 3,651,907 | 3,592,845 | |||||||||
Intangible assets |
3,423,248 | 3,498,824 | 3,574,401 | |||||||||
Other assets |
11,989,316 | 10,802,330 | 12,012,510 | |||||||||
Total assets |
$ | 946,487,187 | $ | 889,488,517 | $ | 849,555,347 | ||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Liabilities |
||||||||||||
Deposits |
||||||||||||
Non interest bearing |
$ | 63,207,232 | $ | 55,401,552 | $ | 55,525,469 | ||||||
Interest bearing |
501,960,173 | 469,212,146 | 481,063,589 | |||||||||
Total deposits |
565,167,405 | 524,613,698 | 536,589,058 | |||||||||
Short-term borrowings |
127,973,843 | 120,629,214 | 71,350,023 | |||||||||
Long-term borrowings |
165,455,406 | 160,860,182 | 164,906,662 | |||||||||
Subordinated debentures owed to unconsolidated subsidiary trusts |
11,341,000 | 11,341,000 | 11,341,000 | |||||||||
Other liabilities |
6,711,767 | 6,336,402 | 6,393,415 | |||||||||
Total liabilities |
876,649,421 | 823,780,496 | 790,580,158 | |||||||||
Commitments and Contingencies |
||||||||||||
Shareholders Equity |
||||||||||||
Preferred stock and related surplus, $1.00 par value;
authorized 250,000 shares, issued 2004 - 33,400 shares |
| 1,158,471 | 1,158,471 | |||||||||
Common stock and related surplus, $2.50 par value;
authorized 20,000,000 shares, issued and outstanding
2005 - 7,123,820 shares; issued December 2004 - 7,155,420
shares; issued June 2004 - 7,138,020 shares |
18,724,826 | 18,123,492 | 17,892,589 | |||||||||
Retained earnings |
51,639,709 | 47,108,898 | 42,575,541 | |||||||||
Less cost of shares acquired for the treasury - 2004 - 115,880 shares |
| (627,659 | ) | (627,659 | ) | |||||||
Accumulated other comprehensive income |
(526,769 | ) | (55,181 | ) | (2,023,753 | ) | ||||||
Total shareholders equity |
69,837,766 | 65,708,021 | 58,975,189 | |||||||||
Total liabilities and shareholders equity |
$ | 946,487,187 | $ | 889,488,517 | $ | 849,555,347 | ||||||
(*) December 31, 2004 financial information has been extracted from audited consolidated financial statements |
See Notes to Consolidated Financial Statements |
4
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
Interest income |
||||||||||||||||
Interest and fees on loans |
||||||||||||||||
Taxable |
$ | 11,097,070 | $ | 8,634,445 | $ | 20,998,414 | $ | 16,851,331 | ||||||||
Tax-exempt |
108,117 | 109,394 | 216,513 | 206,686 | ||||||||||||
Interest and dividends on securities |
||||||||||||||||
Taxable |
1,748,650 | 1,763,333 | 3,478,365 | 3,738,272 | ||||||||||||
Tax-exempt |
542,397 | 552,564 | 1,070,999 | 1,104,126 | ||||||||||||
Interest on interest bearing deposits with other banks |
22,970 | 31,615 | 45,538 | 62,795 | ||||||||||||
Interest on Federal funds sold |
4,843 | 382 | 7,276 | 1,303 | ||||||||||||
Total interest income |
13,524,047 | 11,091,733 | 25,817,105 | 21,964,513 | ||||||||||||
Interest expense |
||||||||||||||||
Interest on deposits |
2,926,400 | 2,389,607 | 5,443,073 | 4,803,700 | ||||||||||||
Interest on short-term borrowings |
1,055,296 | 202,891 | 1,809,323 | 374,800 | ||||||||||||
Interest on long-term borrowings and subordinated debentures |
1,938,679 | 1,701,207 | 3,806,009 | 3,386,627 | ||||||||||||
Total interest expense |
5,920,375 | 4,293,705 | 11,058,405 | 8,565,127 | ||||||||||||
Net interest income |
7,603,672 | 6,798,028 | 14,758,700 | 13,399,386 | ||||||||||||
Provision for loan losses |
425,000 | 232,500 | 755,000 | 465,000 | ||||||||||||
Net interest income after provision for loan losses |
7,178,672 | 6,565,528 | 14,003,700 | 12,934,386 | ||||||||||||
Other income |
||||||||||||||||
Insurance commissions |
235,126 | 137,464 | 383,165 | 160,560 | ||||||||||||
Service fees |
651,148 | 562,136 | 1,197,707 | 1,071,545 | ||||||||||||
Mortgage origination revenue |
7,112,749 | 6,613,961 | 12,968,898 | 10,933,319 | ||||||||||||
Securities gains (losses) |
5,351 | 17,132 | 5,351 | 37,060 | ||||||||||||
Gain (loss) on sale of assets |
1,250 | (10,566 | ) | (1,075 | ) | (12,181 | ) | |||||||||
Other |
209,645 | 111,558 | 328,677 | 183,813 | ||||||||||||
Total other income |
8,215,269 | 7,431,685 | 14,882,723 | 12,374,116 | ||||||||||||
Other expense |
||||||||||||||||
Salaries and employee benefits |
5,394,241 | 4,739,787 | 9,936,451 | 8,425,746 | ||||||||||||
Net occupancy expense |
462,805 | 386,555 | 891,958 | 690,443 | ||||||||||||
Equipment expense |
483,172 | 441,417 | 976,194 | 870,444 | ||||||||||||
Supplies |
114,299 | 155,300 | 206,289 | 295,662 | ||||||||||||
Professional fees |
241,757 | 210,940 | 468,683 | 381,586 | ||||||||||||
Postage |
1,458,091 | 1,434,795 | 3,025,215 | 2,787,768 | ||||||||||||
Advertising |
1,221,812 | 1,303,690 | 2,546,852 | 2,265,326 | ||||||||||||
Amortization of intangibles |
37,788 | 37,788 | 75,576 | 75,576 | ||||||||||||
Other |
1,461,110 | 1,458,178 | 2,802,954 | 2,214,757 | ||||||||||||
Total other expense |
10,875,075 | 10,168,450 | 20,930,172 | 18,007,308 | ||||||||||||
Income before income taxes |
4,518,866 | 3,828,763 | 7,956,251 | 7,301,194 | ||||||||||||
Income tax expense |
1,402,627 | 1,154,700 | 2,429,107 | 2,175,950 | ||||||||||||
Net income |
$ | 3,116,239 | $ | 2,674,063 | $ | 5,527,144 | $ | 5,125,244 | ||||||||
Basic earnings per common share |
$ | 0.44 | $ | 0.38 | $ | 0.78 | $ | 0.73 | ||||||||
Diluted earnings per common share |
$ | 0.43 | $ | 0.38 | $ | 0.77 | $ | 0.72 | ||||||||
Average common shares outstanding |
||||||||||||||||
Basic |
7,081,044 | 7,021,567 | 7,060,529 | 7,020,847 | ||||||||||||
Diluted |
7,205,377 | 7,126,817 | 7,206,181 | 7,105,583 | ||||||||||||
Dividends per common share |
$ | 0.14 | $ | 0.13 | $ | 0.14 | $ | 0.13 | ||||||||
5
Accumulated | ||||||||||||||||||||||||
Preferred | Common | Other | Total | |||||||||||||||||||||
Stock and | Stock and | Compre- | Share- | |||||||||||||||||||||
Related | Related | Retained | Treasury | hensive | holders | |||||||||||||||||||
Surplus | Surplus | Earnings | Stock | Income | Equity | |||||||||||||||||||
Balance, December 31, 2004 |
$ | 1,158,471 | $ | 18,123,492 | $ | 47,108,898 | $ | (627,659 | ) | $ | (55,181 | ) | $ | 65,708,021 | ||||||||||
Six Months Ended June 30, 2005 |
||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||
Net income |
| | 5,527,144 | | | 5,527,144 | ||||||||||||||||||
Other comprehensive income,
net of deferred tax benefit
of ($289,038): |
||||||||||||||||||||||||
Net unrealized (loss) on
securities of ($474,906), net
of reclassification adjustment
for gains included in net
income of $3,318 |
| | | | (471,588 | ) | (471,588 | ) | ||||||||||||||||
Total comprehensive income |
5,055,556 | |||||||||||||||||||||||
Exercise of stock options |
| 70,522 | | | | 70,522 | ||||||||||||||||||
Conversion of preferred shares |
(1,158,471 | ) | 1,158,471 | | | | | |||||||||||||||||
Retirement of treasury shares |
(627,659 | ) | 627,659 | | ||||||||||||||||||||
Cash dividends declared
($.14 per share) |
| | (996,333 | ) | | | (996,333 | ) | ||||||||||||||||
Balance, June 30, 2005 |
$ | | $ | 18,724,826 | $ | 51,639,709 | $ | | $ | (526,769 | ) | $ | 69,837,766 | |||||||||||
Balance, December 31, 2003 |
$ | | $ | 17,862,255 | $ | 38,328,051 | $ | (627,659 | ) | $ | 1,624,896 | $ | 57,187,543 | |||||||||||
Six Months Ended June 30, 2004 |
||||||||||||||||||||||||
Comprehensive income: |
||||||||||||||||||||||||
Net income |
| | 5,125,244 | | | 5,125,244 | ||||||||||||||||||
Other comprehensive income,
net of deferred tax benefit
of ($2,236,269): |
||||||||||||||||||||||||
Net unrealized (loss) on
securities of ($3,659,271), net
of reclassification adjustment
for gains included in net
income of $10,622 |
| | | | (3,648,649 | ) | (3,648,649 | ) | ||||||||||||||||
Total comprehensive income |
1,476,595 | |||||||||||||||||||||||
Exercise of stock options |
| 30,334 | | | | 30,334 | ||||||||||||||||||
Issuance of preferred shares |
1,158,471 | | | | | 1,158,471 | ||||||||||||||||||
Cash dividends declared
($.125 per share) |
| | (877,754 | ) | | | (877,754 | ) | ||||||||||||||||
Balance, June 30, 2004 |
$ | 1,158,471 | $ | 17,892,589 | $ | 42,575,541 | $ | (627,659 | ) | $ | (2,023,753 | ) | $ | 58,975,189 | ||||||||||
6
Six Months Ended | ||||||||
June 30, | June 30, | |||||||
2005 | 2004 | |||||||
Cash Flows from Operating Activities |
||||||||
Net income |
$ | 5,527,144 | $ | 5,125,244 | ||||
Adjustments to reconcile net earnings to net cash |
||||||||
provided by operating activities: |
||||||||
Depreciation |
836,948 | 709,921 | ||||||
Provision for loan losses |
755,000 | 465,000 | ||||||
Deferred income tax (benefit) |
(204,943 | ) | (344,550 | ) | ||||
Loans originated for sale |
(152,552,850 | ) | (118,974,272 | ) | ||||
Proceeds from loans sold |
155,121,968 | 113,916,895 | ||||||
(Gain) on sales of loans held for sale |
(5,368,830 | ) | (4,197,246 | ) | ||||
Securities (gains) |
(5,350 | ) | (37,060 | ) | ||||
Loss on disposal of other assets |
2,325 | 12,181 | ||||||
Amortization of securities premiums, net |
367,041 | 417,177 | ||||||
Amortization
of goodwill and purchase accounting adjustments, net |
81,342 | 92,166 | ||||||
Increase (decrease) in accrued interest receivable |
(288,589 | ) | 185,294 | |||||
(Increase) in other assets |
(830,845 | ) | (876,689 | ) | ||||
Increase in other liabilities |
451,055 | 629,321 | ||||||
Net cash provided by (used in) operating activities |
3,891,416 | (2,876,618 | ) | |||||
Cash Flows from Investing Activities |
||||||||
Net (increase) in interest bearing deposits
with other banks |
(3,162 | ) | (126,485 | ) | ||||
Proceeds from maturities and calls of securities available for sale |
6,612,889 | 14,732,885 | ||||||
Proceeds from maturities and calls of securities held to maturity |
| | ||||||
Proceeds from sales of securities available for sale |
6,150,328 | 37,642,019 | ||||||
Principal payments received on securities available for sale |
16,928,228 | 22,408,545 | ||||||
Purchases of securities available for sale |
(28,991,673 | ) | (59,189,844 | ) | ||||
Net decrease in Federal funds sold |
48,000 | 244,000 | ||||||
Net loans made to customers |
(58,165,343 | ) | (62,022,637 | ) | ||||
Purchases of premises and equipment |
(575,734 | ) | (2,997,647 | ) | ||||
Proceeds from sales of other assets |
61,700 | 34,200 | ||||||
Net cash paid in acquisition of Sager Insurance Agency |
| (850,000 | ) | |||||
Net cash provided by (used in) investing activities |
(57,934,767 | ) | (50,124,964 | ) | ||||
Cash Flows from Financing Activities |
||||||||
Net increase in demand deposit, NOW and
savings accounts |
28,055,605 | 18,246,500 | ||||||
Net increase in time deposits |
12,405,833 | 6,541,137 | ||||||
Net increase in short-term borrowings |
7,344,629 | 21,635,777 | ||||||
Proceeds from long-term borrowings |
26,718,000 | 13,660,000 | ||||||
Repayment of long-term borrowings |
(22,026,841 | ) | (12,068,075 | ) | ||||
Exercise of stock options |
70,522 | 30,334 | ||||||
Dividends paid |
(996,333 | ) | (877,754 | ) | ||||
Purchase of treasury stock |
| | ||||||
Net proceeds from issuance of trust preferred securities |
| 7,406,250 | ||||||
Net proceeds from issuance of preferred stock |
| 1,158,471 | ||||||
Net cash provided by financing activities |
51,571,415 | 55,732,640 | ||||||
Increase (decrease) in cash and due from banks |
(2,471,936 | ) | 2,731,058 | |||||
Cash and due from banks: |
||||||||
Beginning |
19,416,219 | 14,412,120 | ||||||
Ending |
$ | 16,944,283 | $ | 17,143,178 | ||||
7
Six Months Ended | ||||||||
June 30, | June 30, | |||||||
2005 | 2004 | |||||||
Supplemental Disclosures of Cash Flow Information |
||||||||
Cash payments for: |
||||||||
Interest |
$ | 10,447,430 | $ | 8,681,611 | ||||
Income taxes |
$ | 1,600,000 | $ | 2,350,000 | ||||
Supplemental Schedule of Noncash Investing and Financing Activities |
||||||||
Other assets acquired in settlement of loans |
$ | 346,139 | $ | 20,550 | ||||
Acquisition of Sager Insurance Agency: |
||||||||
Net cash and cash equivalents paid in acquisition of Sager Insurance
Agency |
$ | | $ | 850,000 | ||||
Fair value of assets acquired (principally building and land) |
$ | | $ | 250,000 | ||||
Goodwill |
| 600,000 | ||||||
$ | | $ | 850,000 | |||||
Noncash investment in unconsolidated subsidiary trust |
$ | | $ | 232,000 | ||||
8
9
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
Numerator: |
||||||||||||||||
Net Income |
$ | 3,116,239 | $ | 2,674,063 | $ | 5,527,144 | $ | 5,125,244 | ||||||||
Denominator: |
||||||||||||||||
Denominator for basic earnings
per share weighted average
common shares outstanding |
7,081,044 | 7,021,567 | 7,060,529 | 7,020,847 | ||||||||||||
Effect of dilutive securities: |
||||||||||||||||
Convertible preferred stock |
37,144 | 37,316 | 56,872 | 18,658 | ||||||||||||
Stock options |
87,189 | 67,934 | 88,780 | 66,078 | ||||||||||||
124,333 | 105,250 | 145,652 | 84,736 | |||||||||||||
Denominator for diluted earnings
per share weighted average
common shares outstanding and
assumed conversions |
7,205,377 | 7,126,817 | 7,206,181 | 7,105,583 | ||||||||||||
Basic earnings per share |
$ | 0.44 | $ | 0.38 | $ | 0.78 | $ | 0.73 | ||||||||
Diluted earnings per share |
$ | 0.43 | $ | 0.38 | $ | 0.77 | $ | 0.72 | ||||||||
10
June 30, 2005 | ||||||||||||||||
Unrealized | ||||||||||||||||
Amortized | Estimated | |||||||||||||||
Cost | Gains | Losses | Fair Value | |||||||||||||
Available for Sale |
||||||||||||||||
Taxable: |
||||||||||||||||
U. S. Government agencies
and corporations |
$ | 23,671,763 | $ | 103,167 | $ | 79,949 | $ | 23,694,981 | ||||||||
Mortgage-backed securities |
115,010,307 | 329,697 | 1,128,262 | 114,211,742 | ||||||||||||
State and political subdivisions |
3,743,273 | 3,507 | | 3,746,780 | ||||||||||||
Corporate debt securities |
4,048,118 | 89,976 | | 4,138,094 | ||||||||||||
Federal Reserve Bank stock |
451,500 | | | 451,500 | ||||||||||||
Federal Home Loan Bank stock |
15,551,400 | | | 15,551,400 | ||||||||||||
Other equity securities |
175,535 | | | 175,535 | ||||||||||||
Total taxable |
162,651,896 | 526,347 | 1,208,211 | 161,970,032 | ||||||||||||
Tax-exempt: |
||||||||||||||||
State and political subdivisions |
40,266,955 | 1,559,877 | 15,344 | 41,811,488 | ||||||||||||
Other equity securities |
7,480,557 | | 1,701,024 | 5,779,533 | ||||||||||||
Total tax-exempt |
47,747,512 | 1,559,877 | 1,716,368 | 47,591,021 | ||||||||||||
Total |
$ | 210,399,408 | $ | 2,086,224 | $ | 2,924,579 | $ | 209,561,053 | ||||||||
11
December 31, 2004 | ||||||||||||||||
Unrealized | ||||||||||||||||
Amortized | Estimated | |||||||||||||||
Cost | Gains | Losses | Fair Value | |||||||||||||
Available for Sale |
||||||||||||||||
Taxable: |
||||||||||||||||
U. S. Government agencies
and corporations |
$ | 21,429,728 | $ | 154,012 | $ | 37,242 | $ | 21,546,498 | ||||||||
Mortgage-backed securities |
118,872,576 | 513,765 | 1,029,288 | 118,357,053 | ||||||||||||
State and political subdivisions |
3,745,196 | 8,954 | | 3,754,150 | ||||||||||||
Corporate debt securities |
5,000,328 | 180,939 | | 5,181,267 | ||||||||||||
Federal Reserve Bank stock |
436,500 | | | 436,500 | ||||||||||||
Federal Home Loan Bank stock |
13,843,100 | | | 13,843,100 | ||||||||||||
Other equity securities |
175,535 | | | 175,535 | ||||||||||||
Total taxable |
163,502,963 | 857,670 | 1,066,530 | 163,294,103 | ||||||||||||
Tax-exempt: |
||||||||||||||||
State and political subdivisions |
40,475,405 | 1,508,540 | 24,043 | 41,959,902 | ||||||||||||
Other equity securities |
7,482,503 | | 1,375,004 | 6,107,499 | ||||||||||||
Total tax-exempt |
47,957,908 | 1,508,540 | 1,399,047 | 48,067,401 | ||||||||||||
Total |
$ | 211,460,871 | $ | 2,366,210 | $ | 2,465,577 | $ | 211,361,504 | ||||||||
June 30, 2004 | ||||||||||||||||
Unrealized | ||||||||||||||||
Amortized | Estimated | |||||||||||||||
Cost | Gains | Losses | Fair Value | |||||||||||||
Available for Sale |
||||||||||||||||
Taxable: |
||||||||||||||||
U. S. Government agencies
and corporations |
$ | 21,814,444 | $ | 252,473 | $ | 219,910 | $ | 21,847,007 | ||||||||
Mortgage-backed securities |
124,756,909 | 375,830 | 3,273,114 | 121,859,625 | ||||||||||||
State and political subdivisions |
3,747,075 | 13,645 | | 3,760,720 | ||||||||||||
Corporate debt securities |
6,656,207 | 286,057 | | 6,942,264 | ||||||||||||
Federal Reserve Bank stock |
496,000 | | | 496,000 | ||||||||||||
Federal Home Loan Bank stock |
11,869,100 | | | 11,869,100 | ||||||||||||
Other equity securities |
175,535 | | | 175,535 | ||||||||||||
Total taxable |
169,515,270 | 928,005 | 3,493,024 | 166,950,251 | ||||||||||||
Tax-exempt: |
||||||||||||||||
State and political subdivisions |
39,850,767 | 766,779 | 370,469 | 40,247,077 | ||||||||||||
Federal Reserve Bank stock |
8,400 | | | 8,400 | ||||||||||||
Other equity securities |
7,500,240 | | 1,062,379 | 6,437,861 | ||||||||||||
Total tax-exempt |
47,359,407 | 766,779 | 1,432,848 | 46,693,338 | ||||||||||||
Total |
$ | 216,874,677 | $ | 1,694,784 | $ | 4,925,872 | $ | 213,643,589 | ||||||||
12
Available for Sale | ||||||||
Amortized | Estimated | |||||||
Cost | Fair Value | |||||||
Due in one year or less |
$ | 44,997,430 | $ | 44,826,611 | ||||
Due from one to five years |
90,462,757 | 89,990,413 | ||||||
Due from five to ten years |
25,209,828 | 25,640,174 | ||||||
Due after ten years |
26,070,401 | 27,145,887 | ||||||
Equity securities |
23,658,992 | 21,957,968 | ||||||
$ | 210,399,408 | $ | 209,561,053 | |||||
June 30, | December 31, | June 30, | ||||||||||
2005 | 2004 | 2004 | ||||||||||
Commerical |
$ | 59,067,370 | $ | 53,225,840 | $ | 49,294,033 | ||||||
Commercial real estate |
328,071,405 | 279,631,237 | 250,562,417 | |||||||||
Real estate construction |
3,814,622 | 3,916,361 | 2,665,044 | |||||||||
Real estate mortgage |
229,768,990 | 223,689,617 | 212,370,641 | |||||||||
Consumer |
36,993,483 | 38,947,775 | 41,787,194 | |||||||||
Other |
9,233,041 | 9,604,693 | 9,315,822 | |||||||||
Total loans |
666,948,911 | 609,015,523 | 565,995,151 | |||||||||
Less unearned fees and interest |
1,459,440 | 1,214,262 | 1,173,214 | |||||||||
Total loans net of unearned fees and interest |
665,489,471 | 607,801,261 | 564,821,937 | |||||||||
Less allowance for loan losses |
5,697,292 | 5,073,286 | 4,952,631 | |||||||||
Loans, net |
$ | 659,792,179 | $ | 602,727,975 | $ | 559,869,306 | ||||||
13
Six Months Ended | ||||||||||||
June 30, | Year Ended | |||||||||||
December 31, | ||||||||||||
2005 | 2004 | 2004 | ||||||||||
Balance, beginning of period |
$ | 5,073,286 | $ | 4,680,625 | $ | 4,680,625 | ||||||
Losses: |
||||||||||||
Commercial |
19,759 | 136,765 | 141,815 | |||||||||
Commercial real estate |
| 6,862 | 335,777 | |||||||||
Real estate mortgage |
50,200 | | 5,199 | |||||||||
Consumer |
89,123 | 76,396 | 208,391 | |||||||||
Other |
123,350 | 111,971 | 285,671 | |||||||||
Total |
282,432 | 331,994 | 976,853 | |||||||||
Recoveries: |
||||||||||||
Commercial |
| 18,314 | 18,702 | |||||||||
Commercial real estate |
12,577 | 15,301 | 27,302 | |||||||||
Real estate mortgage |
| 9,413 | 9,413 | |||||||||
Consumer |
32,793 | 59,927 | 109,211 | |||||||||
Other |
106,068 | 36,045 | 154,886 | |||||||||
Total |
151,438 | 139,000 | 319,514 | |||||||||
Net losses |
130,994 | 192,994 | 657,339 | |||||||||
Provision for loan losses |
755,000 | 465,000 | 1,050,000 | |||||||||
Balance, end of period |
$ | 5,697,292 | $ | 4,952,631 | $ | 5,073,286 | ||||||
Goodwill Activity by Operating Segment | ||||||||||||||||
Community | Mortgage | Parent and | ||||||||||||||
Banking | Banking | Other | Total | |||||||||||||
Balance, January 1, 2005 |
$ | 1,488,030 | $ | | $ | 600,000 | $ | 2,088,030 | ||||||||
Acquired goodwill, net |
| | | | ||||||||||||
Balance, June 30, 2005 |
$ | 1,488,030 | $ | | $ | 600,000 | $ | 2,088,030 | ||||||||
14
Unidentifiable Intangible Assets | |||||||||||||
June 30, | December 31, | June 30, | |||||||||||
2005 | 2004 | 2004 | |||||||||||
Unidentifiable intangible assets
|
|||||||||||||
Gross carrying amount |
$ | 2,267,323 | $ | 2,267,323 | $ | 2,267,323 | |||||||
Less: accumulated amortization |
932,105 | 856,529 | 780,952 | ||||||||||
Net carrying amount |
$ | 1,335,218 | $ | 1,410,794 | $ | 1,486,371 | |||||||
June 30, | December 31, | June 30, | ||||||||||
2005 | 2004 | 2004 | ||||||||||
Interest bearing demand deposits |
$ | 145,625,507 | $ | 122,355,331 | $ | 122,414,880 | ||||||
Savings deposits |
47,407,305 | 50,427,556 | 51,378,404 | |||||||||
Certificates of deposit |
282,914,987 | 271,130,829 | 281,125,705 | |||||||||
Individual retirement accounts |
26,012,374 | 25,298,430 | 26,144,600 | |||||||||
Total |
$ | 501,960,173 | $ | 469,212,146 | $ | 481,063,589 | ||||||
Amount | Percent | |||||||
Three months or less |
$ | 17,329,206 | 12.2 | % | ||||
Three through six months |
22,925,447 | 16.1 | % | |||||
Six through twelve months |
34,852,785 | 24.5 | % | |||||
Over twelve months |
67,287,979 | 47.2 | % | |||||
Total |
$ | 142,395,417 | 100.0 | % | ||||
15
Six month period ending December 31, 2005 |
$ | 82,842,966 | ||
Year Ending December 31, 2006 |
120,665,771 | |||
Year Ending December 31, 2007 |
62,465,567 | |||
Year Ending December 31, 2008 |
21,340,898 | |||
Year Ending December 31, 2009 |
14,619,524 | |||
Thereafter |
6,992,635 | |||
$ | 308,927,361 | |||
Six Months Ended June 30, 2005 | ||||||||||||
Federal Funds | ||||||||||||
Purchased | ||||||||||||
Short-term | and | |||||||||||
FHLB | Repurchase | Lines of | ||||||||||
Advances | Agreements | Credit | ||||||||||
Balance at June 30 |
$ | 115,906,600 | $ | 8,671,743 | $ | 3,395,500 | ||||||
Average balance outstanding for the period |
114,955,701 | 10,248,299 | 802,124 | |||||||||
Maximum balance outstanding at
any month end during period |
126,336,000 | 10,881,188 | 3,395,500 | |||||||||
Weighted average interest rate for the period |
2.93 | % | 2.07 | % | 4.50 | % | ||||||
Weighted average interest rate for balances
outstanding at June 30 |
3.52 | % | 2.42 | % | 4.08 | % |
Year Ended December 31, 2004 | ||||||||||||
Federal Funds | ||||||||||||
Purchased | ||||||||||||
Short-term | and | |||||||||||
FHLB | Repurchase | Lines of | ||||||||||
Advances | Agreements | Credit | ||||||||||
Balance at December 31 |
$ | 109,798,900 | $ | 10,830,314 | $ | | ||||||
Average balance outstanding for the year |
59,498,008 | 9,739,367 | 1,076,402 | |||||||||
Maximum balance outstanding at
any month end during year |
109,798,900 | 11,098,557 | 1,173,000 | |||||||||
Weighted average interest rate for the year |
1.72 | % | 1.59 | % | 2.11 | % | ||||||
Weighted average interest rate for balances
outstanding at December 31 |
2.31 | % | 1.85 | % | |
16
Six Months Ended June 30, 2004 | ||||||||||||
Federal Funds | ||||||||||||
Purchased | ||||||||||||
Short-term | and | |||||||||||
FHLB | Repurchase | Lines of | ||||||||||
Advances | Agreements | Credit | ||||||||||
Balance at June 30 |
$ | 62,552,600 | $ | 7,624,423 | $ | 1,173,000 | ||||||
Average balance outstanding for the period |
47,452,738 | 9,621,707 | 1,216,539 | |||||||||
Maximum balance outstanding at
any month end during period |
62,552,600 | 10,524,126 | 1,173,000 | |||||||||
Weighted average interest rate for the period |
1.22 | % | 1.52 | % | 1.91 | % | ||||||
Weighted average interest rate for balances
outstanding at June 30 |
1.60 | % | 1.30 | % | 1.82 | % |
17
Year Ending | ||||
December 31, | Amount | |||
2005 |
$ | 16,725,356 | ||
2006 |
21,967,468 | |||
2007 |
15,272,204 | |||
2008 |
16,085,851 | |||
2009 |
2,110,094 | |||
Thereafter |
104,635,433 | |||
$ | 176,796,406 | |||
18
Quarter Ended June 30, | Six Months Ended June 30, | |||||||||||||||
(in thousands, except per share data) | 2005 | 2004 | 2005 | 2004 | ||||||||||||
Net income: |
||||||||||||||||
As reported |
$ | 3,116 | $ | 2,674 | $ | 5,527 | $ | 5,125 | ||||||||
Deduct total stock-based
employee compensation
expense determined under
fair value based method
for all awards, net of
related tax effects |
(36 | ) | (23 | ) | (76 | ) | (57 | ) | ||||||||
Pro forma |
$ | 3,080 | $ | 2,651 | $ | 5,451 | $ | 5,068 | ||||||||
Basic earnings per share: |
||||||||||||||||
As reported |
$ | 0.44 | $ | 0.38 | $ | 0.78 | $ | 0.73 | ||||||||
Pro forma |
$ | 0.43 | $ | 0.38 | $ | 0.77 | $ | 0.72 | ||||||||
Diluted earnings per share: |
||||||||||||||||
As reported |
$ | 0.43 | $ | 0.38 | $ | 0.77 | $ | 0.72 | ||||||||
Pro forma |
$ | 0.43 | $ | 0.37 | $ | 0.76 | $ | 0.71 | ||||||||
19
June 30, | ||||
2005 | ||||
Commitments to extend credit: |
||||
Revolving home equity and
credit card lines |
$ | 28,530,194 | ||
Construction loans |
110,877,354 | |||
Other loans |
41,726,524 | |||
Standby letters of credit |
6,737,035 | |||
Total |
$ | 187,871,107 | ||
20
21
To be Well Capitalized | ||||||||||||||||||||||||
Minimum Required | under Prompt Corrective | |||||||||||||||||||||||
Actual | Regulatory Capital | Action Provisions | ||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
As of June 30, 2005 |
||||||||||||||||||||||||
Total Capital (to risk weighted assets) |
||||||||||||||||||||||||
Summit |
$ | 81,937 | 11.4 | % | $ | 57,611 | 8.0 | % | $ | 72,014 | 10.0 | % | ||||||||||||
Summit Community |
48,222 | 10.6 | % | 36,494 | 8.0 | % | 45,618 | 10.0 | % | |||||||||||||||
Shenandoah |
27,194 | 10.6 | % | 20,463 | 8.0 | % | 25,579 | 10.0 | % | |||||||||||||||
Tier I Capital (to risk weighted assets) |
||||||||||||||||||||||||
Summit |
76,240 | 10.6 | % | 28,806 | 4.0 | % | 43,208 | 6.0 | % | |||||||||||||||
Summit Community |
44,421 | 9.7 | % | 18,247 | 4.0 | % | 27,371 | 6.0 | % | |||||||||||||||
Shenandoah |
25,298 | 9.9 | % | 10,231 | 4.0 | % | 15,347 | 6.0 | % | |||||||||||||||
Tier I Capital (to average assets) |
||||||||||||||||||||||||
Summit |
76,240 | 8.2 | % | 27,851 | 3.0 | % | 46,418 | 5.0 | % | |||||||||||||||
Summit Community |
44,421 | 7.2 | % | 18,501 | 3.0 | % | 30,835 | 5.0 | % | |||||||||||||||
Shenandoah |
25,298 | 8.4 | % | 9,077 | 3.0 | % | 15,129 | 5.0 | % | |||||||||||||||
As of December 31, 2004 |
||||||||||||||||||||||||
Total Capital (to risk weighted assets) |
||||||||||||||||||||||||
Summit |
$ | 77,301 | 11.9 | % | 51,863 | 8.0 | % | 64,829 | 10.0 | % | ||||||||||||||
Summit Community |
45,672 | 10.8 | % | 33,817 | 8.0 | % | 42,271 | 10.0 | % | |||||||||||||||
Shenandoah |
23,253 | 10.7 | % | 17,440 | 8.0 | % | 21,800 | 10.0 | % | |||||||||||||||
Tier I Capital (to risk weighted assets) |
||||||||||||||||||||||||
Summit |
72,228 | 11.1 | % | 25,932 | 4.0 | % | 38,897 | 6.0 | % | |||||||||||||||
Summit Community |
42,165 | 10.0 | % | 16,908 | 4.0 | % | 25,363 | 6.0 | % | |||||||||||||||
Shenandoah |
21,687 | 9.9 | % | 8,720 | 4.0 | % | 13,080 | 6.0 | % | |||||||||||||||
Tier I Capital (to average assets) |
||||||||||||||||||||||||
Summit |
72,228 | 8.3 | % | 26,256 | 3.0 | % | 43,761 | 5.0 | % | |||||||||||||||
Summit Community |
42,165 | 7.1 | % | 17,739 | 3.0 | % | 29,565 | 5.0 | % | |||||||||||||||
Shenandoah |
21,687 | 8.0 | % | 8,128 | 3.0 | % | 13,546 | 5.0 | % |
22
For the Quarter Ended June 30, 2005 | ||||||||||||||||||||||||
Community | Mortgage | Insurance | Parent and | |||||||||||||||||||||
Dollars in thousands | Banking | Banking | Services | Other | Eliminations | Total | ||||||||||||||||||
Condensed Statements of Income |
||||||||||||||||||||||||
Interest income |
$ | 13,328 | $ | 485 | $ | | $ | 6 | $ | (295 | ) | $ | 13,524 | |||||||||||
Interest expense |
5,725 | 294 | | 196 | (295 | ) | 5,920 | |||||||||||||||||
Net interest income |
7,603 | 191 | | (190 | ) | | 7,604 | |||||||||||||||||
Provision for loan losses |
345 | 80 | | | | 425 | ||||||||||||||||||
Net interest income after provision
for loan losses |
7,258 | 111 | | (190 | ) | | 7,179 | |||||||||||||||||
Noninterest income |
905 | 7,113 | 197 | 1,183 | (1,183 | ) | 8,215 | |||||||||||||||||
Noninterest expense |
4,374 | 6,055 | 135 | 1,494 | (1,183 | ) | 10,875 | |||||||||||||||||
Income before income taxes |
3,789 | 1,169 | 62 | (501 | ) | | 4,519 | |||||||||||||||||
Income taxes |
1,221 | 414 | 26 | (258 | ) | | 1,403 | |||||||||||||||||
Net income |
$ | 2,568 | $ | 755 | $ | 36 | $ | (243 | ) | $ | | $ | 3,116 | |||||||||||
Intersegment revenue (expense) |
$ | (820 | ) | $ | (355 | ) | $ | (8 | ) | $ | 1,183 | $ | | $ | | |||||||||
Average assets |
$ | 921,770 | $ | 23,838 | $ | 1,008 | $ | 81,095 | $ | (95,937 | ) | $ | 931,774 | |||||||||||
For the Quarter Ended June 30, 2004 | ||||||||||||||||||||||||
Community | Mortgage | Insurance | Parent and | |||||||||||||||||||||
Dollars in thousands | Banking | Banking | Services | Other | Eliminations | Total | ||||||||||||||||||
Condensed Statements of Income |
||||||||||||||||||||||||
Interest income |
$ | 10,941 | $ | 301 | $ | | $ | 3 | $ | (153 | ) | $ | 11,092 | |||||||||||
Interest expense |
4,185 | 153 | | 109 | (153 | ) | 4,294 | |||||||||||||||||
Net interest income |
6,756 | 148 | | (106 | ) | | 6,798 | |||||||||||||||||
Provision for loan losses |
233 | | | | | 233 | ||||||||||||||||||
Net interest income after provision
for loan losses |
6,523 | 148 | | (106 | ) | | 6,565 | |||||||||||||||||
Noninterest income |
743 | 6,614 | 85 | 910 | (920 | ) | 7,432 | |||||||||||||||||
Noninterest expense |
3,824 | 5,953 | 96 | 1,215 | (920 | ) | 10,168 | |||||||||||||||||
Income before income taxes |
3,442 | 809 | (11 | ) | (411 | ) | | 3,829 | ||||||||||||||||
Income taxes |
1,050 | 277 | (4 | ) | (168 | ) | | 1,155 | ||||||||||||||||
Net income |
$ | 2,392 | $ | 532 | $ | (7 | ) | $ | (243 | ) | $ | | $ | 2,674 | ||||||||||
Intersegment revenue (expense) |
$ | (715 | ) | $ | (198 | ) | $ | (7 | ) | $ | 920 | $ | | $ | | |||||||||
Average assets |
$ | 820,144 | $ | 16,512 | $ | 940 | $ | 72,281 | $ | (79,150 | ) | $ | 830,727 | |||||||||||
23
For the Six Months Ended June 30, 2005 | ||||||||||||||||||||||||
Community | Mortgage | Insurance | Parent and | |||||||||||||||||||||
Dollars in thousands | Banking | Banking | Services | Other | Eliminations | Total | ||||||||||||||||||
Condensed Statements of Income |
||||||||||||||||||||||||
Interest income |
$ | 25,532 | $ | 788 | $ | | $ | 12 | $ | (515 | ) | $ | 25,817 | |||||||||||
Interest expense |
10,695 | 513 | | 365 | (515 | ) | 11,058 | |||||||||||||||||
Net interest income |
14,837 | 275 | | (353 | ) | | 14,759 | |||||||||||||||||
Provision for loan losses |
675 | 80 | | | | 755 | ||||||||||||||||||
Net interest income after provision
for loan losses |
14,162 | 195 | | (353 | ) | | 14,004 | |||||||||||||||||
Noninterest income |
1,593 | 12,969 | 319 | 2,360 | (2,359 | ) | 14,882 | |||||||||||||||||
Noninterest expense |
8,571 | 11,652 | 269 | 2,797 | (2,359 | ) | 20,930 | |||||||||||||||||
Income before income taxes |
7,184 | 1,512 | 50 | (790 | ) | | 7,956 | |||||||||||||||||
Income taxes |
2,250 | 530 | 21 | (372 | ) | | 2,429 | |||||||||||||||||
Net income |
$ | 4,934 | $ | 982 | $ | 29 | $ | (418 | ) | $ | | $ | 5,527 | |||||||||||
Intersegment revenue (expense) |
$ | (1,726 | ) | $ | (618 | ) | $ | (15 | ) | $ | 2,359 | $ | | $ | | |||||||||
Average assets |
$ | 902,753 | $ | 21,625 | $ | 996 | $ | 79,703 | $ | (92,887 | ) | $ | 912,190 | |||||||||||
For the Six Months Ended June 30, 2004 | ||||||||||||||||||||||||
Community | Mortgage | Insurance | Parent and | |||||||||||||||||||||
Dollars in thousands | Banking | Banking | Services | Other | Eliminations | Total | ||||||||||||||||||
Condensed Statements of Income |
||||||||||||||||||||||||
Interest income |
$ | 21,696 | $ | 508 | $ | | $ | 6 | $ | (246 | ) | $ | 21,964 | |||||||||||
Interest expense |
8,355 | 242 | | 214 | (246 | ) | 8,565 | |||||||||||||||||
Net interest income |
13,341 | 266 | | (208 | ) | | 13,399 | |||||||||||||||||
Provision for loan losses |
465 | | | | | 465 | ||||||||||||||||||
Net interest income after provision
for loan losses |
12,876 | 266 | | (208 | ) | | 12,934 | |||||||||||||||||
Noninterest income |
1,366 | 10,932 | 86 | 1,799 | (1,809 | ) | 12,374 | |||||||||||||||||
Noninterest expense |
7,418 | 10,015 | 103 | 2,280 | (1,809 | ) | 18,007 | |||||||||||||||||
Income before income taxes |
6,824 | 1,183 | (17 | ) | (689 | ) | | 7,301 | ||||||||||||||||
Income taxes |
2,049 | 407 | (7 | ) | (273 | ) | | 2,176 | ||||||||||||||||
Net income |
$ | 4,775 | $ | 776 | $ | (10 | ) | $ | (416 | ) | $ | | $ | 5,125 | ||||||||||
Intersegment revenue (expense) |
$ | (1,474 | ) | $ | (327 | ) | $ | (8 | ) | $ | 1,809 | $ | | $ | | |||||||||
Average assets |
$ | 792,605 | $ | 12,946 | $ | 618 | $ | 70,494 | $ | (62,591 | ) | $ | 814,072 | |||||||||||
24
25
For the Quarter Ended | For the Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
in thousands | 2005 | 2004 | 2005 | 2004 | ||||||||||||
Community Banking |
$ | 2,568 | $ | 2,392 | $ | 4,934 | $ | 4,775 | ||||||||
Mortgage Banking |
755 | 532 | 982 | 776 | ||||||||||||
Parent and Other |
(207 | ) | (250 | ) | (389 | ) | (426 | ) | ||||||||
Consolidated net income |
$ | 3,116 | $ | 2,674 | $ | 5,527 | $ | 5,125 | ||||||||
26
27
For the Six Months Ended | ||||||||||||||||||||||||
June 30, 2005 | June 30,2004 | |||||||||||||||||||||||
Average | Earnings/ | Yield/ | Average | Earnings/ | Yield/ | |||||||||||||||||||
Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||||||||
Interest earning assets |
||||||||||||||||||||||||
Loans, net of unearned income
|
||||||||||||||||||||||||
Taxable |
$ | 641,631 | $ | 20,998 | 6.60 | % | $ | 539,338 | $ | 16,852 | 6.25 | % | ||||||||||||
Tax-exempt (1) |
9,041 | 328 | 7.32 | % | 8,202 | 313 | 7.63 | % | ||||||||||||||||
Securities
|
||||||||||||||||||||||||
Taxable |
162,072 | 3,478 | 4.33 | % | 169,208 | 3,738 | 4.42 | % | ||||||||||||||||
Tax-exempt (1) |
48,102 | 1,604 | 6.72 | % | 48,454 | 1,651 | 6.81 | % | ||||||||||||||||
Federal funds sold and interest
bearing deposits with other banks |
2,788 | 53 | 3.83 | % | 3,491 | 64 | 3.67 | % | ||||||||||||||||
Total interest earning assets |
863,634 | 26,461 | 6.18 | % | 768,693 | 22,618 | 5.88 | % | ||||||||||||||||
Noninterest earning assets |
||||||||||||||||||||||||
Cash & due from banks |
15,294 | 12,005 | ||||||||||||||||||||||
Premises and equipment |
20,714 | 19,432 | ||||||||||||||||||||||
Other assets |
17,883 | 18,752 | ||||||||||||||||||||||
Allowance for loan losses |
(5,335 | ) | (4,810 | ) | ||||||||||||||||||||
Total assets |
$ | 912,190 | $ | 814,072 | ||||||||||||||||||||
Interest bearing liabilities |
||||||||||||||||||||||||
Interest bearing demand deposits |
$ | 134,987 | $ | 1,025 | 1.53 | % | $ | 117,539 | $ | 531 | 0.90 | % | ||||||||||||
Savings deposits |
49,954 | 158 | 0.64 | % | 48,390 | 111 | 0.46 | % | ||||||||||||||||
Time deposits |
302,046 | 4,260 | 2.84 | % | 305,785 | 4,162 | 2.72 | % | ||||||||||||||||
Short-term borrowings |
126,006 | 1,809 | 2.90 | % | 58,283 | 375 | 1.29 | % | ||||||||||||||||
Long-term borrowings
and capital trust securities |
167,814 | 3,806 | 4.57 | % | 168,336 | 3,386 | 4.02 | % | ||||||||||||||||
Total interest bearing liabilities |
780,807 | 11,058 | 2.86 | % | 698,333 | 8,565 | 2.45 | % | ||||||||||||||||
Noninterest bearing liabilities
and shareholders equity |
||||||||||||||||||||||||
Demand deposits |
57,610 | 51,059 | ||||||||||||||||||||||
Other liabilities |
6,393 | 5,461 | ||||||||||||||||||||||
Shareholders equity |
67,380 | 59,219 | ||||||||||||||||||||||
Total liabilities and
shareholders equity |
$ | 912,190 | $ | 814,072 | ||||||||||||||||||||
Net interest earnings |
$ | 15,403 | $ | 14,053 | ||||||||||||||||||||
Net yield on interest earning assets |
3.60 | % | 3.66 | % | ||||||||||||||||||||
(1) - | Interest income on tax-exempt securities has been adjusted assuming an effective tax rate of 34% for both periods presented. The tax equivalent adjustment resulted in an increase in interest income of $644,000 and $653,000 for the periods ended June 30, 2005 and 2004, respectively. |
28
For the Six Months Ended | ||||||||||||
June 30, 2005 versus June 30, 2004 | ||||||||||||
Increase (Decrease) | ||||||||||||
Due to Change in: | ||||||||||||
Volume | Rate | Net | ||||||||||
Interest earned on: |
||||||||||||
Loans
|
||||||||||||
Taxable |
$ | 3,201 | $ | 946 | $ | 4,147 | ||||||
Tax-exempt |
568 | (553 | ) | 15 | ||||||||
Securities
|
||||||||||||
Taxable |
(175 | ) | (85 | ) | (260 | ) | ||||||
Tax-exempt |
(17 | ) | (30 | ) | (47 | ) | ||||||
Federal funds sold and interest
bearing deposits with other banks |
(153 | ) | 142 | (11 | ) | |||||||
Total interest earned on
interest earning assets |
3,424 | 420 | 3,844 | |||||||||
Interest paid on: |
||||||||||||
Interest bearing demand
deposits |
87 | 407 | 494 | |||||||||
Savings deposits |
3 | 44 | 47 | |||||||||
Time deposits |
(2,391 | ) | 2,489 | 98 | ||||||||
Short-term borrowings |
691 | 743 | 1,434 | |||||||||
Long-term borrowings and capital
trust securities |
(610 | ) | 1,030 | 420 | ||||||||
Total interest paid on
interest bearing liabilities |
(2,220 | ) | 4,713 | 2,493 | ||||||||
Net interest income |
$ | 5,644 | $ | (4,293 | ) | $ | 1,351 | |||||
29
For the Quarter Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
Insurance commissions |
$ | 235 | $ | 137 | $ | 383 | $ | 160 | ||||||||
Service fees |
651 | 562 | 1,198 | 1,071 | ||||||||||||
Mortgage origination revenue |
7,113 | 6,614 | 12,969 | 10,933 | ||||||||||||
Securities gains (losses) |
5 | 17 | 5 | 37 | ||||||||||||
Other |
211 | 102 | 328 | 173 | ||||||||||||
Total |
$ | 8,215 | $ | 7,432 | $ | 14,883 | $ | 12,374 | ||||||||
For the Quarter Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||
Dollars in thousands | 2005 | 2004 | 2005 | 2004 | ||||||||||||
Loans originated |
||||||||||||||||
Amount |
$ | 83,616 | $ | 74,333 | $ | 152,545 | $ | 119,268 | ||||||||
Number |
1,578 | 1,461 | 2,886 | 2,392 | ||||||||||||
Loans sold |
||||||||||||||||
Amount |
$ | 81,422 | $ | 68,013 | $ | 148,183 | $ | 109,389 | ||||||||
Number |
1,549 | 1,364 | 2,844 | 2,225 |
For the Quarter Ended | For the Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
Dollars in thousands | 2005 | 2004 | 2005 | 2004 | ||||||||||||
Origination fees, net |
$ | 4,050 | $ | 4,096 | $ | 7,600 | $ | 6,736 | ||||||||
Gains |
3,063 | 2,518 | 5,369 | 4,197 | ||||||||||||
Total |
$ | 7,113 | $ | 6,614 | $ | 12,969 | $ | 10,933 | ||||||||
30
31
For the Quarter Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||||||||||||||||||
Change | Change | |||||||||||||||||||||||||||||||
2005 | $ | % | 2004 | 2005 | $ | % | 2004 | |||||||||||||||||||||||||
Community Banking and Other |
||||||||||||||||||||||||||||||||
Salaries and employee benefits |
$ | 2,730 | $ | 396 | 17.0 | % | $ | 2,334 | $ | 5,244 | $ | 730 | 16.2 | % | $ | 4,514 | ||||||||||||||||
Net occupancy expense |
341 | 39 | 12.9 | % | 302 | 654 | 80 | 13.9 | % | 574 | ||||||||||||||||||||||
Equipment expense |
437 | 38 | 9.5 | % | 399 | 884 | 102 | 13.0 | % | 782 | ||||||||||||||||||||||
Supplies |
82 | (54 | ) | -39.7 | % | 136 | 155 | (95 | ) | -38.0 | % | 250 | ||||||||||||||||||||
Professional fees |
163 | 24 | 17.3 | % | 139 | 340 | 95 | 38.8 | % | 245 | ||||||||||||||||||||||
Postage |
41 | (21 | ) | -33.9 | % | 62 | 105 | (8 | ) | -7.1 | % | 113 | ||||||||||||||||||||
Advertising |
133 | 41 | 44.6 | % | 92 | 205 | 60 | 41.4 | % | 145 | ||||||||||||||||||||||
Amortization of intangibles |
38 | | 0.0 | % | 38 | 76 | | 0.0 | % | 76 | ||||||||||||||||||||||
Other |
855 | 142 | 19.9 | % | 713 | 1,615 | 322 | 24.9 | % | 1,293 | ||||||||||||||||||||||
Total |
$ | 4,820 | $ | 605 | 14.4 | % | $ | 4,215 | $ | 9,278 | $ | 1,286 | 16.1 | % | $ | 7,992 | ||||||||||||||||
Change | Change | |||||||||||||||||||||||||||||||
2005 | $ | % | 2004 | 2005 | $ | % | 2004 | |||||||||||||||||||||||||
Mortgage Banking |
||||||||||||||||||||||||||||||||
Salaries and employee benefits |
$ | 2,664 | $ | 258 | 10.7 | % | $ | 2,406 | $ | 4,692 | $ | 780 | 19.9 | % | $ | 3,912 | ||||||||||||||||
Net occupancy expense |
122 | 38 | 45.2 | % | 84 | 238 | 122 | 105.2 | % | 116 | ||||||||||||||||||||||
Equipment expense |
46 | 4 | 9.5 | % | 42 | 92 | 4 | 4.5 | % | 88 | ||||||||||||||||||||||
Supplies |
32 | 13 | 68.4 | % | 19 | 51 | 5 | 10.9 | % | 46 | ||||||||||||||||||||||
Professional fees |
79 | 7 | 9.7 | % | 72 | 129 | (8 | ) | -5.8 | % | 137 | |||||||||||||||||||||
Postage |
1,417 | 44 | 3.2 | % | 1,373 | 2,920 | 245 | 9.2 | % | 2,675 | ||||||||||||||||||||||
Advertising |
1,089 | (123 | ) | -10.1 | % | 1,212 | 2,342 | 222 | 10.5 | % | 2,120 | |||||||||||||||||||||
Other |
606 | (139 | ) | -18.7 | % | 745 | 1,188 | 267 | 29.0 | % | 921 | |||||||||||||||||||||
Total |
$ | 6,055 | $ | 102 | 1.7 | % | $ | 5,953 | $ | 11,652 | $ | 1,637 | 16.3 | % | $ | 10,015 | ||||||||||||||||
Change | Change | |||||||||||||||||||||||||||||||
2005 | $ | % | 2004 | 2005 | $ | % | 2004 | |||||||||||||||||||||||||
Consolidated |
||||||||||||||||||||||||||||||||
Salaries and employee benefits |
$ | 5,394 | $ | 654 | 13.8 | % | $ | 4,740 | $ | 9,936 | $ | 1,510 | 17.9 | % | $ | 8,426 | ||||||||||||||||
Net occupancy expense |
463 | 77 | 19.9 | % | 386 | 892 | 202 | 29.3 | % | 690 | ||||||||||||||||||||||
Equipment expense |
483 | 42 | 9.5 | % | 441 | 976 | 106 | 12.2 | % | 870 | ||||||||||||||||||||||
Supplies |
114 | (41 | ) | -26.5 | % | 155 | 206 | (90 | ) | -30.4 | % | 296 | ||||||||||||||||||||
Professional fees |
242 | 31 | 14.7 | % | 211 | 469 | 87 | 22.8 | % | 382 | ||||||||||||||||||||||
Postage |
1,458 | 23 | 1.6 | % | 1,435 | 3,025 | 237 | 8.5 | % | 2,788 | ||||||||||||||||||||||
Advertising |
1,222 | (82 | ) | -6.3 | % | 1,304 | 2,547 | 282 | 12.5 | % | 2,265 | |||||||||||||||||||||
Amortization of intangibles |
38 | | 0.0 | % | 38 | 76 | | 0.0 | % | 76 | ||||||||||||||||||||||
Other |
1,461 | 3 | 0.2 | % | 1,458 | 2,803 | 589 | 26.6 | % | 2,214 | ||||||||||||||||||||||
Total |
$ | 10,875 | $ | 707 | 7.0 | % | $ | 10,168 | $ | 20,930 | $ | 2,923 | 16.2 | % | $ | 18,007 | ||||||||||||||||
32
33
June 30, | December 31, | |||||||||||
2005 | 2004 | 2004 | ||||||||||
Accruing loans past due 90 days or more |
$ | 536 | $ | 593 | $ | 140 | ||||||
Nonperforming assets: |
||||||||||||
Nonaccrual loans |
375 | 984 | 532 | |||||||||
Nonaccrual securities |
326 | 384 | 349 | |||||||||
Foreclosed properties |
906 | 475 | 593 | |||||||||
Repossessed assets |
43 | 7 | 53 | |||||||||
Total |
$ | 2,186 | $ | 2,443 | $ | 1,667 | ||||||
Total nonperforming loans as a
percentage of total loans |
0.13 | % | 0.27 | % | 0.11 | % | ||||||
Total nonperforming assets as a
percentage of total assets |
0.23 | % | 0.29 | % | 0.19 | % | ||||||
Balance | Balance | |||||||||||||||
December 31, | Increase (Decrease) | June 30, | ||||||||||||||
2004 | Amount | Percentage | 2005 | |||||||||||||
Assets |
||||||||||||||||
Securities available for sale |
$ | 211,362 | (1,801 | ) | -0.9 | % | $ | 209,561 | ||||||||
Loans, net of unearned income |
607,801 | 57,688 | 9.5 | % | 665,489 | |||||||||||
Liabilities |
||||||||||||||||
Interest bearing deposits |
$ | 469,212 | $ | 32,748 | 7.0 | % | $ | 501,960 | ||||||||
Short-term borrowings |
120,629 | 7,345 | 6.1 | % | 127,974 | |||||||||||
Long-term borrowings
and subordinated debentures |
172,201 | 4,595 | 2.7 | % | 176,796 |
34
Long | Capital | |||||||||||
Term | Trust | Operating | ||||||||||
Debt | Securities | Leases | ||||||||||
2005 |
$ | 16,725,356 | $ | | $ | 456,771 | ||||||
2006 |
21,967,468 | | 917,999 | |||||||||
2007 |
15,272,204 | | 877,659 | |||||||||
2008 |
16,085,851 | | 851,534 | |||||||||
2009 |
2,110,094 | | 428,100 | |||||||||
Thereafter |
93,294,433 | 11,341,000 | 384,340 | |||||||||
Total |
$ | 165,455,406 | $ | 11,341,000 | $ | 3,916,403 | ||||||
35
June 30, | ||||
2005 | ||||
Commitments to extend credit: |
||||
Revolving home equity and
credit card lines |
$ | 28,530,194 | ||
Construction loans |
110,877,354 | |||
Other loans |
41,726,524 | |||
Standby letters of credit |
6,737,035 | |||
Total |
$ | 187,871,107 | ||
36
Change in | Estimated % Change in Net | |||||||
Interest Rates | Interest Income Over: | |||||||
(basis points) | 12 Months | 24 Months | ||||||
Down 200 (1) |
-0.48 | % | -3.30 | % | ||||
Down 200, steepening
yield curve (2) |
0.05 | % | -0.20 | % | ||||
Up 100 (1) |
-0.12 | % | 2.16 | % | ||||
Up 200 (1) |
-0.54 | % | 0.66 | % |
(1) | assumes a parallel shift in the yield curve | |
(2) | assumes steepening curve whereby short term rates decline by 200 basis points while long term rates decline by 50 basis points |
37
1. | Elected as directors the following individuals to three year terms: |
For | Withheld | |||||||
Frank A. Baer, III |
5,342,850 | 23,660 | ||||||
Patrick N. Frye |
5,322,836 | 43,674 | ||||||
Duke A. McDaniel |
5,346,674 | 19,836 | ||||||
Ronald F. Miller |
5,347,474 | 19,036 | ||||||
George R. Ours, Jr. |
5,335,730 | 30,780 |
38
SUMMIT FINANCIAL GROUP, INC. | ||||
(registrant) | ||||
By: | /s/ H. Charles Maddy, III | |||
H. Charles Maddy, III, | ||||
President and Chief Executive Officer | ||||
By: | /s/ Robert S. Tissue | |||
Robert S. Tissue, | ||||
Senior Vice President and Chief Financial Officer | ||||
By: | /s/ Julie R. Cook | |||
Julie R. Cook, | ||||
Vice President and Chief Accounting Officer |
39
1. | I have reviewed this quarterly report on Form 10-Q of Summit Financial Group, Inc.; | |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; | |
4. | The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have: |
a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | ||
b) | Evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | ||
c) | Disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and |
5. | The registrants other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent functions): |
a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and | ||
b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in registrants internal control over financial reporting. |
/s/ H. Charles Maddy, III | ||||
H. Charles Maddy, III | ||||
President and Chief Executive Officer |
1. | I have reviewed this quarterly report on Form 10-Q of Summit Financial Group, Inc.; | |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; | |
4. | The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have: |
a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | ||
b) | Evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | ||
c) | Disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and |
5. | The registrants other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent functions): |
a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and | ||
b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in registrants internal control over financial reporting. |
/s/ Robert S. Tissue | ||||
Robert S. Tissue | ||||
Sr. Vice President and Chief Financial Officer |
(1) | The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and | ||
(2) | The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of Summit. |
/s/ H. Charles Maddy, III | ||||
H. Charles Maddy, III, | ||||
President and Chief Executive Officer | ||||
(1) | The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and | ||
(2) | The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of Summit. |
/s/ Robert S. Tissue | ||||
Robert S. Tissue, | ||||
Sr. Vice President and Chief Financial Officer | ||||