x |
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934 for
the fiscal year ended December
31, 2007
|
o |
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
Pennsylvania
|
23-2318082
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer Identification
No.)
|
|
incorporation
or organization)
|
||
15
North Third Street, Quakertown,
PA
|
18951-9005
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Securities
registered pursuant to Section 12(b)
of the Act: None.
|
Name
of each exchange on which
registered
|
|
N/A
|
||
Securities
registered pursuant to Section 12(g) of the Act:
|
||
Title
of each class
|
||
Common
Stock, $.625 par value
|
PAGE
|
|||
PART
I
|
|||
Item
1
|
Business
|
3
|
|
Item
1A
|
Risk
Factors
|
7
|
|
Item
1B
|
Unresolved
Staff Comments
|
10
|
|
Item
2
|
Properties
|
10
|
|
Item
3
|
Legal
Proceedings
|
10
|
|
Item
4
|
Submission
of Matters to a Vote of Security Holders
|
11
|
|
PART
II
|
|||
Item
5
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
11
|
|
Item
6
|
Selected
Financial Data and Other Data
|
13
|
|
Item
7
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
14
|
|
Item
7A
|
Quantitative
and Qualitative Disclosures about Market Risk
|
40
|
|
Item
8
|
Financial
Statements and Supplementary Data
|
44
|
|
Item
9
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
71
|
|
Item
9A
|
Controls
and Procedures
|
71
|
|
Item
9B
|
Other
Information
|
73
|
|
PART
III
|
|||
Item
10
|
Directors,
Executive Officers and Corporate Governance
|
73
|
|
Item
11
|
Executive
Compensation
|
73
|
|
Item
12
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
73
|
|
Item
13
|
Certain
Relationships and Related Transactions, and Director
Independence
|
74
|
|
Item
14
|
Principal
Accounting Fees and Services
|
74
|
|
PART
IV
|
|||
Item
15
|
Exhibits
and Financial Statement Schedules
|
74
|
·
|
Volatility
in interest rates and shape of the yield
curve;
|
·
|
Increased
credit risk;
|
·
|
Operating,
legal and regulatory risks;
|
·
|
Economic,
political and competitive forces affecting the Company’s lines of
business; and
|
·
|
The
risk that the analysis of these risks and forces could be incorrect,
and/or that the strategies developed to address them could be
unsuccessful.
|
·
|
Total
risk-based capital ratio of 10% or
more,
|
·
|
Tier
1 risk-based capital ratio of 6% or
more,
|
·
|
Leverage
ratio of 5% or more, and
|
·
|
Not
subject to any order or written directive to meet and maintain a
specific
capital level
|
·
|
Approval
of a branch or other deposit
facility;
|
·
|
An
office relocation or a merger; and
|
·
|
Any
acquisition of bank shares.
|
·
|
Verify
the identity of persons applying to open an
account,
|
·
|
Ensure
adequate maintenance of the records used to verify a person’s identity,
and
|
·
|
Determine
whether a person is on any U.S. governmental agency list of known
or
suspected terrorists or a terrorist
organization
|
·
|
Corporate
Responsibility for Financial Reports - requires Chief Executive Officers
(CEOs) and Chief Financial Officers (CFOs) to personally certify
and be
accountable for their Company’s financial records and accounting and
internal controls.
|
·
|
Management
Assessment of Internal Controls - requires auditors to certify the
Company’s underlying controls and processes that are used to compile the
financial results.
|
·
|
Real-time
Issuer Disclosures - requires that companies provide real-time disclosures
of any events that may affect its stock price or financial performance,
generally within a 48-hour period.
|
·
|
Criminal
Penalties for Altering Documents - provides severe penalties for
“whoever
knowingly alters, destroys, mutilates” any record or document with intent
to impede an investigation. Penalties include monetary fines and
prison
time.
|
Location
|
|||
Quakertown,
Pa.
|
-
|
Main
Office
|
Owned
|
15
North Third Street
|
|||
Quakertown,
Pa.
|
-
|
Towne
Bank Center
|
Owned
|
320-322
West Broad Street
|
|||
Quakertown,
Pa.
|
-
|
Computer
Center
|
Owned
|
121
West Broad Street
|
|||
Quakertown,
Pa.
|
-
|
Country
Square Office
|
Leased
|
240
South West End Boulevard
|
|||
Quakertown,
Pa.
|
-
|
Quakertown
Commons Branch
|
Leased
|
901
South West End Boulevard
|
|||
Dublin,
Pa.
|
-
|
Dublin
Branch
|
Leased
|
161
North Main Street
|
|||
Pennsburg,
Pa.
|
-
|
Pennsburg
Square Branch
|
Leased
|
410-420
Pottstown Avenue
|
|||
Coopersburg,
Pa. -
|
Coopersburg
Branch
|
Owned
|
|
51
South Third Street
|
|||
Perkasie,
Pa.
|
-
|
Perkasie
Branch
|
Owned
|
607
Chestnut Street
|
|||
Souderton,
Pa.
|
-
|
Souderton
Branch
|
Leased
|
750
Route 113
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|||||
|
|
High
|
|
Low
|
|
Dividend
|
|
|||||||||
|
|
Bid
|
|
Ask
|
|
Bid
|
|
Ask
|
|
Per
Share
|
|
|||||
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First
Quarter
|
|
$
|
25.60
|
|
$
|
26.00
|
|
$
|
23.55
|
|
$
|
23.68
|
|
$
|
.22
|
|
Second
Quarter
|
|
|
24.15
|
|
|
26.00
|
|
|
22.15
|
|
|
22.80
|
|
|
.22
|
|
Third
Quarter
|
|
|
26.75
|
|
|
27.00
|
|
|
23.02
|
|
|
24.00
|
|
|
.22
|
|
Fourth
Quarter
|
|
|
24.95
|
|
|
25.25
|
|
|
22.83
|
|
|
23.50
|
|
|
.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First
Quarter
|
|
$
|
27.00
|
|
$
|
28.00
|
|
$
|
25.10
|
|
$
|
25.50
|
|
$
|
.21
|
|
Second
Quarter
|
|
|
26.35
|
|
|
29.00
|
|
|
25.85
|
|
|
26.00
|
|
|
.21
|
|
Third
Quarter
|
|
|
26.50
|
|
|
29.00
|
|
|
24.35
|
|
|
24.50
|
|
|
.21
|
|
Fourth
Quarter
|
|
|
26.75
|
|
|
27.50
|
|
|
24.40
|
|
|
25.25
|
|
|
.21
|
|
·
|
the
yearly cumulative total shareholder return on stocks included in
the
NASDAQ Market Index, a broad market
index,
|
·
|
the
yearly cumulative total shareholder return on the SNL $500M to $1B
Bank
Index, a group encompassing publicly traded banking companies trading
on
the NYSE, AMEX, or NASDAQ with assets between $500 million and $1
billion,
|
·
|
the
yearly cumulative total shareholder return on the SNL Mid-Atlantic
Bank
Index, a group encompassing publicly traded banking companies trading
on
the NYSE, AMEX, or NASDAQ headquartered in Delaware, District of
Columbia,
Maryland, New Jersey, New York, Pennsylvania, and Puerto
Rico.
|
|
Period
Ending
|
||||||||||||||||||
Index
|
12/31/02
|
12/31/03
|
12/31/04
|
12/31/05
|
12/31/06
|
12/31/07
|
|||||||||||||
QNB
Corp.
|
100.00
|
154.98
|
153.94
|
129.29
|
126.04
|
125.62
|
|||||||||||||
NASDAQ
Composite
|
100.00
|
150.01
|
162.89
|
165.13
|
180.85
|
198.60
|
|||||||||||||
SNL
$500M-$1B Bank Index
|
100.00
|
144.19
|
163.41
|
170.41
|
193.81
|
155.31
|
|||||||||||||
SNL
Mid-Atlantic Bank Index
|
100.00
|
142.18
|
150.59
|
153.26
|
183.94
|
139.10
|
|||||||||||||
Source
: SNL Financial LC, Charlottesville, VA
|
|||||||||||||||||||
Equity
Compensation Plan Information
|
|
|
|
|
|
|
Number
of shares
|
|
|||
|
|
Number
of shares
|
|
Weighted-average
|
|
available
for future
|
|
|||
|
|
to
be issued upon
|
|
exercise
price of
|
|
issuance
under equity
|
|
|||
|
|
exercise
of
|
|
outstanding
|
|
compensation
plans
|
|
|||
|
|
outstanding
options,
|
|
options,
warrants
|
|
[excluding
securities
|
|
|||
|
|
warrants
and rights
|
|
|
and
rights
|
|
|
reflected
in column (a)]
|
||
Plan
Category
|
|
|
(c)
|
|
|
(a)
|
|
|
(b)
|
|
Equity
compensation plans approved by QNB shareholders
|
|
|
|
|
|
|
|
|
|
|
1998
Stock Option Plan
|
|
|
177,623
|
|
$
|
19.84
|
|
|
5,436
|
|
2005
Stock Option Plan
|
|
|
26,300
|
|
|
25.44
|
|
|
173,700
|
|
2006
Employee Stock Purchase Plan
|
|
|
-
|
|
|
-
|
|
|
15,116
|
|
Equity
compensation plans not approved by QNB shareholders
|
|
|
|
|
|
|
|
|
|
|
None
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
|
203,923
|
|
$
|
20.56
|
|
|
194,252
|
|
Year
Ended December 31,
|
|
2007
|
|
2006
|
|
2005
|
|
2004
|
|
2003
|
|
|||||
Income
and Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
$
|
35,305
|
|
$
|
32,002
|
|
$
|
28,272
|
|
$
|
25,571
|
|
$
|
25,139
|
|
Interest
expense
|
|
|
17,738
|
|
|
15,906
|
|
|
11,988
|
|
|
9,506
|
|
|
9,754
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
interest income
|
|
|
17,567
|
|
|
16,096
|
|
|
16,284
|
|
|
16,065
|
|
|
15,385
|
|
Provision
for loan losses
|
|
|
700
|
|
|
345
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Non-interest
income
|
|
|
907
|
|
|
3,937
|
|
|
3,262
|
|
|
4,685
|
|
|
4,198
|
|
Non-interest
expense
|
|
|
14,441
|
|
|
13,234
|
|
|
13,102
|
|
|
12,843
|
|
|
12,681
|
|
Income
before income taxes
|
|
|
3,333
|
|
|
6,454
|
|
|
6,444
|
|
|
7,907
|
|
|
6,902
|
|
Provision
for income taxes
|
|
|
286
|
|
|
1,034
|
|
|
1,398
|
|
|
1,704
|
|
|
1,254
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
$
|
3,047
|
|
$
|
5,420
|
|
$
|
5,046
|
|
$
|
6,203
|
|
$
|
5,648
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
and Per Share Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income - basic
|
|
$
|
.97
|
|
$
|
1.73
|
|
$
|
1.63
|
|
$
|
2.00
|
|
$
|
1.83
|
|
Net
income - diluted
|
|
|
.96
|
|
|
1.71
|
|
|
1.59
|
|
|
1.95
|
|
|
1.79
|
|
Book
value
|
|
|
16.99
|
|
|
16.11
|
|
|
15.00
|
|
|
14.78
|
|
|
14.03
|
|
Cash
dividends
|
|
|
.88
|
|
|
.84
|
|
|
.78
|
|
|
.74
|
|
|
.66
|
|
Average
common shares outstanding - basic
|
|
|
3,130,179
|
|
|
3,124,724
|
|
|
3,101,754
|
|
|
3,096,360
|
|
|
3,091,640
|
|
Average
common shares outstanding - diluted
|
|
|
3,174,873
|
|
|
3,176,710
|
|
|
3,174,647
|
|
|
3,178,152
|
|
|
3,153,305
|
|
Balance
Sheet at Year-end
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
funds sold
|
|
|
-
|
|
$
|
11,664
|
|
|
-
|
|
$
|
3,159
|
|
$
|
4,532
|
|
Investment
securities available-for-sale
|
|
$
|
191,552
|
|
|
219,818
|
|
$
|
233,275
|
|
|
267,561
|
|
|
260,631
|
|
Investment
securities held-to-maturity
|
|
|
3,981
|
|
|
5,021
|
|
|
5,897
|
|
|
6,203
|
|
|
12,012
|
|
Non-marketable
equity securities
|
|
|
954
|
|
|
3,465
|
|
|
3,684
|
|
|
3,947
|
|
|
3,810
|
|
Loans
held-for-sale
|
|
|
688
|
|
|
170
|
|
|
134
|
|
|
312
|
|
|
1,439
|
|
Loans,
net of unearned income
|
|
|
381,016
|
|
|
343,496
|
|
|
301,349
|
|
|
268,048
|
|
|
232,127
|
|
Allowance
for loan losses
|
|
|
(3,279
|
)
|
|
(2,729
|
)
|
|
(2,526
|
)
|
|
(2,612
|
)
|
|
(2,929
|
)
|
Other
earning assets
|
|
|
579
|
|
|
778
|
|
|
1,018
|
|
|
981
|
|
|
849
|
|
Total
assets
|
|
|
609,813
|
|
|
614,539
|
|
|
582,205
|
|
|
583,644
|
|
|
550,831
|
|
Deposits
|
|
|
494,124
|
|
|
478,922
|
|
|
458,670
|
|
|
466,488
|
|
|
438,639
|
|
Borrowed
funds
|
|
|
58,990
|
|
|
82,113
|
|
|
74,596
|
|
|
68,374
|
|
|
65,416
|
|
Shareholders’
equity
|
|
|
53,251
|
|
|
50,410
|
|
|
46,564
|
|
|
45,775
|
|
|
43,440
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected
Financial Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
interest margin
|
|
|
3.32
|
%
|
|
3.12
|
%
|
|
3.24
|
%
|
|
3.32
|
%
|
|
3.40
|
%
|
Net
income as a percentage of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
total assets
|
|
|
.51
|
|
|
.91
|
|
|
.86
|
|
|
1.10
|
|
|
1.07
|
|
Average
shareholders’ equity
|
|
|
5.94
|
|
|
10.89
|
|
|
10.83
|
|
|
14.43
|
|
|
14.38
|
|
Average
shareholders’ equity to average total assets
|
|
|
8.51
|
|
|
8.37
|
|
|
7.98
|
|
|
7.64
|
|
|
7.46
|
|
Dividend
payout ratio
|
|
|
90.42
|
|
|
48.45
|
|
|
47.96
|
|
|
36.95
|
|
|
36.15
|
|
·
|
The
Federal Reserve Bank Board in response to liquidity issues in the
world’s
financial markets, a nationwide housing slowdown and growing concerns
of a
possible recession lowered the Federal funds target rate three times,
reducing the rate from 5.25% at December 31, 2006 to 4.25% at December
31,
2007. The yield curve changed from being inverted with short-term
rates
higher than mid and long-term rates to a curve that is close to historic
averages. At the end of 2006 the two-year Treasury note was at 4.82%,
11
basis points higher than the ten-year Treasury note. At the end of
2007,
the two-year note was more than 175 basis points lower than the same
period in 2006 and was nearly 100 basis points below the ten-year
note’s
yield at December 31, 2007.
|
·
|
The
net interest margin improved 20 basis points to 3.32% as the positive
impact of the balance sheet restructuring and the continued strong
growth
in commercial loans took hold. However, competition for deposits,
particularly short-term time deposits and money market accounts,
remained
fierce and kept rates on these products high, resulting in an increase
in
QNB’s cost of funds.
|
·
|
A
2.0% increase in average earning assets, along with the continued
shift in
the balance sheet from lower yielding investment securities to higher
yielding loans helped offset the increase in QNB’s cost of
funds.
|
·
|
The
average balance of loans increased 12.6% while average investment
securities decreased 11.9%. Contributing to the decline in average
investment security balances was the $25,000,000 reduction in long-term
debt that was part of the balance sheet restructuring in April 2007.
Proceeds from the sale of the investments were used to payoff the
borrowings from the FHLB.
|
·
|
Average
deposits increased $26,949,000, or 5.8%, with most of the growth
occurring
in short maturity time deposits. Average short-term borrowings, primarily
commercial sweep accounts, increased $1,457,000, or 6.8%, while average
long-term debt, which includes FHLB advances and term repurchase
agreements decreased $22,169,000, or
40.4%.
|
·
|
The
increase in the provision for loan losses reflects the increase in
non-performing loans and delinquent loans resulting from a slowing
economy, as well as the inherent risk related to loan growth.
|
·
|
Total
non-performing loans, which represent loans on non-accrual status
and
loans past due more than 90 days, were $1,615,000, or .42% of total
loans,
at December 31, 2007, compared with $425,000, or .12% of total loans
at
December 31, 2006.
|
·
|
The
allowance for loan losses of $3,279,000 represents .86% of total
loans at
December 31, 2007 compared to $2,729,000 or .79% of total loans at
December 31, 2006.
|
·
|
QNB
reported net losses on the sale or impairment of investment securities
of
$2,815,000 in 2007, compared to net gains of $262,000 recorded in
2006.
Included in the 2007 loss was $2,758,000 resulting from the restructuring
transaction described previously. During the fourth quarter of 2007,
as a
result of the declining stock market, equity securities were sold
resulting in a loss of $146,000. In addition, other securities were
impaired at a loss of $200,000. Included in realized gains in 2006
were
net gains of $366,000 on the sale of equity securities from QNB’s
portfolio and net losses of $104,000 from the sale of debt and equity
securities at the Bank. During the fourth quarter of 2006, QNB
repositioned the fixed-income investment portfolio by selling some
lower-yielding securities at a loss of $250,000 and reinvesting those
proceeds into higher-yielding investment securities.
|
·
|
Net
gains on the sale of residential mortgage loans increased by $45,000,
to
$109,000, reflecting a slight pick-up in mortgage originations during
the
second half of 2007 resulting from the reduction in market interest
rates,
particularly conventional mortgage rates.
|
·
|
ATM
and debit card income continued its strong growth increasing $86,000,
or
11.1%, to $858,000, in 2007.
|
·
|
Retail
brokerage income declined $71,000 when comparing 2007 to 2006 as
QNB
changed its Raymond James relationship from an independent branch
employing a branch manager to a third party revenue sharing arrangement.
As a result of the change in relationship there were savings realized
in
personnel related expenses.
|
·
|
The
loss on the prepayment of FHLB advances, discussed previously as
part of
the balance sheet restructuring transaction, contributed $740,000
to the
increase in non-interest expense. QNB’s portion of VISA litigation
settlement costs recorded in the fourth quarter of 2007 was $55,000.
It is
anticipated that QNB will recover the $55,000 as part of VISA’s plan to
undergo an initial public offering in 2008. Excluding the FHLB prepayment
penalty and the cost of the VISA settlement, total non-interest expense
increased 3.1% when comparing 2007 to
2006.
|
·
|
Salary
and benefit expense increased $144,000, or 2.0%, in 2007 to $7,464,000.
The number of full-time equivalent employees decreased by one, when
comparing 2007 to 2006 which was offset by merit
increases.
|
·
|
Net
occupancy and furniture and fixture expense increased $117,000, or
5.3%,
due to higher branch rent expense (including common area maintenance
costs) utility costs and equipment maintenance
costs.
|
·
|
Marketing
expense increased $49,000, or 7.5%, in 2007, primarily in response
to
costs associated with rebranding the new name, QNB
Bank.
|
·
|
The
provision for income taxes and effective tax rate for 2007 was $286,000
and 8.6%, compared with $1,034,000 and 16.0% for 2006, respectively.
Included
in income tax expense for 2006 was the reversal of a $209,000 tax
valuation allowance, initially recorded in 2005, related to impaired
securities. Excluding the impact of the valuation allowance, the
effective
tax rate for 2006 was 19.3%. The primary reason for the 2007 decreases
in
income tax expense and effective tax rate in comparison to 2006 was
the
lower amount of taxable income and, as a result, a higher proportion
of
pre-tax income was comprised of tax-exempt income from loans and
securities.
|
·
|
The
Federal Reserve Bank Board raised the Federal funds target rate four
times, taking the rate from 4.25% to 5.25% at June 30, 2006. The
target
rate stayed at 5.25% for the remainder of 2006. Short-term rates
increased
more than mid- and long-term interest rates, resulting in a further
inversion of the yield curve.
|
·
|
The
net interest margin declined 12 basis points to 3.12%. The shape
of the
yield curve, as well as rate competition for loans and deposits resulted
in the cost of funds increasing at a faster pace than the rates earned
on
loans and investment securities. The structure of QNB’s balance sheet,
which is comprised primarily of fixed-rate investments and loans
and
funding sources with relatively short-term repricing characteristics
also
contributed to the decline in the net interest margin.
|
·
|
A
2.5% increase in average earning assets, along with the continued
shift in
the balance sheet from lower yielding investment securities to higher
yielding loans helped offset the decline in net interest income and
the
net interest margin.
|
·
|
Contributing
to the increase in average earning assets was QNB’s ability, at the end of
the second quarter of 2006, to reclassify some of its deposits for
reserve
calculation purposes. This reclassification enabled QNB to reduce
its
reserve requirements at the Federal Reserve Bank by approximately
$8,500,000. These funds went from a non-earning asset into Federal
funds
sold and investment securities, thereby increasing interest
income.
|
·
|
The
average balance of loans increased by 16.2% while average investment
securities decreased by 12.7%. Average deposits increased by .1%,
while
average short-term borrowings, primarily commercial sweep accounts,
increased $6,827,000, or 46.6%. From December 31, 2005 to December
31,
2006, total deposits increased 4.4%, reflecting strong growth in
the
fourth quarter of 2006.
|
·
|
While
asset quality remained excellent, strong growth in the loan portfolio,
combined with small increases in net charge-offs, non-accrual loans
and
delinquent loans prompted the increase in the allowance for loan
losses
through a charge to the provision for loan losses.
|
·
|
Total
non-performing loans were $425,000, or .12% of total loans, at December
31, 2006, compared with $14,000, or .005% of total loans, at December
31,
2005.
|
·
|
As
mentioned previously, QNB reported a net gain on the sale of investment
securities of $262,000 in 2006, compared to net gains of $526,000
in 2005,
excluding the impairment loss during 2005 of $1,253,000.
|
·
|
Non-interest
income in 2005 included a $210,000 gain on the liquidation of assets
relinquished by a borrower in 2004, $62,000 in life insurance proceeds
and
$45,000 in a sales tax refund.
|
·
|
Net
gains on the sale of loans decreased by $81,000, to $64,000, reflecting
a
slow down in residential mortgage activity as rates increased and
the
housing market softened.
|
·
|
ATM
and debit card income continued its strong growth increasing $85,000,
or
12.4%, to $772,000, in 2006.
|
·
|
Salary
expense increased $9,000, or .2%, in 2006 to $5,902,000. Included
in
salary expense in 2006 was $118,000 of stock option expense associated
with the adoption of FASB No. 123R and $59,000 in incentive compensation,
while 2005 salary expense included $106,000 of severance costs. There
was
no incentive compensation paid in 2005. Excluding the impact of the
stock
option expense and incentive compensation in 2006 and the severance
costs
in 2005, salary expense decreased $62,000, or 1.1%. The number of
full-time equivalent employees decreased by four when comparing 2006
to
2005.
|
·
|
Net
occupancy and furniture and fixture expense decreased $72,000, or
3.2%, as
higher utility costs, building repairs and maintenance expense, building
taxes and equipment maintenance costs were offset by a decrease in
depreciation and amortization expense on furniture and equipment.
During
2006, QNB opened its new loan center.
|
·
|
Marketing
expense increased $52,000, or 8.7%, in 2006 with advertising expenditures
increasing $35,000 and donations increasing
$21,000.
|
·
|
Included
in 2006 was the reversal of a $209,000 tax valuation allowance recorded
in
2005 related to impaired securities. Excluding the impact of the
valuation
allowance in both years, the effective tax rates were 19.3% and 18.5%
for
2006 and 2005, respectively.
|
December
31,
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
Total
interest income
|
|
$
|
35,305
|
|
$
|
32,002
|
|
$
|
28,272
|
|
Total
interest expense
|
|
|
17,738
|
|
|
15,906
|
|
|
11,988
|
|
Net
interest income
|
|
|
17,567
|
|
|
16,096
|
|
|
16,284
|
|
Tax
equivalent adjustment
|
|
|
1,420
|
|
|
1,436
|
|
|
1,476
|
|
Net
interest income (fully taxable equivalent)
|
|
$
|
18,987
|
|
$
|
17,532
|
|
$
|
17,760
|
|
|
|
2007
|
|
|
|
2006
|
|
|
|
2005
|
|
|
|
|||||||||||||||
|
|
Average
|
|
Average
|
|
|
|
Average
|
|
Average
|
|
|
|
Average
|
|
Average
|
|
|
|
|||||||||
|
|
Balance
|
|
Rate
|
|
Interest
|
|
Balance
|
|
Rate
|
|
Interest
|
|
Balance
|
|
Rate
|
|
Interest
|
|
|||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
funds sold
|
|
$
|
6,252
|
|
|
5.11
|
%
|
$
|
320
|
|
$
|
6,915
|
|
|
5.17
|
%
|
$
|
357
|
|
$
|
5,500
|
|
|
3.20
|
%
|
$
|
176
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
Treasury
|
|
|
5,088
|
|
|
4.74
|
|
|
241
|
|
|
5,856
|
|
|
3.95
|
|
|
231
|
|
|
6,169
|
|
|
2.29
|
|
|
141
|
|
U.S.
Government agencies
|
|
|
32,845
|
|
|
5.58
|
|
|
1,832
|
|
|
31,660
|
|
|
4.88
|
|
|
1,544
|
|
|
35,003
|
|
|
3.81
|
|
|
1,334
|
|
State
and municipal
|
|
|
39,878
|
|
|
6.60
|
|
|
2,631
|
|
|
43,425
|
|
|
6.62
|
|
|
2,874
|
|
|
52,641
|
|
|
6.50
|
|
|
3,423
|
|
Mortgage-backed
and CMOs
|
|
|
102,730
|
|
|
5.19
|
|
|
5,328
|
|
|
123,676
|
|
|
4.32
|
|
|
5,339
|
|
|
136,479
|
|
|
4.20
|
|
|
5,728
|
|
Other
|
|
|
18,683
|
|
|
6.00
|
|
|
1,121
|
|
|
21,576
|
|
|
6.31
|
|
|
1,361
|
|
|
28,681
|
|
|
5.73
|
|
|
1,643
|
|
Total
investment securities
|
|
|
199,224
|
|
|
5.60
|
|
|
11,153
|
|
|
226,193
|
|
|
5.02
|
|
|
11,349
|
|
|
258,973
|
|
|
4.74
|
|
|
12,269
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
real estate
|
|
|
166,818
|
|
|
6.82
|
|
|
11,376
|
|
|
144,519
|
|
|
6.58
|
|
|
9,512
|
|
|
125,623
|
|
|
6.20
|
|
|
7,794
|
|
Residential
real estate*
|
|
|
24,755
|
|
|
5.96
|
|
|
1,475
|
|
|
26,364
|
|
|
5.91
|
|
|
1,559
|
|
|
25,372
|
|
|
5.87
|
|
|
1,490
|
|
Home
equity loans
|
|
|
69,340
|
|
|
6.51
|
|
|
4,514
|
|
|
66,933
|
|
|
6.36
|
|
|
4,255
|
|
|
60,865
|
|
|
5.94
|
|
|
3,616
|
|
Commercial
and industrial
|
|
|
61,462
|
|
|
7.28
|
|
|
4,476
|
|
|
49,640
|
|
|
7.17
|
|
|
3,561
|
|
|
45,967
|
|
|
6.26
|
|
|
2,879
|
|
Indirect
lease financing
|
|
|
13,471
|
|
|
9.48
|
|
|
1,277
|
|
|
9,931
|
|
|
9.16
|
|
|
910
|
|
|
2,564
|
|
|
9.23
|
|
|
237
|
|
Consumer
loans
|
|
|
4,722
|
|
|
10.40
|
|
|
491
|
|
|
5,220
|
|
|
9.27
|
|
|
484
|
|
|
5,321
|
|
|
8.84
|
|
|
470
|
|
Tax-exempt
loans
|
|
|
23,780
|
|
|
6.14
|
|
|
1,461
|
|
|
21,114
|
|
|
5.86
|
|
|
1,237
|
|
|
12,839
|
|
|
5.34
|
|
|
685
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
loans, net of unearned income
|
|
|
364,348
|
|
|
6.88
|
|
|
25,070
|
|
|
323,721
|
|
|
6.65
|
|
|
21,518
|
|
|
278,551
|
|
|
6.16
|
|
|
17,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
earning assets
|
|
|
2,723
|
|
|
6.68
|
|
|
182
|
|
|
4,612
|
|
|
4.65
|
|
|
214
|
|
|
4,688
|
|
|
2.81
|
|
|
132
|
|
Total
earning assets
|
|
|
572,547
|
|
|
6.41
|
|
|
36,725
|
|
|
561,441
|
|
|
5.96
|
|
|
33,438
|
|
|
547,712
|
|
|
5.43
|
|
|
29,748
|
|
Cash
and due from banks
|
|
|
11,299
|
|
|
|
|
|
|
|
|
15,606
|
|
|
|
|
|
|
|
|
19,476
|
|
|
|
|
|
|
|
Allowance
for loan losses
|
|
|
(2,875
|
)
|
|
|
|
|
|
|
|
(2,549
|
)
|
|
|
|
|
|
|
|
(2,587
|
)
|
|
|
|
|
|
|
Other
assets
|
|
|
21,630
|
|
|
|
|
|
|
|
|
20,077
|
|
|
|
|
|
|
|
|
18,983
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$
|
602,601
|
|
|
|
|
|
|
|
$
|
594,575
|
|
|
|
|
|
|
|
$
|
583,584
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
and Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
demand
|
|
$
|
99,429
|
|
|
2.28
|
%
|
|
2,266
|
|
$
|
100,973
|
|
|
2.30
|
%
|
|
2,322
|
|
$
|
95,487
|
|
|
1.29
|
%
|
|
1,229
|
|
Money
market
|
|
|
52,129
|
|
|
3.01
|
|
|
1,569
|
|
|
50,800
|
|
|
2.92
|
|
|
1,484
|
|
|
52,080
|
|
|
1.76
|
|
|
917
|
|
Savings
|
|
|
44,780
|
|
|
.39
|
|
|
176
|
|
|
48,377
|
|
|
.39
|
|
|
190
|
|
|
53,671
|
|
|
.39
|
|
|
211
|
|
Time
|
|
|
184,643
|
|
|
4.52
|
|
|
8,348
|
|
|
163,994
|
|
|
3.78
|
|
|
6,202
|
|
|
161,801
|
|
|
3.03
|
|
|
4,906
|
|
Time
over $100,000
|
|
|
60,238
|
|
|
4.76
|
|
|
2,866
|
|
|
47,372
|
|
|
4.01
|
|
|
1,900
|
|
|
45,926
|
|
|
3.08
|
|
|
1,415
|
|
Total
interest-bearing deposits
|
|
|
441,219
|
|
|
3.45
|
|
|
15,225
|
|
|
411,516
|
|
|
2.94
|
|
|
12,098
|
|
|
408,965
|
|
|
2.12
|
|
|
8,678
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term
borrowings
|
|
|
22,930
|
|
|
3.53
|
|
|
809
|
|
|
21,473
|
|
|
3.43
|
|
|
736
|
|
|
14,646
|
|
|
2.21
|
|
|
323
|
|
Long-term
debt
|
|
|
32,732
|
|
|
5.21
|
|
|
1,704
|
|
|
54,901
|
|
|
5.60
|
|
|
3,072
|
|
|
55,000
|
|
|
5.43
|
|
|
2,987
|
|
Total
interest-bearing liabilities
|
|
|
496,881
|
|
|
3.57
|
|
|
17,738
|
|
|
487,890
|
|
|
3.26
|
|
|
15,906
|
|
|
478,611
|
|
|
2.50
|
|
|
11,988
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest
bearing deposits
|
|
|
50,942
|
|
|
|
|
|
|
|
|
53,696
|
|
|
|
|
|
|
|
|
55,623
|
|
|
|
|
|
|
|
Other
liabilities
|
|
|
3,479
|
|
|
|
|
|
|
|
|
3,229
|
|
|
|
|
|
|
|
|
2,770
|
|
|
|
|
|
|
|
Shareholders’
equity
|
|
|
51,299
|
|
|
|
|
|
|
|
|
49,760
|
|
|
|
|
|
|
|
|
46,580
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities and shareholders’ equity
|
|
$
|
602,601
|
|
|
|
|
|
|
|
$
|
594,575
|
|
|
|
|
|
|
|
$
|
583,584
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
interest rate spread
|
|
|
|
|
|
2.84
|
%
|
|
|
|
|
|
|
|
2.70
|
%
|
|
|
|
|
|
|
|
2.93
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Margin/net
interest income
|
|
|
|
|
|
3.32
|
%
|
$
|
18,987
|
|
|
|
|
|
3.12
|
%
|
$
|
17,532
|
|
|
|
|
|
3.24%
|
|
$
|
17,760
|
|
|
|
2007
vs. 2006
|
|
2006
vs. 2005
|
|
||||||||||||||
|
|
Change
due to
|
|
Total
|
|
Change
due to
|
|
Total
|
|
||||||||||
|
|
Volume
|
|
Rate
|
|
Change
|
|
Volume
|
|
Rate
|
|
Change
|
|
||||||
Interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
funds sold
|
|
$
|
(33
|
)
|
$
|
(4
|
)
|
$
|
(37
|
)
|
$
|
45
|
|
$
|
136
|
|
$
|
181
|
|
Investment
securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
Treasury
|
|
|
(30
|
)
|
|
40
|
|
|
10
|
|
|
(7
|
)
|
|
97
|
|
|
90
|
|
U.S.
Government agencies
|
|
|
57
|
|
|
231
|
|
|
288
|
|
|
(127
|
)
|
|
337
|
|
|
210
|
|
State
and municipal
|
|
|
(234
|
)
|
|
(9
|
)
|
|
(243
|
)
|
|
(599
|
)
|
|
50
|
|
|
(549
|
)
|
Mortgage-backed
and CMOs
|
|
|
(904
|
)
|
|
893
|
|
|
(11
|
)
|
|
(538
|
)
|
|
149
|
|
|
(389
|
)
|
Other
|
|
|
(183
|
)
|
|
(57
|
)
|
|
(240
|
)
|
|
(407
|
)
|
|
125
|
|
|
(282
|
)
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
real estate
|
|
|
1,468
|
|
|
396
|
|
|
1,864
|
|
|
1,172
|
|
|
546
|
|
|
1,718
|
|
Residential
real estate
|
|
|
(95
|
)
|
|
11
|
|
|
(84
|
)
|
|
58
|
|
|
11
|
|
|
69
|
|
Home
equity loans
|
|
|
152
|
|
|
107
|
|
|
259
|
|
|
360
|
|
|
279
|
|
|
639
|
|
Commercial
and industrial
|
|
|
849
|
|
|
66
|
|
|
915
|
|
|
230
|
|
|
452
|
|
|
682
|
|
Indirect
lease financing
|
|
|
324
|
|
|
43
|
|
|
367
|
|
|
680
|
|
|
(7
|
)
|
|
673
|
|
Consumer
loans
|
|
|
(46
|
)
|
|
53
|
|
|
7
|
|
|
(9
|
)
|
|
23
|
|
|
14
|
|
Tax-exempt
loans
|
|
|
156
|
|
|
68
|
|
|
224
|
|
|
441
|
|
|
111
|
|
|
552
|
|
Other
earning assets
|
|
|
(87
|
)
|
|
55
|
|
|
(32
|
)
|
|
(3
|
)
|
|
85
|
|
|
82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
interest income
|
|
|
1,394
|
|
|
1,893
|
|
|
3,287
|
|
|
1,296
|
|
|
2,394
|
|
|
3,690
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
demand
|
|
|
(35
|
)
|
|
(21
|
)
|
|
(56
|
)
|
|
70
|
|
|
1,023
|
|
|
1,093
|
|
Money
market
|
|
|
39
|
|
|
46
|
|
|
85
|
|
|
(23
|
)
|
|
590
|
|
|
567
|
|
Savings
|
|
|
(14
|
)
|
|
—
|
|
|
(14
|
)
|
|
(21
|
)
|
|
—
|
|
|
(21
|
)
|
Time
|
|
|
780
|
|
|
1,366
|
|
|
2,146
|
|
|
67
|
|
|
1,229
|
|
|
1,296
|
|
Time
over $100,000
|
|
|
517
|
|
|
449
|
|
|
966
|
|
|
44
|
|
|
441
|
|
|
485
|
|
Short-term
borrowings
|
|
|
49
|
|
|
24
|
|
|
73
|
|
|
151
|
|
|
262
|
|
|
413
|
|
Long-term
debt
|
|
|
(1,240
|
)
|
|
(128
|
)
|
|
(1,368
|
)
|
|
(6
|
)
|
|
91
|
|
|
85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
interest expense
|
|
|
96
|
|
|
1,736
|
|
|
1,832
|
|
|
282
|
|
|
3,636
|
|
|
3,918
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
interest income
|
|
$
|
1,298
|
|
$
|
157
|
|
$
|
1,455
|
|
$
|
1,014
|
|
$
|
(1,242
|
)
|
$
|
228
|
|
(1) |
Loan
fees have been included in the change in interest income totals
presented.
Non-accrual loans have been included in average loan
balances.
|
(2) |
Changes
due to both volume and rates have been allocated in proportion to
the
relationship of the dollar amount change in
each.
|
(3) |
Interest
income on loans and securities is presented on a taxable equivalent
basis.
|
Year
ended December 31,
|
2007
|
2006
|
2005
|
|||||||
Total
non-interest income, as reported
|
$
|
907
|
$
|
3,937
|
$
|
3,262
|
||||
Less
adjustments for non-core operating activities:
|
||||||||||
Net
(loss) gain on investment securities
|
(2,815
|
)
|
262
|
(727
|
)
|
|||||
Net
gain on sale of loans
|
109
|
64
|
145
|
|||||||
Gain
(loss) on sale of repossessed assets
|
(1
|
)
|
—
|
210
|
||||||
Gain
(loss) on disposal of fixed assets
|
12
|
(3
|
)
|
(1
|
)
|
|||||
Income
from life insurance proceeds
|
6
|
—
|
62
|
|||||||
Sales
tax refund
|
5 | 11 | 45 | |||||||
Total
non-interest income excluding non-core operating
activities
|
$
|
3,591
|
$
|
3,603
|
$
|
3,528
|
|
|
|
|
|
|
|
Change
from Prior Year
|
|
||||||||||||||
Non-Interest
Income Comparison
|
|
|
|
|
|
2007
|
|
2006
|
|
|||||||||||||
|
2007
|
|
2006
|
|
2005
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
||||||||
Fees
for services to customers
|
|
$
|
1,833
|
|
$
|
1,867
|
|
$
|
1,851
|
|
$
|
(34
|
)
|
|
(1.8
|
)%
|
$
|
16
|
|
|
.9
|
%
|
ATM
and debit card income
|
|
|
858
|
|
|
772
|
|
|
687
|
|
|
86
|
|
|
11.1
|
|
|
85
|
|
|
12.4
|
|
Income
on bank-owned life insurance
|
|
|
295
|
|
|
291
|
|
|
288
|
|
|
4
|
|
|
1.4
|
|
|
3
|
|
|
1.0
|
|
Mortgage
servicing fees
|
|
|
105
|
|
|
98
|
|
|
90
|
|
|
7
|
|
|
7.1
|
|
|
8
|
|
|
8.9
|
|
Net
(loss) gain on investment securities
|
|
|
(2,815
|
)
|
|
262
|
|
|
(727
|
)
|
|
(3,077
|
)
|
|
(1,174.4
|
)
|
|
989
|
|
|
(136.0
|
)
|
Net
gain on sale of loans
|
|
|
109
|
|
|
64
|
|
|
145
|
|
|
45
|
|
|
70.3
|
|
|
(81
|
)
|
|
(55.9
|
)
|
Other
operating income
|
|
|
522
|
|
|
583
|
|
|
928
|
|
|
(61
|
)
|
|
(10.5
|
)
|
|
(345
|
)
|
|
(37.2
|
)
|
Total
|
|
$
|
907
|
|
$
|
3,937
|
|
$
|
3,262
|
|
$
|
(3,030
|
)
|
|
(77.0
|
)%
|
$
|
675
|
|
|
20.7
|
%
|
|
|
|
|
|
|
|
Change
from Prior Year
|
|
||||||||||||||
Non-Interest
Expense Comparison
|
|
|
|
|
|
2007
|
|
2006
|
|
|||||||||||||
|
|
2007
|
|
2006
|
|
2005
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
|||||||
Salaries
and employee benefits
|
|
$
|
7,464
|
|
$
|
7,320
|
|
$
|
7,314
|
|
$
|
144
|
|
|
2.0
|
%
|
$
|
6
|
|
|
.1
|
%
|
Net
occupancy expense
|
|
|
1,230
|
|
|
1,161
|
|
|
1,100
|
|
|
69
|
|
|
5.9
|
|
|
61
|
|
|
5.5
|
|
Furniture
and equipment expense
|
|
|
1,074
|
|
|
1,026
|
|
|
1,159
|
|
|
48
|
|
|
4.7
|
|
|
(133
|
)
|
|
(11.5
|
)
|
Marketing
expense
|
|
|
700
|
|
|
651
|
|
|
599
|
|
|
49
|
|
|
7.5
|
|
|
52
|
|
|
8.7
|
|
Third
party services
|
|
|
778
|
|
|
724
|
|
|
701
|
|
|
54
|
|
|
7.5
|
|
|
23
|
|
|
3.3
|
|
Telephone,
postage and supplies
|
|
|
554
|
|
|
537
|
|
|
488
|
|
|
17
|
|
|
3.2
|
|
|
49
|
|
|
10.0
|
|
State
taxes
|
|
|
489
|
|
|
453
|
|
|
423
|
|
|
36
|
|
|
7.9
|
|
|
30
|
|
|
7.1
|
|
Loss
on prepayment of FHLB advances
|
|
|
740
|
|
|
—
|
|
|
—
|
|
|
740
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Other
expense
|
|
|
1,412
|
|
|
1,362
|
|
|
1,318
|
|
|
50
|
|
|
3.7
|
|
|
44
|
|
|
3.3
|
|
Total
|
|
$
|
14,441
|
|
$
|
13,234
|
|
$
|
13,102
|
|
$
|
1,207
|
|
|
9.1
|
%
|
$
|
132
|
|
|
1.0
|
%
|
December
31,
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
Investment
Securities Available-for-Sale
|
|
|
|
|
|
|
|
|
|
|
U.S.
Treasuries
|
|
$
|
5,037
|
|
$
|
4,984
|
|
$
|
6,002
|
|
U.S.
Government agencies
|
|
|
30,502
|
|
|
33,244
|
|
|
23,824
|
|
State
and municipal securities
|
|
|
39,368
|
|
|
36,121
|
|
|
47,530
|
|
Mortgage-backed
securities
|
|
|
57,411
|
|
|
67,471
|
|
|
57,733
|
|
Collateralized
mortgage obligations (CMOs)
|
|
|
40,775
|
|
|
59,033
|
|
|
71,475
|
|
Other
debt securities
|
|
|
14,301
|
|
|
14,373
|
|
|
18,252
|
|
Equity
securities
|
|
|
4,158
|
|
|
4,592
|
|
|
8,459
|
|
Total
investment securities available-for-sale
|
|
$
|
191,552
|
|
$
|
219,818
|
|
$
|
233,275
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
Securities Held-to-Maturity
|
|
|
|
|
|
|
|
|
|
|
State
and municipal securities
|
|
$
|
3,981
|
|
$
|
5,021
|
|
$
|
5,897
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
investment securities held-to-maturity
|
|
$
|
3,981
|
|
$
|
5,021
|
|
$
|
5,897
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
investment securities
|
|
$
|
195,532
|
|
$
|
224,839
|
|
$
|
239,172
|
|
December
31, 2007
|
|
Under
1 Year
|
|
1-5
Years
|
|
5-10
Years
|
|
Over
10 Years
|
|
Total
|
|
|||||
Investment
Securities Available-for-Sale
|
|
|
|
|
|
|
|
|
|
|
|
|||||
U.S.
Treasuries:
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fair
value
|
|
$
|
5,037
|
|
|
—
|
|
|
—
|
|
|
—
|
|
$
|
5,037
|
|
Weighted
average yield
|
|
|
4.67
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4.67
|
%
|
U.S.
Government agencies:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
value
|
|
|
—
|
|
$
|
7,078
|
|
$
|
23,424
|
|
|
—
|
|
$
|
30,502
|
|
Weighted
average yield
|
|
|
—
|
|
|
5.23
|
%
|
|
5.62
|
%
|
|
—
|
|
|
5.53
|
%
|
State
and municipal securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
value
|
|
$
|
972
|
|
$
|
7,250
|
|
$
|
17,602
|
|
$
|
13,544
|
|
$
|
39,368
|
|
Weighted
average yield
|
|
|
6.89
|
%
|
|
5.05
|
%
|
|
6.76
|
%
|
|
6.01
|
%
|
|
6.19
|
%
|
Mortgage-backed
securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
value
|
|
$
|
84
|
|
$
|
17,578
|
|
$
|
39,749
|
|
|
—
|
|
$
|
57,411
|
|
Weighted
average yield
|
|
|
5.49
|
%
|
|
5.53
|
%
|
|
5.46
|
%
|
|
—
|
|
|
5.47
|
%
|
Collateralized
mortgage obligations (CMOs):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
value
|
|
$
|
313
|
|
$
|
40,462
|
|
|
—
|
|
|
—
|
|
$
|
40,775
|
|
Weighted
average yield
|
|
|
5.46
|
%
|
|
5.43
|
%
|
|
—
|
|
|
—
|
|
|
5.43
|
%
|
Other
debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
value
|
|
$
|
865
|
|
$
|
12,421
|
|
$
|
1,015
|
|
|
—
|
|
$
|
14,301
|
|
Weighted
average yield
|
|
|
7.34
|
%
|
|
6.73
|
%
|
|
9.04
|
%
|
|
—
|
|
|
6.91
|
%
|
Equity
securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
value
|
|
|
—
|
|
|
—
|
|
|
—
|
|
$
|
4,158
|
|
$
|
4,158
|
|
Weighted
average yield
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.84
|
%
|
|
2.84
|
%
|
Total
fair value
|
|
$
|
7,271
|
|
$
|
84,789
|
|
$
|
81,790
|
|
$
|
17,702
|
|
$
|
191,552
|
|
Weighted
average yield
|
|
|
5.33
|
%
|
|
5.59
|
%
|
|
5.82
|
%
|
|
5.30
|
%
|
|
5.65
|
%
|
Investment
Securities Held-to-Maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State
and municipal securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized
cost
|
|
$
|
381
|
|
$
|
606
|
|
$
|
2,994
|
|
|
—
|
|
$
|
3,981
|
|
Weighted
average yield
|
|
|
5.96
|
%
|
|
7.00
|
%
|
|
6.83
|
%
|
|
—
|
|
|
6.78
|
%
|
December
31,
|
|
2007
|
|
2006
|
|
2005
|
|
2004
|
|
2003
|
|
|||||
Commercial
and industrial
|
|
$
|
88,445
|
|
$
|
72,718
|
|
$
|
64,812
|
|
$
|
57,372
|
|
$
|
47,210
|
|
Construction
|
|
|
23,959
|
|
|
10,503
|
|
|
7,229
|
|
|
7,027
|
|
|
9,056
|
|
Agricultural
|
|
|
25
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Real
estate-commercial
|
|
|
131,392
|
|
|
118,166
|
|
|
104,793
|
|
|
98,397
|
|
|
86,707
|
|
Real
estate-residential
|
|
|
119,172
|
|
|
123,531
|
|
|
112,920
|
|
|
99,893
|
|
|
83,703
|
|
Consumer
|
|
|
4,442
|
|
|
5,044
|
|
|
5,080
|
|
|
5,376
|
|
|
5,604
|
|
Indirect
lease financing
|
|
|
13,431
|
|
|
13,405
|
|
|
6,451
|
|
|
—
|
|
|
—
|
|
Total
loans
|
|
|
380,866
|
|
|
343,367
|
|
|
301,285
|
|
|
268,065
|
|
|
232,280
|
|
Unearned
costs (income)
|
|
|
150
|
|
|
129
|
|
|
64
|
|
|
(17
|
)
|
|
(153
|
)
|
Total
loans, net of unearned costs (income)
|
|
$
|
381,016
|
|
$
|
343,496
|
|
$
|
301,349
|
|
$
|
268,048
|
|
$
|
232,127
|
|
December
31, 2007
|
|
Under
1 Year
|
|
1-5
Years
|
|
Over
5 Years
|
|
Total
|
|
||||
Commercial
and industrial
|
|
$
|
11,919
|
|
$
|
49,857
|
|
$
|
26,669
|
|
$
|
88,445
|
|
Construction
|
|
|
11,195
|
|
|
6,722
|
|
|
6,042
|
|
|
23,959
|
|
Agricultural
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
Real
estate-commercial
|
|
|
5,958
|
|
|
11,235
|
|
|
114,199
|
|
|
131,392
|
|
Real
estate-residential
|
|
|
8,317
|
|
|
12,666
|
|
|
98,189
|
|
|
119,172
|
|
Consumer
|
|
|
747
|
|
|
3,320
|
|
|
375
|
|
|
4,442
|
|
Indirect
lease financing
|
|
|
291
|
|
|
13,140
|
|
|
—
|
|
|
13,431
|
|
Total
|
|
$
|
38,427
|
|
$
|
96,965
|
|
$
|
245,474
|
|
$
|
380,866
|
|
Loans
with fixed predetermined interest rates
|
$
|
122,307
|
||
Loans
with variable or adjustable interest rates
|
$
|
220,132
|
December
31,
|
|
2007
|
|
2006
|
|
2005
|
|
2004
|
|
2003
|
|
||||||||||||||||||||
|
|
|
Percent
|
|
|
|
Percent
|
|
|
|
Percent
|
|
|
|
Percent
|
|
|
|
Percent
|
|
|||||||||||
|
|
|
Gross
|
|
|
|
Gross
|
|
|
|
Gross
|
|
|
|
Gross
|
|
|
|
Gross
|
|
|||||||||||
|
|
Amount
|
|
Loans
|
|
Amount
|
|
Loans
|
|
Amount
|
|
Loans
|
|
Amount
|
|
Loans
|
|
Amount
|
|
Loans
|
|
||||||||||
Balance
at end of period applicable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
and industrial
|
|
$
|
850
|
|
|
23.2
|
%
|
$
|
623
|
|
|
21.2
|
%
|
$
|
695
|
|
|
21.5
|
%
|
$
|
869
|
|
|
21.4
|
%
|
$
|
685
|
|
|
20.3
|
%
|
Construction
|
|
|
249
|
|
|
6.3
|
|
|
138
|
|
|
3.0
|
|
|
108
|
|
|
2.4
|
|
|
79
|
|
|
2.6
|
|
|
123
|
|
|
3.9
|
|
Agricultural
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Real
estate-commercial
|
|
|
1,435
|
|
|
34.5
|
|
|
1,214
|
|
|
34.4
|
|
|
1,258
|
|
|
34.8
|
|
|
1,228
|
|
|
36.7
|
|
|
1,277
|
|
|
37.3
|
|
Real
estate-residential
|
|
|
427
|
|
|
31.3
|
|
|
378
|
|
|
36.0
|
|
|
262
|
|
|
37.5
|
|
|
188
|
|
|
37.3
|
|
|
256
|
|
|
36.1
|
|
Consumer
|
|
|
56
|
|
|
1.2
|
|
|
61
|
|
|
1.5
|
|
|
23
|
|
|
1.7
|
|
|
23
|
|
|
2.0
|
|
|
21
|
|
|
2.4
|
|
Indirect
lease financing
|
|
|
259
|
|
|
3.5
|
|
|
214
|
|
|
3.9
|
|
|
29
|
|
|
2.1
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Unallocated
|
|
|
3
|
|
|
|
|
|
101
|
|
|
|
|
|
151
|
|
|
|
|
|
225
|
|
|
|
|
|
567
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
3,279
|
|
|
100.0
|
%
|
$
|
2,729
|
|
|
100.0
|
%
|
$
|
2,526
|
|
|
100.0
|
%
|
$
|
2,612
|
|
|
100.0
|
%
|
$
|
2,929
|
|
|
100.0
|
%
|
December
31,
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
Loans
past due 90 days or more not on non-accrual status
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
and industrial
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Construction
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Agricultural
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Real
estate-commercial
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Real
estate-residential
|
|
$
|
156
|
|
$
|
5
|
|
|
-
|
|
$
|
68
|
|
|
-
|
|
Consumer
|
|
|
-
|
|
|
4
|
|
$
|
14
|
|
|
28
|
|
$
|
11
|
|
Indirect
lease financing
|
|
|
62
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
loans past due 90 days or more and accruing
|
|
|
218
|
|
|
9
|
|
|
14
|
|
|
96
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
accounted for on a non-accrual basis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
and industrial
|
|
|
202
|
|
|
-
|
|
|
-
|
|
|
372
|
|
|
392
|
|
Construction
|
|
|
478
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Agricultural
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Real
estate-commercial
|
|
|
103
|
|
|
113
|
|
|
-
|
|
|
-
|
|
|
17
|
|
Real
estate-residential
|
|
|
246
|
|
|
13
|
|
|
-
|
|
|
-
|
|
|
409
|
|
Consumer
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1
|
|
|
-
|
|
Indirect
lease financing
|
|
|
368
|
|
|
290
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
non-accrual loans
|
|
|
1,397
|
|
|
416
|
|
|
-
|
|
|
373
|
|
|
818
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
real estate owned
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Repossessed
assets
|
|
|
6
|
|
|
41
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
non-performing assets
|
|
$
|
1,621
|
|
$
|
466
|
|
$
|
14
|
|
$
|
469
|
|
$
|
829
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
as a percent of total assets
|
|
|
.27
|
%
|
|
.08
|
%
|
|
.002
|
%
|
|
.08
|
%
|
|
.15
|
%
|
|
|
2007
|
|
2006
|
|
2005
|
|
2004
|
|
2003
|
|
|||||
Allowance
for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
January 1
|
|
$
|
2,729
|
|
$
|
2,526
|
|
$
|
2,612
|
|
$
|
2,929
|
|
$
|
2,938
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charge-offs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
and industrial
|
|
|
18
|
|
|
5
|
|
|
7
|
|
|
353
|
|
|
-
|
|
Construction
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Agricultural
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Real
estate-commercial
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
17
|
|
|
-
|
|
Real
estate-residential
|
|
|
6
|
|
|
-
|
|
|
6
|
|
|
10
|
|
|
-
|
|
Consumer
|
|
|
137
|
|
|
145
|
|
|
102
|
|
|
26
|
|
|
28
|
|
Indirect
lease financing
|
|
|
125
|
|
|
37
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
charge-offs
|
|
|
286
|
|
|
187
|
|
|
115
|
|
|
406
|
|
|
28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recoveries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
and industrial
|
|
|
-
|
|
|
2
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Construction
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Agricultural
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Real
estate-commercial
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
17
|
|
|
-
|
|
Real
estate-residential
|
|
|
-
|
|
|
2
|
|
|
-
|
|
|
54
|
|
|
1
|
|
Consumer
|
|
|
75
|
|
|
41
|
|
|
29
|
|
|
18
|
|
|
18
|
|
Indirect
lease financing
|
|
|
61
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
recoveries
|
|
|
136
|
|
|
45
|
|
|
29
|
|
|
89
|
|
|
19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
charge-offs
|
|
|
(150
|
)
|
|
(142
|
)
|
|
(86
|
)
|
|
(317
|
)
|
|
(9
|
)
|
Provision
for loan losses
|
|
|
700
|
|
|
345
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
December 31
|
|
$
|
3,279
|
|
$
|
2,729
|
|
$
|
2,526
|
|
$
|
2,612
|
|
$
|
2,929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
loans (excluding loans held-for-sale):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
$
|
364,138
|
|
$
|
323,578
|
|
$
|
278,221
|
|
$
|
250,042
|
|
$
|
229,001
|
|
Year-end
|
|
|
381,016
|
|
|
343,496
|
|
|
301,349
|
|
|
268,048
|
|
|
232,127
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
charge-offs to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
loans
|
|
|
.04
|
%
|
|
.04
|
%
|
|
.03
|
%
|
|
.13
|
%
|
|
-
|
|
Loans
at year-end
|
|
|
.04
|
|
|
.04
|
|
|
.03
|
|
|
.12
|
|
|
-
|
|
Allowance
for loan losses
|
|
|
4.57
|
|
|
5.20
|
|
|
3.40
|
|
|
12.14
|
|
|
.31
|
%
|
Provision
for loan losses
|
|
|
21.43
|
|
|
41.16
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance
for loan losses to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
loans
|
|
|
.90
|
%
|
|
.84
|
%
|
|
.91
|
%
|
|
1.04
|
%
|
|
1.28
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
at year-end
|
|
|
.86
|
|
|
.79
|
|
|
.84
|
|
|
.97
|
|
|
1.26
|
|
Year
Ended December 31,
|
|
2007
|
|
2006
|
|
2005
|
|
|||
Three
months or less
|
|
$
|
14,015
|
|
$
|
11,702
|
|
$
|
6,966
|
|
Over
three months through six months
|
|
|
12,736
|
|
|
9,713
|
|
|
2,721
|
|
Over
six months through twelve months
|
|
|
25,320
|
|
|
16,442
|
|
|
14,322
|
|
Over
twelve months
|
|
|
12,518
|
|
|
20,318
|
|
|
26,907
|
|
Total
|
|
$
|
64,589
|
|
$
|
58,175
|
|
$
|
50,916
|
|
|
|
2007
|
|
2006
|
|
2005
|
|
||||||||||||
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
|
||||||
Non-interest
bearing deposits
|
|
$
|
50,942
|
|
|
-
|
|
$
|
53,696
|
|
|
-
|
|
$
|
55,623
|
|
|
-
|
|
Interest-bearing
demand
|
|
|
99,429
|
|
|
2.28
|
%
|
|
100,973
|
|
|
2.30
|
%
|
|
95,487
|
|
|
1.29
|
%
|
Money
market
|
|
|
52,129
|
|
|
3.01
|
|
|
50,800
|
|
|
2.92
|
|
|
52,080
|
|
|
1.76
|
|
Savings
|
|
|
44,780
|
|
|
.39
|
|
|
48,377
|
|
|
.39
|
|
|
53,671
|
|
|
.39
|
|
Time
|
|
|
184,643
|
|
|
4.52
|
|
|
163,994
|
|
|
3.78
|
|
|
161,801
|
|
|
3.03
|
|
Time
deposits of $100,000 or more
|
|
|
60,238
|
|
|
4.76
|
|
|
47,372
|
|
|
4.01
|
|
|
45,926
|
|
|
3.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
492,161
|
|
|
3.09
|
%
|
$
|
465,212
|
|
|
2.60
|
%
|
$
|
464,588
|
|
|
1.87
|
%
|
December
31,
|
|
|
2007
|
|
|
2006
|
|
Tier
I
|
|
|
|
|
|
|
|
Shareholders’
equity
|
|
$
|
53,251
|
|
$
|
50,410
|
|
Net
unrealized securities (gains) losses
|
|
|
(1,504
|
)
|
|
815
|
|
Intangible
assets
|
|
|
-
|
|
|
(43
|
)
|
Total
Tier I risk-based capital
|
|
|
51,747
|
|
|
51,182
|
|
|
|
|
|
|
|
|
|
Tier
II
|
|
|
|
|
|
|
|
Allowable
portion: Allowance for loan losses
|
|
$
|
3,279
|
|
$
|
2,729
|
|
Unrealized
gains on equity securities
|
|
|
143
|
|
|
222
|
|
|
|
|
|
|
|
|
|
Total
risk-based capital
|
|
$
|
55,169
|
|
$
|
54,133
|
|
|
|
|
|
|
|
|
|
Risk-weighted
assets
|
|
$
|
422,372
|
|
$
|
389,192
|
|
December
31,
|
|
|
2007
|
|
|
2006
|
|
Tier
I capital/risk-weighted assets
|
|
|
12.25
|
%
|
|
13.15
|
%
|
Total
risk-based capital/risk-weighted assets
|
|
|
13.06
|
|
|
13.91
|
|
Tier
I capital/average assets (leverage ratio)
|
|
|
8.64
|
|
|
8.42
|
|
|
|
Under
1 Year
|
|
1
to 3 years
|
|
3
to 5 Years
|
|
Over
5 Years
|
|
Total
|
|
|||||
Time
Deposits
|
|
$
|
198,592
|
|
$
|
50,769
|
|
$
|
5,687
|
|
$
|
2
|
|
$
|
255,050
|
|
Short-term
borrowings
|
|
|
33,990
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
33,990
|
|
Long-term
debt
|
|
|
-
|
|
|
5,000
|
|
|
15,000
|
|
|
5,000
|
|
|
25,000
|
|
Operating
leases
|
|
|
313
|
|
|
557
|
|
|
492
|
|
|
1,420
|
|
|
2,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
232,895
|
|
$
|
56,326
|
|
$
|
21,179
|
|
$
|
6,422
|
|
$
|
316,822
|
|
|
Under
1 Year
|
|
1
to 3 years
|
|
3
to 5 Years
|
|
Over
5 Years
|
|
Total
|
|
||||||
Commitments
to extend credit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
51,864
|
|
$
|
2,963
|
|
$
|
-
|
|
$
|
140
|
|
$
|
54,967
|
|
Residential
real estate
|
|
|
122
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
122
|
|
Other
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
22,175
|
|
|
22,175
|
|
Standby
letters of credit
|
|
|
3,406
|
|
|
354
|
|
|
-
|
|
|
-
|
|
|
3,760
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
55,392
|
|
$
|
3,317
|
|
$
|
-
|
|
$
|
22,315
|
|
$
|
81,024
|
|
·
|
Credit
risk;
|
·
|
Liquidity
risk; and
|
·
|
Interest
rate risk.
|
Within
|
3
to 6
|
6
months
|
1
to 3
|
3
to 5
|
After
|
|
||||||||||||||||
December
31, 2007
|
3
months
|
months
|
to
1 year
|
years
|
years
|
5
years
|
Total
|
|||||||||||||||
Assets
|
||||||||||||||||||||||
Interest-bearing
balances
|
$
|
579
|
-
|
-
|
-
|
-
|
-
|
$
|
579
|
|||||||||||||
Federal
funds sold
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Investment
securities*
|
17,873
|
$
|
6,780
|
$
|
23,228
|
$
|
60,726
|
$
|
39,197
|
$
|
45,450
|
193,254
|
||||||||||
Non-marketable
equity securities
|
864
|
-
|
-
|
-
|
-
|
90
|
954
|
|||||||||||||||
Loans,
including loans held-for-sale
|
94,452
|
22,033
|
36,343
|
114,460
|
81,775
|
32,641
|
381,704
|
|||||||||||||||
Bank-owned
life insurance
|
-
|
-
|
8,651
|
-
|
-
|
-
|
8,651
|
|||||||||||||||
Total
rate sensitive assets
|
113,768
|
28,813
|
68,222
|
175,186
|
120,972
|
78,181
|
$
|
585,142
|
||||||||||||||
Total
cumulative assets
|
$
|
113,768
|
$
|
142,581
|
$
|
210,803
|
$
|
385,989
|
$
|
506,961
|
$
|
585,142
|
||||||||||
Liabilities
|
||||||||||||||||||||||
Interest-bearing
non-maturing deposits
|
$
|
107,170
|
-
|
-
|
$
|
4,403
|
$
|
10,416
|
$
|
67,042
|
$
|
189,031
|
||||||||||
Time
deposits less than $100,000
|
41,990
|
$
|
27,447
|
$
|
77,876
|
38,788
|
4,360
|
-
|
190,461
|
|||||||||||||
Time
deposits over $100,000
|
14,015
|
12,736
|
25,319
|
11,195
|
1,324
|
-
|
64,589
|
|||||||||||||||
Short-term
borrowings
|
33,990
|
-
|
-
|
-
|
-
|
-
|
33,990
|
|||||||||||||||
Long-term
debt
|
-
|
-
|
-
|
5,000
|
15,000
|
5,000
|
25,000
|
|||||||||||||||
Total
rate sensitive liabilities
|
197,165
|
40,183
|
103,195
|
59,386
|
31,100
|
72,042
|
$
|
503,071 | ||||||||||||||
Total
cumulative liabilities
|
$
|
197,165
|
$
|
237,348
|
$
|
340,543
|
$
|
399,929
|
$
|
431,029
|
$
|
503,071
|
||||||||||
Gap
during period
|
$
|
(83,397
|
)
|
$
|
(11,370
|
)
|
$
|
(34,973
|
) |
$
|
115,800
|
$
|
89,872 |
$
|
6,139
|
$ | 82,071 | |||||
Cumulative
gap
|
$
|
(83,397
|
)
|
$
|
(94,767
|
)
|
$
|
(129,740
|
)
|
$
|
(13,940
|
)
|
$
|
75,932
|
$
|
82,071
|
||||||
Cumulative
gap/rate sensitive assets
|
(14.25
|
)%
|
(16.20
|
)%
|
(22.17
|
)%
|
(2.38
|
)% | 12.98 |
%
|
14.03
|
%
|
||||||||||
Cumulative
gap ratio
|
.58
|
.60
|
.62
|
.97
|
1.18
|
1.16
|
*
|
Excludes
unrealized holding gain on available-for-sale securities of $2,279.
|
Change
in Interest Rates
|
Net
Interest Income
|
|
Dollar
Change
|
|
Percent
Change
|
|||||
December
31, 2007
|
||||||||||
+300
Basis Points
|
$
|
17,214
|
$
|
(1,075
|
)
|
(5.88
|
)%
|
|||
+200
Basis Points
|
17,601
|
(688
|
)
|
(3.76
|
)
|
|||||
+100
Basis Points
|
18,010
|
(279
|
)
|
(1.53
|
)
|
|||||
FLAT
RATE
|
18,289
|
-
|
-
|
|||||||
-100
Basis Points
|
18,072
|
(217
|
)
|
(1.19
|
)
|
|||||
-200
Basis Points
|
17,392
|
(897
|
)
|
(4.90
|
)
|
|||||
-300
Basis Points
|
16,350
|
(1,939
|
)
|
(10.60
|
)
|
|||||
December
31, 2006
|
||||||||||
+300
Basis Points
|
$
|
13,700
|
$
|
(3,190
|
)
|
(18.89
|
)%
|
|||
+200
Basis Points
|
14,715
|
(2,175
|
)
|
(12.88
|
)
|
|||||
+100
Basis Points
|
15,920
|
(970
|
)
|
(5.74
|
)
|
|||||
FLAT
RATE
|
16,890
|
-
|
-
|
|||||||
-100
Basis Points
|
17,075
|
185
|
1.10
|
|||||||
-200
Basis Points
|
16,737
|
(153
|
)
|
(.91
|
)
|
Report
of Independent Registered Public Accounting Firm
|
Page
45
|
|||
Report
of Independent Registered Public Accounting Firm
|
Page
46
|
|||
Consolidated
Balance Sheets
|
Page
47
|
|||
Consolidated
Statements of Income
|
Page
48
|
|||
Consolidated
Statements of Shareholders’ Equity
|
Page
49
|
|||
Consolidated
Statements of Cash Flows
|
Page
50
|
|||
Notes
to Consolidated Financial Statements
|
Page
51
|
|
|
(in
thousands, except share data)
|
|
||||
December
31,
|
|
2007
|
|
2006
|
|
||
Assets
|
|
|
|
|
|
||
Cash
and due from banks
|
|
$
|
14,322
|
|
$
|
12,439
|
|
Federal
funds sold
|
|
|
-
|
|
|
11,664
|
|
Total
cash and cash equivalents
|
|
|
14,322
|
|
|
24,103
|
|
Investment
securities
|
|
|
|
|
|
|
|
Available-for-sale
(amortized cost $189,273 and $221,053)
|
|
|
191,552
|
|
|
219,818
|
|
Held-to-maturity
(fair value $4,122 and $5,168)
|
|
|
3,981
|
|
|
5,021
|
|
Non-marketable
equity securities
|
|
|
954
|
|
|
3,465
|
|
Loans
held-for-sale
|
|
|
688
|
|
|
170
|
|
Total
loans, net of unearned costs
|
|
|
381,016
|
|
|
343,496
|
|
Allowance
for loan losses
|
|
|
(3,279
|
)
|
|
(2,729
|
)
|
Net
loans
|
|
|
377,737
|
|
|
340,767
|
|
Bank-owned
life insurance
|
|
|
8,651
|
|
|
8,415
|
|
Premises
and equipment, net
|
|
|
6,728
|
|
|
6,442
|
|
Accrued
interest receivable
|
|
|
2,742
|
|
|
2,874
|
|
Other
assets
|
|
|
2,458
|
|
|
3,464
|
|
Total
assets
|
|
$
|
609,813
|
|
$
|
614,539
|
|
Liabilities
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
|
Demand,
non-interest bearing
|
|
$
|
50,043
|
|
$
|
50,740
|
|
Interest-bearing
demand
|
|
|
97,290
|
|
|
98,164
|
|
Money
market
|
|
|
49,666
|
|
|
51,856
|
|
Savings
|
|
|
42,075
|
|
|
45,330
|
|
Time
|
|
|
190,461
|
|
|
174,657
|
|
Time
over $100,000
|
|
|
64,589
|
|
|
58,175
|
|
Total
deposits
|
|
|
494,124
|
|
|
478,922
|
|
Short-term
borrowings
|
|
|
33,990
|
|
|
30,113
|
|
Long-term
debt
|
|
|
25,000
|
|
|
52,000
|
|
Accrued
interest payable
|
|
|
2,344
|
|
|
2,240
|
|
Other
liabilities
|
|
|
1,104
|
|
|
854
|
|
Total
liabilities
|
|
|
556,562
|
|
|
564,129
|
|
Shareholders’
Equity
|
|
|
|
|
|
|
|
Common
stock, par value $0.625 per share;
|
|
|
|
|
|
|
|
authorized
10,000,000 shares; 3,241,390 shares and 3,235,284 shares
issued;
|
|
|
|
|
|
|
|
3,134,704
and 3,128,598 shares outstanding
|
|
|
2,026
|
|
|
2,022
|
|
Surplus
|
|
|
9,933
|
|
|
9,707
|
|
Retained
earnings
|
|
|
41,282
|
|
|
40,990
|
|
Accumulated
other comprehensive income (loss), net
|
|
|
1,504
|
|
|
(815
|
)
|
Treasury
stock, at cost; 106,686 shares
|
|
|
(1,494
|
)
|
|
(1,494
|
)
|
Total
shareholders’ equity
|
|
|
53,251
|
|
|
50,410
|
|
Total
liabilities and shareholders’ equity
|
|
$
|
609,813
|
|
$
|
614,539
|
|
|
|
(in
thousands, except share data)
|
|
|||||||
Year
Ended December 31,
|
|
2007
|
|
2006
|
|
2005
|
|
|||
Interest
Income
|
|
|
|
|
|
|
|
|||
Interest
and fees on loans
|
|
$
|
24,572
|
|
$
|
21,097
|
|
$
|
16,938
|
|
Interest
and dividends on investment securities:
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
8,495
|
|
|
8,437
|
|
|
8,767
|
|
Tax-exempt
|
|
|
1,736
|
|
|
1,897
|
|
|
2,259
|
|
Interest
on Federal funds sold
|
|
|
320
|
|
|
357
|
|
|
176
|
|
Interest
on interest-bearing balances and other interest income
|
|
|
182
|
|
|
214
|
|
|
132
|
|
Total
interest income
|
|
|
35,305
|
|
|
32,002
|
|
|
28,272
|
|
Interest
Expense
|
|
|
|
|
|
|
|
|
|
|
Interest
on deposits
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
demand
|
|
|
2,266
|
|
|
2,322
|
|
|
1,229
|
|
Money
market
|
|
|
1,569
|
|
|
1,484
|
|
|
917
|
|
Savings
|
|
|
176
|
|
|
190
|
|
|
211
|
|
Time
|
|
|
8,348
|
|
|
6,202
|
|
|
4,906
|
|
Time
over $100,000
|
|
|
2,866
|
|
|
1,900
|
|
|
1,415
|
|
Interest
on short-term borrowings
|
|
|
809
|
|
|
736
|
|
|
323
|
|
Interest
on long-term debt
|
|
|
1,704
|
|
|
3,072
|
|
|
2,987
|
|
Total
interest expense
|
|
|
17,738
|
|
|
15,906
|
|
|
11,988
|
|
Net
interest income
|
|
|
17,567
|
|
|
16,096
|
|
|
16,284
|
|
Provision
for loan losses
|
|
|
700
|
|
|
345
|
|
|
-
|
|
Net
interest income after provision for loan losses
|
|
|
16,867
|
|
|
15,751
|
|
|
16,284
|
|
Non-Interest
Income
|
|
|
|
|
|
|
|
|
|
|
Fees
for services to customers
|
|
|
1,833
|
|
|
1,867
|
|
|
1,851
|
|
ATM
and debit card income
|
|
|
858
|
|
|
772
|
|
|
687
|
|
Income
on bank-owned life insurance
|
|
|
295
|
|
|
291
|
|
|
288
|
|
Mortgage
servicing fees
|
|
|
105
|
|
|
98
|
|
|
90
|
|
Net
(loss) gain on investment securities available-for-sale
|
|
|
(2,815
|
)
|
|
262
|
|
|
(727
|
)
|
Net
gain on sale of loans
|
|
|
109
|
|
|
64
|
|
|
145
|
|
Other
operating income
|
|
|
522
|
|
|
583
|
|
|
928
|
|
Total
non-interest income
|
|
|
907
|
|
|
3,937
|
|
|
3,262
|
|
Non-Interest
Expense
|
|
|
|
|
|
|
|
|
|
|
Salaries
and employee benefits
|
|
|
7,464
|
|
|
7,320
|
|
|
7,314
|
|
Net
occupancy expense
|
|
|
1,230
|
|
|
1,161
|
|
|
1,100
|
|
Furniture
and equipment expense
|
|
|
1,074
|
|
|
1,026
|
|
|
1,159
|
|
Marketing
expense
|
|
|
700
|
|
|
651
|
|
|
599
|
|
Third
party services
|
|
|
778
|
|
|
724
|
|
|
701
|
|
Telephone,
postage and supplies expense
|
|
|
554
|
|
|
537
|
|
|
488
|
|
State
taxes
|
|
|
489
|
|
|
453
|
|
|
423
|
|
Loss
on prepayment of Federal Home Loan Bank advances
|
|
|
740
|
|
|
-
|
|
|
-
|
|
Other
expense
|
|
|
1,412
|
|
|
1,362
|
|
|
1,318
|
|
Total
non-interest expense
|
|
|
14,441
|
|
|
13,234
|
|
|
13,102
|
|
Income
before income taxes
|
|
|
3,333
|
|
|
6,454
|
|
|
6,444
|
|
Provision
for income taxes
|
|
|
286
|
|
|
1,034
|
|
|
1,398
|
|
Net
Income
|
|
$
|
3,047
|
|
$
|
5,420
|
|
$
|
5,046
|
|
Earnings
Per Share - Basic
|
|
$
|
.97
|
|
$
|
1.73
|
|
$
|
1.63
|
|
Earnings
Per Share - Diluted
|
|
$
|
.96
|
|
$
|
1.71
|
|
$
|
1.59
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in
thousands, except
|
|
|
Number
|
|
|
Comprehensive
|
|
|
Comprehensive
|
|
|
Common
|
|
|
|
|
Retained
|
|
|
Treasury
|
|
|
|
|
|
share
data)
|
|
|
of
Shares
|
|
|
Income
|
|
|
Income
(Loss)
|
|
|
Stock
|
|
|
Surplus
|
|
|
Earnings
|
|
|
Stock
|
|
|
Total
|
|
Balance,
December 31, 2004
|
|
|
3,098,078
|
|
|
-
|
|
$
|
691
|
|
$
|
2,003
|
|
$
|
9,005
|
|
$
|
35,570
|
|
$
|
(1,494
|
)
|
$
|
45,775
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
-
|
|
$
|
5,046
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
5,046
|
|
|
-
|
|
|
5,046
|
|
Other
comprehensive loss, net of tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
holding losses on
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investment
securities available-for-sale
|
|
|
-
|
|
|
(2,627
|
)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Reclassification
adjustment for
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
losses
included in net income
|
|
|
-
|
|
|
674
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
comprehensive loss
|
|
|
-
|
|
|
(1,953
|
)
|
|
(1,953
|
)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(1,953
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive
income
|
|
|
-
|
|
$
|
3,093
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash
dividends paid
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($.78
per share)
|
|
|
-
|
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(2,420
|
)
|
|
-
|
|
|
(2,420
|
)
|
Stock
issue - Employee stock purchase plan
|
|
|
2,794
|
|
|
|
|
|
-
|
|
|
2
|
|
|
72
|
|
|
-
|
|
|
-
|
|
|
74
|
|
Stock
issued for options exercised
|
|
|
3,204
|
|
|
|
|
|
-
|
|
|
2
|
|
|
36
|
|
|
-
|
|
|
-
|
|
|
38
|
|
Tax
benefits from stock plans
|
|
|
-
|
|
|
|
|
|
-
|
|
|
-
|
|
|
4
|
|
|
-
|
|
|
-
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
December 31, 2005
|
|
|
3,104,076
|
|
|
-
|
|
|
(1,262
|
)
|
|
2,007
|
|
|
9,117
|
|
|
38,196
|
|
|
(1,494
|
)
|
|
46,564
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
-
|
|
$
|
5,420
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
5,420
|
|
|
-
|
|
|
5,420
|
|
Other
comprehensive income, net of taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
holding gains on
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investment
securities available-for-sale
|
|
|
-
|
|
|
620
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Reclassification
adjustment for
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
gains
included in net income
|
|
|
-
|
|
|
(173
|
)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
comprehensive income
|
|
|
-
|
|
|
447
|
|
|
447
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
447
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive
income
|
|
|
-
|
|
$
|
5,867
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash
dividends paid
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($.84
per share)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(2,626
|
)
|
|
-
|
|
|
(2,626
|
)
|
Stock
issue - Employee stock purchase plan
|
|
|
3,071
|
|
|
-
|
|
|
-
|
|
|
2
|
|
|
70
|
|
|
-
|
|
|
-
|
|
|
72
|
|
Stock
issued for options exercised
|
|
|
21,451
|
|
|
-
|
|
|
-
|
|
|
13
|
|
|
336
|
|
|
-
|
|
|
-
|
|
|
349
|
|
Tax
benefits from stock plans
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
66
|
|
|
-
|
|
|
-
|
|
|
66
|
|
Stock-based
compensation expense
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
118
|
|
|
-
|
|
|
-
|
|
|
118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
December 31, 2006
|
|
|
3,128,598
|
|
|
-
|
|
|
(815
|
)
|
|
2,022
|
|
|
9,707
|
|
|
40,990
|
|
|
(1,494
|
)
|
|
50,410
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
-
|
|
$
|
3,047
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
3,047
|
|
|
-
|
|
|
3,047
|
|
Other
comprehensive income, net of taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
holding gains on
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investment
securities available-for-sale
|
|
|
-
|
|
|
461
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Reclassification
adjustment for
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
losses
included in net income
|
|
|
-
|
|
|
1,858
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
comprehensive income
|
|
|
-
|
|
|
2,319
|
|
|
2,319
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
2,319
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive
income
|
|
|
-
|
|
$
|
5,366
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash
dividends paid
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($.88
per share)
|
|
|
-
|
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(2,755
|
)
|
|
-
|
|
|
(2,755
|
)
|
Stock
issue - Employee stock purchase plan
|
|
|
3,306
|
|
|
|
|
-
|
|
|
2
|
|
|
66
|
|
|
-
|
|
|
-
|
|
|
68
|
|
|
Stock
issued for options exercised
|
|
|
2,800
|
|
|
|
|
-
|
|
|
2
|
|
|
54
|
|
|
-
|
|
|
-
|
|
|
56
|
|
|
Tax
benefits from stock plans
|
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
4
|
|
|
-
|
|
|
-
|
|
|
4
|
|
|
Stock-based
compensation expense
|
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
102
|
|
|
-
|
|
|
-
|
|
|
102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
December 31, 2007
|
|
|
3,134,704
|
|
|
-
|
|
$
|
1,504
|
|
$
|
2,026
|
|
$
|
9,933
|
|
$
|
41,282
|
|
$
|
(1,494
|
)
|
$
|
53,251
|
|
|
|
(in
thousands)
|
|
||||||||
Year
Ended December 31,
|
|
2007
|
|
2006
|
|
2005
|
|
|||
Operating
Activities
|
|
|
|
|
|
|
|
|||
Net
income
|
|
$
|
3,047
|
|
$
|
5,420
|
|
$
|
5,046
|
|
Adjustments
to reconcile net income to net cash provided by operating
activities
|
|
|
|
|
|
|
|
|
|
|
Depreciation
and amortization
|
|
|
755
|
|
|
744
|
|
|
890
|
|
Provision
for loan losses
|
|
|
700
|
|
|
345
|
|
|
-
|
|
Securities
losses (gains), net
|
|
|
2,815
|
|
|
(262
|
)
|
|
727
|
|
Net
loss (gain) on sale of repossessed assets
|
|
|
1
|
|
|
-
|
|
|
(210
|
)
|
Net
gain on sale of loans
|
|
|
(109
|
)
|
|
(64
|
)
|
|
(145
|
)
|
(Gain)
loss on disposal of premises and equipment
|
|
|
(12
|
)
|
|
3
|
|
|
1
|
|
Proceeds
from sales of residential mortgages
|
|
|
6,550
|
|
|
4,129
|
|
|
11,004
|
|
Originations
of residential mortgages held-for-sale
|
|
|
(7,008
|
)
|
|
(4,148
|
)
|
|
(10,857
|
)
|
Income
on bank-owned life insurance
|
|
|
(295
|
)
|
|
(291
|
)
|
|
(288
|
)
|
Life
insurance (premiums)/proceeds net
|
|
|
59
|
|
|
(21
|
)
|
|
91
|
|
Stock-based
compensation expense
|
|
|
102
|
|
|
118
|
|
|
-
|
|
Deferred
income tax benefit
|
|
|
(446
|
)
|
|
(183
|
)
|
|
(81
|
)
|
Net
increase (decrease) in income taxes payable
|
|
|
91
|
|
|
-
|
|
|
(338
|
)
|
Amortization
of mortgage servicing rights and identifiable intangible
assets
|
|
|
113
|
|
|
138
|
|
|
160
|
|
Net
decrease (increase) in accrued interest receivable
|
|
|
132
|
|
|
(302
|
)
|
|
(41
|
)
|
Net
(accretion) amortization of premiums and discounts on investment
securities
|
|
|
(191
|
)
|
|
386
|
|
|
709
|
|
Net
increase in accrued interest payable
|
|
|
104
|
|
|
728
|
|
|
333
|
|
Decrease
(increase) in other assets
|
|
|
67
|
|
|
(67
|
)
|
|
(135
|
)
|
Increase
(decrease) in other liabilities
|
|
|
250
|
|
|
(9
|
)
|
|
(551
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net
cash provided by operating activities
|
|
|
6,725
|
|
|
6,664
|
|
|
6,315
|
|
Investing
Activities
|
|
|
|
|
|
|
|
|
|
|
Proceeds
from maturities and calls of investment securities
|
|
|
|
|
|
|
|
|
|
|
available-for-sale
|
|
|
31,801
|
|
|
24,595
|
|
|
36,720
|
|
held-to-maturity
|
|
|
1,035
|
|
|
870
|
|
|
300
|
|
Proceeds
from sales of investment securities
|
|
|
|
|
|
|
|
|
|
|
available-for-sale
|
|
|
102,394
|
|
|
46,490
|
|
|
45,105
|
|
Purchase
of investment securities
|
|
|
|
|
|
|
|
|
|
|
available-for-sale
|
|
|
(105,034
|
)
|
|
(57,069
|
)
|
|
(52,442
|
)
|
Proceeds
from sales of non-marketable equity securities
|
|
|
3,160
|
|
|
1,700
|
|
|
751
|
|
Purchase
of non-marketable equity securities
|
|
|
(649
|
)
|
|
(1,481
|
)
|
|
(488
|
)
|
Net
increase in loans
|
|
|
(37,842
|
)
|
|
(42,323
|
)
|
|
(33,294
|
)
|
Net
purchases of premises and equipment
|
|
|
(1,029
|
)
|
|
(1,789
|
)
|
|
(651
|
)
|
Proceeds
from sale of repossessed assets
|
|
|
206
|
|
|
9
|
|
|
210
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
cash used by investing activities
|
|
|
(5,958
|
)
|
|
(28,998
|
)
|
|
(3,789
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Financing
Activities
|
|
|
|
|
|
|
|
|
|
|
Net
(decrease) increase in non-interest bearing deposits
|
|
|
(697
|
)
|
|
(5,721
|
)
|
|
3,858
|
|
Net
(decrease) increase in interest-bearing non-maturity
deposits
|
|
|
(6,319
|
)
|
|
4,270
|
|
|
(19,985
|
)
|
Net
increase in time deposits
|
|
|
22,218
|
|
|
21,703
|
|
|
8,309
|
|
Net
increase in short-term borrowings
|
|
|
3,877
|
|
|
10,517
|
|
|
6,222
|
|
Proceeds
from long-term debt
|
|
|
25,000
|
|
|
-
|
|
|
-
|
|
Repayment
of long-term debt
|
|
|
(52,000
|
)
|
|
(3,000
|
)
|
|
-
|
|
Tax
benefit from exercise of stock options
|
|
|
4
|
|
|
66
|
|
|
-
|
|
Cash
dividends paid
|
|
|
(2,755
|
)
|
|
(2,626
|
)
|
|
(2,420
|
)
|
Proceeds
from issuance of common stock
|
|
|
124
|
|
|
421
|
|
|
112
|
|
Net
cash (used by) provided by financing activities
|
|
|
(10,548
|
)
|
|
25,630
|
|
|
(3,904
|
)
|
(Decrease)
increase in cash and cash equivalents
|
|
|
(9,781
|
)
|
|
3,296
|
|
|
(1,378
|
)
|
Cash
and cash equivalents at beginning of year
|
|
|
24,103
|
|
|
20,807
|
|
|
22,185
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents at end of year
|
|
$
|
14,322
|
|
$
|
24,103
|
|
$
|
20,807
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental
Cash Flow Disclosures
|
|
|
|
|
|
|
|
|
|
|
Interest
paid
|
|
$
|
17,634
|
|
$
|
15,178
|
|
$
|
11,655
|
|
Income
taxes paid
|
|
|
621
|
|
|
1,134
|
|
|
1,802
|
|
Non-Cash
Transactions
|
|
|
|
|
|
|
|
|
|
|
Change
in net unrealized holding gains, net of taxes, on investment
securities
|
|
|
2,319
|
|
|
447
|
|
|
(1,953
|
)
|
Transfer
of loans to repossessed assets
|
|
|
172
|
|
|
50
|
|
|
-
|
|
December
31,
|
2005
|
|||
Net
income, as reported
|
$
|
5,046
|
||
Deduct:
Total stock-based employee compensation expense determined under
fair
value based method for all awards, net of related tax
effects
|
101
|
|||
Pro
forma net income
|
$
|
4,945
|
||
Earnings
per share
|
||||
Basic
- as reported
|
$
|
1.63
|
||
Basic
- pro forma
|
$
|
1.59
|
||
Diluted
- as reported
|
$
|
1.59
|
||
Diluted
- pro forma
|
$
|
1.56
|
Year
ended December 31,
|
2007
|
|
2006
|
|
2005
|
|||||
Risk
free interest rate
|
4.74
|
%
|
4.27
|
%
|
4.18
|
%
|
||||
Dividend
yield
|
3.50
|
3.23
|
2.40
|
|||||||
15.99
|
13.28
|
14.05
|
||||||||
Expected
life
|
5
yrs.
|
5
yrs.
|
10
yrs.
|
2007
|
2006
|
2005
|
||||||||
Numerator
for basic and diluted earnings per share - net income
|
$
|
3,047
|
$
|
5,420
|
$
|
5,046
|
||||
Denominator
for basic earnings per share - weighted average shares
outstanding
|
3,130,179
|
3,124,724
|
3,101,754
|
|||||||
Effect
of dilutive securities - employee stock options
|
44,694
|
51,986
|
72,893
|
|||||||
Denominator
for diluted earnings per share - adjusted weighted average shares
outstanding
|
3,174,873
|
3,176,710
|
3,174,647
|
|||||||
$
|
0.97
|
$
|
1.73
|
$
|
1.63
|
|||||
Earnings
per share - diluted
|
0.96
|
1.71
|
1.59
|
December
31,
|
|
2007
|
|
2006
|
|
||||||||||||||||||||
|
Aggregate
fair
value
|
|
Gross
unrealized holding gains
|
|
Gross
unrealized holding losses
|
|
Amortized
cost
|
|
Aggregate
fair value
|
|
Gross
unrealized holding gains
|
|
Gross
unrealized holding losses
|
|
Amortized
cost
|
|
|||||||||
U.S.
Treasury
|
|
$
|
5,037
|
|
$
|
32
|
|
|
-
|
|
$
|
5,005
|
|
$
|
4,984
|
|
|
-
|
|
$
|
9
|
|
$
|
4,993
|
|
U.S. Government Agencies | 30,502 | 453 | - | 30,049 | 33,244 | $ | 96 | 91 | 33,239 | ||||||||||||||||
State
and municipal securities
|
|
|
39,368
|
|
|
795
|
|
$
|
52
|
|
|
38,625
|
|
|
36,121
|
|
|
784
|
|
|
123
|
|
|
35,460
|
|
Mortgage-backed securities | 57,411 | 440 | 43 | 57,014 | 67,471 | 36 | 1,227 | 68,662 | |||||||||||||||||
Collateralized
mortgage obligations (CMOs)
|
|
|
40,775
|
|
|
434
|
|
|
60
|
|
|
40,401
|
|
|
59,033
|
|
|
—
|
|
|
1,777
|
|
|
60,810
|
|
Other
debt securities
|
|
|
14,301
|
|
|
466
|
|
|
504
|
|
|
14,339
|
|
|
14,373
|
|
|
587
|
|
|
5
|
|
|
13,791
|
|
Equity
securities
|
|
|
4,158
|
|
|
429
|
|
|
111
|
|
|
3,840
|
|
|
4,592
|
|
|
515
|
|
|
21
|
|
|
4,098
|
|
Total
investment securities available-for-sale
|
|
$
|
191,552
|
|
$
|
3,049
|
|
$
|
770
|
|
$
|
189,273
|
|
$
|
219,818
|
|
$
|
2,018
|
|
$
|
3,253
|
|
$
|
221,053
|
|
|
|
Aggregate
|
|
Amortized
|
|
||
December
31, 2007
|
fair
value
|
|
cost
|
|
|||
Due
in one year or less
|
|
$
|
7,271
|
|
$
|
7,244
|
|
Due
after one year through five years
|
|
|
84,789
|
|
|
84,325
|
|
Due
after five years through ten years
|
81,790
|
80,549 | |||||
Due
after ten years
|
|
|
13,544
|
|
|
13,315
|
|
Equity
securities
|
4,158 | 3,840 | |||||
Total
securities available-for-sale
|
|
$
|
191,552
|
|
$
|
189,273
|
|
2007
|
|
2006
|
|
2005
|
||||||
Proceeds
|
$
|
102,394
|
$
|
46,490
|
$
|
45,105
|
||||
Gross
gains
|
387
|
1,309
|
812
|
|||||||
Gross
losses
|
3,202 | 1,047 | 1,539 |
December
31,
|
2007
|
2006
|
|||||||||||||||||||||||
Amortized
cost
|
|
Gross
unrealized holding gains
|
|
Gross
unrealized holding losses
|
|
Aggregate
fair value
|
|
Amortized
cost
|
|
Gross
unrealized holding gains
|
|
Gross
unrealized holding losses
|
|
Aggregate
fair value
|
|||||||||||
State
and municipal securities
|
$
|
3,981
|
$
|
141
|
—
|
$
|
4,122
|
$
|
5,021
|
$
|
147
|
—
|
$
|
5,168
|
December
31, 2007
|
|
Aggregate
fair
value
|
|
Amortized
cost
|
|
||
Due
in one year or less
|
|
$
|
383
|
|
$
|
381
|
|
Due
after one year through five years
|
|
|
633
|
|
|
606
|
|
Due
after five years through ten years
|
|
|
3,106
|
|
|
2,994
|
|
Due
after ten years
|
|
|
—
|
|
|
—
|
|
Total
securities held-to-maturity
|
|
$
|
4,122
|
|
$
|
3,981
|
|
|
|
Less
than 12 months
|
|
12
months or longer
|
|
Total
|
|
||||||||||||
As
of December 31, 2007
|
|
Fair
value
|
|
Unrealized
losses
|
|
Fair
value
|
|
Unrealized
losses
|
|
Fair
value
|
|
Unrealized
losses
|
|
||||||
State
and municipal securities
|
|
$
|
2,116
|
|
$
|
10
|
|
$
|
3,877
|
|
$
|
42
|
|
$
|
5,993
|
|
$
|
52
|
|
Mortgage-backed
securities
|
|
|
263
|
|
|
—
|
|
|
3,529
|
|
|
43
|
|
|
3,792
|
|
|
43
|
|
Collateralized
mortgage obligations (CMOs)
|
|
|
5,518
|
|
|
35
|
|
|
1,280
|
|
|
25
|
|
|
6,798
|
|
|
60
|
|
Other
debt securities
|
|
|
3,973
|
|
|
407
|
|
|
904
|
|
|
97
|
|
|
4,877
|
|
|
504
|
|
Equity
securities
|
|
|
1,187
|
|
|
111
|
|
|
—
|
|
|
—
|
|
|
1,187
|
|
|
111
|
|
Total
|
|
$
|
13,057
|
|
$
|
563
|
|
$
|
9,590
|
|
$
|
207
|
|
$
|
22,647
|
|
$
|
770
|
|
|
|
Less
than 12 months
|
|
12
months or longer
|
|
Total
|
|
||||||||||||
As
of December 31, 2006
|
|
Fair
value
|
|
Unrealized
losses
|
|
Fair
value
|
|
Unrealized
losses
|
|
Fair
value
|
|
Unrealized
losses
|
|
||||||
U.S.
Treasury
|
|
$
|
1,998
|
|
$
|
2
|
|
$
|
1,990
|
|
$
|
7
|
|
$
|
3,988
|
|
$
|
9
|
|
U.S.
Government agencies
|
|
|
12,966
|
|
|
28
|
|
|
5,782
|
|
|
63
|
|
|
18,748
|
|
|
91
|
|
State
and municipal securities
|
|
|
683
|
|
|
1
|
|
|
4,926
|
|
|
122
|
|
|
5,609
|
|
|
123
|
|
Mortgage-backed
securities
|
|
|
17,609
|
|
|
104
|
|
|
45,083
|
|
|
1,123
|
|
|
62,692
|
|
|
1,227
|
|
Collateralized
mortgage obligations (CMOs)
|
|
|
775
|
|
|
1
|
|
|
58,258
|
|
|
1,776
|
|
|
59,033
|
|
|
1,777
|
|
Other
debt securities
|
|
|
2,001
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
2,001
|
|
|
5
|
|
Equity
securities
|
|
|
638
|
|
|
11
|
|
|
87
|
|
|
10
|
|
|
725
|
|
|
21
|
|
Total
|
|
$
|
36,670
|
|
$
|
152
|
|
$
|
116,126
|
|
$
|
3,101
|
|
$
|
152,796
|
|
$
|
3,253
|
|
December
31,
|
|
2007
|
|
2006
|
|
||
Commercial
and industrial
|
|
$
|
88,445
|
|
$
|
72,718
|
|
Construction
|
|
|
23,959
|
|
|
10,503
|
|
Agricultural
|
|
|
25
|
|
|
-
|
|
Real
estate-commercial
|
|
|
131,392
|
|
|
118,166
|
|
Real
estate-residential
|
|
|
119,172
|
|
|
123,531
|
|
Consumer
|
|
|
4,442
|
|
|
5,044
|
|
Indirect
lease financing
|
|
|
13,431
|
|
|
13,405
|
|
Total
loans
|
|
|
380,866
|
|
|
343,367
|
|
Unearned
costs
|
|
|
150
|
|
|
129
|
|
Total
loans, net of unearned costs
|
|
$
|
381,016
|
|
$
|
343,496
|
|
December
31,
|
|
2007
|
|
2006
|
|
2005
|
|
|||
Balance
at beginning of year
|
|
$
|
2,729
|
|
$
|
2,526
|
|
$
|
2,612
|
|
Charge-offs
|
|
|
(286
|
)
|
|
(187
|
)
|
|
(115
|
)
|
Recoveries
|
|
|
136
|
|
|
45
|
|
|
29
|
|
Net
charge-offs
|
|
|
(150
|
)
|
|
(142
|
)
|
|
(86
|
)
|
Provision
for loan losses
|
|
|
700
|
|
|
345
|
|
|
-
|
|
Balance
at end of year
|
|
$
|
3,279
|
|
$
|
2,729
|
|
$
|
2,526
|
|
December
31,
|
|
2007
|
|
2006
|
|
||
Land
and buildings
|
|
$
|
7,066
|
|
$
|
6,719
|
|
Furniture
and equipment
|
|
|
9,303
|
|
|
8,733
|
|
Leasehold
improvements
|
|
|
1,668
|
|
|
1,655
|
|
Book
value
|
|
|
18,037
|
|
|
17,107
|
|
Accumulated
depreciation and amortization
|
|
|
(11,309
|
)
|
|
(10,665
|
)
|
Net
book value
|
|
$
|
6,728
|
|
$
|
6,442
|
|
Years
Ended December 31,
|
|
2007
|
|
2006
|
|
2005
|
|
|||
Balance
at beginning of year
|
|
$
|
472
|
|
$
|
528
|
|
$
|
552
|
|
Mortgage
servicing rights capitalized
|
|
|
49
|
|
|
31
|
|
|
80
|
|
Mortgage
servicing rights amortized
|
|
|
(70
|
)
|
|
(87
|
)
|
|
(109
|
)
|
Fair
market value adjustments
|
|
|
-
|
|
|
-
|
|
|
5
|
|
Balance
at end of year
|
|
$
|
451
|
|
$
|
472
|
|
$
|
528
|
|
Mortgage
loans serviced for others
|
|
$
|
69,194
|
|
$
|
70,816
|
|
$
|
77,196
|
|
Amortization
expense of intangible assets for the years ended December
31
|
|
|
113
|
|
|
138
|
|
|
160
|
|
Estimated
annual amortization expense for the year ended December 31,
2008
|
$
|
91
|
|||
for
the year ended December 31, 2009
|
77
|
||||
for
the year ended December 31, 2010
|
63
|
||||
50
|
|||||
for
the year ended December 31, 2012
|
40
|
2008
|
$
|
198,592
|
||
2009
|
40,185
|
|||
2010
|
10,584
|
|||
2011
|
2,686
|
|||
2012
|
3,001
|
|||
2
|
||||
Total
time deposits
|
$
|
255,050
|
December
31,
|
Securities
Sold under Agreements to Repurchase
(a)
|
Other
Short-term Borrowings (b)
|
|||||
2007
|
|
|
|||||
Balance
|
$
|
29,464
|
$
|
4,526
|
|||
Maximum
indebtedness at any month end
|
30,167
|
4,526
|
|||||
Daily
average indebtedness outstanding
|
21,700
|
1,230
|
|||||
Average
rate paid for the year
|
3.45
|
%
|
4.90
|
%
|
|||
Average
rate on period-end borrowings
|
3.21
|
3.11
|
2006
|
|
|
|||||
Balance
|
$
|
29,513
|
$
|
600
|
|||
Maximum
indebtedness at any month end
|
29,513
|
5,061
|
|||||
Daily
average indebtedness outstanding
|
19,755
|
1,718
|
|||||
Average
rate paid for the year
|
3.29
|
%
|
5.02
|
%
|
|||
Average
rate on period-end borrowings
|
3.43
|
5.04
|
Rate
|
Amount
|
|
Weighted
Average
|
||||
2010
|
$
|
5,000
|
1 |
4.90
|
%
|
||
2012
|
15,000
|
2 |
4.75
|
||||
2014
|
5,000
|
3 |
4.77
|
||||
Total
|
$
|
25,000
|
4.78
|
%
|
Year
Ended December 31,
|
2007
|
|
2006
|
|
2005
|
|||||
Current
Federal income taxes
|
$
|
732
|
$
|
1,217
|
$
|
1,479
|
||||
Deferred
Federal income taxes
|
(446
|
)
|
(183
|
)
|
(81
|
)
|
||||
Net
provision
|
$
|
286
|
$
|
1,034
|
$
|
1,398
|
Year
Ended December 31,
|
2007
|
|
2006
|
||||
Deferred
tax assets
|
|||||||
Allowance
for loan losses
|
$
|
1,115
|
$
|
928
|
|||
Impaired
equity securities
|
115
|
52
|
|||||
Capital
loss carryover
|
44
|
77
|
|||||
Net
unrealized holding losses on investment securities
available-for-sale
|
-
|
420
|
|||||
Deferred
compensation
|
53
|
64
|
|||||
Deposit
premium
|
56
|
53
|
|||||
Alternative
minimum tax credit carry forward
|
184
|
-
|
|||||
Other
|
23
|
7
|
|||||
Total
deferred tax assets
|
1,590
|
1,601
|
|||||
Deferred
tax liabilities
|
|||||||
Depreciation
|
16
|
32
|
|||||
Mortgage
servicing rights
|
154
|
161
|
|||||
Net
unrealized holding gains on investment securities
available-for-sale
|
775
|
-
|
|||||
Other
|
89
|
103
|
|||||
Total
deferred tax liabilities
|
1,034
|
296
|
|||||
Net
deferred tax asset
|
$
|
556
|
$
|
1,305
|
Year
Ended December 31,
|
2007
|
|
2006
|
|
2005
|
|||||
Provision
at statutory rate
|
$
|
1,133
|
$
|
2,194
|
$
|
2,191
|
||||
Tax-exempt
interest and dividend income
|
(808
|
)
|
(830
|
)
|
(882
|
)
|
||||
Bank-owned
life insurance
|
(100
|
)
|
(99
|
)
|
(98
|
)
|
||||
Life
insurance proceeds
|
(2
|
)
|
-
|
(21
|
)
|
|||||
Stock-based
compensation expense
|
34
|
40
|
-
|
|||||||
Change
in valuation allowance
|
-
|
(209
|
)
|
209
|
||||||
Other
|
29
|
(62
|
)
|
(1
|
)
|
|||||
Total
provision
|
$
|
286
|
$
|
1,034
|
$
|
1,398
|
Year
Ended December 31,
|
Shares
|
|
Price
per Share
|
|||||||
2007
|
3,306
|
$
|
20.39
|
and
|
$ |
20.93
|
||||
2006
|
3,071
|
23.40
|
and
|
23.63
|
||||||
2005
|
2,794
|
24.98
|
and
|
27.90
|
|
Number
of Options
|
|
Weighted
Average Exercise Price
|
|
Weighted
Average Remaining Contractual Term (in yrs)
|
|
Aggregate
Intrinsic Value |
||||||
Outstanding
at December 31, 2004
|
182,392
|
$
|
18.03
|
6.6
|
|||||||||
Exercised
|
(3,918
|
)
|
15.21
|
||||||||||
Granted
|
20,000
|
32.35
|
|||||||||||
Cancelled
|
(5,100
|
)
|
32.79
|
||||||||||
Outstanding
December 31, 2005
|
193,374
|
19.18
|
5.9
|
||||||||||
Exercised
|
(21,451
|
)
|
16.27
|
||||||||||
Granted
|
17,400
|
26.00
|
|||||||||||
Outstanding
December 31, 2006
|
189,323
|
20.14
|
4.9
|
||||||||||
Exercised
|
(2,800
|
)
|
20.00
|
||||||||||
Granted
|
17,400
|
25.15
|
|||||||||||
Outstanding
at December 31, 2007
|
203,923
|
20.56
|
3.9
|
$
|
1,130
|
||||||||
Exercisable
at December 31, 2007
|
151,723
|
$
|
18.06
|
3.6
|
$
|
1,130
|
|
Options
Outstanding
|
|
Exercise
Price
|
|
Remaining
Life (in years)
|
|
Options
Exerciseable
|
|
Exercise
Price
|
|
||||||
|
|
|
23,697
|
|
$
|
13.09
|
|
|
2.0
|
|
|
23,697
|
|
$
|
13.09
|
|
|
|
|
24,044
|
|
|
13.30
|
|
|
3.0
|
|
|
24,044
|
|
|
13.30
|
|
|
|
|
34,500
|
|
|
16.13
|
|
|
4.0
|
|
|
34,500
|
|
|
16.13
|
|
|
|
|
20,282
|
|
|
16.70
|
|
|
1.0
|
|
|
20,282
|
|
|
16.70
|
|
|
|
|
31,700
|
|
|
20.00
|
|
|
5.1
|
|
|
31,700
|
|
|
20.00
|
|
|
|
|
17,400
|
|
|
25.15
|
|
|
4.0
|
|
|
-
|
|
|
-
|
|
|
|
|
17,400
|
|
|
26.00
|
|
|
3.1
|
|
|
-
|
|
|
-
|
|
|
|
|
17,400
|
|
|
32.35
|
|
|
7.1
|
|
|
-
|
|
|
-
|
|
|
|
|
17,500
|
|
|
33.25
|
|
|
6.3
|
|
|
17,500
|
|
|
33.25
|
|
Outstanding
as of December 31, 2007
|
|
|
203,923
|
|
$
|
20.56
|
|
|
3.9
|
|
|
151,723
|
|
$
|
18.06
|
2007
|
2006
|
2005
|
||||||||
Proceeds
from stock options exercised
|
$
|
56
|
$
|
349
|
$
|
38
|
||||
Tax
benefits related to stock options exercised
|
4
|
66
|
4
|
|||||||
Intrinsic
value of stock options exercised
|
12
|
196
|
64
|
Balance,
December 31, 2006
|
$
|
3,790
|
||
New
loans
|
2,876
|
|||
Repayments
|
2,573
|
|||
Balance,
December 31, 2007
|
$
|
4,093
|
Minimum
Lease Payments
|
||||
2008
|
$
|
313
|
||
2009
|
280
|
|||
2010
|
277
|
|||
2011
|
272
|
|||
2012
|
220
|
|||
Thereafter
|
1,420
|
Year
Ended December 31, 2007
|
|
Before-Tax
Amount
|
|
Tax
Expense (Benefit)
|
|
Net-of-Tax
Amount
|
|
|||
Unrealized
gains on securities
|
|
|
|
|
|
|
|
|||
Unrealized
holding gains arising during the period
|
|
$
|
699
|
|
$
|
(238
|
)
|
$
|
461
|
|
Reclassification
adjustment for losses included in net income
|
|
|
2,815
|
|
|
(957
|
)
|
|
1,858
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
comprehensive income
|
|
$
|
3,514
|
|
$
|
(1,195
|
)
|
$
|
2,319
|
|
Year
Ended December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
gains on securities
|
|
|
|
|
|
|
|
|
|
|
Unrealized
holding gains arising during the period
|
|
$
|
939
|
|
$
|
(319
|
)
|
$
|
620
|
|
Reclassification
adjustment for gains included in net income
|
|
|
(262
|
)
|
|
89
|
|
|
(173
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Other
comprehensive income
|
|
$
|
677
|
|
$
|
(230
|
)
|
$
|
447
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
Ended December 31, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
losses on securities
|
|
|
|
|
|
|
|
|
|
|
Unrealized
holding losses arising during the period
|
|
$
|
(4,200
|
)
|
$
|
1,573
|
|
$
|
(2,627
|
)
|
Reclassification
adjustment for losses included in net income
|
|
|
727
|
|
|
(53
|
)
|
|
674
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
comprehensive (loss)
|
|
$
|
(3,473
|
)
|
$
|
1,520
|
|
$
|
(1,953
|
)
|
December
31,
|
2007
|
2006
|
|||||||||||
Carrying
Amount
|
|
Estimated
Fair Value
|
|
Carrying
Amount
|
|
Estimated
Fair Value
|
|||||||
Financial
Assets
|
|||||||||||||
Cash
and due from banks
|
$
|
14,322
|
$
|
14,322
|
$
|
12,439
|
$
|
12,439
|
|||||
Federal
funds sold
|
-
|
-
|
11,664
|
11,664
|
|||||||||
Investment
securities available-for-sale
|
191,552
|
191,552
|
219,818
|
219,818
|
|||||||||
Investment
securities held-to-maturity
|
3,981
|
4,122
|
5,021
|
5,168
|
|||||||||
Non-marketable
equity securities
|
954
|
954
|
3,465
|
3,465
|
|||||||||
Loans
held-for-sale
|
688
|
700
|
170
|
168
|
|||||||||
Net
loans
|
377,737
|
373,830
|
340,767
|
332,539
|
|||||||||
Mortgage
servicing rights
|
451
|
670
|
472
|
680
|
|||||||||
Accrued
interest receivable
|
2,742
|
2,742
|
2,874
|
2,874
|
|||||||||
Financial
Liabilities
|
|||||||||||||
Deposits
with no stated maturities
|
239,074
|
239,074
|
246,090
|
246,090
|
|||||||||
Deposits
with stated maturities
|
255,050
|
255,825
|
232,832
|
231,007
|
|||||||||
Short-term
borrowings
|
33,990
|
33,977
|
30,113
|
30,113
|
|||||||||
Long-term
debt
|
25,000
|
25,460
|
52,000
|
52,741
|
|||||||||
Accrued
interest payable
|
2,344
|
2,344
|
2,240
|
2,240
|
December
31,
|
2007
|
2006
|
|||||||||||
Notional
Amount
|
|
Estimated
Fair Value
|
|
Notional
Amount
|
|
Estimated
Fair Value
|
|||||||
Commitments
to extend credit
|
$
|
77,264
|
-
|
$
|
69,926
|
-
|
|||||||
Standby
letters of credit
|
3,760
|
-
|
3,422
|
-
|
Quoted
Prices in Active Markets for Identical Assets (Level
1)
|
Significant
Other Observable Inputs (Level 2)
|
|
Balance
as of December 31, 2007
|
|||||||
Securities
available-for-sale
|
$
|
4,158
|
$
|
187,394
|
$
|
191,552
|
December
31,
|
|
2007
|
|
2006
|
|
||
Assets
|
|
|
|
|
|
||
Cash
and cash equivalents
|
|
$
|
257
|
|
$
|
8
|
|
Investment
securities available-for-sale
|
|
|
4,158
|
|
|
4,592
|
|
Investment
in subsidiary
|
|
|
48,785
|
|
|
45,915
|
|
Other
assets
|
|
|
51
|
|
|
11
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$
|
53,251
|
|
$
|
50,526
|
|
Liabilities
|
|
|
|
|
|
|
|
Other
liabilities
|
|
$
|
-
|
|
$
|
116
|
|
|
|
|
|
|
|
|
|
Shareholders’
equity
|
|
|
|
|
|
|
|
Common
stock
|
|
|
2,026
|
|
|
2,022
|
|
Surplus
|
|
|
9,933
|
|
|
9,707
|
|
Retained
earnings
|
|
|
41,282
|
|
|
40,990
|
|
Accumulated
other comprehensive income (loss), net
|
|
|
1,504
|
|
|
(815
|
)
|
Treasury
stock
|
|
|
(1,494
|
)
|
|
(1,494
|
)
|
|
|
|
|
|
|
|
|
Total
shareholders’ equity
|
|
|
53,251
|
|
|
50,410
|
|
|
|
|
|
|
|
|
|
Total
liabilities and shareholders’ equity
|
|
$
|
53,251
|
|
$
|
50,526
|
|
Year
Ended December 31,
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
Dividends
from subsidiary
|
|
$
|
2,839
|
|
$
|
2,385
|
|
$
|
2,691
|
|
Interest
and dividend income
|
|
|
77
|
|
|
70
|
|
|
57
|
|
Securities
(losses) gains
|
|
|
(86
|
)
|
|
366
|
|
|
376
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
income
|
|
|
2,830
|
|
|
2,821
|
|
|
3,124
|
|
Expenses
|
|
|
310
|
|
|
345
|
|
|
221
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
before applicable income taxes and equity in undistributed income
of
subsidiary
|
|
|
2,520
|
|
|
2,476
|
|
|
2,903
|
|
(Benefit)
provision for income taxes
|
|
|
(92
|
)
|
|
55
|
|
|
59
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
before equity in undistributed income of subsidiary
|
|
|
2,612
|
|
|
2,421
|
|
|
2,844
|
|
Equity
in undistributed income of subsidiary
|
|
|
435
|
|
|
2,999
|
|
|
2,202
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
$
|
3,047
|
|
$
|
5,420
|
|
$
|
5,046
|
|
Year
Ended December 31,
|
|
2007
|
|
2006
|
|
2005
|
|
|||
Operating
Activities
|
|
|
|
|
|
|
|
|||
Net
income
|
|
$
|
3,047
|
|
$
|
5,420
|
|
$
|
5,046
|
|
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
Equity
in undistributed income from subsidiary
|
|
|
(435
|
)
|
|
(2,999
|
)
|
|
(2,202
|
)
|
Securities
losses (gains), net
|
|
|
86
|
|
|
(366
|
)
|
|
(376
|
)
|
Stock-based
compensation expense
|
|
|
102
|
|
|
118
|
|
|
-
|
|
Decrease
(increase) in other assets
|
|
|
(33
|
)
|
|
38
|
|
|
(37
|
)
|
(Decrease)
increase in other liabilities
|
|
|
-
|
|
|
(1
|
)
|
|
(75
|
)
|
Deferred
income tax provision
|
|
|
(63
|
)
|
|
(2
|
)
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
cash provided by operating activities
|
|
|
2,704
|
|
|
2,208
|
|
|
2,358
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing
Activities
|
|
|
|
|
|
|
|
|
|
|
Purchase
of investment securities
|
|
|
(1,366
|
)
|
|
(2,672
|
)
|
|
(1,652
|
)
|
Proceeds
from sale of investment securities
|
|
|
1,538
|
|
|
2,603
|
|
|
1,600
|
|
Net
cash provided by (used by) operating activities
|
|
|
172
|
|
|
(69
|
)
|
|
(52
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Financing
Activities
|
|
|
|
|
|
|
|
|
|
|
Cash
dividends paid
|
|
|
(2,755
|
)
|
|
(2,626
|
)
|
|
(2,420
|
)
|
Proceeds
from issuance of common stock
|
|
|
124
|
|
|
421
|
|
|
112
|
|
Tax
benefit from exercise of stock options
|
|
|
4
|
|
|
66
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
cash used by financing activities
|
|
|
(2,627
|
)
|
|
(2,139
|
)
|
|
(2,304
|
)
|
Cash
and cash equivalents at beginning of year
|
|
|
8
|
|
|
8
|
|
|
6
|
|
Increase
in cash and cash equivalents
|
249
|
-
|
2
|
|||||||
Cash
and cash equivalents at end of year
|
|
$
|
257
|
|
$
|
8
|
|
$
|
8
|
|
Supplemental
Cash Flow Disclosure
|
|
|
|
|
|
|
|
|
|
|
Non-Cash
Transactions
|
|
|
|
|
|
|
|
|
|
|
Change
in net unrealized holding gains (losses), net of taxes on investment
securities
|
|
$
|
(116
|
)
|
$
|
58
|
|
$
|
(150
|
)
|
Capital
Levels
|
|||||||||||||||||||
Actual
|
|
Adequately
Capitalized
|
|
Well
Capitalized
|
|
||||||||||||||
As
of December 31, 2007
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||
Total
risk-based capital (to risk weighted assets):1
|
|||||||||||||||||||
Consolidated
|
$
|
55,169
|
13.06
|
%
|
$
|
33,790
|
8.00
|
%
|
N/A
|
N/A
|
|||||||||
Bank
|
50,770
|
12.14
|
33,463
|
8.00
|
$
|
41,829
|
10.00
|
%
|
|||||||||||
Tier
I capital (to risk weighted assets):1
|
|||||||||||||||||||
Consolidated
|
51,747
|
12.25
|
16,895
|
4.00
|
N/A
|
N/A
|
|||||||||||||
Bank
|
47,491
|
11.35
|
16,731
|
4.00
|
25,097
|
6.00
|
|||||||||||||
Tier
I capital (to average assets):1
|
|||||||||||||||||||
Consolidated
|
51,747
|
8.64
|
23,959
|
4.00
|
N/A
|
N/A
|
|||||||||||||
Bank
|
47,491
|
7.99
|
23,779
|
4.00
|
29,724
|
5.00
|
Capital
Levels
|
|||||||||||||||||||
Actual
|
|
Adequately
Capitalized
|
|
Well
Capitalized
|
|
||||||||||||||
As
of December 31, 2006
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||
Total
risk-based capital (to risk weighted assets):1
|
|||||||||||||||||||
Consolidated
|
$
|
54,133
|
13.91
|
%
|
$
|
31,135
|
8.00
|
%
|
N/A
|
N/A
|
|||||||||
Bank
|
49,742
|
12.92
|
30,789
|
8.00
|
$
|
38,486
|
10.00
|
%
|
|||||||||||
Tier
I capital (to risk weighted assets):1
|
|||||||||||||||||||
Consolidated
|
51,182
|
13.15
|
15,568
|
4.00
|
N/A
|
N/A
|
|||||||||||||
Bank
|
47,013
|
12.22
|
15,394
|
4.00
|
23,092
|
6.00
|
|||||||||||||
Tier
I capital (to average assets):1
|
|||||||||||||||||||
Consolidated
|
51,182
|
8.42
|
24,301
|
4.00
|
N/A
|
N/A
|
|||||||||||||
Bank
|
47,013
|
7.79
|
24,134
|
4.00
|
30,167
|
5.00
|
|
|
Quarters
Ended 2007
|
|
Quarters
Ended 2006
|
|
||||||||||||||||||||
|
|
March
31
|
|
June
30
|
|
Sept.
30
|
|
Dec.
31
|
|
March
31
|
|
June
30
|
|
Sept.
30
|
|
Dec.
31
|
|
||||||||
Interest
income
|
|
$
|
8,539
|
|
$
|
8,810
|
|
$
|
9,040
|
|
$
|
8,916
|
|
$
|
7,427
|
|
$
|
7,828
|
|
$
|
8,278
|
|
$
|
8,469
|
|
Interest
expense
|
|
|
4,441
|
|
|
4,358
|
|
|
4,535
|
|
|
4,404
|
|
|
3,441
|
|
|
3,798
|
|
|
4,238
|
|
|
4,429
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
interest income
|
|
|
4,098
|
|
|
4,452
|
|
|
4,505
|
|
|
4,512
|
|
|
3,986
|
|
|
4,030
|
|
|
4,040
|
|
|
4,040
|
|
Provision
for loan losses
|
|
|
75
|
|
|
150
|
|
|
150
|
|
|
325
|
|
|
-
|
|
|
45
|
|
|
60
|
|
|
240
|
|
Non-interest
income
|
|
|
(1,668
|
)
|
|
936
|
|
|
989
|
|
|
650
|
|
|
1,208
|
|
|
951
|
|
|
1,147
|
|
|
631
|
|
Non-interest
expense
|
|
|
3,322
|
|
|
4,152
|
|
|
3,327
|
|
|
3,640
|
|
|
3,236
|
|
|
3,282
|
|
|
3,254
|
|
|
3,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
(loss) before income taxes
|
|
|
(967
|
)
|
|
1,086
|
|
|
2,017
|
|
|
1,197
|
|
|
1,958
|
|
|
1,654
|
|
|
1,873
|
|
|
969
|
|
Provision
(benefit) for income taxes
|
|
|
(514
|
)
|
|
161
|
|
|
463
|
|
|
176
|
|
|
280
|
|
|
352
|
|
|
356
|
|
|
46
|
|
Net
Income (Loss)
|
|
$
|
(453
|
)
|
$
|
925
|
|
$
|
1,554
|
|
$
|
1,021
|
|
$
|
1,678
|
|
$
|
1,302
|
|
$
|
1,517
|
|
$
|
923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings
(Loss) Per Share - basic
|
|
$
|
(0.14
|
)
|
$
|
.30
|
|
$
|
.50
|
|
$
|
.33
|
|
$
|
.54
|
|
$
|
.42
|
|
$
|
.48
|
|
$
|
.30
|
|
Earnings
(Loss) Per Share - diluted
|
|
$
|
(0.14
|
)
|
$
|
.29
|
|
$
|
.49
|
|
$
|
.32
|
|
$
|
.53
|
|
$
|
.41
|
|
$
|
.48
|
|
$
|
.29
|
|
ITEM 12. |
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS
|
(a) |
1.
Financial Statements
|
QNB Corp. | ||
|
|
|
March 17, 2008 | BY: | /s/ Thomas J. Bisko |
Thomas J. Bisko |
||
President
and
Chief Executive
Officer
|
/s/
Thomas J. Bisko
|
President,
Chief Executive
|
March
17, 2008
|
||
Thomas
J. Bisko
|
Officer
and Director
|
|||
/s/
Bret H. Krevolin
|
Chief
Financial Officer
|
March
17, 2008
|
||
Bret
H. Krevolin
|
and
Principal Financial and Accounting Officer
|
|||
/s/
Kenneth F. Brown, Jr.
|
Director
|
March
17, 2008
|
||
Kenneth
F. Brown, Jr.
|
||||
/s/
Dennis Helf
|
Director,
Chairman
|
March
17, 2008
|
||
Dennis
Helf
|
||||
/s/
G. Arden Link
|
Director
|
March
17, 2008
|
||
G.
Arden Link
|
||||
/s/
Charles M. Meredith, III
|
Director
|
March
17, 2008
|
||
Charles
M. Meredith, III
|
||||
/s/
Anna Mae Papso
|
Director
|
March17,
2008
|
||
Anna
Mae Papso
|
||||
/s/
Gary S. Parzych
|
Director
|
March
17, 2008
|
||
Gary
S. Parzych
|
||||
/s/
Bonnie Rankin
|
Director
|
March
17, 2008
|
||
Bonnie
Rankin
|
||||
/s/
Henry L. Rosenberger
|
Director
|
March
17, 2008
|
||
Henry L. Rosenberger |
||||
/s/
Edgar L. Stauffer
|
Director
|
March
17, 2008
|
||
Edgar L. Stauffer |