þ
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the fiscal year ended
December 31, 2009
|
|
or
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from ___________ to ___________
|
Kentucky
|
61-1206757
|
|
(State or other jurisdiction of incorporation organization)
|
(I.R.S. Employer Identification No.)
|
|
2883 Fifth Avenue
Huntington, West Virginia
|
25702
|
|
(Address of principal executive offices)
|
(Zip Code
)
|
|
Registrant’s telephone number
(304) 525-1600
|
Title of each class
|
Name of exchange on which registered
|
|
Common Stock without par value
|
NASDAQ:GMS
|
Large accelerated filer
o
.
|
Accelerated filer
o
.
|
Non-accelerated filer
o
.
|
Smaller reporting company
þ
|
Title of each class
|
Outstanding at March 15, 2010
|
|
Common Stock without par value
|
7,937,143
|
Document
|
Parts Into Which Incorporated
|
|
Proxy Statement for the Annual Meeting of Shareholders to be held on June 16, 2010.
|
Part III
|
TABLE OF CONTENTS
|
|||||
PART I
|
|||||
4 | |||||
20 | |||||
35 | |||||
35 | |||||
35 | |||||
35 | |||||
PART II
|
|||||
36 | |||||
39 | |||||
40 | |||||
73 | |||||
91 | |||||
93 | |||||
94 | |||||
95 | |||||
96 | |||||
97 | |||||
98 | |||||
100 | |||||
149 | |||||
149 | |||||
150 | |||||
PART III
|
|||||
151 | |||||
151 | |||||
151 | |||||
151 | |||||
151 | |||||
PART IV
|
|||||
152 | |||||
156 | |||||
|
a)
|
conduct a review of senior management to ensure that these individuals can perform the duties required under the bank’s policies and procedures and the requirements of the written agreement, and where necessary, provide a written program to address the training of its senior officers;
|
|
b)
|
achieve certain regulatory capital levels, which are greater than the regulatory requirements to be “well capitalized” under bank regulatory requirements. In particular, Adams National must achieve a: 12% total risk-based capital to total risk-weighted assets ratio; 11% Tier 1 capital to risk-weighted assets ratio; and 9% Tier 1 capital to adjusted total assets ratio;
|
|
d)
|
make additions to the allowance for loan and lease losses and adopt and implement written policies and procedures for establishing and maintaining the allowance in a manner consistent with the written agreement;
|
|
e)
|
adopt and implement an asset diversification program consistent with OCC guidelines and to perform an analysis of the bank’s concentrations of credit;
|
|
f)
|
take all necessary actions to protect the bank’s interest in criticized assets, adopt and implement a program to eliminate regulatory criticism of these assets, engage in an ongoing review of its criticized assets and develop and implement procedures for the effective monitoring of the loan portfolio;
|
|
g)
|
hire an independent appraiser to provide a written or updated appraisal of certain assets;
|
|
h)
|
develop and implement a program to improve the management of the loan portfolio and to provide the Adams National Board with monthly written reports on credit quality;
|
|
i)
|
employ a loan review consultant acceptable to the OCC to perform a quarterly quality review of Adams National’s assets;
|
|
j)
|
revise the bank's lending policy in accordance with OCC requirements; and
|
|
k)
|
maintain acceptable liquidity levels.
|
•
|
timely and successfully integrate the operations of Premier and each of the acquisitions;
|
•
|
maintain the existing relationships with the depositors of each acquisition to minimize the withdrawal of deposits subsequent to the merger(s);
|
•
|
maintain and enhance the existing relationships with the borrowers of each acquisition to limit potential losses from loans made by the them;;
|
•
|
control the incremental non-interest expense of the integrated operations to maintain overall operating efficiencies;
|
•
|
retain and attract qualified personnel at each acquisition; and
|
•
|
compete effectively in the communities served by each acquisition and in nearby communities.
|
Cash
|
Sales Price
|
|||||||||||
Dividends Paid
|
High
|
Low
|
||||||||||
2008
|
||||||||||||
First Quarter
|
$ | 0.10 | $ | 13.59 | $ | 11.01 | ||||||
Second Quarter
|
0.11 | 13.15 | 10.05 | |||||||||
Third Quarter
|
0.11 | 11.63 | 8.50 | |||||||||
Fourth Quarter
|
0.11 | 9.80 | 5.98 | |||||||||
0.43 | ||||||||||||
2009
|
||||||||||||
First Quarter
|
$ | 0.11 | $ | 9.00 | $ | 4.00 | ||||||
Second Quarter
|
0.11 | 7.19 | 4.82 | |||||||||
Third Quarter
|
0.11 | 7.50 | 5.78 | |||||||||
Fourth Quarter
|
0.11 | 6.92 | 4.00 | |||||||||
0.44 | ||||||||||||
2010
|
||||||||||||
First Quarter (through March 15, 2010)
|
$ | 0.11 | $ | 8.90 | $ | 6.32 |
Period Ending
|
||||||||||||
Index
|
12/31/04
|
12/31/05
|
12/31/06
|
12/31/07
|
12/31/08
|
12/31/09
|
||||||
Premier Financial Bancorp, Inc.
|
100.00
|
129.39
|
114.72
|
107.11
|
61.61
|
63.16
|
||||||
Russell 3000
|
100.00
|
106.12
|
122.80
|
129.11
|
80.94
|
103.88
|
||||||
SNL $500M-$1B Bank Index
|
100.00
|
104.29
|
118.61
|
95.04
|
60.90
|
58.00
|
||||||
*Source: SNL Financial LC, Charlottesville, VA
|
Plan Category
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
(a)
|
Weighted-average exercise price of outstanding options, warrants and rights
(b)
|
Number of securities remaining available for future issuance under equity compensation plans (Excluding securities reflected in column (a))
(c)
|
|||||||||
Equity compensation plans approved by shareholders
|
||||||||||||
2002 Stock Option Plan
|
212,449 | $ | 11.18 | 281,882 | ||||||||
Equity compensation plans
not
approved by shareholders
|
||||||||||||
None
|
||||||||||||
Total
|
212,449 | $ | 11.18 | 281,882 |
(Dollars in thousands, except per share amounts)
|
At or for the Year Ended December 31
|
|||||||||||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Earnings
|
||||||||||||||||||||
Net interest income
|
$ | 31,083 | $ | 26,035 | $ | 22,296 | $ | 21,395 | $ | 19,852 | ||||||||||
Provision for loan losses
|
1,052 | 147 | (78 | ) | (1,161 | ) | 4 | |||||||||||||
Non-interest income
|
9,136 | 5,291 | 4,623 | 4,165 | 3,920 | |||||||||||||||
Non-interest expense
|
27,115 | 19,894 | 16,408 | 16,937 | 17,305 | |||||||||||||||
Income taxes
|
2,934 | 3,749 | 3,470 | 3,283 | 2,029 | |||||||||||||||
Net income
|
9,118 | 7,536 | 7,119 | 6,501 | 4,434 | |||||||||||||||
Preferred stock dividends
|
133 | - | - | - | - | |||||||||||||||
Net income available to
common shareholders
|
$ | 8,985 | $ | 7,536 | $ | 7,119 | $ | 6,501 | $ | 4,434 | ||||||||||
Financial Position
|
||||||||||||||||||||
Total assets
|
$ | 1,101,750 | $ | 724,465 | $ | 549,255 | $ | 535,452 | $ | 528,324 | ||||||||||
Loans
|
699,133 | 467,111 | 346,570 | 343,797 | 328,717 | |||||||||||||||
Allowance for loan losses
|
7,569 | 8,544 | 6,497 | 6,661 | 7,892 | |||||||||||||||
Goodwill and other intangibles
|
31,595 | 29,974 | 15,816 | 15,816 | 15,816 | |||||||||||||||
Securities
|
240,970 | 175,741 | 124,242 | 121,367 | 137,419 | |||||||||||||||
Deposits
|
913,784 | 589,182 | 449,033 | 438,950 | 435,843 | |||||||||||||||
Other borrowings
|
55,564 | 41,518 | 26,124 | 33,091 | 19,053 | |||||||||||||||
Subordinated debentures
|
- | - | - | - | 15,722 | |||||||||||||||
Preferred equity
|
21,705 | - | - | - | - | |||||||||||||||
Common equity
|
106,851 | 89,422 | 67,389 | 61,002 | 54,287 | |||||||||||||||
Per Common Share Data
|
||||||||||||||||||||
Net income – basic
|
1.32 | 1.25 | 1.36 | 1.24 | 0.85 | |||||||||||||||
Net income - diluted
|
1.32 | 1.25 | 1.35 | 1.24 | 0.84 | |||||||||||||||
Book value
|
13.46 | 13.99 | 12.87 | 11.65 | 10.37 | |||||||||||||||
Tangible book value
|
9.41 | 9.30 | 9.85 | 8.63 | 7.35 | |||||||||||||||
Cash dividends
|
0.44 | 0.43 | 0.40 | 0.10 | 0.00 | |||||||||||||||
Financial Ratios
|
||||||||||||||||||||
Return on average assets
|
1.09 | % | 1.12 | % | 1.31 | % | 1.21 | % | 0.82 | % | ||||||||||
Return on average
common equity
|
9.47 | % | 9.38 | % | 11.13 | % | 11.31 | % | 8.42 | % | ||||||||||
Dividend payout
|
33.33 | % | 34.40 | % | 29.41 | % | 8.06 | % | 0.00 | % | ||||||||||
Stockholders’ equity to total
assets at period-end
|
11.67 | % | 12.34 | % | 12.27 | % | 11.39 | % | 10.28 | % | ||||||||||
Average stockholders’ equity
to average total assets
|
12.19 | % | 11.94 | % | 11.74 | % | 10.74 | % | 9.77 | % |
ANALYSIS of RETURN ON ASSETS and EQUITY
|
||||||||||||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
As a percent of average earning assets
|
||||||||||||||||||||
Fully taxable-equivalent net interest income
|
4.12 | % | 4.21 | % | 4.42 | % | 4.32 | % | 4.00 | % | ||||||||||
Provision for loan losses
|
(0.14 | ) | (0.02 | ) | 0.02 | 0.23 | (0.00 | ) | ||||||||||||
Net credit income
|
3.98 | 4.19 | 4.44 | 4.55 | 4.00 | |||||||||||||||
Gains on acquisition of subsidiary and sales of assets
|
0.47 | 0.01 | 0.00 | 0.00 | 0.00 | |||||||||||||||
Non-interest income
|
0.74 | 0.84 | 0.91 | 0.84 | 0.78 | |||||||||||||||
Non-interest expense
|
(3.57 | ) | (3.20 | ) | (3.23 | ) | (3.40 | ) | (3.46 | ) | ||||||||||
Tax equivalent adjustment
|
(0.03 | ) | (0.03 | ) | (0.04 | ) | (0.03 | ) | (0.03 | ) | ||||||||||
Applicable income taxes
|
(0.39 | ) | (0.60 | ) | (0.68 | ) | (0.66 | ) | (0.41 | ) | ||||||||||
Preferred stock dividends
|
(0.02 | ) | (0.00 | ) | (0.00 | ) | (0.00 | ) | (0.00 | ) | ||||||||||
Return on average earning assets
|
1.18 | 1.21 | 1.40 | 1.30 | 0.88 | |||||||||||||||
Multiplied by average earning assets to
average total assets
|
92.20 | 92.48 | 93.34 | 93.07 | 92.84 | |||||||||||||||
Return on average assets
|
1.09 | % | 1.12 | % | 1.31 | % | 1.21 | % | 0.82 | % | ||||||||||
Multiplied by average assets to
average common stockholders’ equity
|
8.68 | X | 8.37 | X | 8.52 | X | 9.31 | X | 10.23 | X | ||||||||||
Return on average common equity
|
9.47 | % | 9.38 | % | 11.13 | % | 11.31 | % | 8.42 | % | ||||||||||
QUARTERLY FINANCIAL INFORMATION
|
||||||||||||||||||||
(Dollars in thousands, except per share amounts)
|
||||||||||||||||||||
First
|
Second
|
Third
|
Fourth
|
Full Year
|
||||||||||||||||
2009
|
||||||||||||||||||||
Interest income
|
$ | 9,136 | $ | 9,120 | $ | 9,114 | $ | 13,857 | $ | 41,227 | ||||||||||
Interest expense
|
2,578 | 2,458 | 2,346 | 2,762 | 10,144 | |||||||||||||||
Net interest income
|
6,558 | 6,662 | 6,768 | 11,095 | 31,083 | |||||||||||||||
Provision for loan losses
|
102 | 110 | 127 | 713 | 1,052 | |||||||||||||||
Gain on acquisition of subsidiary
|
0 | 0 | 0 | 3,552 | 3,552 | |||||||||||||||
Net overhead
|
4,594 | 4,559 | 4,349 | 8,029 | 21,531 | |||||||||||||||
Income before income taxes
|
1,862 | 1,993 | 2,292 | 5,905 | 12,052 | |||||||||||||||
Net income
|
1,229 | 1,355 | 1,502 | 5,032 | 9,118 | |||||||||||||||
Dividends on preferred stock
|
0 | 0 | 0 | 133 | 133 | |||||||||||||||
Net income available to common stockholders
|
1,229 | 1,355 | 1,502 | 4,899 | 8,985 | |||||||||||||||
Basic net income per share
|
0.19 | 0.21 | 0.23 | 0.62 | 1.32 | |||||||||||||||
Diluted net income per share
|
0.19 | 0.21 | 0.23 | 0.61 | 1.32 | |||||||||||||||
Dividends paid per share
|
0.11 | 0.11 | 0.11 | 0.11 | 0.44 | |||||||||||||||
2008
|
||||||||||||||||||||
Interest income
|
$ | 8,427 | $ | 9,433 | $ | 10,276 | $ | 9,708 | $ | 37,844 | ||||||||||
Interest expense
|
2,833 | 2,984 | 3,099 | 2,893 | 11,809 | |||||||||||||||
Net interest income
|
5,594 | 6,449 | 7,177 | 6,815 | 26,035 | |||||||||||||||
Provision for loan losses
|
(135 | ) | 91 | 85 | 106 | 147 | ||||||||||||||
Securities gains
|
0 | 93 | 0 | 0 | 93 | |||||||||||||||
Net overhead
|
3,056 | 3,545 | 4,197 | 3,898 | 14,696 | |||||||||||||||
Income before income taxes
|
2,673 | 2,906 | 2,895 | 2,811 | 11,285 | |||||||||||||||
Net income
|
1,774 | 1,930 | 1,930 | 1,902 | 7,536 | |||||||||||||||
Basic net income per share
|
0.34 | 0.32 | 0.30 | 0.30 | 1.25 | |||||||||||||||
Diluted net income per share
|
0.34 | 0.32 | 0.30 | 0.30 | 1.25 | |||||||||||||||
Dividends paid per share
|
0.10 | 0.11 | 0.11 | 0.11 | 0.43 |
AVERAGE CONSOLIDATED BALANCE SHEETS AND NET INTEREST INCOME ANALYSIS
|
||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||||
2009
|
2008
|
2007
|
||||||||||||||||||||||||||||||||||
Average
Balance
|
Interest
|
Yield/
Rate (2)
|
Average
Balance
|
Interest
|
Yield/
Rate (2)
|
Average
Balance
|
Interest
|
Yield/
Rate (2)
|
||||||||||||||||||||||||||||
Assets:
|
||||||||||||||||||||||||||||||||||||
Interest earning assets
|
||||||||||||||||||||||||||||||||||||
U.S. Treasury and federal
agency securities
|
$ | 102,904 | $ | 3,393 | 3.30 | % | $ | 102,758 | $ | 4,457 | 4.34 | % | $ | 82,177 | $ | 3,496 | 4.25 | % | ||||||||||||||||||
States and municipal
obligations (1)
|
8,210 | 398 | 4.85 | 6,098 | 320 | 5.25 | 4,067 | 241 | 5.93 | |||||||||||||||||||||||||||
Mortgage backed securities
|
72,121 | 3,069 | 4.26 | 53,069 | 2,517 | 4.74 | 37,017 | 1,799 | 4.86 | |||||||||||||||||||||||||||
Other securities
|
6,012 | 250 | 4.16 | 3,723 | 180 | 4.83 | 3,307 | 212 | 6.41 | |||||||||||||||||||||||||||
Total investment securities
|
189,247 | 7,110 | 3.76 | 165,648 | 7,474 | 4.51 | 126,568 | 5,748 | 4.54 | |||||||||||||||||||||||||||
Federal funds sold
|
28,912 | 24 | 0.08 | 37,885 | 748 | 1.97 | 36,088 | 1,829 | 5.07 | |||||||||||||||||||||||||||
Interest-bearing deposits
with banks
|
14,815 | 57 | 0.38 | 1,614 | 39 | 2.42 | 1,273 | 56 | 4.40 | |||||||||||||||||||||||||||
Loans, net of unearned
income (3)(4)
|
||||||||||||||||||||||||||||||||||||
Commercial
|
303,514 | 18,467 | 6.08 | 207,939 | 14,044 | 6.75 | 169,217 | 13,591 | 8.03 | |||||||||||||||||||||||||||
Real estate mortgage
|
168,643 | 11,434 | 6.78 | 155,324 | 11,074 | 7.13 | 129,072 | 9,474 | 7.34 | |||||||||||||||||||||||||||
Installment
|
54,316 | 4,337 | 7.98 | 53,802 | 4,626 | 8.60 | 46,399 | 4,244 | 9.15 | |||||||||||||||||||||||||||
Total loans
|
526,473 | 34,238 | 6.50 | 417,065 | 29,744 | 7.13 | 344,688 | 27,309 | 7.92 | |||||||||||||||||||||||||||
Total interest earning assets
|
759,447 | 41,429 | 5.46 | 622,212 | 38,005 | 6.11 | 508,617 | 34,942 | 6.87 | |||||||||||||||||||||||||||
Allowance for loan losses
|
(8,218 | ) | (8,020 | ) | (6,615 | ) | ||||||||||||||||||||||||||||||
Cash and due from banks
|
18,095 | 17,025 | 13,853 | |||||||||||||||||||||||||||||||||
Premises and equipment
|
12,439 | 9,759 | 6,378 | |||||||||||||||||||||||||||||||||
Other assets
|
41,922 | 31,802 | 22,653 | |||||||||||||||||||||||||||||||||
Total assets
|
$ | 823,685 | $ | 672,778 | $ | 544,886 | ||||||||||||||||||||||||||||||
Liabilities and Equity:
|
||||||||||||||||||||||||||||||||||||
Interest bearing liabilities
|
||||||||||||||||||||||||||||||||||||
NOW and money market
|
$ | 162,870 | 637 | 0.39 | % | $ | 136,878 | 1,136 | 0.83 | % | $ | 119,849 | 1,780 | 1.49 | % | |||||||||||||||||||||
Savings deposits
|
78,240 | 250 | 0.32 | 66,978 | 381 | 0.57 | 53,000 | 384 | 0.72 | |||||||||||||||||||||||||||
Certificates of deposit and
other time deposits
|
316,016 | 8,234 | 2.61 | 254,802 | 9,159 | 3.59 | 202,183 | 8,855 | 4.38 | |||||||||||||||||||||||||||
Total interest bearing
deposits
|
557,126 | 9,121 | 1.64 | 458,658 | 10,676 | 2.33 | 375,032 | 11,019 | 2.94 | |||||||||||||||||||||||||||
Short-term borrowings
|
16,730 | 139 | 0.83 | 17,325 | 251 | 1.45 | 13,200 | 321 | 2.43 | |||||||||||||||||||||||||||
Other borrowings
|
16,626 | 581 | 3.49 | 12,658 | 590 | 4.66 | 10,047 | 769 | 7.65 | |||||||||||||||||||||||||||
FHLB advances
|
7,179 | 303 | 4.22 | 4,723 | 292 | 6.18 | 5,363 | 347 | 6.47 | |||||||||||||||||||||||||||
Total interest-bearing
liabilities
|
597,661 | 10,144 | 1.70 | % | 493,364 | 11,809 | 2.39 | % | 403,642 | 12,456 | 3.09 | % | ||||||||||||||||||||||||
Non-interest bearing deposits
|
121,029 | 94,155 | 74,522 | |||||||||||||||||||||||||||||||||
Other liabilities
|
4,593 | 4,903 | 2,743 | |||||||||||||||||||||||||||||||||
Preferred equity
|
5,548 | - | - | |||||||||||||||||||||||||||||||||
Common equity
|
94,854 | 80,356 | 63,979 | |||||||||||||||||||||||||||||||||
Total liabilities and equity
|
$ | 823,685 | $ | 672,778 | $ | 544,886 | ||||||||||||||||||||||||||||||
Net interest earnings
(1)
|
$ | 31,285 | $ | 26,196 | $ | 22,486 | ||||||||||||||||||||||||||||||
Net interest spread
(1)
|
3.76 | % | 3.72 | % | 3.78 | % | ||||||||||||||||||||||||||||||
Net interest margin
(1)
|
4.12 | % | 4.21 | % | 4.42 | % | ||||||||||||||||||||||||||||||
(1) Taxable – equivalent yields are calculated assuming a 34% federal income tax rate
(2) Yields are calculated on historical cost except for yields on marketable equity securities that are calculated used fair value
(3) Includes loan fees, immaterial in amount, in both interest income and the calculation of yield on loans
(4) Includes loans on non-accrual status
|
LOAN SUMMARY
|
||||||||||||||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||||||||
As of December 31,
|
||||||||||||||||||||||||||||||
2009
|
%
|
2008
|
%
|
2007
|
%
|
2006
|
%
|
2005
|
%
|
|||||||||||||||||||||
Summary of Loans by Type
|
||||||||||||||||||||||||||||||
Commercial, secured by real estate
|
$ | 304,607 | 43.6 | % | $ | 133,742 | 28.7 | % | $ | 100,278 | 28.9 | % | $ | 101,786 | 29.6 | % | $ | 85,989 | 26.2 | % | ||||||||||
Commercial, other
|
76,140 | 10.9 | 61,655 | 13.2 | 40,438 | 11.7 | 43,981 | 12.8 | 49,362 | 15.0 | ||||||||||||||||||||
Real estate construction
|
51,637 | 7.4 | 26,182 | 5.6 | 24,035 | 6.9 | 11,303 | 3.3 | 11,070 | 3.4 | ||||||||||||||||||||
Real estate mortgage
|
211,552 | 30.3 | 185,536 | 39.7 | 133,776 | 38.6 | 138,795 | 40.4 | 134,570 | 40.9 | ||||||||||||||||||||
Agricultural
|
2,710 | 0.4 | 2,446 | 0.5 | 1,845 | 0.5 | 1,930 | 0.5 | 1,670 | 0.5 | ||||||||||||||||||||
Consumer
|
49,312 | 7.0 | 51,793 | 11.1 | 41,893 | 12.1 | 42,188 | 12.3 | 42,096 | 12.8 | ||||||||||||||||||||
Other
|
3,175 | 0.4 | 5,757 | 1.2 | 4,305 | 1.3 | 3,814 | 1.1 | 3,960 | 1.2 | ||||||||||||||||||||
Total loans
|
$ | 699,133 | 100.0 | % | $ | 467,111 | 100.0 | % | $ | 346,570 | 100.0 | % | $ | 343,797 | 100.0 | % | $ | 328,717 | 100.0 | % | ||||||||||
Non-performing Assets
|
||||||||||||||||||||||||||||||
Non-accrual loans
|
$ | 46,299 | $ | 6,943 | $ | 3,157 | $ | 4,698 | $ | 3,751 | ||||||||||||||||||||
Accruing loans which are contractually past due 90 days or more
|
489 | 625 | 987 | 992 | 853 | |||||||||||||||||||||||||
Troubled debt restucturings
|
11,974 | 1,203 | 1,489 | 1,268 | 1,540 | |||||||||||||||||||||||||
Total non-performing and restructured loans
|
58,762 | 8,771 | 5,633 | 6,958 | 6,144 | |||||||||||||||||||||||||
Other real estate acquired through foreclosures
|
9,251 | 1,056 | 174 | 495 | 2,049 | |||||||||||||||||||||||||
Total non-performing and restructured loans and other real estate
|
$ | 68,013 | $ | 9,827 | $ | 5,807 | $ | 7,453 | $ | 8,193 | ||||||||||||||||||||
Non-performing and restructured loans as a % of total loans
|
8.40 | % | 1.88 | % | 1.63 | % | 2.02 | % | 1.87 | % | ||||||||||||||||||||
Non-performing and restructured loans and other real estate as a % of total assets
|
6.17 | % | 1.36 | % | 1.06 | % | 1.39 | % | 1.55 | % | ||||||||||||||||||||
Allocation of Allowance for Loan Losses
|
||||||||||||||||||||||||||||||
Commercial, other
|
$ | 810 | 11.7 | % | $ | 1,197 | 14.9 | % | $ | 689 | 13.5 | % | $ | 839 | 14.4 | % | $ | 1,071 | 16.7 | % | ||||||||||
Real estate, construction
|
261 | 7.4 | 283 | 5.6 | 237 | 6.9 | 117 | 3.3 | 134 | 3.4 | ||||||||||||||||||||
Real estate, other
|
3,998 | 73.9 | 4,564 | 68.4 | 3,092 | 67.5 | 3,395 | 70.0 | 3,810 | 67.1 | ||||||||||||||||||||
Consumer installment
|
363 | 7.0 | 345 | 11.1 | 259 | 12.1 | 521 | 12.3 | 772 | 12.8 | ||||||||||||||||||||
Unallocated
|
2,137 | 2,155 | 2,220 | 1,789 | 2,105 | |||||||||||||||||||||||||
Total
|
$ | 7,569 | 100.0 | % | $ | 8,544 | 100.0 | % | $ | 6,497 | 100.0 | % | $ | 6,661 | 100.0 | % | $ | 7,892 | 100.0 | % | ||||||||||
SUMMARY OF LOAN LOSS EXPERIENCE
|
||||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
For the Year Ended December 31
|
||||||||||||||||||||
2009
|
2008
|
2007
|
2006
|
2005
|
||||||||||||||||
Allowance for loan losses,
beginning of period
|
$ | 8,544 | $ | 6,497 | $ | 6,661 | $ | 7,892 | $ | 9,384 | ||||||||||
Amounts charged off:
|
||||||||||||||||||||
Commercial, financial and agricultural loans
|
777 | 547 | 83 | 154 | 736 | |||||||||||||||
Real estate construction loans
|
37 | 0 | 0 | 0 | 0 | |||||||||||||||
Real estate loans – other
|
1,171 | 369 | 239 | 863 | 549 | |||||||||||||||
Consumer installment loans
|
452 | 316 | 436 | 393 | 930 | |||||||||||||||
Total charge-offs
|
2,437 | 1,232 | 758 | 1,410 | 2,215 | |||||||||||||||
Recoveries on amounts previously charged-off:
|
||||||||||||||||||||
Commercial, financial and agricultural loans
|
82 | 113 | 66 | 266 | 91 | |||||||||||||||
Real estate construction loans
|
- | 33 | 14 | 8 | 1 | |||||||||||||||
Real estate loans – other
|
208 | 459 | 302 | 340 | 84 | |||||||||||||||
Consumer installment loans
|
120 | 227 | 290 | 726 | 543 | |||||||||||||||
Total recoveries
|
410 | 832 | 672 | 1,340 | 719 | |||||||||||||||
Net charge-offs
|
2,027 | 400 | 86 | 70 | 1,496 | |||||||||||||||
Balance of acquired subsidiaries
|
0 | 2,300 | 0 | 0 | 0 | |||||||||||||||
Provision for loan losses
|
1,052 | 147 | (78 | ) | (1,161 | ) | 4 | |||||||||||||
Allowance for loan losses, end of period
|
$ | 7,569 | $ | 8,544 | $ | 6,497 | $ | 6,661 | $ | 7,892 | ||||||||||
Average total loans
|
$ | 526,473 | $ | 417,065 | $ | 344,688 | $ | 338,336 | $ | 326,615 | ||||||||||
Total loans at year-end
|
699,133 | 467,111 | 346,570 | 343,797 | 328,717 | |||||||||||||||
As a percent of average loans
|
||||||||||||||||||||
Net charge-offs
|
0.39 | % | 0.10 | % | 0.02 | % | 0.02 | % | 0.46 | % | ||||||||||
Provision for loan losses
|
0.20 | % | 0.04 | % | (0.02 | )% | (0.34 | )% | 0.00 | % | ||||||||||
Allowance for loan losses
|
1.44 | % | 2.05 | % | 1.88 | % | 1.97 | % | 2.42 | % | ||||||||||
As a percent of total loans at year-end
|
||||||||||||||||||||
Allowance for loan losses
|
1.08 | % | 1.83 | % | 1.87 | % | 1.94 | % | 2.40 | % | ||||||||||
As a multiple of net charge-offs
|
||||||||||||||||||||
Allowance for loan losses
|
3.73 | X | 21.36 | X | 75.55 | X | 95.16 | X | 5.28 | X | ||||||||||
Income before tax and provision for loan losses
|
6.46 | X | 28.66 | X | 122.22 | X | 123.19 | X | 4.32 | X | ||||||||||
LOAN MATURITIES and INTEREST SENSITIVITY
|
||||||||||||||||
December 31, 2009
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Projected Maturities*
|
||||||||||||||||
One Year or
Less
|
One Through
Five Years
|
Over
Five Years
|
Total
|
|||||||||||||
Commercial, secured by real estate
|
$ | 64,629 | $ | 116,652 | $ | 123,326 | $ | 304,607 | ||||||||
Commercial, other
|
33,274 | 25,999 | 16,867 | 76,140 | ||||||||||||
Real estate construction
|
35,100 | 5,533 | 11,004 | 51,637 | ||||||||||||
Agricultural
|
280 | 1,863 | 567 | 2,710 | ||||||||||||
Total
|
$ | 133,283 | $ | 150,047 | $ | 151,764 | $ | 435,094 | ||||||||
Fixed rate loans
|
$ | 60,481 | $ | 107,980 | $ | 30,391 | $ | 198,852 | ||||||||
Floating rate loans
|
72,802 | 42,067 | 121,373 | 236,242 | ||||||||||||
Total
|
$ | 133,283 | $ | 150,047 | $ | 151,764 | $ | 435,094 | ||||||||
Fixed rate loans projected to mature after one year
|
$ | 138,371 | ||||||||||||||
Floating rate loans projected to mature after one year
|
163,440 | |||||||||||||||
Total
|
$ | 301,811 | ||||||||||||||
(*) Based on scheduled or approximate repayments
|
FAIR VALUE OF SECURITIES AVAILABLE FOR SALE
|
||||||||||||
(Dollars in thousands)
|
||||||||||||
As of December 31
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
U.S. Treasury securities
|
$ | 1,005 | $ | 1,544 | $ | 5,574 | ||||||
U.S. government sponsored entity securities
|
150,067 | 97,105 | 74,859 | |||||||||
States and political subdivisions
|
10,247 | 7,130 | 3,816 | |||||||||
Mortgage-backed securities issued by government sponsored entities
|
74,042 | 69,962 | 39,993 | |||||||||
Corporate securities
|
5,609 | - | - | |||||||||
Total securities
|
$ | 240,970 | $ | 175,741 | $ | 124,242 | ||||||
SECURITIES MATURITY AND YIELD ANALYSIS
|
||||||||||
December 31, 2009
|
||||||||||
(Dollars in thousands)
|
||||||||||
Market Value
|
Average Maturity (yrs/mos)
|
Taxable Equivalent Yield*
|
||||||||
U.S. Treasury securities
|
||||||||||
Within one year
|
$ | 1,005 | 3.97 | % | ||||||
Total U.S. Treasury Securities
|
1,005 | 0/2 | 3.97 | |||||||
U.S. government sponsored entity securities
|
||||||||||
Within one year
|
2,031 | 3.83 | ||||||||
After one but within five years
|
114,090 | 2.72 | ||||||||
After five but within ten years
|
33,946 | 3.15 | ||||||||
Total U.S. government sponsored entity securities
|
$ | 150,067 | 4/4 | 2.83 | ||||||
States and political subdivisions
|
||||||||||
Within one year
|
110 | 8.31 | ||||||||
After one but within five years
|
3,785 | 4.39 | ||||||||
After five but within ten years
|
6,352 | 4.72 | ||||||||
Total states and political subdivisions securities
|
$ | 10,247 | 5/9 | 4.64 | ||||||
Mortgage-backed securities**
|
||||||||||
Within one year
|
2,737 | 4.97 | ||||||||
After one but within five years
|
71,257 | 4.37 | ||||||||
After five but within ten years
|
45 | 3.09 | ||||||||
Over ten years
|
3 | 4.43 | ||||||||
Total mortgage-backed securities
|
$ | 74,042 | 2/5 | 4.40 | ||||||
Other securities**
|
||||||||||
After one but within five years
|
631 | 38.63 | ||||||||
Over ten years
|
3,791 | 8.57 | ||||||||
Total other securities
|
$ | 4,422 | 33/6 | 12.86 | ||||||
Corporate preferred securities
|
1,188 | n/a | 9.76 | |||||||
Total securities available-for-sale
|
$ | 240,970 | 4/4 | 3.61 | ||||||
(*) Fully tax-equivalent using the rate of 34%
|
||||||||||
(**) Maturities for mortgage-backed securities are based on expected average life
|
MATURITY OF TIME DEPOSITS $100,000 OR MORE
|
||||
December 31, 2009
|
||||
(Dollars in thousands)
|
||||
Maturing 3 months or less
|
$ | 33,225 | ||
Maturing over 3 months
|
31,604 | |||
Maturing over 6 months
|
53,154 | |||
Maturing over 12 months
|
31,907 | |||
Total
|
$ | 149,890 | ||
Year-end
2009
|
Year-end
2008
|
ALCO Guidelines
|
||||||||||
Projected 1-year net interest income
|
||||||||||||
-100 bp change vs. base rate
|
-0.1 | % | -1.7 | % | 5 | % | ||||||
+100 bp change vs. base rate
|
1.9 | % | 1.3 | % | 5 | % | ||||||
Projected 1-year net interest income
|
||||||||||||
-200 bp change vs. base rate
|
-0.8 | % | -3.8 | % | 10 | % | ||||||
+200 bp change vs. base rate
|
3.1 | % | 2.5 | % | 10 | % |
SELECTED CAPITAL INFORMATION
|
||||||||||||
(Dollars in thousands)
|
||||||||||||
As of December 31
|
||||||||||||
2009
|
2008
|
Change
|
||||||||||
Stockholders’ Equity
|
$ | 128,556 | $ | 89,422 | $ | 39,134 | ||||||
Disallowed amounts of goodwill and other intangibles
|
(31,595 | ) | (26,805 | ) | (4,790 | ) | ||||||
Other comprehensive loss related to pension plan
|
- | 87 | (87 | ) | ||||||||
Unrealized (gain) loss on securities available for sale
|
(2,090 | ) | (1,634 | ) | (456 | ) | ||||||
Tier I capital
|
$ | 94,871 | $ | 61,070 | $ | 33,801 | ||||||
Tier II capital adjustments
|
||||||||||||
Allowable amount of the allowance for loan losses
|
7,569 | 5,486 | ||||||||||
Total capital
|
$ | 102,440 | $ | 66,556 | ||||||||
Total risk-weighted assets
|
$ | 699,622 | $ | 436,023 | ||||||||
Ratios
|
||||||||||||
Tier I capital to risk-weighted assets
|
13.56 | % | 14.01 | % | ||||||||
Total capital to risk-weighted assets
|
14.64 | % | 15.26 | % | ||||||||
Leverage at year-end
|
8.90 | % | 8.69 | % |
NON-INTEREST INCOME AND EXPENSE
|
||||||||||||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||||||
Increase (Decrease) Over Prior Year
|
||||||||||||||||||||||||||||
2009
|
2008
|
|||||||||||||||||||||||||||
2009
|
2008
|
2007
|
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||||||||||||||
Non-interest income:
|
||||||||||||||||||||||||||||
Service charges on deposit
accounts
|
$ | 3,521 | $ | 3,249 | $ | 2,738 | $ | 272 | 8.37 | $ | 511 | 18.66 | ||||||||||||||||
Electronic banking income
|
1,084 | 824 | 608 | 260 | 31.55 | 216 | 35.53 | |||||||||||||||||||||
Secondary market mortgage income
|
443 | 458 | 650 | (15 | ) | (3.28 | ) | (192 | ) | (29.54 | ) | |||||||||||||||||
Other
|
536 | 667 | 627 | (131 | ) | (19.64 | ) | 40 | 6.38 | |||||||||||||||||||
Total fees and other income
|
$ | 5,584 | $ | 5,198 | $ | 4,623 | 386 | 7.43 | 575 | 12.44 | ||||||||||||||||||
Gain on acquisition of subsidiary
|
3,552 | 0 | 0 | 3,552 | 0 | |||||||||||||||||||||||
Investment securities gains
|
0 | 93 | 0 | (93 | ) | 93 | ||||||||||||||||||||||
Total non-interest income
|
$ | 9,136 | $ | 5,291 | $ | 4,623 | $ | 3,845 | 72.67 | $ | 668 | 14.45 | ||||||||||||||||
Non-interest expense:
|
||||||||||||||||||||||||||||
Salaries and wages
|
$ | 9,987 | $ | 8,389 | $ | 7,211 | $ | 1,598 | 19.05 | $ | 1,178 | 16.34 | ||||||||||||||||
Employee benefits
|
2,522 | 1,840 | 1,560 | 682 | 37.07 | 280 | 17.95 | |||||||||||||||||||||
Total staff costs
|
12,509 | 10,229 | 8,771 | 2,280 | 22.29 | 1,458 | 16.62 | |||||||||||||||||||||
Occupancy and equipment
|
3,261 | 2,546 | 2,017 | 715 | 28.08 | 529 | 26.23 | |||||||||||||||||||||
Outside data processing
|
3,312 | 2,587 | 2,132 | 725 | 28.02 | 455 | 21.34 | |||||||||||||||||||||
Professional fees
|
1,492 | 840 | 461 | 652 | 77.62 | 379 | 82.21 | |||||||||||||||||||||
Taxes, other than payroll,
property and income
|
766 | 603 | 580 | 163 | 27.03 | 23 | 3.97 | |||||||||||||||||||||
Amortization of intangibles
|
348 | 204 | 0 | 144 | 70.59 | 204 | 100.00 | |||||||||||||||||||||
OREO (gains) losses and expenses, net
|
758 | 59 | (50 | ) | 699 | 1184.75 | 109 | 218.00 | ||||||||||||||||||||
Supplies
|
406 | 406 | 315 | 0 | 0.00 | 91 | 28.89 | |||||||||||||||||||||
FDIC insurance
|
1,292 | 273 | 182 | 1,019 | 373.26 | 91 | 50.00 | |||||||||||||||||||||
Other expenses
|
2,971 | 2,147 | 2,000 | 824 | 38.38 | 147 | 7.35 | |||||||||||||||||||||
Total non-interest expenses
|
$ | 27,115 | $ | 19,894 | $ | 16,408 | $ | 7,221 | 36.30 | $ | 3,486 | 21.25 | ||||||||||||||||
2009
|
2008
|
|||||||
ASSETS
|
||||||||
$ | 61,611 | $ | 22,148 | |||||
Federal funds sold
|
22,985 | 15,899 | ||||||
240,970 | 175,741 | |||||||
Loans held for sale
|
897 | 1,193 | ||||||
699,133 | 467,111 | |||||||
(7,569 | ) | (8,544 | ) | |||||
Net loans
|
691,564 | 458,567 | ||||||
Federal Home Loan Bank and Federal Reserve Bank stock
|
7,005 | 3,931 | ||||||
15,200 | 11,367 | |||||||
Real estate and other property acquired through foreclosure
|
9,251 | 1,056 | ||||||
Interest receivable
|
4,250 | 3,720 | ||||||
28,724 | 28,543 | |||||||
2,795 | 1,431 | |||||||
Prepaid FDIC insurance premiums
|
2,900 | - | ||||||
10,713 | - | |||||||
Other assets
|
2,885 | 869 | ||||||
Total assets
|
$ | 1,101,750 | $ | 724,465 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Non-interest bearing
|
$ | 172,182 | $ | 101,588 | ||||
Time deposits, $100,000 and over
|
149,890 | 71,145 | ||||||
Other interest bearing
|
591,712 | 416,449 | ||||||
Total deposits
|
913,784 | 589,182 | ||||||
24,600 | 18,351 | |||||||
14,937 | 7,607 | |||||||
16,027 | 15,560 | |||||||
Interest payable
|
1,037 | 1,054 | ||||||
Other liabilities
|
2,809 | 3,289 | ||||||
Total liabilities
|
973,194 | 635,043 | ||||||
Commitments and contingent liabilities
|
- | - | ||||||
21,705 | - | |||||||
Common stock, no par value; 20,000,000 shares authorized;
7,937,143 in 2009 and 6,392,772 in 2008
shares issued and outstanding
|
71,412 | 60,259 | ||||||
Retained earnings
|
33,349 | 27,346 | ||||||
Accumulated other comprehensive income
|
2,090 | 1,547 | ||||||
Total stockholders' equity
|
128,556 | 89,422 | ||||||
Total liabilities and stockholders' equity
|
$ | 1,101,750 | $ | 724,465 |
2009
|
2008
|
2007
|
||||||||||
Interest income
|
||||||||||||
Loans, including fees
|
$ | 34,171 | $ | 29,692 | $ | 27,201 | ||||||
Investment securities
|
||||||||||||
Taxable
|
6,730 | 7,148 | 5,509 | |||||||||
Tax-exempt
|
245 | 211 | 157 | |||||||||
Federal funds sold
|
24 | 748 | 1,829 | |||||||||
Other interest income
|
57 | 45 | 56 | |||||||||
Total interest income
|
41,227 | 37,844 | 34,752 | |||||||||
Interest expense
|
||||||||||||
Deposits
|
9,121 | 10,676 | 11,019 | |||||||||
Repurchase agreements and other
|
138 | 251 | 321 | |||||||||
FHLB advances and other borrowings
|
885 | 882 | 1,116 | |||||||||
Total interest expense
|
10,144 | 11,809 | 12,456 | |||||||||
Net interest income
|
31,083 | 26,035 | 22,296 | |||||||||
Provision for loan losses
|
1,052 | 147 | (78 | ) | ||||||||
Net interest income after provision for loan losses
|
30,031 | 25,888 | 22,374 | |||||||||
Non-interest income
|
||||||||||||
Service charges
|
3,521 | 3,249 | 2,738 | |||||||||
Electronic banking income
|
1,084 | 824 | 608 | |||||||||
Secondary market mortgage income
|
443 | 458 | 650 | |||||||||
Securities gains
|
- | 93 | - | |||||||||
Gain on acquisition of subsidiary
|
3,552 | - | - | |||||||||
Other
|
536 | 667 | 627 | |||||||||
9,136 | 5,291 | 4,623 | ||||||||||
Non-interest expenses
|
||||||||||||
Salaries and employee benefits
|
12,509 | 10,229 | 8,771 | |||||||||
Occupancy and equipment expenses
|
3,261 | 2,546 | 2,017 | |||||||||
Outside data processing
|
3,312 | 2,587 | 2,132 | |||||||||
Professional fees
|
1,492 | 840 | 461 | |||||||||
Taxes, other than payroll, property and income
|
766 | 603 | 580 | |||||||||
Write-downs, expenses, and losses on sales
of other real estate owned, net of gains
|
758 | 59 | (50 | ) | ||||||||
Supplies
|
406 | 406 | 315 | |||||||||
FDIC insurance
|
1,292 | 273 | 182 | |||||||||
Amortization of intangibles
|
348 | 204 | - | |||||||||
Other expenses
|
2,971 | 2,147 | 2,000 | |||||||||
27,115 | 19,894 | 16,408 | ||||||||||
Income before income taxes
|
12,052 | 11,285 | 10,589 | |||||||||
2,934 | 3,749 | 3,470 | ||||||||||
Net income
|
$ | 9,118 | $ | 7,536 | $ | 7,119 | ||||||
133 | - | - | ||||||||||
Net income available to common stockholders
|
$ | 8,985 | $ | 7,536 | $ | 7,119 | ||||||
Basic
|
$ | 1.32 | $ | 1.25 | $ | 1.36 | ||||||
Diluted
|
1.32 | 1.25 | 1.35 |
2009
|
2008
|
2007
|
||||||||||
Net income available to common shareholders
|
$ | 8,985 | $ | 7,536 | $ | 7,119 | ||||||
Other comprehensive income
:
|
||||||||||||
Unrealized gains on securities arising during the period
|
691 | 2,457 | 1,853 | |||||||||
Reclassification of realized amount
|
- | (93 | ) | - | ||||||||
Net change in unrealized gain on securities
|
691 | 2,364 | 1,853 | |||||||||
Change in funded status of pension plan
|
132 | (132 | ) | - | ||||||||
Less tax impact
|
280 | 758 | 630 | |||||||||
Other comprehensive income
:
|
543 | 1,474 | 1,223 | |||||||||
Comprehensive income
|
$ | 9,528 | $ | 9,010 | $ | 8,342 | ||||||
Preferred
Stock
|
Common
Stock
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Total
|
||||||||||||||||
Balances, January 1, 2007
|
$ | - | $ | 44,732 | $ | 17,420 | $ | (1,150 | ) | $ | 61,002 | |||||||||
- | - | 7,119 | - | 7,119 | ||||||||||||||||
- | - | - | 1,223 | 1,223 | ||||||||||||||||
Cash dividends paid
($0.40 per common share)
|
- | - | (2,095 | ) | - | (2,095 | ) | |||||||||||||
Stock options exercised
|
- | 10 | - | - | 10 | |||||||||||||||
- | 130 | - | - | 130 | ||||||||||||||||
Balances, December 31, 2007
|
- | 44,872 | 22,444 | 73 | 67,389 | |||||||||||||||
- | - | 7,536 | - | 7,536 | ||||||||||||||||
- | - | - | 1,474 | 1,474 | ||||||||||||||||
Cash dividends paid ($0.43 per common share)
|
- | - | (2,634 | ) | - | (2,634 | ) | |||||||||||||
- | 15,537 | - | - | 15,537 | ||||||||||||||||
- | 120 | - | - | 120 | ||||||||||||||||
Balances, December 31, 2008
|
- | 60,529 | 27,346 | 1,547 | 89,422 | |||||||||||||||
- | - | 9,118 | - | 9,118 | ||||||||||||||||
- | - | - | 543 | 543 | ||||||||||||||||
21,705 | 547 | - | - | 22,252 | ||||||||||||||||
Cash dividends paid ($0.44 per common share)
|
- | - | (2,982 | ) | - | (2,982 | ) | |||||||||||||
Dividend paid on preferred stock
|
- | - | (133 | ) | - | (133 | ) | |||||||||||||
- | 10,285 | - | - | 10,285 | ||||||||||||||||
- | 51 | - | - | 51 | ||||||||||||||||
Balances, December 31, 2009
|
$ | 21,705 | $ | 71,412 | $ | 33,349 | $ | 2,090 | $ | 128,556 | ||||||||||
2009
|
2008
|
2007
|
||||||||||
Cash flows from operating activities
|
||||||||||||
Net income
|
$ | 9,118 | $ | 7,536 | $ | 7,119 | ||||||
Adjustments to reconcile net income to net cash
from operating activities
|
||||||||||||
Depreciation and impairment of real estate
|
1,135 | 1,001 | 833 | |||||||||
Provision for loan losses
|
1,052 | 147 | (78 | ) | ||||||||
Amortization (accretion), net
|
(410 | ) | 290 | (40 | ) | |||||||
FHLB stock dividends
|
- | (102 | ) | - | ||||||||
Writedowns (gains) on other real estate owned, net
|
561 | 21 | (20 | ) | ||||||||
Stock compensation expense
|
51 | 120 | 130 | |||||||||
Deferred income taxes | 1,327 | 1,002 | 648 | |||||||||
Loans originated for sale
|
(28,329 | ) | (23,066 | ) | (27,461 | ) | ||||||
Secondary market loans sold
|
29,068 | 24,222 | 28,198 | |||||||||
Secondary market income
|
(443 | ) | (458 | ) | (650 | ) | ||||||
Bargain purchase gain on acquisition
|
(3,552 | ) | - | - | ||||||||
Gain on the sale of securities available for sale
|
- | (93 | ) | - | ||||||||
Changes in :
|
||||||||||||
Interest receivable
|
898 | 6 | 53 | |||||||||
Other assets
|
(2,983 | ) | (142 | ) | 558 | |||||||
Interest payable
|
(556 | ) | (395 | ) | 3 | |||||||
Other liabilities
|
(1,851 | ) | (69 | ) | 68 | |||||||
Net cash from operating activities
|
5,086 | 10,020 | 9,361 | |||||||||
Cash flows from investing activities
|
||||||||||||
Purchases of securities available for sale
|
(148,533 | ) | (90,616 | ) | (41,078 | ) | ||||||
Proceeds from sales of securities available for sale
|
- | 2,088 | 25 | |||||||||
Proceeds from maturities and calls of securities
available for sale
|
149,221 | 80,314 | 43,571 | |||||||||
Purchase of FHLB stock, net of redemptions
|
83 | (130 | ) | (49 | ) | |||||||
Purchases of subsidiaries, net of cash received
|
12,579 | (8,717 | ) | - | ||||||||
Net change in federal funds sold
|
(5,148 | ) | 26,978 | (4,452 | ) | |||||||
Net change in loans
|
14,148 | (23,996 | ) | (3,141 | ) | |||||||
Purchases of premises and equipment, net
|
(898 | ) | (1,221 | ) | (500 | ) | ||||||
Proceeds from sale of other real estate acquired
through foreclosure
|
1,602 | 326 | 623 | |||||||||
Net cash from investing activities
|
23,054 | (14,974 | ) | (5,001 | ) |
2009
|
2008
|
2007
|
||||||||||
Cash flows from financing activities
|
||||||||||||
Net change in deposits
|
26,215 | (8,351 | ) | 10,083 | ||||||||
Net change in short-term Federal Home Loan Bank advances
|
(6,450 | ) | 3,000 | - | ||||||||
Net change in federal funds purchased
|
- | (392 | ) | (584 | ) | |||||||
Net change in agreements to repurchase securities
|
(10,184 | ) | 5,874 | (78 | ) | |||||||
Repayment of Federal Home Loan Bank advances
|
(212 | ) | (236 | ) | (2,442 | ) | ||||||
Repayment of other borrowed funds
|
(19,583 | ) | (4,074 | ) | (3,863 | ) | ||||||
Proceeds from other borrowings
|
2,400 | 11,550 | - | |||||||||
Proceeds from issuance of preferred stock
|
22,252 | - | - | |||||||||
Cash dividends paid
|
(3,115 | ) | (2,634 | ) | (2,095 | ) | ||||||
Proceeds from stock option exercises
|
- | - | 10 | |||||||||
Net cash from financing activities
|
11,323 | 4,737 | 1,031 | |||||||||
Net change in cash and cash equivalents
|
39,463 | (217 | ) | 5,391 | ||||||||
Cash and cash equivalents at beginning of year
|
22,148 | 22,365 | 16,974 | |||||||||
Cash and cash equivalents at end of year
|
$ | 61,611 | $ | 22,148 | $ | 22,365 | ||||||
Supplemental disclosures of cash flow information:
|
||||||||||||
Cash paid during year for -
|
||||||||||||
Interest
|
$ | 10,700 | $ | 12,204 | $ | 12,453 | ||||||
Income taxes paid
|
1,630 | 3,082 | 3,066 | |||||||||
Non-cash transactions
|
||||||||||||
Loans transferred to real estate acquired
through foreclosure
|
$ | 7,182 | $ | 679 | $ | 282 | ||||||
Purchases of securities available for sale not yet settled
|
- | - | 3,500 | |||||||||
Subsidiaries acquired:
|
||||||||||||
Fair value of assets acquired from Abigail Adams
|
$ | 363,057 | ||||||||||
Common stock issued to acquire Abigail Adams
|
10,290 | |||||||||||
Gain on bargain purchase
|
3,552 | |||||||||||
Liabilities assumed of Abigail Adams
|
$ | 349,215 | ||||||||||
Fair value of assets acquired from Citizens First Bank, Inc.
|
$ | 68,048 | ||||||||||
Common stock issued to acquire Citizens First Bank, Inc.
|
6,400 | |||||||||||
Cash paid for capital stock of Citizens First Bank, Inc.
|
5,300 | |||||||||||
Liabilities assumed of Citizens First Bank, Inc.
|
$ | 56,348 | ||||||||||
Fair value of assets acquired from Traders Bankshares, Inc.
|
$ | 112,488 | ||||||||||
Common stock issued to acquire Traders Bankshares, Inc.
|
9,138 | |||||||||||
Cash paid for capital stock of Traders Bankshares, Inc.
|
9,002 | |||||||||||
Liabilities assumed of Traders Bankshares, Inc.
|
$ | 94,348 |
Unaudited
|
||||||||||
December 31, 2009
|
||||||||||
Subsidiary
|
Location
|
Year
Acquired
|
Total
Assets
|
Net
Income
|
||||||
Citizens Deposit Bank & Trust
|
Vanceburg, Kentucky
|
1991
|
$ | 123,007 | $ | 1,557 | ||||
Farmers Deposit Bank
|
Eminence, Kentucky
|
1996
|
63,324 | 705 | ||||||
Ohio River Bank
|
Ironton, Ohio
|
1998
|
91,747 | 1,176 | ||||||
First Central Bank, Inc.
|
Philippi, West Virginia
|
1998
|
125,742 | 1,175 | ||||||
Boone County Bank, Inc.
|
Madison, West Virginia
|
1998
|
167,746 | 1,818 | ||||||
Traders Bank, Inc.
|
Ravenswood, West Virginia
|
2008
|
158,223 | 262 | ||||||
Adams National Bank
|
Washington, DC
|
2009
|
289,897 | 475 | ||||||
Consolidated Bank & Trust
|
Richmond, Virginia
|
2009
|
76,861 | 294 | ||||||
Mt. Vernon Financial Holdings, Inc.
|
Huntington, West Virginia
|
1999
|
216 | (19 | ) | |||||
Parent and Intercompany Eliminations
|
4,987 | 1,675 | ||||||||
Consolidated total
|
$ | 1,101,750 | $ | 9,118 |
2009
|
Amortized Cost
|
Unrealized Gains
|
Unrealized Losses
|
Fair Value
|
||||||||||||
Available for sale
|
||||||||||||||||
Mortgage-backed securities
|
||||||||||||||||
U. S. agency MBS - residential
|
$ | 52,563 | $ | 1,934 | $ | (15 | ) | $ | 54,482 | |||||||
U. S. agency CMO’s
|
18,771 | 789 | - | 19,560 | ||||||||||||
Total mortgage-backed securities of
government sponsored agencies
|
71,334 | 2,723 | (15 | ) | 74,042 | |||||||||||
U. S. Treasury securities
|
1,000 | 5 | - | 1,005 | ||||||||||||
U. S. government sponsored entity securities
|
149,951 | 407 | (291 | ) | 150,067 | |||||||||||
Obligations of states and political
subdivisions
|
10,195 | 175 | (123 | ) | 10,247 | |||||||||||
Other securities
subdivisions
|
5,323 | 322 | (36 | ) | 5,609 | |||||||||||
Total available for sale
|
$ | 237,803 | $ | 3,632 | $ | (465 | ) | $ | 240,970 |
2008
|
Amortized Cost
|
Unrealized Gains
|
Unrealized Losses
|
Fair Value
|
||||||||||||
Available for sale
|
||||||||||||||||
U. S. Treasury securities
|
$ | 1,494 | $ | 50 | $ | - | $ | 1,544 | ||||||||
U. S. government sponsored entity securities
|
96,154 | 1,018 | (67 | ) | 97,105 | |||||||||||
Obligations of states and political
subdivisions
|
7,065 | 75 | (10 | ) | 7,130 | |||||||||||
Mortgage-backed securities of
government sponsored agencies
|
68,553 | 1,479 | (70 | ) | 69,962 | |||||||||||
Total available for sale
|
$ | 173,266 | $ | 2,622 | $ | (147 | ) | $ | 175,741 |
Amortized
Cost
|
Fair
Value
|
|||||||
Available for sale
|
||||||||
Due in one year or less
|
$ | 3,107 | $ | 3,146 | ||||
Due after one year through five years
|
118,091 | 118,505 | ||||||
Due after five years through ten years
|
40,495 | 40,298 | ||||||
Due after ten years
|
3,684 | 3,791 | ||||||
Corporate preferred securities
|
1,092 | 1,188 | ||||||
Mortgage-backed securities of government sponsored agencies
|
71,334 | 74,042 | ||||||
Total available for sale
|
$ | 237,803 | $ | 240,970 | ||||
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Description of Securities
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
||||||||||||||||||
U.S. government sponsored entity securities
|
$ | 52,300 | $ | (291 | ) | $ | - | $ | - | $ | 52,300 | $ | (291 | ) | ||||||||||
Obligations of states and
political subdivisions
|
3,439 | (123 | ) | - | - | 3,439 | (123 | ) | ||||||||||||||||
U.S agency MBS – residential
|
5,197 | (15 | ) | - | - | 5,197 | (15 | ) | ||||||||||||||||
Other securities
|
964 | (36 | ) | - | - | 964 | (36 | ) | ||||||||||||||||
Total temporarily impaired
|
$ | 61,900 | $ | (465 | ) | $ | - | $ | - | $ | 61,900 | $ | (465 | ) |
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Description of Securities
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
Fair Value
|
Unrealized Loss
|
||||||||||||||||||
U.S. government sponsored entity securities
|
$ | 12,475 | $ | (67 | ) | $ | - | $ | - | $ | 12,475 | $ | (67 | ) | ||||||||||
Obligations of states and
political subdivisions
|
871 | (10 | ) | - | - | 871 | (10 | ) | ||||||||||||||||
Mortgage-backed securities
of government
sponsored
agencies
|
5,714 | (70 | ) | - | - | 5,714 | (70 | ) | ||||||||||||||||
Total temporarily impaired
|
$ | 19,060 | $ | (147 | ) | $ | - | $ | - | $ | 19,060 | $ | (147 | ) |
2009
|
2008
|
|||||||
Commercial, secured by real estate
|
$ | 304,607 | $ | 133,742 | ||||
Commercial, other
|
76,140 | 61,655 | ||||||
Real estate construction
|
51,637 | 26,182 | ||||||
Residential real estate
|
211,552 | 185,536 | ||||||
Agricultural
|
2,710 | 2,446 | ||||||
Consumer and home equity
|
49,312 | 51,793 | ||||||
Other
|
3,175 | 5,757 | ||||||
$ | 699,133 | $ | 467,111 |
Balance, December 31, 2008
|
$ | 22,481 | ||
Additions, including loans now meeting disclosure requirements
|
10,979 | |||
Amounts collected and loans no longer meeting disclosure requirements
|
(17,407 | ) | ||
Balance, December 31, 2009
|
$ | 16,053 |
2009
|
2008
|
2007
|
||||||||||
Balance, beginning of year
|
$ | 8,544 | $ | 6,497 | $ | 6,661 | ||||||
Balance of acquired subsidiaries
|
- | 2,300 | - | |||||||||
Loans charged off
|
(2,437 | ) | (1,232 | ) | (758 | ) | ||||||
Recoveries
|
410 | 832 | 672 | |||||||||
Provision for loan losses
|
1,052 | 147 | (78 | ) | ||||||||
Balance, end of year
|
$ | 7,569 | $ | 8,544 | $ | 6,497 | ||||||
2009
|
2008
|
2007
|
||||||||||
Impaired loans at year-end with an allowance
|
$ | 14,494 | $ | 11,610 | $ | 4,761 | ||||||
Impaired loans at year-end with no allowance
|
49,370 | 0 | 0 | |||||||||
Amount of the allowance for loan losses allocated
|
1,279 | 2,208 | 1,482 | |||||||||
Average of impaired loans during the year
|
21,236 | 8,506 | 5,926 | |||||||||
Interest income recognized during impairment
|
1,339 | 795 | 495 | |||||||||
Cash-basis interest income recognized
|
1,305 | 793 | 495 | |||||||||
2009
|
2008
|
2007
|
||||||||||
Loans past due over 90 days still on accrual
|
$ | 489 | $ | 625 | $ | 987 | ||||||
Non-accrual loans
|
46,299 | 6,943 | 3,157 | |||||||||
Restructured loans
|
11,974 | 1,203 | 1,489 | |||||||||
2009
|
2008
|
|||||||
Land and improvements
|
$ | 3,496 | $ | 2,497 | ||||
Buildings and leasehold improvements
|
11,816 | 9,536 | ||||||
Construction in progress
|
- | 77 | ||||||
Furniture and equipment
|
7,302 | 8,705 | ||||||
22,614 | 20,815 | |||||||
Less: accumulated depreciation
|
(7,414 | ) | (9,448 | ) | ||||
$ | 15,200 | $ | 11,367 | |||||
2010
|
$ | 1,265 | ||
2011
|
1,249 | |||
2012
|
1,034 | |||
2013
|
316 | |||
2014 and thereafter
|
186 | |||
$ | 4,050 |
2009
|
2008
|
2007
|
||||||||||
Beginning of year
|
$ | 28,543 | $ | 15,816 | $ | 15,816 | ||||||
Acquired goodwill and other adjustments
|
181 | 12,727 | - | |||||||||
Impairment
|
- | - | - | |||||||||
End of year
|
$ | 28,724 | $ | 28,543 | $ | 15,816 |
2009
|
2008
|
|||||||||||||||
Gross Carrying
Amount
|
Accumulated Amortization
|
Gross Carrying
Amount
|
Accumulated Amortization
|
|||||||||||||
Core deposit intangible
|
$ | 3,347 | $ | (552 | ) | $ | 1,635 | $ | (204 | ) |
2010
|
$ | 524 | ||
2011
|
433 | |||
2012
|
380 | |||
2013
|
359 | |||
2014 and thereafter
|
1,099 | |||
$ | 2,795 |
2010
|
$ | 308,549 | ||
2011
|
64,758 | |||
2012
|
16,695 | |||
2013
|
13,001 | |||
2014 and thereafter
|
9,928 | |||
$ | 412,931 |
2009
|
2008
|
|||||||
Year-end balance
|
$ | 24,600 | $ | 18,351 | ||||
Average balance during the year
|
$ | 15,714 | $ | 17,133 | ||||
Average interest rate during the year
|
0.87 | % | 1.44 | % | ||||
Maximum month-end balance during the year
|
$ | 27,331 | $ | 23,805 | ||||
Weighted average interest rate at year-end
|
0.72 | % | 0.83 | % | ||||
2009
|
2008
|
|||||||
Payments due at maturity in May 2010 and March 2012, fixed rate at rates from 1.81% to 6.64%, averaging 3.12%
|
$ | 14,542 | $ | 4,000 | ||||
Payments due monthly with maturities from November 2011 to July 2012, fixed rates from 4.10% to 4.40%, averaging 4.26%
|
395 | 607 | ||||||
Overnight borrowed funds
|
- | 3,000 | ||||||
$ | 14,937 | $ | 7,607 | |||||
2010
|
$ | 4,422 | ||
2011
|
422 | |||
2012
|
10,093 | |||
2013
|
- | |||
2014
|
- | |||
Thereafter
|
- | |||
$ | 14,937 | |||
2010
|
$ | 4,107 | ||
2011
|
1,740 | |||
2012
|
1,775 | |||
2013
|
8,405 | |||
2014
|
- | |||
Thereafter
|
- | |||
$ | 16,027 | |||
2009
|
2008
|
2007
|
||||||||||
Current
|
$ | 1,727 | $ | 2,747 | $ | 2,822 | ||||||
Deferred
|
1,327 | 718 | 746 | |||||||||
Change in valuation allowance
|
(120 | ) | 284 | (98 | ) | |||||||
Provision for income taxes
|
$ | 2,934 | $ | 3,749 | $ | 3,470 | ||||||
2009
|
2008
|
|||||||
Deferred tax assets
|
||||||||
Allowance for loan losses
|
$ | 6,869 | $ | 2,782 | ||||
Purchase accounting adjustments
|
5,065 | - | ||||||
Net operating loss carryforward
|
4,307 | 2,584 | ||||||
Write-downs of other real estate owned
|
555 | 23 | ||||||
Taxable income on non-accrual loans
|
2,119 | 63 | ||||||
Defined benefit pension plan
|
- | 456 | ||||||
Security writedown
|
266 | - | ||||||
Accrued expenses
|
168 | - | ||||||
Other
|
- | 1 | ||||||
Total deferred tax assets
|
19,349 | 5,909 | ||||||
Deferred tax liabilities
|
||||||||
Amortization of intangibles
|
$ | (3,522 | ) | $ | (3,125 | ) | ||
Depreciation
|
(1,015 | ) | (435 | ) | ||||
Federal Home Loan Bank dividends
|
(354 | ) | (355 | ) | ||||
Deferred loan fees
|
(282 | ) | (255 | ) | ||||
Purchase accounting adjustments
|
- | (169 | ) | |||||
Unrealized gain on investment securities
|
(1,077 | ) | (842 | ) | ||||
Other
|
(211 | ) | (194 | ) | ||||
Total deferred tax liabilities
|
(6,461 | ) | (5,375 | ) | ||||
Valuation allowance on deferred tax assets
|
(2,175 | ) | (721 | ) | ||||
Net deferred taxes
|
$ | 10,713 | $ | (187 | ) | |||
2009
|
2008
|
2007
|
||||||||||||||||||||||
U.S. federal income tax rate
|
$ | 4,098 | 34.0 | % | $ | 3,837 | 34.0 | % | $ | 3,600 | 34.0 | % | ||||||||||||
Changes from the statutory rate
|
||||||||||||||||||||||||
Bargain purchase gain recorded on
tax-exempt acquisition
|
(1,208 | ) | (10.0 | ) | - | - | - | - | ||||||||||||||||
Tax-exempt interest income
|
(165 | ) | (1.4 | ) | (120 | ) | (1.1 | ) | (124 | ) | (1.2 | ) | ||||||||||||
Non-deductible interest expense
related to carrying tax-exempt
interest earning assets
|
12 | 0.1 | 11 | 0.1 | 11 | 0.1 | ||||||||||||||||||
Non-deductible stock compensation
expense
|
17 | 0.1 | 41 | 0.4 | 44 | 0.4 | ||||||||||||||||||
Non-deductible acquisition expenses
|
172 | 1.4 | - | - | - | - | ||||||||||||||||||
Tax credits, net
|
(49 | ) | (0.4 | ) | (49 | ) | (0.4 | ) | (2 | ) | (0.0 | ) | ||||||||||||
Officer’s life insurance death benefit
|
- | - | - | - | (73 | ) | (0.6 | ) | ||||||||||||||||
Other
|
57 | 0.5 | 29 | 0.2 | 14 | 0.1 | ||||||||||||||||||
$ | 2,934 | 24.3 | % | $ | 3,749 | 33.2 | % | $ | 3,470 | 32.8 | % | |||||||||||||
2009
|
2008
|
2007
|
||||||||||
Risk-free interest rate
|
2.74 | % | 3.50 | % | 4.78 | % | ||||||
Expected option life (yrs)
|
10.00 | 7.00 | 5.00 | |||||||||
Expected stock price volatility
|
19.26 | % | 23.00 | % | 25.00 | % | ||||||
Dividend yield
|
6.72 | % | 3.10 | % | 1.41 | % | ||||||
Weighted average fair value of
options granted during the year
|
$ | 0.37 | $ | 2.55 | $ | 3.81 |
2009
|
2008
|
2007
|
||||||||||
Intrinsic value of options exercised
|
$ | - | $ | - | $ | 3 | ||||||
Cash received from option exercises
|
- | - | 10 | |||||||||
Tax benefit realized from option exercises
|
- | - | 1 |
----------2009----------
|
----------2008---------- | ----------2007---------- | ||||||||||||||||||||||
Weighted
Average
Exercise
|
Weighted
Average
Exercise
|
Weighted
Average
Exercise
|
||||||||||||||||||||||
Options
|
Price
|
Options
|
Price
|
Options
|
Price
|
|||||||||||||||||||
Outstanding at beginning of year
|
181,916 | $ | 12.47 | 150,249 | $ | 12.65 | 120,248 | $ | 12.25 | |||||||||||||||
Grants
|
47,100 | 6.55 | 45,300 | 12.92 | 37,000 | 14.22 | ||||||||||||||||||
Exercises
|
- | - | - | - | (1,000 | ) | 10.85 | |||||||||||||||||
Forfeitures or expired
|
(16,567 | ) | 12.25 | (13,633 | ) | 15.89 | (5,999 | ) | 14.60 | |||||||||||||||
Outstanding at year-end
|
212,449 | $ | 11.18 | 181,916 | $ | 12.47 | 150,249 | $ | 12.65 | |||||||||||||||
Exercisable at year-end
|
127,630 | $ | 12.27 | 106,433 | $ | 11.59 | 84,096 | $ | 11.31 | |||||||||||||||
Weighted average remaining life
|
6.7 | 7.0 | 6.9 | |||||||||||||||||||||
Weighted average fair value of
options granted during the year
|
$ | 0.37 | $ | 2.55 | $ | 3.81 | ||||||||||||||||||
- - - - - - - - Outstanding - - - - - - - -
|
- - - - - - - - Currently Exercisable - - - - - - - -
|
||||||||||||||||||||||||||||
Range of Exercise Prices
|
Number
|
Weighted Average Exercise Price
|
Aggregate Intrinsic Value
|
Number
|
Weighted Average Remaining Contractual Life
|
Weighted Average Exercise Price
|
Aggregate Intrinsic Value
|
||||||||||||||||||||||
$ 6.50 to $10.00 | 84,516 | $ | 7.49 | $ | 7 | 37,416 | 3.6 | $ | 8.69 | $ | - | ||||||||||||||||||
$ 10.01 to $12.50 | 28,333 | 11.62 | - | 28,333 | 5.1 | 11.62 | - | ||||||||||||||||||||||
$ 12.51 to $15.00 | 71,600 | 13.47 | - | 33,881 | 7.5 | 13.69 | - | ||||||||||||||||||||||
$ 15.01 to $17.50 | 28,000 | 16.00 | - | 28,000 | 6.1 | 16.00 | - | ||||||||||||||||||||||
Outstanding at Dec 31, 2009
|
212,449 | 11.18 | $ | 7 | 127,630 | 5.5 | 12.27 | $ | - | ||||||||||||||||||||
2009
|
2008
|
|||||||
Change in Benefit Obligation
|
||||||||
Benefit Obligation, beginning of period
|
$ | (3,413 | ) | $ | (3,723 | ) | ||
Interest cost
|
- | (119 | ) | |||||
Amendments
|
- | (6 | ) | |||||
Actuarial loss
|
(139 | ) | (132 | ) | ||||
Actual distributions
|
102 | 69 | ||||||
Settlement
|
3,450 | 498 | ||||||
Benefit Obligation , end of period
|
$ | - | $ | (3,413 | ) | |||
Change in Plan Assets
|
||||||||
Plan Assets at fair value, beginning of period
|
$ | 2,155 | $ | 2,685 | ||||
Actual return on Plan Assets
|
45 | 37 | ||||||
Employer contribution
|
1,352 | - | ||||||
Settlement
|
(3,450 | ) | (498 | ) | ||||
Actual distributions
|
(102 | ) | (69 | ) | ||||
Plan Assets at fair value, end of period
|
$ | - | $ | 2,155 | ||||
Funded status at end of period
|
$ | - | $ | (1,258 | ) |
Dec. 31, 2008
|
April 30, 2008
|
|||||||
Discount rate
|
4.27 | % | 4.27 | % | ||||
Rate of compensation increase
|
3.00 | % | 3.00 | % |
2009
|
2008
|
2007
|
||||||||||
Basic earnings per share
|
||||||||||||
Income available to common stockholders
|
$ | 8,985 | $ | 7,536 | $ | 7,119 | ||||||
Weighted average common shares outstanding
|
6,782 | 6,011 | 5,237 | |||||||||
Earnings per share
|
$ | 1.32 | $ | 1.25 | $ | 1.36 | ||||||
Diluted earnings per share
|
||||||||||||
Income available to common stockholders
|
$ | 8,985 | $ | 7,536 | $ | 7,119 | ||||||
Weighted average common shares outstanding
|
6,782 | 6,011 | 5,237 | |||||||||
Add dilutive effects of potential additional common stock
|
20 | 8 | 26 | |||||||||
Weighted average common and dilutive potential
Common shares outstanding
|
6,802 | 6,019 | 5,263 | |||||||||
Earnings per share assuming dilution
|
$ | 1.32 | $ | 1.25 | $ | 1.35 | ||||||
Fair Value Measurements at
December 31, 2009 Using:
|
||||||||||||||||
Carrying Value
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
|||||||||||||
Available for sale
|
||||||||||||||||
Mortgage-backed securities
|
||||||||||||||||
U. S. agency MBS - residential
|
$ | 54,482 | $ | - | $ | 54,482 | $ | - | ||||||||
U. S. agency CMO’s
|
19,560 | - | 19,560 | - | ||||||||||||
Total mortgage-backed securities of
government sponsored agencies
|
74,042 | - | 74,042 | - | ||||||||||||
U. S. Treasury securities
|
1,005 | - | 1,005 | - | ||||||||||||
U. S. government sponsored entity securities
|
150,067 | - | 150,067 | - | ||||||||||||
Obligations of states and political
subdivisions
|
10,247 | - | 10,107 | 140 | ||||||||||||
Other securities
|
5,609 | - | 5,609 | - | ||||||||||||
Total available for sale
|
$ | 240,970 | $ | - | $ | 240,830 | $ | 140 |
Fair Value Measurements at
December 31, 2008 Using:
|
||||||||||||||||
Carrying Value
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
|||||||||||||
Available for sale
|
||||||||||||||||
U. S. Treasury securities
|
$ | 1,544 | $ | - | $ | 1,544 | $ | - | ||||||||
U. S. government sponsored entity securities
|
97,105 | - | 97,105 | - | ||||||||||||
Mortgage-backed securities of
government sponsored agencies
|
69,962 | - | 69,962 | - | ||||||||||||
Obligations of states and political
subdivisions
|
7,130 | - | 7,130 | - | ||||||||||||
Total available for sale
|
$ | 175,741 | $ | - | $ | 175,741 | $ | - |
Securities Available-for-sale
|
||||
Year Ended
Dec. 31, 2009
|
||||
Balance of recurring Level 3 assets at beginning of period
|
$ | - | ||
Total gains or losses (realized/unrealized):
|
||||
Included in earnings – realized
|
- | |||
Included in earnings – unrealized
|
- | |||
Included in other comprehensive income
|
- | |||
Purchases, sales, issuances and settlements, net
|
- | |||
Transfers in and/or out of Level 3
|
140 | |||
Balance of recurring Level 3 assets at December 31, 2009
|
$ | 140 |
Fair Value Measurements at December 31, 2009 Using
|
||||||||||||||||
Dec 31, 2009
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs (Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
Impaired loans
|
$ | 13,215 | $ | - | $ | - | $ | 13,215 | ||||||||
Other real estate owned
|
9,251 | - | - | 9,251 |
Fair Value Measurements at December 31, 2008 Using
|
||||||||||||||||
Dec. 31, 2008
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs (Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
Impaired Loans
|
$ | 9,402 | $ | - | $ | - | $ | 9,402 | ||||||||
Other real estate owned
|
1,056 | - | - | 1,056 |
2009
|
2008
|
|||||||||||||||
Carrying
Amount
|
Fair
Value
|
Carrying
Amount
|
Fair
Value
|
|||||||||||||
Financial assets
|
||||||||||||||||
Cash and due from banks
|
$ | 61,611 | $ | 61,611 | $ | 22,148 | $ | 22,148 | ||||||||
Federal funds sold
|
22,985 | 22,985 | 15,899 | 15,899 | ||||||||||||
Securities available for sale
|
240,970 | 240,970 | 175,741 | 175,741 | ||||||||||||
Loans held for sale
|
897 | 897 | 1,193 | 1,193 | ||||||||||||
Loans, net
|
691,564 | 691,708 | 458,567 | 465,488 | ||||||||||||
Federal Home Loan Bank and
Federal Reserve Bank stock
|
7,005 | n/a | 3,931 | n/a | ||||||||||||
Interest receivable
|
4,250 | 4,250 | 3,720 | 3,720 | ||||||||||||
Financial liabilities
|
||||||||||||||||
Deposits
|
$ | (913,784 | ) | $ | (917,859 | ) | $ | (589,182 | ) | $ | (592,658 | ) | ||||
Securities sold under agreements
to repurchase
|
(24,600 | ) | (24,600 | ) | (18,351 | ) | (18,351 | ) | ||||||||
Federal Home Loan Bank advances
|
(14,937 | ) | (15,028 | ) | (7,607 | ) | (7,860 | ) | ||||||||
Other borrowed funds
|
(16,027 | ) | (15,984 | ) | (15,560 | ) | (15,660 | ) | ||||||||
Interest payable
|
(1,037 | ) | (1,037 | ) | (1,054 | ) | (1,054 | ) | ||||||||
2009
|
2008
|
|||||||
Standby letters of credit
|
$ | 5,890 | $ | 1,411 | ||||
Commitments to extend credit
|
||||||||
Fixed
|
$ | 23,865 | $ | 12,674 | ||||
Variable
|
48,931 | 41,167 | ||||||
To Be Well Capitalized
|
||||||||||||||||||||||||
For Capital
|
Under Prompt Corrective
|
|||||||||||||||||||||||
Actual
|
Adequacy Purposes
|
Action Provisions
|
||||||||||||||||||||||
2009
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
Total Capital (to Risk-Weighted Assets):
|
||||||||||||||||||||||||
Consolidated
(1)
|
$ | 102,440 | 14.6 | % | $ | 55,970 | 8 | % | $ | 69,962 | 10 | % | ||||||||||||
Boone County Bank
|
19,358 | 23.6 | 6,568 | 8 | 8,211 | 10 | ||||||||||||||||||
Citizens Deposit Bank
|
13,463 | 17.4 | 6,192 | 8 | 7,740 | 10 | ||||||||||||||||||
Farmers Deposit Bank
|
6,594 | 15.9 | 3,321 | 8 | 4,151 | 10 | ||||||||||||||||||
Ohio River Bank
|
8,142 | 15.6 | 4,172 | 8 | 5,215 | 10 | ||||||||||||||||||
First Central Bank
|
11,464 | 12.4 | 7,403 | 8 | 9,254 | 10 | ||||||||||||||||||
Traders Bank
|
15,534 | 16.6 | 7,472 | 8 | 9,340 | 10 | ||||||||||||||||||
Adams National Bank
(2)
|
25,195 | 12.3 | 16,436 | 8 | 20,545 | 10 | ||||||||||||||||||
Consolidated Bank & Trust
|
6,571 | 11.9 | 4,432 | 8 | 5,539 | 10 | ||||||||||||||||||
Tier I Capital (to Risk-Weighted Assets):
|
||||||||||||||||||||||||
Consolidated
(1)
|
$ | 94,871 | 13.6 | % | $ | 27,985 | 4 | % | $ | 41,977 | 6 | % | ||||||||||||
Boone County Bank
|
18,327 | 22.3 | 3,284 | 4 | 4,926 | 6 | ||||||||||||||||||
Citizens Deposit Bank
|
12,583 | 16.3 | 3,096 | 4 | 4,644 | 6 | ||||||||||||||||||
Farmers Deposit Bank
|
6,061 | 14.6 | 1,660 | 4 | 2,491 | 6 | ||||||||||||||||||
Ohio River Bank
|
7,585 | 14.6 | 2,086 | 4 | 3,129 | 6 | ||||||||||||||||||
First Central Bank
|
10,432 | 11.3 | 3,702 | 4 | 5,553 | 6 | ||||||||||||||||||
Traders Bank
|
14,356 | 15.4 | 3,736 | 4 | 5,604 | 6 | ||||||||||||||||||
Adams National Bank
(2)
|
25,097 | 12.2 | 8,218 | 4 | 12,327 | 6 | ||||||||||||||||||
Consolidated Bank & Trust
|
6,518 | 11.8 | 2,216 | 4 | 3,324 | 6 | ||||||||||||||||||
Tier I Capital (to Average Assets):
|
||||||||||||||||||||||||
Consolidated
(1)
|
$ | 94,871 | 8.9 | % | $ | 42,651 | 4 | % | $ | 53,314 | 5 | % | ||||||||||||
Boone County Bank
|
18,327 | 11.2 | 6,552 | 4 | 8,190 | 5 | ||||||||||||||||||
Citizens Deposit Bank
|
12,583 | 10.4 | 4,865 | 4 | 6,082 | 5 | ||||||||||||||||||
Farmers Deposit Bank
|
6,061 | 10.1 | 2,402 | 4 | 3,003 | 5 | ||||||||||||||||||
Ohio River Bank
|
7,585 | 8.3 | 3,675 | 4 | 4,594 | 5 | ||||||||||||||||||
First Central Bank
|
10,432 | 8.7 | 4,819 | 4 | 6,024 | 5 | ||||||||||||||||||
Traders Bank
|
14,356 | 9.4 | 6,117 | 4 | 7,647 | 5 | ||||||||||||||||||
Adams National Bank
(2)
|
25,097 | 9.0 | 11,131 | 4 | 13,914 | 5 | ||||||||||||||||||
Consolidated Bank & Trust
|
6,518 | 7.9 | 3,283 | 4 | 4,104 | 5 | ||||||||||||||||||
(1) Consolidated company is not subject to Prompt Corrective Action Provisions
|
||||||||||||||||||||||||
(2) Adams National Bank is not designated as well capitalized by its primary regulatory authority the OCC.
|
To Be Well Capitalized
|
||||||||||||||||||||||||
For Capital
|
Under Prompt Corrective
|
|||||||||||||||||||||||
Actual
|
Adequacy Purposes
|
Action Provisions
|
||||||||||||||||||||||
2008
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
Total Capital (to Risk-Weighted Assets):
|
||||||||||||||||||||||||
Consolidated
(1)
|
$ | 66,556 | 15.3 | % | $ | 34,882 | 8 | % | $ | 43,602 | 10 | % | ||||||||||||
Boone County Bank
|
18,546 | 22.3 | 6,647 | 8 | 8,309 | 10 | ||||||||||||||||||
Citizens Deposit Bank
|
13,487 | 17.5 | 6,157 | 8 | 7,697 | 10 | ||||||||||||||||||
Farmers Deposit Bank
|
8,441 | 18.6 | 3,627 | 8 | 4,534 | 10 | ||||||||||||||||||
Ohio River Bank
|
7,943 | 15.5 | 4,111 | 8 | 5,139 | 10 | ||||||||||||||||||
First Central Bank
|
10,663 | 13.0 | 6,544 | 8 | 8,180 | 10 | ||||||||||||||||||
Traders Bank
|
15,584 | 16.1 | 7,763 | 8 | 9,704 | 10 | ||||||||||||||||||
Tier I Capital (to Risk-Weighted Assets):
|
||||||||||||||||||||||||
Consolidated
(1)
|
$ | 61,070 | 14.0 | % | $ | 17,441 | 4 | % | $ | 26,161 | 6 | % | ||||||||||||
Boone County Bank
|
17,503 | 21.1 | 3,323 | 4 | 4,985 | 6 | ||||||||||||||||||
Citizens Deposit Bank
|
12,526 | 16.3 | 3,079 | 4 | 4,618 | 6 | ||||||||||||||||||
Farmers Deposit Bank
|
7,856 | 17.3 | 1,813 | 4 | 2,720 | 6 | ||||||||||||||||||
Ohio River Bank
|
7,419 | 14.4 | 2,056 | 4 | 3,083 | 6 | ||||||||||||||||||
First Central Bank
|
9,773 | 12.0 | 3,272 | 4 | 4,908 | 6 | ||||||||||||||||||
Traders Bank
|
14,357 | 14.8 | 3,882 | 4 | 5,822 | 6 | ||||||||||||||||||
Tier I Capital (to Average Assets):
|
||||||||||||||||||||||||
Consolidated
(1)
|
$ | 61,070 | 8.7 | % | $ | 28,114 | 4 | % | $ | 35,143 | 5 | % | ||||||||||||
Boone County Bank
|
17,503 | 11.4 | 6,163 | 4 | 7,703 | 5 | ||||||||||||||||||
Citizens Deposit Bank
|
12,526 | 10.1 | 4,983 | 4 | 6,229 | 5 | ||||||||||||||||||
Farmers Deposit Bank
|
7,856 | 12.6 | 2,496 | 4 | 3,120 | 5 | ||||||||||||||||||
Ohio River Bank
|
7,419 | 8.1 | 3,687 | 4 | 4,609 | 5 | ||||||||||||||||||
First Central Bank
|
9,773 | 8.8 | 4,432 | 4 | 5,540 | 5 | ||||||||||||||||||
Traders Bank
|
14,357 | 9.1 | 6,318 | 4 | 7,897 | 5 | ||||||||||||||||||
(1) Consolidated company is not subject to Prompt Corrective Action Provisions
|
CONDENSED BALANCE SHEETS
|
||||||||
December 31
|
||||||||
2009
|
2008
|
|||||||
ASSETS
|
||||||||
Cash
|
$ | 6,829 | $ | 4,659 | ||||
Investment in subsidiaries
|
137,369 | 100,494 | ||||||
Premises and equipment
|
384 | 437 | ||||||
Other assets
|
433 | 231 | ||||||
Total assets
|
$ | 145,015 | $ | 105,821 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Other liabilities
|
$ | 432 | $ | 839 | ||||
Other borrowed funds
|
16,027 | 15,560 | ||||||
Total liabilities
|
16,459 | 16,399 | ||||||
Stockholders’ equity
|
||||||||
Preferred stock
|
21,705 | - | ||||||
Common stock
|
71,412 | 60,259 | ||||||
Retained earnings
|
33,349 | 27,346 | ||||||
Accumulated other comprehensive income
|
2,090 | 1,547 | ||||||
Total stockholders’ equity
|
128,556 | 89,422 | ||||||
Total liabilities and stockholders’ equity
|
$ | 145,015 | $ | 105,821 | ||||
Condensed Statement of Operations
|
||||||||||||
Years Ended December 31
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Income
|
||||||||||||
Dividends from subsidiaries
|
$ | 7,730 | $ | 7,395 | $ | 11,085 | ||||||
Interest and dividend income
|
47 | 62 | 41 | |||||||||
Gain on bargain purchase of subsidiary
|
3,552 | - | - | |||||||||
Other income
|
801 | 648 | 648 | |||||||||
Total income
|
12,130 | 8,105 | 11,774 | |||||||||
Expenses
|
||||||||||||
Interest expense
|
488 | 590 | 769 | |||||||||
Salaries and employee benefits
|
1,558 | 1,448 | 1,337 | |||||||||
Professional fees
|
563 | 362 | 136 | |||||||||
Other expenses
|
855 | 569 | 497 | |||||||||
Total expenses
|
3,464 | 2,969 | 2,739 | |||||||||
Income before income taxes
and equity in undistributed income of subsidiaries
|
8,666 | 5,136 | 9,035 | |||||||||
Income tax (benefit)
|
(838 | ) | (907 | ) | (837 | ) | ||||||
Income before equity in undistributed income of subsidiaries
|
9,504 | 6,043 | 9,872 | |||||||||
Equity in undistributed income (excess distributions)
of subsidiaries
|
(386 | ) | 1,493 | (2,753 | ) | |||||||
Net income
|
$ | 9,118 | $ | 7,536 | $ | 7,119 | ||||||
Condensed Statement of Cash Flows
|
||||||||||||
Years Ended December 31
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Cash flows from operating activities
|
||||||||||||
Net income
|
$ | 9,118 | $ | 7,536 | $ | 7,119 | ||||||
Adjustments to reconcile net income to
net cash from operating activities
|
||||||||||||
Depreciation
|
71 | 95 | 97 | |||||||||
Stock compensation expense
|
51 | 120 | 130 | |||||||||
Gain from sales of assets
|
- | - | (5 | ) | ||||||||
Gain on bargain purchase
|
(3,552 | ) | - | - | ||||||||
Dividends in excess of net income of subsidiaries
|
386 | - | 2,753 | |||||||||
Equity in undistributed earnings of subsidiaries
|
- | (1,493 | ) | - | ||||||||
Change in other assets
|
(203 | ) | (52 | ) | 324 | |||||||
Change in other liabilities
|
(406 | ) | 85 | (141 | ) | |||||||
Net cash from operating activities
|
5,465 | 6,291 | 10,277 | |||||||||
Cash flows from investing activities
|
||||||||||||
Purchases of subsidiaries
|
- | (14,300 | ) | - | ||||||||
Additional investments in subsidiaries
|
(22,876 | ) | - | - | ||||||||
Proceeds from sales of assets, net of purchases
|
(23 | ) | (31 | ) | (33 | ) | ||||||
Net cash from investing activities
|
(22,899 | ) | (14,331 | ) | (33 | ) | ||||||
Cash flows from financing activities
|
||||||||||||
Cash dividends on preferred stock
|
(133 | ) | - | - | ||||||||
Cash dividends paid to shareholders
|
(2,982 | ) | (2,634 | ) | (2,095 | ) | ||||||
Issuance of common stock
|
- | - | 10 | |||||||||
Issuance of preferred stock
|
22,252 | - | - | |||||||||
Proceeds from borrowings
|
2,400 | 11,550 | - | |||||||||
Payments on other borrowed funds
|
(1,933 | ) | (4,075 | ) | (3,863 | ) | ||||||
Net cash from financing activities
|
19,604 | 4,841 | (5,948 | ) | ||||||||
Net change in cash and cash equivalents
|
2,170 | (3,199 | ) | 4,296 | ||||||||
Cash and cash equivalents at beginning of year
|
4,659 | 7,858 | 3,562 | |||||||||
Cash and cash equivalents at end of year
|
$ | 6,829 | $ | 4,659 | $ | 7,858 | ||||||
Interest | Net Interest | Net | Earnings Per Share | |||||||||||||||||
Income
|
Income
|
Income
|
Basic
|
Diluted
|
||||||||||||||||
2009
|
||||||||||||||||||||
First Quarter
|
$ | 9,136 | $ | 6,558 | $ | 1,229 | $ | 0.19 | $ | 0.19 | ||||||||||
Second Quarter
|
9,120 | 6,662 | 1,355 | 0.21 | 0.21 | |||||||||||||||
Third Quarter
|
9,114 | 6,768 | 1,502 | 0.23 | 0.23 | |||||||||||||||
Fourth Quarter
|
13,857 | 11,095 | 5,032 | 0.62 | 0.61 | |||||||||||||||
2008
|
||||||||||||||||||||
First Quarter
|
$ | 8,427 | $ | 5,594 | $ | 1,774 | $ | 0.34 | $ | 0.34 | ||||||||||
Second Quarter
|
9,433 | 6,449 | 1,930 | 0.32 | 0.32 | |||||||||||||||
Third Quarter
|
10,276 | 7,177 | 1,930 | 0.30 | 0.30 | |||||||||||||||
Fourth Quarter
|
9,708 | 6,815 | 1,902 | 0.30 | 0.30 |
Abigail
Adams
|
Citizens
First
|
Traders
|
||||||||||
Cash and due from banks
|
$ | 12,584 | $ | 2,300 | $ | 3,285 | ||||||
Federal funds sold
|
1,938 | 8,394 | 2,448 | |||||||||
Securities available for sale
|
65,706 | 4,097 | 40,643 | |||||||||
Loans, net
|
254,664 | 44,773 | 50,551 | |||||||||
Goodwill and other intangible assets
|
1,712 | 5,580 | 8,752 | |||||||||
Other assets
|
26,453 | 2,904 | 6,809 | |||||||||
Total assets acquired
|
363,057 | 68,048 | 112,488 | |||||||||
Deposits
|
(298,849 | ) | (56,020 | ) | (92,807 | ) | ||||||
Repurchase agreements
|
(16,433 | ) | - | - | ||||||||
FHLB borrowings
|
(14,054 | ) | - | - | ||||||||
Other borrowings
|
(17,650 | ) | - | - | ||||||||
Other liabilities
|
(2,229 | ) | (328 | ) | (1,541 | ) | ||||||
Total liabilities assumed
|
(349,215 | ) | (56,348 | ) | (94,348 | ) | ||||||
Net assets acquired
|
$ | 13,842 | $ | 11,700 | $ | 18,140 |
(Unaudited)
|
||||||||
2009
|
2008
|
|||||||
Interest income
|
$ | 57,507 | $ | 68,604 | ||||
Interest expense
|
13,600 | 21,706 | ||||||
Net interest income
|
43,907 | 46,898 | ||||||
Provision for loan losses
|
2,347 | 11,969 | ||||||
Net interest income after provision
|
41,560 | 34,929 | ||||||
Non-interest income
|
10,419 | 6,530 | ||||||
Non-interest expense
|
41,007 | 38,982 | ||||||
Income before income taxes
|
10,972 | 2,477 | ||||||
Income tax expense
|
2,404 | 104 | ||||||
Net income
|
8,568 | 2,373 | ||||||
Dividends and discount on preferred stock
|
1,211 | 1,211 | ||||||
Net income allocable to common stockholders
|
$ | 7,357 | $ | 1,162 | ||||
Basic earnings per share
|
$ | 0.99 | $ | 0.14 | ||||
Diluted earnings per share
|
0.99 | 0.14 |
/s/ Robert W. Walker
|
/s/ Brien M. Chase
|
|
Robert W. Walker, President and
|
Brien M. Chase, Senior Vice President
|
|
Chief Executive Officer
|
and Chief Financial Officer
|
|
Date: March 27, 2010
|
Date: March 27, 2010
|
|
Exhibit
Number
|
Description of Document
|
|
2.1 |
Definitive Merger Agreement between Premier Financial Bancorp, Inc. and Citizens First Bank, Inc. dated October 24, 2007, filed as Exhibit 10.1 to form 8-K filed on October 25, 2007 is incorporated herein by reference.
|
|
2.2 |
Definitive Merger Agreement between Premier Financial Bancorp, Inc. and Traders Bankshares, Inc. dated November 27, 2007, filed as Exhibit 10.1 to form 8-K filed on November 28, 2007 is incorporated herein by reference.
|
|
2.3 |
Definitive Merger Agreement between Premier Financial Bancorp, Inc. and Abigail Adams National Bancorp, Inc. dated December 30, 2008, filed as Exhibit 2.1 to form 8-K filed on January 2, 2009 is incorporated herein by reference.
|
|
3.1(a) |
Form of Articles of Incorporation of registrant (included as Exhibit 3.1 to registrant’s Registration Statement on Form S-1, Registration No. 333-1702, filed on February 28, 1996 with the Commission and incorporated herein by reference).
|
|
3.1(b) |
Form of Articles of Amendment to Articles of Incorporation effective March 15, 1996 re: amendment to Article IV (included as Exhibit 3.2 to registrant’s Amendment No. 1 to Registration Statement on Form S-1, Registration No. 333-1702, filed on March 25, 1996 with the Commission and incorporated herein by reference.
|
|
3.1(c) |
Articles of Amendment to Articles of Incorporation effective September 3, 2009 re: increase in authorized common shares (included as Exhibit 3.1 to Form 8-K filed on September 9, 2009) is incorporated herein by reference.
|
Exhibit
Number
|
Description of Document
|
||
3.1(d) |
Articles of Amendment to Articles of Incorporation effective September 29, 2009 evidencing adoption of amendments by the Board of Directors of registrant to Article IV of Articles of Incorporation to establish express terms of Fixed Rate Cumulative Perpetual Preferred Shares, Series A, each without par value, of registrant
(included as Exhibit 3.1(i) to Form 8-K filed on October 2, 2009) is incorporated herein by reference.
|
||
3.1(e) | |||
3.2 |
Bylaws of registrant, as amended through September 23, 2009 (filed as Exhibit 3.1(ii)) to Form 8-K filed September 23, 2009 is incorporated herein by reference.
|
||
4.1 |
Letter Agreement, dated October 2, 2009, including Securities Purchase Agreement Standard Terms attached thereto as Exhibit A, between registrant and the United States Department of the Treasury (filed as Exhibit 10.1 to Form 8-K filed October 7, 2009) is incorporated herein by reference. [NOTE: Annex
A to Securities Purchase Agreement is not included herewith; filed as Exhibit 3.1(i) to Current Report on Form 8-K filed by registrant on October 2, 2009 and incorporated herein by reference.]
|
||
4.2 |
Warrant to purchase 628,588 Shares of Common Stock (common shares) of registrant issued to the United States Department of the Treasury on October 2, 2009 (filed as Exhibit 4.1 to Form 8-K filed October 7, 2009) is incorporated herein by reference.
|
||
*** 10.1 |
Premier Financial Bancorp, Inc.'s 2002 Employee Stock Ownership Incentive Plan, filed as Annex A to definitive proxy statement dated May 17, 2002, filed on April 30, 2002 with the Commission, is incorporated herein by reference.
|
||
*** 10.2 |
Form of Stock Option Agreement pursuant to 2002 Employee Stock Ownership Incentive Plan, filed as Exhibit 10.1 to form 8-K filed January 24, 2005, is incorporated herein by reference.
|
||
10.3 |
Premier Financial Bancorp, Inc. written agreement with the Federal Reserve Bank of Cleveland dated January 29, 2003, filed as Exhibit 10.4 to form 10-K filed on March 27, 2003, is incorporated herein by reference.
|
||
10.4 |
Premier Financial Bancorp, Inc. contract with Fiserv Solutions, Inc. dated December 20, 2004, filed as Exhibit 10 to form 8-K filed December 23, 2004, is incorporated herein by reference.
|
||
10.5 |
Loan Agreement between Premier Financial Bancorp, Inc. and The Kentucky Bankers’ Bank, Inc. filed as Exhibit 10.1 to form 8-K filed on November 10, 2006, is incorporated herein by reference.
|
||
10.6 |
Term Note to The Kentucky Bankers’ Bank, Inc. filed as Exhibit 10.2 to form 8-K filed on November 10, 2006, is incorporated herein by reference.
|
Exhibit
Number
|
Description of Document
|
|
10.7 |
Promissory Note to The Kentucky Bankers’ Bank, Inc. filed as Exhibit 10.3to form 8-K filed on November 10, 2006, is incorporated herein by reference.
|
|
10.8 |
Stock Pledge and Security Agreement between Premier Financial Bancorp, Inc. and The Kentucky Bankers’ Bank, Inc. filed as Exhibit 10.4 to form 8-K filed on November 10, 2006, is incorporated herein by reference.
|
|
10.9 |
Loan Agreement between Premier Financial Bancorp, Inc. and First Guaranty Bank, Hammond, Louisiana, filed as Exhibit 10.1 to form 8-K filed May 1, 2008, is incorporated herein by reference.
|
|
10.10 |
Promissory Note to First Guaranty Bank, Hammond, Louisiana, filed as Exhibit 10.2 to form 8-K filed May 1, 2008, is incorporated herein by reference.
|
|
10.11 |
Collateral Agreement with First Guaranty Bank, Hammond Louisiana, filed as Exhibit 10.8 to form 10-K filed March 30, 2006, is incorporated herein by reference.
|
|
10.12 |
Loan Modification and Extension Agreement with The Kentucky Bankers’ Bank, Inc. filed as Exhibit 10.1 to form 8-K filed November 10, 2008, is incorporated herein by reference.
|
|
10.13 |
Loan Modification and Extension Agreement with The Kentucky Bankers’ Bank, Inc. filed as Exhibit 10.1 to form 8-K filed December 23, 2008, is incorporated herein by reference.
|
|
*** 10.14 |
Letter Agreement between registrant and Robert W. Walker, executed on September 22, 2009 and effective October 2, 2009 (filed as Exhibit 10.2(a) to Form 8-K filed October 7, 2009) is incorporated herein by reference.
|
|
*** 10.15 |
Letter Agreement between registrant and Brien M. Chase, executed on September 22, 2009 and effective October 2, 2009 (filed as Exhibit 10.2(b) to Form 8-K filed October 7, 2009) is incorporated herein by reference.
|
|
*** 10.16 |
Letter Agreement between registrant and Dennis J. Klingensmith, executed on September 25, 2009 and effective October 2, 2009 (filed as Exhibit 10.2(c) to Form 8-K filed October 7, 2009) is incorporated herein by reference.
|
|
*** 10.17 |
Letter Agreement between registrant and Michael R. Mineer, executed on September 25, 2009 and effective October 2, 2009 (filed as Exhibit 10.2(d) to Form 8-K filed October 7, 2009) is incorporated herein by reference.
|
|
*** 10.18 |
Letter Agreement between registrant and Duane K. Bickings, executed on September 22, 2009 and effective October 2, 2009 (filed as Exhibit 10.2(e) to Form 8-K filed October 7, 2009) is incorporated herein by reference.
|
|
10.19 |
Loan Modification and Extension Agreement with The Kentucky Bankers’ Bank, Inc. filed as Exhibit 10.1 to form 8-K filed December 15, 2009, is incorporated herein by reference.
|
|
10.20 |
Promissory Note to The Kentucky Bankers’ Bank, Inc. filed as Exhibit 10.2 to form 8-K filed on December 15, 2009, is incorporated herein by reference.
|
Exhibit
Number
|
Description of Document
|
||
10.21 |
Change in Terms Agreement with First Guaranty Bank, Hammond, Louisiana, filed as Exhibit 10.1 to form 8-K filed January 4, 2010, is incorporated herein by reference.
|
||
10.22 |
Loan Agreement between Premier Financial Bancorp, Inc. and First Sentry Bank, Huntington, West Virginia, filed as Exhibit 10.1 to form 8-K filed January 6, 2010, is incorporated herein by reference.
|
||
10.23 |
Promissory Note to First Sentry Bank filed as Exhibit 10.2 to form 8-K filed January 6, 2010, is incorporated herein by reference.
|
||
10.24 |
Commercial Pledge Agreement between Premier Financial Bancorp, Inc. and First Sentry Bank, Huntington, West Virginia filed as Exhibit 10.3 to form 8-K filed January 6, 2010, is incorporated herein by reference.
|
||
10.25 |
Loan Agreement between Premier Financial Bancorp, Inc. and First Guaranty Bank, Hammond, Louisiana, filed as Exhibit 10.1 to form 8-K filed January 7, 2010, is incorporated herein by reference.
|
||
10.26 |
Promissory Note to First Guaranty Bank, Hammond, Louisiana, filed as Exhibit 10.2 to form 8-K filed January 7, 2010, is incorporated herein by reference.
|
||
10.27 |
Commercial Pledge Agreement between Premier Financial Bancorp, Inc. and First Guaranty Bank, Hammond, Louisiana filed as Exhibit 10.3 to form 8-K filed January 7, 2010, is incorporated herein by reference.
|
||
14.1 |
Premier Financial Bancorp, Inc. Code of Ethics for the Chief Executive Officer, Chief Financial Officer and Chief Accounting Officer, filed as Exhibit 14.1 to form 10-K filed on April 14, 2004, is incorporated herein by reference.
|
||
14.2 |
Premier Financial Bancorp, Inc. Code of Business Conduct and Ethics, filed as Exhibit 14.2 to form 10-K filed on April 14, 2004, is incorporated herein by reference.
|
||
21 | |||
23 | |||
31.1 | |||
31.2 | |||
32 | |||
99.1 | |||
99.2 | |||
*** Denotes executive compensation plans and arrangements.
|
PREMIER FINANCIAL BANCORP, INC.
|
|
By: /s/ Robert W. Walker, President
|
|
Robert W. Walker, President
|
|
Date: March 30, 2010
|
|
/s/ Robert W. Walker
|
Principal Executive and Director
|
March 30, 2010
|
Robert W. Walker
|
||
/s/ Brien M. Chase
|
Principal Financial and Accounting
|
March 30, 2010
|
Brien M. Chase
|
Officer
|
|
/s/ Toney K. Adkins
|
Director
|
March 17, 2010
|
Toney K. Adkins
|
||
/s/ Hosmer A. Brown, III
|
Director
|
March 29, 2010
|
Hosmer A. Brown, III
|
||
/s/ Edsel Burns
|
Director
|
March 17, 2010
|
Edsel Burns
|
||
/s/ E. V. Holder, Jr.
|
Director
|
March 17, 2010
|
E. V. Holder, Jr.
|
||
/s/ Keith F. Molihan
|
Director
|
March 17, 2010
|
Keith F. Molihan
|
||
/s/ Marshall T. Reynolds
|
Chairman of the Board
|
March 17, 2010
|
Marshall T. Reynolds
|
||
/s/ Neal Scaggs
|
Director
|
March 17, 2010
|
Neal Scaggs
|
||
/s/ Thomas W. Wright
|
Director
|
March 17, 2010
|
Thomas W. Wright
|
||
Subsidiary
|
Jurisdiction of Incorporation
|
|
Citizens Deposit Bank and Trust Company
|
Kentucky
|
|
Farmers Deposit Bank
|
Kentucky
|
|
Mt. Vernon Financial Holdings, Inc.
|
Kentucky
|
|
Ohio River Bank
|
Ohio
|
|
First Central Bank, Inc.
|
West Virginia
|
|
Boone County Bank, Inc.
|
West Virginia
|
|
Traders Bank, Inc.
|
West Virginia
|
|
Abigail Adams National Bancorp, Inc.
|
Delaware
|
|
Adams National Bank
|
United States of America
|
|
Consolidated Bank and Trust Company
|
Virginia
|
1.
|
I have reviewed this annual report on Form 10-K of Premier Financial Bancorp, 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 registrant's other certifying officers 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)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) 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)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c)
|
Evaluated the effectiveness of the registrant's 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;
|
|
d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's 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 registrant's 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 the registrant's internal control over financial reporting.
|
1.
|
I have reviewed this annual report on Form 10-K of Premier Financial Bancorp, 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 registrant's other certifying officers 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)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) 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)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c)
|
Evaluated the effectiveness of the registrant's 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;
|
|
d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's 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 registrant's 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 the registrant's internal control over financial reporting.
|
|
o
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, and
|
|
o
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|