Pennsylvania
|
23-2222567
|
(State
or other jurisdiction of
|
(I.R.S.
Employer Identification No.)
|
incorporation
or organization)
|
|
4
Brandywine Avenue, Downingtown, Pennsylvania
|
19335
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Part
I
|
|||
1 | |||
Item
1.
|
Business
|
|
|
Item
1A.
|
Risk
Factors
|
10
|
|
Item
1B.
|
Unresolved
Staff Comments
|
14
|
|
Item
2.
|
Properties
|
14 | |
Item
3.
|
Legal
Proceedings
|
15 | |
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
15 | |
Part
II
|
|||
Item
5.
|
Market
for Registrant’s Common Equity and Related Stockholder
Matters
|
||
and
Issuer Purchases of Equity Securities
|
15 | ||
Item
6.
|
Selected
Financial Data
|
17 | |
Item
7.
|
Management’s
Discussion and Analysis of Financial
|
||
Condition
and Results of Operations
|
18 | ||
Item
7A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
47 | |
Item
8.
|
Financial
Statements and Supplementary Data
|
48
|
|
Item
9.
|
Changes
in and Disagreements with Accountants
|
||
on
Accounting and Financial Disclosure
|
77 | ||
Item
9A.
|
Controls
and Procedures
|
77 | |
Item
9B.
|
Other
Information
|
77 | |
Part
III
|
|||
Item
10.
|
Directors
and Executive Officers of the Registrant
|
77 | |
Item
11.
|
Executive
Compensation
|
77 | |
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management
|
||
and
Related Stockholder Matters
|
78 | ||
|
|||
Item
13.
|
Certain
Relationships and Related Transactions
|
78 | |
Item
14.
|
Principal
Accounting Fees and Services
|
78 | |
Part
IV
|
|||
Item
15.
|
Exhibits,
Financial Statement Schedules
|
79
|
|
SIGNATURES
|
80 |
Supervisory
subgroup
|
||||||
(in
basis points)
|
||||||
Capital
Group
|
A
|
B
|
C
|
|||
1
|
0
|
3
|
17
|
|||
2
|
3
|
10
|
24
|
|||
3
|
10
|
24
|
27
|
Office
|
Office
Location
|
Owned/Leased
|
||
Caln
Office
|
1835
East Lincoln Highway, Coatesville
|
Owned
|
||
East
End Office
|
701
East Lancaster Avenue, Downingtown
|
Owned
|
||
Exton
Office
|
410
Exton Square Parkway, Exton
|
Leased
|
||
Kennett
Square Office
|
215
E. Cypress St., Kennett Square
|
Owned
|
||
Lionville
Office
|
Intersection
of Route 100 and Welsh Pool Road, Exton
|
Owned
|
||
Little
Washington Office
|
Route
322 and Culbertson Run Road, Downingtown
|
Owned
|
||
Ludwig’s
Corner Office
|
Intersection
of Routes 100 and 401, Chester Springs
|
Owned
|
||
Tel
Hai Office
|
Tel
Hai Retirement Community, Honey Brook (Limited Service)
|
Leased
|
||
West
Goshen Office
|
1115
West Chester Pike, West Chester
|
Leased
|
||
West
Chester Office
|
2
North Church Street, West Chester
|
Leased
|
||
Newtown
Square Office
|
3409
West Chester Pike, Suite 102, Newtown Square (Limited
Service)
|
Leased
|
2005
|
2004
|
|||
High
|
Low
|
High
|
Low
|
|
First
quarter
|
$28.10
|
$25.48
|
$27.21
|
$24.49
|
Second
quarter
|
26.95
|
25.29
|
25.35
|
22.68
|
Third
quarter
|
25.00
|
22.38
|
23.81
|
22.74
|
Fourth
quarter
|
22.14
|
18.95
|
25.48
|
22.95
|
Period
|
|
Total Number
Of
Shares Purchased
|
|
Average
Price
Paid
Per
Share
|
|
Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs
|
|
Maximum Number
of Shares that May
Yet Be Purchased
Under the Plans or
Programs (a)
|
|
October
1, 2005 - October 31, 2005
|
|
—
|
|
$
|
—
|
|
—
|
|
145,320
|
November
1, 2005 - November 30, 2005
|
|
—
|
|
—
|
|
—
|
|
145,320
|
|
December
1, 2005 - December 31, 2005
|
|
250
|
|
20.00
|
|
250
|
|
145,070
|
|
Total
|
|
250
|
|
$
|
20.00
|
|
250
|
|
145,070
|
(a)
|
On
July 25, 2001, DNB authorized the buyback of up to 183,750 shares
of its
common stock over an indefinite period. On August 27, 2004, DNB increased
the buyback from 183,750 to 358,313 shares of its common stock over
an
indefinite period. This number has been adjusted to reflect the 5%
stock
dividend issued in December 2005.
|
At
or For the Year Ended December 31
|
||
(Dollars
in thousands, except share data)
|
2005
|
2004
|
2003
|
2002
|
2001
|
||||||
RESULTS
OF OPERATIONS
|
||||||||||
Interest
income
|
$23,427
|
$20,233
|
$18,894
|
$21,498
|
$24,389
|
|||||
Interest
expense
|
9,313
|
6,833
|
7,421
|
9,430
|
13,109
|
|||||
Net
interest income
|
14,114
|
13,400
|
11,473
|
12,068
|
11,280
|
|||||
Provision
for credit losses
|
—
|
—
|
—
|
—
|
—
|
|||||
Other
non-interest income
|
2,356
|
2,940
|
2,540
|
2,645
|
2,303
|
|||||
Other-than-temporary
charge
|
—
|
(2,349
|
)
|
—
|
—
|
—
|
||||
Total
non-interest income
|
2,356
|
591
|
2,540
|
2,645
|
2,303
|
|||||
Non-interest
expense
|
14,411
|
13,189
|
12,622
|
11,257
|
9,894
|
|||||
Income
before income taxes
|
2,059
|
802
|
1,391
|
3,456
|
3,689
|
|||||
Income
tax (benefit) expense
|
(89
|
)
|
504
|
(10
|
)
|
728
|
967
|
|||
Net
income
|
$
2,148
|
$
298
|
$
1,401
|
$
2,728
|
$
2,722
|
|||||
PER
SHARE DATA*
|
||||||||||
Basic
earnings
|
$1.02
|
$0.14
|
$0.67
|
$1.29
|
$1.26
|
|||||
Diluted
earnings
|
1.00
|
0.14
|
0.65
|
1.27
|
1.25
|
|||||
Cash
dividends
|
0.50
|
0.47
|
0.45
|
0.43
|
0.41
|
|||||
Book
value
|
13.07
|
11.98
|
12.10
|
12.38
|
11.71
|
|||||
Weighted
average
|
||||||||||
Common
shares outstanding - basic
|
2,115,693
|
2,079,341
|
2,094,993
|
2,116,809
|
2,158,841
|
|||||
FINANCIAL
CONDITION
|
||||||||||
Total
assets
|
$473,046
|
$441,059
|
$409,013
|
$384,368
|
$389,404
|
|||||
Loans
and leases
|
288,130
|
232,577
|
203,553
|
187,585
|
186,050
|
|||||
Allowance
for credit losses
|
4,420
|
4,436
|
4,559
|
4,546
|
4,809
|
|||||
Deposits
|
339,627
|
323,144
|
292,436
|
287,802
|
293,383
|
|||||
Stockholders’
equity
|
30,186
|
24,738
|
25,372
|
26,208
|
25,288
|
|||||
SELECTED
RATIOS
|
||||||||||
Return
on average stockholders’ equity
|
8.31
|
%
|
1.16
|
%
|
5.47
|
%
|
10.66
|
%
|
10.97
|
%
|
Return
on average assets
|
0.48
|
0.07
|
0.35
|
0.72
|
0.74
|
|||||
Average
equity to average assets
|
5.77
|
6.05
|
6.41
|
6.76
|
6.76
|
|||||
Loans
to deposits
|
84.84
|
71.97
|
69.61
|
65.18
|
63.42
|
|||||
Dividend
payout ratio
|
49.39
|
337.58
|
67.83
|
33.41
|
32.32
|
*
|
Per
share data and shares outstanding have been adjusted for the 5% stock
dividends in December of 2005, 2004, 2003, 2002 and
2001.
|
(Dollars
in thousands,
|
2005
|
2004
|
||||||||||||||
except
per share data)
|
Fourth
|
Third
|
Second
|
First
|
Fourth
|
Third
|
Second
|
First
|
||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
|||||||||
Interest
income
|
$
6,325
|
$
6,180
|
$
5,715
|
$
5,207
|
$
5,257
|
$
5,192
|
$
4,901
|
$
4,883
|
||||||||
Interest
expense
|
2,689
|
2,487
|
2,255
|
1,882
|
1,789
|
1,741
|
1,620
|
1,683
|
||||||||
Net
interest income
|
3,636
|
3,693
|
3,460
|
3,325
|
3,468
|
3,451
|
3,281
|
3,200
|
||||||||
Provision
for credit losses
|
(120
|
)
|
75
|
30
|
15
|
—
|
—
|
—
|
—
|
|||||||
Other
non-interest income
|
779
|
761
|
760
|
56
|
624
|
707
|
822
|
788
|
||||||||
Other-than-temporary
charge
|
—
|
—
|
—
|
—
|
(2,349
|
)
|
—
|
—
|
—
|
|||||||
Total
non-interest income
|
779
|
761
|
760
|
56
|
(1,725
|
)
|
707
|
822
|
788
|
|||||||
Non-interest
expense
|
3,754
|
3,678
|
3,538
|
3,441
|
3,542
|
3,273
|
3,209
|
3,165
|
||||||||
Income
(loss) before
income
taxes
|
781
|
701
|
652
|
(75
|
)
|
(1,799
|
)
|
885
|
894
|
823
|
||||||
Income
tax (benefit) expense
|
(64
|
)
|
114
|
15
|
(154
|
)
|
5
|
161
|
185
|
154
|
||||||
Net
income (loss)
|
845
|
587
|
637
|
79
|
(1,804
|
)
|
724
|
709
|
669
|
|||||||
Adjustment
(1)
|
—
|
—
|
—
|
—
|
2,534
|
—
|
—
|
—
|
||||||||
Operating
earnings
|
$
845
|
$
587
|
$
637
|
$
79
|
$
730
|
$
724
|
$
709
|
$
669
|
||||||||
Basic
earnings (loss) per share
|
$
0.39
|
$
0.28
|
$
0.31
|
$
0.04
|
$
(0.87
|
)
|
$
0.35
|
$
0.34
|
$
0.32
|
|||||||
Adjustment
(1)
|
—
|
—
|
—
|
—
|
1.23
|
—
|
—
|
—
|
||||||||
Operating
basic earnings
per
share
|
0.39
|
0.28
|
0.31
|
0.04
|
0.36
|
0.35
|
0.34
|
0.32
|
||||||||
Diluted
earnings (loss)
per
share
|
0.39
|
0.28
|
0.30
|
0.04
|
(0.85
|
)
|
0.34
|
0.33
|
0.32
|
|||||||
Adjustment
(1)
|
|
—
|
—
|
—
|
—
|
1.21
|
—
|
—
|
—
|
|||||||
Operating
diluted earnings
per
share
|
0.39
|
0.28
|
0.30
|
0.04
|
0.36
|
0.34
|
0.33
|
0.32
|
||||||||
Cash
dividends per share
|
$0.124
|
$0.124
|
$0.124
|
$0.124
|
$0.118
|
$0.118
|
$0.118
|
$0.118
|
•
|
Investment
Management
|
•
|
Investment
Advisory
|
•
|
Estate
Settlement
|
•
|
Trust
Services
|
•
|
Custody
Services
|
•
|
Retirement
Planning
|
•
|
Safekeeping
|
December
31,
|
||||||
2005
|
2004
|
2003
|
2002
|
2001
|
2000
|
|
Prime
|
7.25%
|
5.25%
|
4.00%
|
4.25%
|
4.75%
|
9.00%
|
Federal
Funds Sold (“FFS”)
|
4.25%
|
2.25%
|
1.00%
|
1.25%
|
1.75%
|
6.00%
|
6
month Treasury
|
4.25%
|
2.56%
|
1.00%
|
1.21%
|
1.80%
|
5.06%
|
Historical
Yield Spread
|
||||||
December
31,
|
||||||
2005
|
2004
|
2003
|
2002
|
2001
|
||
FFS
to 5 Year U.S. Treasury
|
0.10%
|
1.38%
|
2.25%
|
1.53%
|
2.63%
|
|
FFS
to 10 Year U.S. Treasury
|
0.14%
|
1.99%
|
3.27%
|
2.58%
|
3.32%
|
Year
Ended December 31
|
|||||||||||||||||||
2005
|
2004
|
2003
|
|||||||||||||||||
Average
|
Yield/
|
Average
|
Yield/
|
Average
|
Yield/
|
||||||||||||||
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
|||||||||||
ASSETS
|
|||||||||||||||||||
Interest-earning
assets:
|
|||||||||||||||||||
Investment
securities:
|
|||||||||||||||||||
Taxable
|
$128,238
|
$
5,063
|
3.95
|
%
|
$150,179
|
$
4,949
|
3.30
|
%
|
$159,477
|
$
4,718
|
2.96
|
%
|
|||||||
Tax-exempt
|
28,380
|
1,664
|
5.86
|
24,422
|
1,529
|
6.26
|
14,696
|
863
|
5.87
|
||||||||||
Tax-preferred
DRD
|
2,199
|
77
|
3.50
|
10,991
|
362
|
3.29
|
13,499
|
567
|
4.20
|
||||||||||
Total
securities
|
158,817
|
6,804
|
4.28
|
185,592
|
6,840
|
3.69
|
187,672
|
6,148
|
3.28
|
||||||||||
Cash
and cash equivalents
|
13,085
|
218
|
1.66
|
4,812
|
64
|
1.33
|
4,012
|
48
|
1.20
|
||||||||||
Total
loans and leases
|
259,077
|
17,056
|
6.58
|
218,513
|
13,987
|
6.40
|
185,659
|
13,178
|
7.10
|
||||||||||
Total
interest-earning assets
|
430,979
|
24,078
|
5.59
|
408,917
|
20,891
|
5.11
|
377,343
|
19,374
|
5.13
|
||||||||||
Non-interest-earning
assets
|
16,965
|
15,837
|
22,012
|
||||||||||||||||
Total
assets
|
$447,944
|
$424,754
|
$399,355
|
||||||||||||||||
LIABILITIES
AND
|
|||||||||||||||||||
STOCKHOLDERS’
EQUITY
|
|||||||||||||||||||
Interest-bearing
liabilities:
|
|||||||||||||||||||
Savings
deposits
|
$193,205
|
$
2,438
|
1.26
|
%
|
$183,283
|
$
1,141
|
0.62
|
%
|
$155,562
|
$
1,001
|
0.64
|
%
|
|||||||
Time
deposits
|
74,549
|
2,096
|
2.81
|
68,631
|
1,534
|
2.24
|
80,916
|
2,201
|
2.72
|
||||||||||
Total
interest-bearing
Deposits
|
267,754
|
4,534
|
1.69
|
251,914
|
2,675
|
1.06
|
236,478
|
3,202
|
1.35
|
||||||||||
Federal
funds purchased
|
624
|
21
|
3.44
|
858
|
12
|
1.42
|
913
|
14
|
1.53
|
||||||||||
Repurchase
agreements
|
30,549
|
821
|
2.69
|
11,926
|
145
|
1.22
|
—
|
—
|
—
|
||||||||||
FHLB
advances
|
59,506
|
3,278
|
5.51
|
77,376
|
3,626
|
4.69
|
83,648
|
3,842
|
4.59
|
||||||||||
Other
borrowings
|
8,990
|
659
|
7.32
|
5,870
|
375
|
6.38
|
5,724
|
363
|
6.35
|
||||||||||
Total
interest-bearing
Liabilities
|
367,423
|
9,313
|
2.53
|
347,944
|
6,833
|
1.96
|
326,763
|
7,421
|
2.27
|
||||||||||
Demand
deposits
|
52,863
|
49,214
|
45,762
|
||||||||||||||||
Other
liabilities
|
1,803
|
1,886
|
1,214
|
||||||||||||||||
Stockholders’
equity
|
25,855
|
25,710
|
25,616
|
||||||||||||||||
Total
liabilities and
|
|||||||||||||||||||
stockholders’
equity
|
$447,944
|
$424,754
|
$399,355
|
||||||||||||||||
Net
interest income
|
$14,765
|
$14,058
|
$11,953
|
||||||||||||||||
Interest
rate spread
|
3.05
|
%
|
3.15
|
%
|
2.86
|
%
|
|||||||||||||
Net
interest margin
|
3.43
|
%
|
3.44
|
%
|
3.13
|
%
|
Reconciliation
of Non-GAAP Financial Measures
|
|||||||||||||
Year
Ended December 31
|
|||||||||||||
2005
|
2004
|
2003
|
|||||||||||
(Dollars
in thousands)
|
Interest
|
Yield/Rate
|
Interest
|
Yield/Rate
|
Interest
|
Yield/Rate
|
|||||||
Securities
- tax-exempt
|
$
1,101
|
3.88
|
%
|
$
1,009
|
4.13
|
%
|
$
587
|
4.00
|
%
|
||||
Tax
equivalent adjustments
|
563
|
520
|
276
|
||||||||||
Securities
- tax equivalent yield
|
1,664
|
5.86
|
1,529
|
6.26
|
863
|
5.87
|
|||||||
Securities
- tax-preferred DRD
|
57
|
2.57
|
266
|
2.42
|
417
|
3.09
|
|||||||
Tax
equivalent adjustments
|
20
|
96
|
150
|
||||||||||
Securities
- tax equivalent yield
|
77
|
3.50
|
362
|
3.29
|
567
|
4.20
|
|||||||
Loans
and leases - tax-exempt
|
16,988
|
6.56
|
13,945
|
6.38
|
13,124
|
7.07
|
|||||||
Tax
equivalent adjustments
|
68
|
|
42
|
|
54
|
||||||||
Loans
and leases - tax equivalent yield
|
17,056
|
6.58
|
13,987
|
6.40
|
13,178
|
7.10
|
|||||||
Net
interest income
|
14,114
|
|
13,400
|
|
11,473
|
||||||||
Tax
equivalent adjustments
|
651
|
658
|
480
|
||||||||||
Net
interest income tax equivalent
|
$14,765
|
$14,058
|
$11,953
|
||||||||||
Net
interest rate spread, no tax adjustment
|
2.90
|
%
|
2.98
|
%
|
2.74
|
%
|
|||||||
Net
interest margin, no tax adjustment
|
3.27
|
%
|
3.28
|
%
|
3.04
|
%
|
Rate
/ Volume Analysis
|
|||||||||||||
(Dollars
in thousands)
|
2005
Versus 2004
|
2004
Versus 2003
|
|||||||||||
Change
Due To
|
Change
Due To
|
||||||||||||
Rate
|
Volume
|
Total
|
Rate
|
Volume
|
Total
|
||||||||
Interest-earning
assets:
|
|||||||||||||
Loans
and leases
|
$
399
|
$2,671
|
$
3,070
|
$(1,458
|
)
|
$2,322
|
$
864
|
||||||
Investment
securities:
|
|||||||||||||
Taxable
|
979
|
(866
|
)
|
113
|
506
|
(275
|
)
|
231
|
|||||
Tax-exempt
|
(96
|
)
|
232
|
136
|
95
|
571
|
666
|
||||||
Tax-preferred
DRD
|
23
|
(308
|
)
|
(285
|
)
|
(101
|
)
|
(105
|
)
|
(206
|
)
|
||
Cash
and cash equivalents
|
16
|
138
|
154
|
6
|
10
|
16
|
|||||||
Total
|
1,321
|
1,867
|
3,188
|
(952
|
)
|
2,523
|
1,571
|
||||||
Interest-bearing
liabilities:
|
|||||||||||||
Savings
deposits
|
1,173
|
125
|
1,298
|
(38
|
)
|
178
|
140
|
||||||
Time
deposits
|
395
|
166
|
561
|
(333
|
)
|
(334
|
)
|
(667
|
)
|
||||
Federal
funds purchased
|
17
|
(8
|
)
|
9
|
(1
|
)
|
(1
|
)
|
(2)
|
||||
Repurchase
agreements
|
175
|
501
|
676
|
—
|
145
|
145
|
|||||||
FHLB
advances
|
637
|
(984
|
)
|
(347
|
)
|
71
|
(288
|
)
|
(217
|
)
|
|||
Other
borrowings
|
55
|
229
|
284
|
2
|
10
|
12
|
|||||||
Total
|
2,452
|
29
|
2,481
|
(299
|
)
|
(290
|
)
|
(589
|
)
|
||||
Net
interest income
|
$
(1,131
|
)
|
$
1,839
|
$
707
|
$
(653
|
)
|
$2,813
|
$2,160
|
• |
Fair
value is significantly below cost and the decline is
attributable to adverse conditions specifically related to the security
or
to specific conditions in an industry or in a geographic area, the
decline
has existed for an extended period of time or Management does not
possess
both the intent and the ability to hold the security for a period
of time
sufficient to allow for any anticipated recovery in fair
value.
|
|
•
|
The
security has been downgraded by a rating agency.
|
|
•
|
The
financial condition of the issuer has deteriorated.
|
|
•
|
Dividends
have been reduced or eliminated, or scheduled interest payments have
not
been made.
|
|
•
|
The
entity recorded losses from the security subsequent to the end of
the
reporting period.
|
Deposits
By Major Classification
|
|||||||||||
(Dollars
in thousands)
|
December
31
|
||||||||||
2005
|
2004
|
2003
|
2002
|
2001
|
|||||||
Non-interest-bearing
deposits
|
$
51,407
|
$
53,402
|
$
52,788
|
$
45,117
|
$
40,355
|
||||||
Interest-bearing
deposits:
|
|||||||||||
NOW
|
78,664
|
79,527
|
67,158
|
50,400
|
46,346
|
||||||
Money
market
|
45,390
|
42,199
|
55,412
|
59,457
|
64,491
|
||||||
Savings
|
77,216
|
77,897
|
46,630
|
39,569
|
34,480
|
||||||
Certificates
|
70,621
|
53,558
|
52,611
|
74,560
|
90,387
|
||||||
IRA
|
16,329
|
16,561
|
17,837
|
18,699
|
17,324
|
||||||
Total
deposits
|
$339,627
|
$323,144
|
$292,436
|
$287,802
|
$293,383
|
(Dollars
in thousands)
|
December
31, 2005
|
|||||||||||||||||||||
Held
to Maturity
|
Less
than
1
Year
|
1-5
Years
|
5-10
Years
|
Over
10
Years
|
No
Stated
Maturity
|
Total
|
Yield
|
|||||||||||||||
US
Government agency obligations
|
$
|
—
|
$
|
4,724
|
$
|
2,871
|
$
|
2,991
|
$
|
—
|
$
|
10,586
|
4.72
|
%
|
||||||||
US
agency mortgage-backed
securities
|
8
|
440
|
885
|
253
|
—
|
1,586
|
4.61
|
|||||||||||||||
Collateralized
mortgage obligations
|
—
|
—
|
—
|
8,623
|
—
|
8,623
|
3.51
|
|||||||||||||||
State
and municipal tax-exempt
|
—
|
—
|
1,491
|
4,646
|
—
|
6,137
|
5.22
|
|||||||||||||||
Equity
securities
|
—
|
—
|
—
|
373
|
3,368
|
3,741
|
3.19
|
|||||||||||||||
Total
|
$
|
8
|
$
|
5,164
|
$
|
5,247
|
$
|
16,886
|
$
|
3,368
|
$
|
30,673
|
4.29
|
%
|
||||||||
Percent
of portfolio
|
—
|
%
|
17
|
%
|
17
|
%
|
55
|
%
|
11
|
%
|
100
|
%
|
||||||||||
Weighted
average yield
|
4.6
|
%
|
4.7
|
%
|
4.8
|
%
|
4.2
|
%
|
3.2
|
%
|
4.3
|
%
|
||||||||||
Available
for Sale
|
Less
Than
1
Year
|
|
|
1-5
Years
|
|
|
5-10
Years
|
|
|
Over
10
Years
|
|
|
No
Stated
Maturity
|
|
|
Total
|
|
|
Yield
|
|||
US
Government agency obligations
|
$
|
—
|
$
|
34,794
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
34,794
|
4.20
|
%
|
||||||||
US
agency mortgage-backed securities
|
—
|
—
|
4,350
|
51,831
|
—
|
56,181
|
4.36
|
|||||||||||||||
State
and municipal tax-exempt
|
—
|
2,064
|
1,978
|
21,020
|
—
|
25,062
|
5.89
|
|||||||||||||||
Equity
securities
|
—
|
—
|
—
|
—
|
37
|
37
|
3.10
|
|||||||||||||||
Total
|
$
|
—
|
$
|
36,858
|
$
|
6,328
|
$
|
72,851
|
$
|
37
|
$
|
116,074
|
4.64
|
%
|
||||||||
Percent
of portfolio
|
—
|
%
|
32
|
%
|
5
|
%
|
63
|
%
|
—
|
%
|
100
|
%
|
||||||||||
Weighted
average yield
|
—
|
%
|
4.3
|
%
|
4.8
|
%
|
4.8
|
%
|
3.1
|
%
|
4.6
|
%
|
Composition
of Investment Securities
|
|||||||||
(Dollars
in thousands)
|
|||||||||
December
31
|
|||||||||
2005
|
2004
|
||||||||
Held
to
|
Available
|
Held
to
|
Available
|
||||||
Maturity
|
for
Sale
|
Maturity
|
for
Sale
|
||||||
US
Government agency obligations
|
$10,586
|
$
34,794
|
$10,581
|
$
32,557
|
|||||
US
agency mortgage-backed securities
|
1,586
|
56,181
|
3,457
|
38,368
|
|||||
Corporate
bonds
|
—
|
—
|
—
|
15,754
|
|||||
Collateralized
mortgage obligations
|
8,623
|
—
|
12,753
|
19,553
|
|||||
State
and municipal tax-exempt
|
6,137
|
25,062
|
6,195
|
18,403
|
|||||
DRD
agency preferred stock
|
—
|
—
|
—
|
7,653
|
|||||
Equity
securities
|
3,741
|
37
|
4,489
|
—
|
|||||
Total
|
$30,673
|
$116,074
|
$37,475
|
$132,288
|
(Dollars
in thousands)
|
December
31
|
|||||||||
2005
|
2004
|
2003
|
2002
|
2001
|
||||||
Residential
mortgages
|
$43,738
|
$18,677
|
$16,048
|
$26,120
|
$39,298
|
|||||
Commercial
mortgages
|
88,921
|
87,795
|
89,027
|
83,322
|
70,282
|
|||||
Commercial
loans
|
83,156
|
63,595
|
54,587
|
48,151
|
42,081
|
|||||
Commercial
leases
|
23,934
|
19,300
|
8,434
|
1,285
|
65
|
|||||
Consumer
|
48,381
|
43,210
|
35,457
|
28,707
|
34,324
|
|||||
Total
loans and leases
|
288,130
|
232,577
|
203,553
|
187,585
|
186,050
|
|||||
Less
allowance for credit losses
|
(4,420
|
)
|
(4,436
|
)
|
(4,559
|
)
|
(4,546
|
)
|
(4,809
|
)
|
Net
loans and leases
|
$283,710
|
$228,141
|
$198,994
|
$183,039
|
$181,241
|
Loan
and Lease Maturities
|
December
31, 2005
|
||||||||
(Dollars
in thousands)
|
Less
than
1
Year
|
1-5
Years
|
Over
5
Years
|
Total
|
|||||
Residential
mortgages
|
$
3,296
|
$
22,850
|
$17,592
|
$
43,738
|
|||||
Commercial
mortgages
|
1,680
|
27,458
|
59,783
|
88,921
|
|||||
Commercial
term loans
|
32,944
|
35,734
|
14,478
|
83,156
|
|||||
Commercial
leases
|
1,127
|
22,540
|
267
|
29,934
|
|||||
Consumer
loans
|
2,220
|
24,201
|
21,960
|
48,381
|
|||||
Total
loans and leases
|
41,267
|
132,783
|
114,080
|
288,130
|
|||||
Loans
and leases with fixed interest rates
|
3,301
|
72,414
|
38,556
|
114,271
|
|||||
Loans
and leases with variable interest rates
|
37,966
|
60,369
|
75,524
|
173,859
|
|||||
Total
loans and leases
|
$41,267
|
$132,783
|
$114,080
|
$288,130
|
Non-Performing
Assets
|
|||||||||||
(Dollars
in thousands)
|
|||||||||||
December
31
|
|||||||||||
2005
|
2004
|
2003
|
2002
|
2001
|
|||||||
Non-accrual
loans:
|
|||||||||||
Residential
mortgage
|
$
—
|
$117
|
$
165
|
$
285
|
$
224
|
||||||
Commercial
mortgage
|
5
|
25
|
2,142
|
1,057
|
567
|
||||||
Commercial
|
1,017
|
231
|
233
|
1,758
|
1,964
|
||||||
Leases
|
83
|
—
|
—
|
—
|
—
|
||||||
Consumer
|
—
|
16
|
16
|
254
|
301
|
||||||
Total
non-accrual loans
|
1,105
|
389
|
2,556
|
3,354
|
3,056
|
||||||
Loans
90 days past due and still accruing
|
245
|
36
|
472
|
514
|
155
|
||||||
Troubled
debt restructurings
|
—
|
—
|
—
|
—
|
—
|
||||||
Total
non-performing loans
|
1,350
|
425
|
3,028
|
3,868
|
3,211
|
||||||
Other
real estate owned
|
—
|
—
|
—
|
—
|
—
|
||||||
Total
non-performing assets
|
$1,350
|
$425
|
$3,028
|
$3,868
|
$3,211
|
||||||
Asset
quality ratios:
|
|||||||||||
Non-performing
loans to total loans
|
0.5
|
%
|
0.2
|
%
|
1.5
|
%
|
2.1
|
%
|
1.7
|
%
|
|
Non-performing
assets to total assets
|
0.3
|
0.1
|
0.7
|
1.0
|
0.8
|
||||||
Allowance
for credit losses to:
|
|||||||||||
Total
loans and leases
|
1.5
|
1.9
|
2.2
|
2.4
|
2.6
|
||||||
Non-performing
loans and leases
|
327.3
|
1,043.8
|
150.5
|
117.5
|
149.8
|
Analysis
of Allowance for Credit Losses
|
|||||||||||
(Dollars
in thousands)
|
|||||||||||
Year
Ended December 31
|
|||||||||||
2005
|
2004
|
2003
|
2002
|
2001
|
|||||||
Beginning
balance
|
$4,436
|
$4,559
|
$4,546
|
$4,809
|
$4,917
|
||||||
Provisions
|
—
|
—
|
—
|
—
|
—
|
||||||
Loans
charged off:
|
|||||||||||
Real
estate
|
—
|
—
|
(10
|
)
|
—
|
(209
|
)
|
||||
Commercial
|
(31
|
)
|
(8
|
)
|
(302
|
)
|
(221
|
)
|
(66
|
)
|
|
Leases
|
—
|
(75
|
)
|
—
|
—
|
—
|
|||||
Consumer
|
(15
|
)
|
(105
|
)
|
(14
|
)
|
(89
|
)
|
(9
|
)
|
|
Total
charged off
|
(46
|
)
|
(188
|
)
|
(326
|
)
|
(310
|
)
|
(284
|
)
|
|
Recoveries:
|
|||||||||||
Real
estate
|
6
|
16
|
111
|
18
|
132
|
||||||
Commercial
|
20
|
14
|
220
|
18
|
36
|
||||||
Leases
|
—
|
—
|
—
|
—
|
—
|
||||||
Consumer
|
4
|
35
|
8
|
11
|
8
|
||||||
Total
recoveries
|
30
|
65
|
339
|
47
|
176
|
||||||
Ending
balance
|
$4,420
|
$4,436
|
$4,559
|
$4,546
|
$4,809
|
Composition
of Allowance for Credit Losses
|
|||||||||||||||||||||
(Dollars
in thousands)
|
|||||||||||||||||||||
December
31
|
|||||||||||||||||||||
2005
|
2004
|
2003
|
2002
|
2001
|
|||||||||||||||||
Amount
|
Percent
of Loan Type to Total Loans
|
Amount
|
Percent
of Loan Type to Total Loans
|
Amount
|
Percent
of Loan Type to Total Loans
|
Amount
|
Percent
of Loan Type to Total Loans
|
Amount
|
Percent
of Loan Type to Total Loans
|
||||||||||||
Real
estate
|
$
927
|
46
|
%
|
$1,033
|
46
|
%
|
$1,495
|
51
|
%
|
$1,598
|
58
|
%
|
$1,685
|
59
|
%
|
||||||
Commercial*
|
1,220
|
29
|
1,640
|
27
|
1,752
|
27
|
1,943
|
26
|
1,609
|
23
|
|||||||||||
Leases
|
1,132
|
8
|
952
|
8
|
450
|
4
|
77
|
1
|
—
|
—
|
|||||||||||
Consumer
|
305
|
17
|
310
|
19
|
288
|
18
|
331
|
15
|
145
|
18
|
|||||||||||
Unallocated
|
836
|
—
|
501
|
—
|
574
|
—
|
597
|
—
|
1,370
|
—
|
|||||||||||
Total
|
$4,420
|
100
|
%
|
$4,436
|
100
|
%
|
$4,559
|
100
|
%
|
$4,546
|
100
|
%
|
$4,809
|
100
|
%
|
Payments
Due by Period
|
||||||||||
Less
than
|
1-3
|
3-5
|
More
than
|
|||||||
(Dollars
in thousands)
|
Total
|
1
Year
|
Years
|
Years
|
5
Years
|
|||||
Contractual
Obligations
|
||||||||||
FHLB
advances
|
$
53,850
|
$
6,400
|
$7,450
|
$20,000
|
$20,000
|
|||||
Repurchase
agreements
|
36,050
|
36,050
|
—
|
—
|
—
|
|||||
Capital
lease obligations
|
701
|
12
|
29
|
39
|
621
|
|||||
Operating
lease obligations
|
1,662
|
369
|
705
|
572
|
17
|
|||||
Junior
subordinated debentures
|
9,279
|
—
|
—
|
—
|
9,279
|
|||||
Total
|
$101,542
|
$42,831
|
$8,184
|
$20,611
|
$29,917
|
Expiration
by Period
|
||||||||||
Less
than
|
1-3
|
3-5
|
More
than
|
|||||||
(Dollars
in thousands)
|
Total
|
1
Year
|
Years
|
Years
|
5
Years
|
|||||
Off
Balance Sheet Obligations
|
||||||||||
Commitments
to extend credit
|
$50,052
|
$16,423
|
$17,812
|
$6,487
|
$9,330
|
|||||
Letters
of credit
|
7,026
|
3,941
|
199
|
2,886
|
—
|
|||||
Total
|
$57,078
|
$20,364
|
$18,011
|
$9,373
|
$9,330
|
December
31, 2005
|
December
31, 2004
|
|||||||||||
Change
in rates
|
Flat
|
|
-200bp
|
|
+200bp
|
|
Flat
|
|
-200bp
|
|
+200bp
|
|
EVE
|
$60,579
|
$55,559
|
$54,967
|
$40,712
|
$33,327
|
$36,297
|
||||||
Change
|
(5,020
|
)
|
(5,612
|
)
|
(7,385
|
)
|
(4,415
|
)
|
||||
Change
as a % of assets
|
(1.1%
|
)
|
(1.2%
|
)
|
(1.7%
|
)
|
(1.0%
|
)
|
||||
Change
as a % of PV equity
|
(8.3%
|
)
|
(9.3%
|
)
|
(18.1%
|
)
|
(10.9%
|
)
|
(Dollars
in thousands)
|
||||
December
31
|
||||
2005
|
2004
|
|||
Assets
|
||||
Cash
and due from banks
|
$
14,421
|
$
9,535
|
||
Federal
funds sold
|
7,762
|
14,586
|
||
Cash
and cash equivalents
|
22,183
|
24,121
|
||
AFS
Investment securities, at market value
|
116,074
|
132,288
|
||
HTM
Investment securities (market value $29,954 in 2005
|
||||
and
$37,095 in 2004)
|
30,673
|
37,475
|
||
Loans
and leases
|
288,130
|
232,577
|
||
Allowance
for credit losses
|
(4,420
|
)
|
(4,436
|
)
|
Net
loans and leases
|
283,710
|
228,141
|
||
Office
property and equipment
|
6,733
|
7,186
|
||
Accrued
interest receivable
|
2,134
|
1,772
|
||
Bank
owned life insurance
|
6,642
|
6,295
|
||
Net
deferred taxes
|
2,326
|
950
|
||
Other
assets
|
2,571
|
2,831
|
||
Total
assets
|
$473,046
|
$441,059
|
||
Liabilities
and Stockholders’ Equity
|
||||
Liabilities
|
||||
Non-interest-bearing
deposits
|
$
51,407
|
$
53,402
|
||
Interest-bearing
deposits:
|
||||
NOW
|
78,664
|
79,527
|
||
Money
market
|
45,390
|
42,199
|
||
Savings
|
77,216
|
77,897
|
||
Time
|
86,950
|
70,119
|
||
Total
deposits
|
339,627
|
323,144
|
||
FHLB
advances
|
53,850
|
61,650
|
||
Repurchase
agreements
|
36,050
|
23,127
|
||
Junior
subordinated debentures
|
9,279
|
5,155
|
||
Other
borrowings
|
701
|
711
|
||
Total
borrowings
|
99,880
|
90,643
|
||
Accrued
interest payable
|
939
|
923
|
||
Other
liabilities
|
2,414
|
1,611
|
||
Total
liabilities
|
442,860
|
416,321
|
||
Commitments
and contingencies (Note 15)
|
||||
Stockholders’
Equity
|
||||
Preferred
stock, $10.00 par value;
|
||||
1,000,000
shares authorized; none issued
|
—
|
—
|
||
Common
stock, $1.00 par value;
|
||||
10,000,000
shares authorized; 2,572,419 and
|
||||
2,278,749
issued, respectively
|
2,572
|
2,170
|
||
Treasury
stock, at cost; 201,865 and 212,995 shares, respectively
|
(4,253
|
)
|
(4,488
|
)
|
Surplus
|
34,802
|
29,388
|
||
Accumulated
deficit
|
(1,196
|
)
|
(2,273
|
)
|
Accumulated
other comprehensive loss, net
|
(1,739
|
)
|
(59
|
)
|
Total
stockholders’ equity
|
30,186
|
24,738
|
||
Total
liabilities and stockholders’ equity
|
$473,046
|
$441,059
|
||
See
accompanying notes to consolidated financial statements.
|
(Dollars
in thousands)
|
|||||||
Year
Ended December 31
|
|||||||
2005
|
2004
|
2003
|
|||||
Interest
Income:
|
|||||||
Interest
and fees on loans
|
$16,988
|
$
13,945
|
$
13,124
|
||||
Interest
and dividends on investment securities:
|
|||||||
Taxable
|
5,063
|
4,949
|
4,718
|
||||
Exempt
from federal taxes
|
1,101
|
1,009
|
587
|
||||
Tax-preferred
DRD
|
57
|
266
|
417
|
||||
Interest
on cash and cash equivalents
|
218
|
64
|
48
|
||||
Total
interest income
|
23,427
|
20,233
|
18,894
|
||||
Interest
Expense:
|
|||||||
Interest
on NOW, money market and savings
|
2,438
|
1,141
|
1,001
|
||||
Interest
on time deposits
|
2,096
|
1,534
|
2,201
|
||||
Interest
on FHLB advances
|
3,278
|
3,626
|
3,842
|
||||
Interest
on repurchase agreements
|
821
|
145
|
—
|
||||
Interest
on junior subordinated debentures
|
562
|
277
|
263
|
||||
Interest
on other borrowings
|
118
|
110
|
114
|
||||
Total
interest expense
|
9,313
|
6,833
|
7,421
|
||||
Net
interest income
|
14,114
|
13,400
|
11,473
|
||||
Provision
for credit losses
|
—
|
—
|
—
|
||||
Net
interest income after provision for credit losses
|
14,114
|
13,400
|
11,473
|
||||
Non-interest
Income:
|
|||||||
Service
charges
|
1,362
|
1,323
|
1,243
|
||||
Wealth
management
|
712
|
633
|
658
|
||||
Increase
in cash surrender value of BOLI
|
214
|
208
|
299
|
||||
Other-than-temporary
impairment charge
|
—
|
(2,349
|
)
|
—
|
|||
Net
losses on sales of available for sale securities
|
(662
|
)
|
(16
|
)
|
(362
|
)
|
|
Gain
on sale of land
|
—
|
259
|
—
|
||||
Other
fees
|
730
|
533
|
702
|
||||
Total
non-interest income
|
2,356
|
591
|
2,540
|
||||
Non-interest
Expense:
|
|||||||
Salaries
and employee benefits
|
8,161
|
7,320
|
6,888
|
||||
Furniture
and equipment
|
1,248
|
1,204
|
1,501
|
||||
Occupancy
|
968
|
868
|
856
|
||||
Professional
and consulting
|
1,117
|
823
|
819
|
||||
Marketing
|
519
|
638
|
305
|
||||
Printing
and supplies
|
305
|
342
|
325
|
||||
Other
expenses
|
2,093
|
1,994
|
1,928
|
||||
Total
non-interest expense
|
14,411
|
13,189
|
12,622
|
||||
Income
before income taxes
|
2,059
|
802
|
1,391
|
||||
Income
tax (benefit) expense
|
(89
|
)
|
504
|
(10
|
)
|
||
Net
Income
|
$
2,148
|
$
298
|
$
1,401
|
||||
Earnings
per share:
|
|||||||
Basic
|
$1.02
|
$0.14
|
$0.67
|
||||
Diluted
|
1.00
|
0.14
|
0.65
|
||||
Cash
dividends per share
|
$0.50
|
$0.47
|
$0.45
|
||||
Weighted
average common shares outstanding:
|
|||||||
Basic
|
2,115,693
|
2,079,341
|
2,094,993
|
||||
Diluted
|
2,142,009
|
2,112,403
|
2,146,770
|
||||
See
accompanying notes to consolidated financial
statements.
|
(Dollars
in thousands)
|
||||||||||||||||||||||
Accumulated
Other
|
||||||||||||||||||||||
Compre-
hensive
Income
|
Common
Stock
|
Treasury
Stock
|
Surplus
|
Retained
Earnings
|
Compre-
hensive
Income (Loss)
|
Total
|
||||||||||||||||
Balance
at January 1, 2003
|
$
|
1,902
|
$
|
(1,687
|
)
|
$
|
23,402
|
$
|
3,184
|
$
|
(593
|
)
|
$
|
26,208
|
||||||||
Comprehensive
Income:
|
||||||||||||||||||||||
Net
income
|
$
|
1,401
|
—
|
—
|
—
|
1,401
|
—
|
1,401
|
||||||||||||||
Other
comprehensive income,
|
||||||||||||||||||||||
net
of tax, relating to net
|
||||||||||||||||||||||
unrealized
losses on investments
|
(444
|
)
|
—
|
—
|
—
|
—
|
(444
|
)
|
(444
|
)
|
||||||||||||
Total
comprehensive income
|
$
|
957
|
||||||||||||||||||||
Cash
dividends
|
—
|
—
|
—
|
(941
|
) |
—
|
(941
|
)
|
||||||||||||||
Issuance
of stock dividends
|
97
|
(195
|
)
|
2,642
|
(2,544
|
) |
—
|
—
|
||||||||||||||
Purchase
of treasury shares
|
—
|
(1,215
|
)
|
—
|
—
|
—
|
(1,215
|
)
|
||||||||||||||
Cash
payment for fractional shares
|
—
|
—
|
—
|
(8
|
) |
—
|
(8
|
)
|
||||||||||||||
Exercise
of stock options
|
42
|
—
|
329
|
—
|
—
|
371
|
||||||||||||||||
Balance
at December 31, 2003
|
2,041
|
(3,097
|
)
|
26,373
|
1,092
|
(1,037
|
)
|
25,372
|
||||||||||||||
Comprehensive
Income:
|
||||||||||||||||||||||
Net
income
|
$
|
298
|
—
|
—
|
—
|
298
|
—
|
298
|
||||||||||||||
Other
comprehensive income,
|
||||||||||||||||||||||
net
of tax, relating to net
|
||||||||||||||||||||||
unrealized
gains on investments
|
89
|
—
|
—
|
—
|
—
|
89
|
89
|
|||||||||||||||
Reclass
for other-than-temporary
|
||||||||||||||||||||||
impairment
charge
|
—
|
—
|
—
|
—
|
889
|
889
|
||||||||||||||||
Total
comprehensive income
|
$
|
387
|
||||||||||||||||||||
Cash
dividends
|
—
|
—
|
—
|
(981
|
) |
—
|
(981
|
)
|
||||||||||||||
Issuance
of stock dividends
|
103
|
—
|
2,570
|
(2,673
|
) |
—
|
—
|
|||||||||||||||
Purchase
of treasury shares
|
—
|
(1,391
|
)
|
—
|
—
|
—
|
(1,391
|
)
|
||||||||||||||
Cash
payment for fractional shares
|
—
|
—
|
—
|
(9
|
) |
—
|
(9
|
)
|
||||||||||||||
Exercise
of stock options
|
26
|
—
|
445
|
—
|
—
|
471
|
||||||||||||||||
Balance
at December 31, 2004
|
2,170
|
(4,488
|
)
|
29,388
|
(2,273
|
(59
|
)
|
24,738
|
||||||||||||||
Comprehensive
Income:
|
||||||||||||||||||||||
Net
income
|
$
|
2,148
|
—
|
—
|
—
|
2,148
|
—
|
2,148
|
||||||||||||||
Other
comprehensive loss, net of tax:
|
||||||||||||||||||||||
Unrealized
losses on investments
|
(935
|
)
|
—
|
—
|
—
|
—
|
(935
|
)
|
(935
|
)
|
||||||||||||
Unrealized
actuarial losses - pension
|
(745
|
)
|
—
|
—
|
—
|
—
|
(745
|
)
|
(745
|
)
|
||||||||||||
Release
of restricted stock
|
3
|
—
|
88
|
—
|
—
|
91
|
||||||||||||||||
Common
stock issued
|
266
|
—
|
5,259
|
—
|
—
|
5,525
|
||||||||||||||||
Total
comprehensive income
|
$
|
468
|
||||||||||||||||||||
Cash
dividends
|
—
|
—
|
—
|
(1,064
|
) |
—
|
(1,064
|
)
|
||||||||||||||
Issuance
of stock dividends
|
122
|
—
|
(122
|
)
|
—
|
—
|
—
|
|||||||||||||||
Purchase
of treasury shares
|
—
|
(5
|
)
|
—
|
—
|
—
|
(5
|
)
|
||||||||||||||
Sale
of treasury shares to 401-K plan
|
—
|
240
|
9
|
—
|
—
|
249
|
||||||||||||||||
Cash
payment for fractional shares
|
—
|
—
|
—
|
(7
|
) |
—
|
(7
|
)
|
||||||||||||||
Exercise
of stock options
|
11
|
—
|
180
|
—
|
—
|
191
|
||||||||||||||||
Balance
at December 31, 2005
|
$
|
2,572
|
$
|
(4,253
|
)
|
$
|
34,802
|
$
|
(1,196
|
$(1,739
|
)
|
$
|
30,186
|
|||||||||
See
accompanying notes to consolidated financial
statements.
|
(Dollars
in thousands)
|
||||||||||
Year
Ended December 31
|
||||||||||
2005
|
2004
|
2003
|
||||||||
Cash
Flows From Operating Activities:
|
||||||||||
Net
income
|
$
|
2,148
|
$
|
298
|
$
|
1,401
|
||||
Adjustments
to reconcile net income to net cash
|
||||||||||
provided
(used) by operating activities:
|
||||||||||
Depreciation,
amortization and accretion
|
1,315
|
1,498
|
3,162
|
|||||||
Restricted
stock amortization
|
91
|
—
|
—
|
|||||||
Net
loss on sale of investment securities
|
662
|
16
|
362
|
|||||||
Gain
on sale of land
|
—
|
259
|
—
|
|||||||
Deferred
gain on sale of buildings
|
(812
|
)
|
—
|
—
|
||||||
Loss
on other-than-temporary impairment
|
—
|
2,349
|
—
|
|||||||
(Increase)
decrease in accrued interest receivable
|
(362
|
)
|
(28
|
)
|
146
|
|||||
Decrease
(increase) in other assets
|
260
|
760
|
(410
|
)
|
||||||
Increase
in investment in BOLI
|
(347
|
)
|
(358
|
)
|
(360
|
)
|
||||
Increase
(decrease) in interest payable
|
16
|
23
|
(264
|
)
|
||||||
(Increase)
in deferred tax benefit
|
(518
|
)
|
(131
|
)
|
(114
|
)
|
||||
(Decrease)
increase in other liabilities
|
(326
|
)
|
25
|
1,119
|
||||||
Net
Cash Provided By Operating Activities
|
2,127
|
4,711
|
5,042
|
|||||||
Cash
Flows From Investing Activities:
|
||||||||||
Proceeds
from maturities and paydowns - AFS securities
|
23,161
|
49,245
|
69,813
|
|||||||
Proceeds
from maturities and paydowns - HTM securities
|
6,999
|
12,625
|
20,793
|
|||||||
Purchase
of AFS securities
|
(105,443
|
)
|
(68,251
|
)
|
(107,315
|
)
|
||||
Purchase
of HTM securities
|
—
|
—
|
(49,122
|
)
|
||||||
Proceeds
from sale of AFS - securities
|
95,780
|
9,469
|
48,066
|
|||||||
Net
increase in loans and leases
|
(55,569
|
)
|
(29,147
|
)
|
(15,955
|
)
|
||||
Proceeds
from the sale of property and equipment
|
1,683
|
518
|
—
|
|||||||
Purchase
of property and equipment
|
(1,285
|
)
|
(1,197
|
)
|
(543
|
)
|
||||
Net
Cash Used By Investing Activities
|
(34,674
|
)
|
(26,738
|
)
|
(34,263
|
)
|
||||
Cash
Flows From Financing Activities:
|
||||||||||
Net
increase in deposits
|
16,483
|
30,708
|
4,634
|
|||||||
(Decrease)
increase in FHLB advances
|
(7,800
|
)
|
(21,350
|
)
|
20,000
|
|||||
Proceeds
from short term repurchase agreements
|
12,923
|
23,127
|
—
|
|||||||
Increase
in junior subordinated debentures
|
4,124
|
—
|
—
|
|||||||
Decrease
in lease obligations
|
(10
|
)
|
(9
|
)
|
(8
|
)
|
||||
Dividends
paid
|
(1,071
|
)
|
(990
|
)
|
(949
|
)
|
||||
Proceeds
from the issuance of common stock
|
5,525
|
—
|
—
|
|||||||
Proceeds
from issuance of stock under stock option plan
|
191
|
471
|
317
|
|||||||
Sale
(purchase) of treasury stock, net
|
244
|
(1,391
|
)
|
(1,215
|
)
|
|||||
Net
Cash Provided By Financing Activities
|
30,609
|
30,566
|
22,779
|
|||||||
Net
Change in Cash and Cash Equivalents
|
(1,938
|
)
|
8,539
|
(6,442
|
)
|
|||||
Cash
and Cash Equivalents at Beginning of Period
|
24,121
|
15,582
|
22,024
|
|||||||
Cash
and Cash Equivalents at End of Period
|
$
|
22,183
|
$
|
24,121
|
$
|
15,582
|
||||
Supplemental
Disclosure of Cash Flow Information:
|
||||||||||
Cash
paid during the period for:
|
||||||||||
Interest
|
$
|
9,297
|
$
|
6,810
|
$
|
7,685
|
||||
Income
taxes
|
101
|
458
|
166
|
|||||||
Supplemental
Disclosure of Non-cash Flow Information:
|
||||||||||
Change
in unrealized losses on AFS securities
|
$
|
1,409
|
$
|
1,482
|
$
|
(672
|
)
|
|||
Change
in deferred taxes due to change in unrealized
|
||||||||||
losses
on AFS securities
|
(474
|
)
|
(504
|
)
|
(228
|
)
|
||||
Tax
benefit of exercised stock options
|
31
|
64
|
56
|
|||||||
Increase
in junior subordinated debentures
|
¾
|
155
|
—
|
|||||||
See
accompanying notes to consolidated financial
statements.
|
(Dollars
in thousands,
|
Year
Ended December 31
|
|||||
except
per share data)
|
2005
|
2004
|
2003
|
|||
Net
income - as reported
|
$2,148
|
$298
|
$1,401
|
|||
Less:
Stock option expense
|
572
|
344
|
68
|
|||
Proforma
net income (loss)
|
$1,576
|
$(46
|
)
|
$1,333
|
||
EPS
- diluted - as reported
|
$
1.00
|
$
0.15
|
$
0.69
|
|||
Less:
Stock option expense
|
.26
|
.17
|
.04
|
|||
Proforma
earnings (loss) per share - diluted
|
$
0.74
|
$(0.02
|
)
|
$
0.65
|
Available
For Sale
|
|||||||||||||
US
government agency obligations
|
35,229
|
¾
|
(435
|
)
|
34,794
|
||||||||
US
agency mortgage-backed securities
|
57,187
|
10
|
(1,016
|
)
|
56,181
|
||||||||
State
and municipal tax-exempt
|
25,127
|
72
|
(137
|
)
|
25,062
|
||||||||
Equity
securities
|
37
|
—
|
—
|
37
|
|||||||||
Total
|
$
|
117,580
|
$
|
82
|
$
|
(1,588
|
)
|
$
|
116,074
|
December
31, 2004
|
|||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
||||||||||
(Dollars
in thousands)
|
Cost
|
Gains
|
Losses
|
Fair
Value
|
|||||||||
Held
To Maturity
|
|||||||||||||
US
government agency obligations
|
$
|
10,581
|
$
|
—
|
$
|
(99
|
)
|
$
|
10,482
|
||||
US
agency mortgage-backed securities
|
3,457
|
72
|
(3
|
)
|
3,526
|
||||||||
Collateralized
mortgage obligations
|
12,753
|
—
|
(369
|
)
|
12,384
|
||||||||
State
and municipal tax-exempt
|
6,195
|
34
|
(15
|
)
|
6,214
|
||||||||
Equity
securities
|
4,489
|
—
|
—
|
4,489
|
|||||||||
Total
|
$
|
37,475
|
$
|
106
|
$
|
(486
|
)
|
$
|
37,095
|
Available
For Sale
|
|||||||||||||
US
government agency obligations
|
$
|
32,833
|
$
|
18
|
$
|
(294
|
)
|
$
|
32,557
|
||||
US
agency mortgage-backed securities
|
38,523
|
68
|
(223
|
)
|
38,368
|
||||||||
Corporate
bonds
|
15,659
|
143
|
(48
|
)
|
15,754
|
||||||||
Collateralized
mortgage obligations
|
19,706
|
48
|
(201
|
)
|
19,553
|
||||||||
State
and municipal tax-exempt
|
18,011
|
392
|
—
|
18,403
|
|||||||||
DRD
agency preferred stock
|
7,653
|
—
|
—
|
7,653
|
|||||||||
Total
|
$
|
132,385
|
$
|
669
|
$
|
(766
|
)
|
$
|
132,288
|
December
31, 2005
|
|||||||||||||||||||
Fair
value
|
Unrealized
|
Fair
value
|
Unrealized
|
||||||||||||||||
Total
|
Impaired
|
Loss
|
Impaired
|
Loss
|
|||||||||||||||
Total
|
Unrealized
|
Less
Than
|
Less
Than
|
More
Than
|
More
Than
|
||||||||||||||
(Dollars
in thousands)
|
Fair
Value
|
Loss
|
12
Months
|
12
Months
|
12
Months
|
12
Months
|
|||||||||||||
Held
To Maturity
|
|||||||||||||||||||
US
Government agency obligations
|
$
|
10,405
|
$
|
(181
|
)
|
$
|
¾
|
$
|
¾
|
$
|
10,405
|
$
|
(181
|
)
|
|||||
Collateralized
mortgage obligations
|
8,104
|
(519
|
)
|
¾
|
¾
|
8,104
|
(519
|
)
|
|||||||||||
State
and municipal tax-exempt
|
785
|
(27
|
)
|
785
|
(27
|
)
|
¾
|
¾
|
|||||||||||
US
agency mortgage-backed securities
|
425
|
(10
|
)
|
¾
|
¾
|
425
|
(10
|
)
|
|||||||||||
Total
|
$
|
19,719
|
$
|
(737
|
)
|
$
|
785
|
$
|
(27
|
)
|
$
|
18,934
|
$
|
(710
|
)
|
||||
Available
For Sale
|
|||||||||||||||||||
US
Government agency obligations
|
$
|
34,794
|
$
|
(435
|
)
|
$
|
34,794
|
$
|
(435
|
)
|
$
|
¾
|
$
|
¾
|
|||||
State
and municipal tax-exempt
|
13,200
|
(137
|
)
|
13,200
|
(137
|
)
|
¾
|
¾
|
|||||||||||
US
agency mortgage-backed securities
|
53,969
|
(1,016
|
)
|
37,918
|
(532
|
)
|
16,051
|
(484
|
)
|
||||||||||
Total
|
$
|
101,963
|
$
|
(1,588
|
)
|
$
|
85,912
|
$
|
(1,104
|
)
|
$
|
16,051
|
$
|
(484
|
)
|
December
31, 2004
|
|||||||||||||||||||
Fair
value
|
Unrealized
|
Fair
value
|
Unrealized
|
||||||||||||||||
Total
|
Impaired
|
Loss
|
Impaired
|
Loss
|
|||||||||||||||
Total
|
Unrealized
|
Less
Than
|
Less
Than
|
More
Than
|
More
|
||||||||||||||
(Dollars
in thousands)
|
Fair
Value
|
Loss
|
12
Months
|
12
Months
|
12
Months
|
12
Months
|
|||||||||||||
Held
To Maturity
|
|||||||||||||||||||
US
Government agency obligations
|
$
|
14,481
|
$
|
(99
|
)
|
$
|
14,481
|
$
|
(99
|
)
|
$
|
—
|
$
|
—
|
|||||
Collateralized
mortgage obligations
|
12,384
|
(369
|
)
|
2,362
|
(23
|
)
|
10,022
|
(346
|
)
|
||||||||||
State
and municipal tax-exempt
|
1,605
|
(15
|
)
|
1,068
|
(14
|
)
|
537
|
(1
|
)
|
||||||||||
US
agency mortgage-backed securities
|
712
|
(3
|
)
|
695
|
(3
|
)
|
17
|
—
|
|||||||||||
Total
|
$
|
29,182
|
$
|
(486
|
)
|
$
|
18,606
|
$
|
(139
|
)
|
$
|
10,576
|
$
|
(347
|
)
|
||||
Available
For Sale
|
|||||||||||||||||||
US
Government agency obligations
|
$
|
21,679
|
$
|
(294
|
)
|
$
|
21,679
|
$
|
(294
|
)
|
$
|
—
|
$
|
—
|
|||||
Corporate
bonds
|
3,033
|
(48
|
)
|
2,044
|
(27
|
)
|
989
|
(21
|
)
|
||||||||||
Collateralized
mortgage obligations
|
12,605
|
(201
|
)
|
9,342
|
(143
|
)
|
3,263
|
(58
|
)
|
||||||||||
State
and municipal tax-exempt
|
348
|
—
|
348
|
—
|
—
|
—
|
|||||||||||||
US
agency mortgage-backed securities
|
28,220
|
(223
|
)
|
26,855
|
(212
|
)
|
1,365
|
(11
|
)
|
||||||||||
Total
|
$
|
65,885
|
$
|
(766
|
)
|
$
|
60,268
|
$
|
(676
|
)
|
$
|
5,617
|
$
|
(90
|
)
|
Held
to Maturity
|
Available
for Sale
|
||||||||||||
Amortized
|
Estimated
|
Amortized
|
Estimated
|
||||||||||
(Dollars
in thousands)
|
Cost
|
Fair
Value
|
Cost
|
Fair
Value
|
|||||||||
Due
in one year or less
|
$
|
8
|
$
|
8
|
$
|
¾
|
$
|
¾
|
|||||
Due
after one year through five years
|
5,164
|
5,009
|
37,315
|
36,858
|
|||||||||
Due
after five years through ten years
|
5,247
|
5,228
|
6,485
|
6,328
|
|||||||||
Due
after ten years
|
16,886
|
16,341
|
73,743
|
72,851
|
|||||||||
No
stated maturity
|
3,368
|
3,368
|
37
|
37
|
|||||||||
Total
investment securities
|
$
|
30,673
|
$
|
29,954
|
$
|
117,580
|
$
|
116,074
|
Year
Ended December 31
|
||||||||||
(Dollars
in thousands)
|
2005
|
2004
|
2003
|
|||||||
Gross
realized gains
|
$
|
509
|
$
|
71
|
$
|
423
|
||||
Gross
realized losses
|
1,171
|
87
|
785
|
|||||||
Net
realized loss
|
$
|
(662
|
)
|
$
|
(16
|
)
|
$
|
(362
|
)
|
December
31
|
|||||||
(Dollars
in thousands)
|
2005
|
2004
|
|||||
Residential
mortgage
|
$
|
43,738
|
$
|
18,677
|
|||
Commercial
mortgage
|
88,921
|
87,795
|
|||||
Commercial
|
83,156
|
63,595
|
|||||
Leases
|
23,934
|
19,300
|
|||||
Consumer
|
48,381
|
43,210
|
|||||
Total
loans and leases
|
$
|
288,130
|
$
|
232,577
|
|||
Less
allowance for credit losses
|
(4,420
|
)
|
(4,436
|
)
|
|||
Net
loans and leases
|
$
|
283,710
|
$
|
228,141
|
Year
Ended December 31
|
||||||||||
(Dollars
in thousands)
|
2005
|
2004
|
2003
|
|||||||
Interest
income which would have been recorded
|
||||||||||
under
original terms
|
$
|
87
|
$
|
31
|
$
|
191
|
||||
Interest
income recorded during the year
|
(8
|
)
|
(5
|
)
|
(169
|
)
|
||||
Net
impact on interest income
|
$
|
79
|
$
|
26
|
$
|
22
|
Year
Ended December 31
|
||||||
(Dollars
in thousands)
|
2005
|
2004
|
2003
|
|||
Beginning
balance
|
$4,436
|
$4,559
|
$4,546
|
|||
Provisions
|
—
|
—
|
—
|
|||
Loans
charged off
|
(46
|
)
|
(113
|
)
|
(326
|
)
|
Leases
charged off
|
—
|
(75
|
)
|
—
|
||
Recoveries
|
30
|
65
|
339
|
|||
Net
(charge-offs) recoveries
|
(16
|
)
|
(123
|
)
|
13
|
|
Ending
balance
|
$4,420
|
$4,436
|
$4,559
|
Year
Ended December 31
|
||||||
(Dollars
in thousands)
|
2005
|
2004
|
2003
|
|||
Total
recorded investment
|
$
916
|
$
216
|
$
2,147
|
|||
Average
recorded investment
|
1,118
|
1,083
|
2,074
|
|||
Specific
allowance allocation
|
442
|
—
|
—
|
|||
Total
cash collected
|
564
|
2,249
|
42
|
|||
Interest
income recorded
|
18
|
133
|
37
|
Estimated
|
December
31
|
|||||||||
(Dollars
in thousands)
|
Useful
Lives
|
2005
|
|
2004
|
||||||
Land
|
$
|
611
|
$
|
862
|
||||||
Buildings
|
5-31.5
years
|
5,927
|
6,983
|
|||||||
Furniture,
fixtures and equipment
|
2-20
years
|
10,675
|
9,403
|
|||||||
Total
cost
|
17,213
|
17,248
|
||||||||
Less
accumulated depreciation
|
(10,480
|
)
|
(10,062
|
)
|
||||||
Office
property and equipment, net
|
$
|
6,733
|
$
|
7,186
|
December
31
|
||||
(Dollars
in thousands)
|
2005
|
2004
|
||
Three
months or less
|
$
7,082
|
$
8,794
|
||
Over
three through six months
|
4,539
|
5,566
|
||
Over
six through twelve months
|
7,760
|
3,559
|
||
Over
one year through two years
|
5,832
|
1,158
|
||
Over
two years
|
3,666
|
2,056
|
||
Total
|
$28,879
|
$21,133
|
December
31, 2005
|
|||||||
Weighted
|
|||||||
(Dollars
in thousands)
|
Average
Rate
|
Amount
|
|||||
Due
by December 31, 2006
|
3.96
|
%
|
$
|
6,400
|
|||
Due
by December 31, 2008
|
5.09
|
7,450
|
|||||
Due
by December 31, 2010
|
5.95
|
20,000
|
|||||
Thereafter
|
5.42
|
20,000
|
|||||
Total
|
5.40
|
%
|
$
|
53,850
|
(Dollars
in thousands)
|
||
Year
ended December 31
|
Amount
|
|
2006
|
$
106
|
|
2007
|
106
|
|
2008
|
106
|
|
2009
|
106
|
|
2010
|
106
|
|
Thereafter
|
1,243
|
|
Total
minimum lease payments
|
1,773
|
|
Less
amount representing interest
|
(1,072
|
)
|
Present
value of net minimum lease payments
|
$
701
|
December
31
|
||||
2005
|
2004
|
|||
Estimated
|
Estimated
|
|||
Carrying
|
Fair
|
Carrying
|
Fair
|
|
(Dollars
in thousands)
|
Amount
|
Value
|
Amount
|
Value
|
Financial
assets
|
||||
Cash
and Federal funds sold
|
$
22,183
|
$
22,183
|
$
24,121
|
$
24,121
|
Investment
securities - AFS
|
116,074
|
116,074
|
132,288
|
132,288
|
Investment
securities - HTM
|
30,673
|
29,954
|
37,475
|
37,095
|
Net
loans and leases
|
283,710
|
288,379
|
228,141
|
229,667
|
Accrued
interest receivable
|
2,134
|
2,134
|
1,772
|
1,772
|
Financial
liabilities
|
||||
Deposits
|
339,627
|
312,607
|
323,144
|
302,049
|
Borrowings
|
99,880
|
102,125
|
90,643
|
95,222
|
Accrued
interest payable
|
939
|
939
|
923
|
923
|
Year
Ended December 31
|
||||||
(Dollars
in thousands)
|
2005
|
2004
|
2003
|
|||
Current
tax expense:
|
||||||
Federal
|
$
429
|
$
635
|
$
97
|
|||
State
|
—
|
—
|
7
|
|||
Deferred
income tax (benefit) expense:
|
||||||
Federal
|
(518
|
)
|
(131
|
)
|
(114
|
)
|
State
|
—
|
—
|
—
|
|||
Income
tax expense (benefit)
|
$
(89
|
)
|
$
504
|
$
(10
|
)
|
Year
Ended December 31
|
||||||
(Dollars
in thousands)
|
2005
|
2004
|
2003
|
|||
Federal
income taxes at statutory rate
|
$
700
|
$
273
|
$
473
|
|||
Decrease
resulting from:
|
||||||
Low
income housing credits
|
(36
|
)
|
(36
|
)
|
(55
|
)
|
Tax-exempt
interest and dividend preference
|
(394
|
)
|
(419
|
)
|
(316
|
)
|
Change
in valuation allowance
|
(308
|
)
|
733
|
—
|
||
Bank
owned life insurance
|
(73
|
)
|
(71
|
)
|
(71
|
)
|
Other,
net increase (decrease)
|
22
|
24
|
(41
|
)
|
||
Income
tax (benefit) expense
|
$
(89
|
)
|
$
504
|
$
(10
|
)
|
December
31
|
||||
(Dollars
in thousands)
|
2005
|
2004
|
||
Deferred
tax assets:
|
||||
Allowance
for credit losses
|
$
1,503
|
$
1,508
|
||
Unrealized
losses on securities available for sale
|
512
|
38
|
||
Unrealized
loss on pension obiligation
|
384
|
—
|
||
AMT
credit carryforward
|
239
|
127
|
||
Low
income housing credit carryforward
|
314
|
221
|
||
Capital
loss disallowance
|
425
|
—
|
||
Other-than-temporary
impairment
|
—
|
799
|
||
Restricted
stock awards
|
31
|
—
|
||
Deferred
gain on sale / leaseback on buildings
|
270
|
—
|
||
Non
accrued interest
|
87
|
98
|
||
Joint
venture difference
|
43
|
30
|
||
Total
gross deferred tax assets
|
3,808
|
2,821
|
||
Deferred
tax liabilities:
|
||||
Depreciation
|
(333
|
)
|
(415
|
)
|
Pension
expense
|
(327
|
)
|
(360
|
)
|
Tax
bad debt reserve
|
(142
|
)
|
(142
|
)
|
Bank
shares tax credit
|
(68
|
)
|
—
|
|
Prepaid
expenses
|
(187
|
)
|
(170
|
)
|
Bond
accretion
|
—
|
(51
|
)
|
|
Total
gross deferred tax liabilities
|
(1,057
|
)
|
(1,138
|
)
|
Valuation
allowance
|
(425
|
)
|
(733
|
)
|
Net
deferred tax asset
|
$
2,326
|
$
950
|
Tax
|
||||||
Before-Tax
|
Benefit
|
Net-of-Tax
|
||||
(Dollars
in thousands)
|
Amount
|
(Expense)
|
Amount
|
|||
Year
Ended December 31, 2005:
|
||||||
Unrealized
losses on securities:
|
||||||
Unrealized
holding losses
|
||||||
arising
during the period
|
$(2,071
|
)
|
$699
|
$(1,372
|
)
|
|
Less
reclassification for losses
|
||||||
included
in net income
|
662
|
(225
|
)
|
437
|
||
Unrealized
actuarial losses - pension
|
(1,129
|
)
|
384
|
(745
|
)
|
|
Other
Comprehensive Loss
|
$(2,538
|
)
|
$858
|
$(1,680
|
)
|
|
Year
Ended December 31, 2004:
|
||||||
Unrealized
losses on securities:
|
||||||
Unrealized
holding gains
|
||||||
arising
during the period
|
$1,497
|
$(508
|
)
|
$989
|
||
Reclass
for other-than-temporary
|
||||||
Impairment
charge
|
(1,347
|
)
|
458
|
(889
|
)
|
|
Less
reclassification for losses
|
||||||
included
in net income
|
16
|
(5
|
)
|
11
|
||
Other
Comprehensive Income
|
$
134
|
$
(45
|
)
|
$
89
|
||
Year
Ended December 31, 2003:
|
||||||
Unrealized
gains on securities:
|
||||||
Unrealized
holding losses
|
||||||
arising
during the period
|
$(1,034
|
)
|
$
351
|
$(683
|
)
|
|
Less
reclassification for losses
|
||||||
included
in net income
|
362
|
(123
|
)
|
239
|
||
Other
Comprehensive Loss
|
$
(672
|
)
|
$
228
|
$(444
|
)
|
December
31
|
||||
(Dollars
in thousands)
|
2005
|
2004
|
||
Projected
Benefit obligation
|
$(6,641
|
)
|
$(6,362
|
)
|
Accumulated
benefit obligation
|
(6,641
|
)
|
(6,362
|
)
|
Fair
value of plan assets
|
6,475
|
6,552
|
||
Reconciliation
of funded status:
|
||||
Funded
Status
|
(166
|
)
|
190
|
|
Unrecognized
net actuarial loss
|
1,129
|
869
|
||
Unrecognized
transition asset
|
—
|
(1
|
)
|
|
Prepaid
benefit cost
|
$
963
|
$1,058
|
Year
ended December 31
|
||||
(Dollars
in thousands)
|
2005
|
2004
|
||
Change
in benefit obligation
|
||||
Benefit
obligation at beginning of year
|
$6,362
|
$5,823
|
||
Service
cost
|
—
|
—
|
||
Interest
cost
|
391
|
371
|
||
Actuarial
loss
|
349
|
433
|
||
Curtailment
|
—
|
—
|
||
Benefits
paid
|
(461
|
)
|
(265
|
)
|
Benefit
obligation at end of year
|
$6,641
|
$6,362
|
||
Change
in plan assets
|
||||
Fair
value of assets at beginning of year
|
$6,552
|
$6,307
|
||
Actual
return on plan assets
|
395
|
520
|
||
Employer
contribution
|
—
|
—
|
||
Benefits
paid
|
(461
|
)
|
(265
|
)
|
Actual
expenses paid during year
|
(11
|
)
|
(10
|
)
|
Fair
value of assets at end of year
|
$6,475
|
$6,552
|
Year
Ended December 31
|
||||||
(Dollars
in thousands)
|
2005
|
2004
|
2003
|
|||
Service
cost
|
$
21
|
$
21
|
$
343
|
|||
Interest
cost
|
391
|
372
|
424
|
|||
Expected
return on plan assets
|
(414
|
)
|
(402
|
)
|
(436
|
)
|
Amortization
of transition asset
|
(1
|
)
|
(19
|
)
|
(19
|
)
|
Recognized
net actuarial loss
|
98
|
47
|
122
|
|||
Net
periodic cost
|
$
95
|
$
19
|
$
434
|
|||
Assumptions
used:
|
||||||
Discount
rate
|
6.00
|
%
|
6.00
|
%
|
6.50
|
%
|
Rate
of increase in compensation level
|
N/A
|
N/A
|
3.00
|
|||
Expected
long-term rate of return on assets
|
6.50
|
7.00
|
8.50
|
(Dollars
in thousands)
|
Benefits
|
|
2006
|
$
348
|
|
2007
|
366
|
|
2008
|
397
|
|
2009
|
413
|
|
2010
|
415
|
|
2011-2015
|
2,061
|
Year
Ended December 31
|
||||||
(Dollars
in thousands)
|
2005
|
2004
|
2003
|
|||
Dividend
yield
|
1.99
|
%
|
2.05
|
%
|
1.29
|
%
|
Expected
volatility
|
25.05
|
|
25.13
|
20.85
|
||
Risk-free
interest rate
|
4.45
|
4.21
|
3.61
|
|||
Expected
lives (in years)
|
10.00
|
10.00
|
9.50
|
Number
|
Weighted
Average
|
|||
|
Outstanding
|
Exercise
Price
|
||
Outstanding
January 1, 2003
|
237,060
|
$15.75
|
||
Granted
|
11,952
|
20.58
|
||
Exercised
|
(76,767
|
)
|
12.51
|
|
Outstanding
December 31, 2003
|
172,245
|
17.53
|
||
Granted
|
43,575
|
25.11
|
||
Exercised
|
(31,502
|
)
|
14.87
|
|
Forfeited
|
(1,719
|
)
|
23.81
|
|
Outstanding
December 31, 2004
|
182,599
|
19.74
|
||
Granted
|
120,075
|
22.22
|
||
Exercised
|
(11,524
|
)
|
13.90
|
|
Forfeited
|
(2,104
|
)
|
25.09
|
|
Outstanding
December 31, 2005
|
289,046
|
$20.96
|
December
31, 2005
|
Range of |
Number
|
Weighted
Average
|
||||
Exercise Prices |
Outstanding
|
Exercise
Price
|
Remaining
Contractual Life
|
|||
$ |
6.65-
8.99
|
4,887
|
$
8.98
|
.50
years
|
||
9.00-10.99
|
10,252
|
|
10.17
|
4.50
years
|
||
11.00-13.99
|
17,394
|
12.61
|
3.85
years
|
|||
14.00-19.99
|
123,217
|
19.12
|
7.88
years
|
|||
20.00-23.99
|
42,996
|
23.29
|
3.36
years
|
|||
24.00-26.76
|
90,300
|
|
25.85
|
9.17
years
|
||
Total |
289,046
|
$20.96
|
7.12
years
|
Shares
|
||
Outstanding
- January 1, 2005
|
—
|
|
Granted
|
17,514
|
|
Forfeited
|
(630
|
) |
Outstanding
- December 31, 2005
|
16,884
|
(Dollars
in thousands)
|
December
31
|
||||||
2005
|
|
2004
|
|||||
Assets
|
|||||||
Cash
|
$
|
299
|
$
|
315
|
|||
Investment
securities
|
37
|
—
|
|||||
Investment
in subsidiary
|
39,489
|
29,868
|
|||||
Other
assets
|
156
|
162
|
|||||
Total
assets
|
$
|
39,981
|
$
|
30,345
|
|||
Liabilities
and Stockholders’ Equity
|
|||||||
Liabilities
|
|||||||
Junior
subordinated debentures
|
$
|
9,279
|
$
|
5,155
|
|||
Other
liabilities
|
516
|
452
|
|||||
Total
liabilities
|
9,795
|
5,607
|
|||||
Stockholders’
Equity
|
30,186
|
24,738
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
39,981
|
$
|
30,345
|
(Dollars
in thousands)
|
Year
Ended December 31
|
|||||||||
2005
|
|
2004
|
|
2003
|
||||||
Income:
|
||||||||||
Equity
in undistributed income of subsidiary
|
$
|
1,638
|
$
|
(412
|
)
|
$
|
718
|
|||
Dividends
from subsidiary
|
1,071
|
990
|
949
|
|||||||
Interest
income
|
—
|
—
|
—
|
|||||||
Total
Income
|
2,709
|
578
|
1,667
|
|||||||
Expenses:
|
||||||||||
Interest
expense
|
561
|
277
|
263
|
|||||||
Other
expenses
|
—
|
3
|
3
|
|||||||
Total
expense
|
561
|
280
|
266
|
|||||||
Net
income
|
$
|
2,148
|
$
|
(298
|
)
|
$
|
1,401
|
(Dollars
in thousands)
|
Year
Ended December 31
|
|||||
2005
|
2004
|
2003
|
||||
Cash
Flows From Operating Activities:
|
||||||
Net
income
|
$
2,148
|
$
298
|
$1,401
|
|||
Adjustments
to reconcile net income to net cash
|
||||||
provided
by operating activities:
|
||||||
Equity
in undistributed income of subsidiary
|
(1,638
|
)
|
412
|
(718
|
)
|
|
Restricted
stock amortization
|
91
|
—
|
—
|
|||
Net
change in other liabilities
|
40
|
307
|
(11
|
)
|
||
Net
change in other assets
|
6
|
9
|
4
|
|||
Net
Cash Provided by Operating Activities
|
647
|
1,026
|
676
|
|||
Cash
Flows From Investing Activities:
|
||||||
Payments
for investments in and advances to subsidiaries
|
(9,672
|
)
|
—
|
—
|
||
Sale
or repayment of investments in and advances to
subsidiaries
|
33
|
—
|
—
|
|||
Purchase
of available for sale security
|
(
37
|
)
|
—
|
(1,225
|
)
|
|
Sales
and maturities of available for sale security
|
—
|
1,225
|
2,810
|
|||
Net
Cash (Used) Provided by Investing Activities
|
(9,676
|
)
|
1,225
|
1,585
|
||
Cash
Flows From Financing Activities:
|
||||||
Proceeds
from advances from subsidiaries
|
4,124
|
—
|
—
|
|||
Proceeds
from issuance of common stock
|
5,965
|
346
|
—
|
|||
Purchase
of treasury stock
|
(5
|
)
|
(1,391
|
)
|
(1,215
|
)
|
Dividends
paid
|
(1,071
|
)
|
(990
|
)
|
(949
|
)
|
Net
Cash Provided by Financing Activities
|
9,013
|
(2,035
|
)
|
(2,164
|
)
|
|
Net
Change in Cash and Cash Equivalents
|
(16
|
)
|
216
|
97
|
||
Cash
at Beginning of Period
|
315
|
99
|
2
|
|||
Cash
at End of Period
|
$
299
|
$
315
|
$
99
|
For
Capital
|
To
Be Well Capitalized Under Prompt Corrective
|
|||||||||||
Actual
|
Adequacy
Purposes
|
Action
Provisions
|
||||||||||
(Dollars
in thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||
DNB
Financial Corporation
|
||||||||||||
December
31, 2005:
|
||||||||||||
Total
risk-based capital
|
$43,752
|
13.77
|
%
|
$25,422
|
8.00
|
%
|
$31,778
|
10.00
|
%
|
|||
Tier
1 capital
|
39,773
|
12.52
|
12,711
|
4.00
|
19,067
|
6.00
|
||||||
Tier
1 (leverage) capital
|
39,773
|
8.61
|
18,468
|
4.00
|
23,085
|
5.00
|
||||||
December
31, 2004:
|
||||||||||||
Total
risk-based capital
|
$32,778
|
11.96
|
%
|
$21,917
|
8.00
|
%
|
$27,396
|
10.00
|
%
|
|||
Tier
1 capital
|
29,341
|
10.71
|
10,959
|
4.00
|
16,438
|
6.00
|
||||||
Tier
1 (leverage) capital
|
29,341
|
6.75
|
17,389
|
4.00
|
21,737
|
5.00
|
||||||
DNB
First, N.A.
|
||||||||||||
December
31, 2005:
|
||||||||||||
Total
risk-based capital
|
$43,770
|
13.79
|
%
|
$25,389
|
8.00
|
%
|
$31,736
|
10.00
|
%
|
|||
Tier
1 capital
|
39,797
|
12.54
|
12,695
|
4.00
|
19,042
|
6.00
|
||||||
Tier
1 (leverage) capital
|
39,797
|
8.63
|
18,450
|
4.00
|
23,063
|
5.00
|
||||||
December
31, 2004:
|
||||||||||||
Total
risk-based capital
|
$32,750
|
11.97
|
%
|
$21,894
|
8.00
|
%
|
$27,368
|
10.00
|
%
|
|||
Tier
1 capital
|
29,316
|
10.71
|
10,947
|
4.00
|
16,421
|
6.00
|
||||||
Tier
1 (leverage) capital
|
29,316
|
6.75
|
17,366
|
4.00
|
21,707
|
5.00
|
Plan
category
|
Number
of securities
to
be issued upon
exercise
of outstanding
options,
warrants
and
rights
|
Weighted-average
price
of outstanding
options,
warrants
and
rights
|
Number
of securities remaining available for future issuance under equity
compensation plans (excluding securities reflected in
first
column)
|
|||
Equity
compensation plans
|
||||||
approved
by security holders:
|
||||||
1995
Stock Option Plan
|
289,046
|
$20.96
|
82,406
|
|||
2004
Incentive Equity and
|
||||||
Deferred
Compensation Plan
|
16,884
|
N/A
|
203,616
|
|||
Equity
compensation plans
|
||||||
not
approved by security holders
|
—
|
—
|
—
|
|||
Total
|
305,930
|
N/A
|
286,022
|
DNB
FINANCIAL CORPORATION
|
||
March
23, 2006
|
||
BY:
|
/s/
William S. Latoff
|
|
William
S. Latoff, Chairman of the
Board
and Chief Executive Officer
|
/s/
William J. Hieb
|
March
23, 2006
|
William
Hieb, President and
|
|
Chief
Operating Officer
|
|
/s/
Bruce E. Moroney
|
March
23, 2006
|
Bruce
E. Moroney
|
|
Chief
Financial Officer
|
|
(Principal
Accounting Officer)
|
|
/s/
Thomas A. Fillippo
|
March
23, 2006
|
Thomas
A. Fillippo
|
|
Director
|
|
/s/
Mildred C. Joyner
|
March
23, 2006
|
Mildred
C. Joyner
|
|
Director
|
|
/s/
James J. Koegel
|
March
23, 2006
|
James
J. Koegel
|
|
Director
|
|
/s/
Eli Silberman
|
March
23, 2006
|
Eli
Silberman
|
|
Director
|
|
/s/
James H. Thornton
|
March
23, 2006
|
James
H. Thornton
|
|
Vice-Chairman
of the Board
|
|
Exhibit
No. Under Item
601
of Regulation S-K
|
Description
of Exhibit and Filing
Information
|
|
3
|
(i)
|
Amended
and Restated Articles of Incorporation, as amended effective June
15,
2001, filed on August 14, 2001, as Item 6(a) to Form 10Q (No. 0-16667)
and
incorporated herein by reference.
|
(ii)
|
By-laws
of the Registrant as amended December 19, 2001, filed on March 24,
2002 at
Item 3b to Form 10-K for the fiscal year ended December 31, 2001
(No.
0-16667) and incorporated herein by reference.
|
|
4
|
Registrant
has certain debt obligations outstanding, for none of which do the
instruments defining holders rights authorize an amount of securities
in
excess of 10% of the total assets of the Registrant and its subsidiaries
on a consolidated basis. Registrant agrees to furnish copies of such
agreements to the Commission on request.
|
|
10
|
(a)*
|
Employment
Agreement between DNB First, N.A. and Henry F. Thorne dated December
31,
1996 filed on March 26, 1999 at Item 10.1 to Form 10-K for the fiscal
year
ended December 31, 1998 (No. 0-16667) and incorporated herein by
reference.
|
(b)*
|
Change
of Control Agreements between DNB Financial Corporation and DNB First,
N.A. and the following executive officers each in the form filed
on March
29, 1999 at Item 10.2 to Form 10-K for the fiscal year ended December
31,
1998 (No. 0-16667), and incorporated herein by reference: (i) dated
May 5,
1998 with Ronald K. Dankanich; and Bruce E. Moroney, (ii) dated April
28,
2003 with William J. Hieb, and (iii) dated October 18, 2004 with
C.
Tomlinson Kline III, (iv) dated December 3, 2004 with Thomas M. Miller,
(v) dated January 26, 2006 with Richard J. Hartmann.
|
|
(c)**
|
1995
Stock Option Plan of DNB Financial Corporation (as amended and restated,
effective as of April 27, 2004), filed on March 29, 2004 as Appendix
A to
Registrant’s Proxy Statement for its Annual Meeting of Stockholders held
April 27, 2004, and incorporated herein by reference.
|
|
(d)*
|
Death
Benefit Agreement between DNB First, N.A. and Henry F. Thorne dated
November 24, 1999, filed March 20, 2002 as Item 10(d) to Form 10-K
for the
fiscal year ended December 31, 2001 (No. 0-16667) and incorporated
herein
by reference.
|
|
(e)*
|
Form
of Change of Control Agreements, as amended November 10, 2003, filed
on
November 14, 2003 as Item 10(e) to Form 8-K (No. 0-16667) and incorporated
herein by reference between DNB Financial Corporation and DNB First,
N.A.
and each of the following Directors: (i) dated November 10, 2005
with
James H. Thornton, James J. Koegel and Eli Silberman, and (ii) dated
February 23, 2005 with Mildred C. Joyner, and dated February 22,
2006 with
Thomas Fillippo.
|
|
(f)*
|
Retirement
and Change of Control Agreement dated as of February 27, 2002, between
DNB
Financial Corporation and DNB First, N.A. and Thomas R. Greenleaf,
a
Director, filed on November 14, 2003 as item 10(f) to Form 8-K (No.
0-16667) and incorporated herein by
reference.
|
(g)*
|
First
Amendment to Employment Agreement of Henry F. Thorne dated December
23,
2003 filed March 29, 2004 as Item 10(g) to Form 10-K for the fiscal
year
ended December 31, 2003 (No. 0-16667) and incorporated herein by
reference.
|
|
(h)*
|
Retirement
and Death Benefit Agreement between DNB First, N.A. and Henry F.
Thorne
dated December 23, 2003 filed March 29, 2004 as Item 10(h) to Form
10-K
for the fiscal year ended December 31, 2003 (No. 0-16667) and incorporated
herein by reference.
|
|
(i)***
|
DNB
Financial Corp. Incentive Equity and Deferred Compensation Plan,
filed
March 10, 2005 as item 10(i) to Form 10-K for the fiscal year-ended
December 31, 2004 (No. 0-16667) and incorporated herein by
reference.
|
|
(j)*
|
Retirement
Agreement among DNB Financial Corporation, DNB First, N.A. and Henry
F.
Thorne, dated December 17, 2004, filed March 10, 2005 as Item 10(i)
to
Form 10-K for the fiscal year ended December 31, 2004 (No. 0-16667)
and
incorporated herein by reference.
|
|
(k)*
|
Change
of Control Agreement among DNB Financial Corporation, DNB First,
N.A. and
William S. Latoff, dated December 17, 2004, filed March 10, 2005
as Item
10(i) to Form 10-K for the fiscal year ended December 31, 2004 (No.
0-16667) and incorporated herein by reference.
|
|
(l)
|
Agreement
of Lease dated February 10, 2005 between Headwaters Associates, a
Pennsylvania general partnership, as Lessor, and DNB First, National
Association as Lessee for a portion of premises at 2 North Church
Street,
West Chester, Pennsylvania, filed March 10, 2005 as Item 10(l) to
Form
10-K for the fiscal year ended December 31, 2004 (No. 0-16667) and
incorporated herein by reference, as amended by Addendum to Agreement
of
Lease dated as of November 15, 2005, filed herewith.
|
|
(m)
|
Marketing
Services Agreement between TSG, INC., a Pennsylvania business corporation
(the "Service Provider") for which Eli Silberman, a Director of
Registrant, is the President and owner dated April 11, 2005, filed
May 11,
2005 as Item 10(m) to Form 10-Q for the fiscal quarter ended March
31,
2005 (No. 0-16667) and incorporated herein by
reference.
|
|
(n)**
|
Form
of Stock Option Agreement for grants prior to 2005 under the Registrant’s
Stock Option Plan, filed May 11, 2005 as Item 10(n) to Form 10-Q
for the
fiscal quarter ended March 31, 2005 (No. 0-16667) and incorporated
herein
by reference.
|
|
(o)**
|
Form
of Nonqualified Stock Option Agreement for April 18, 2005 and subsequent
grants under the Stock Option Plan, filed May 11, 2005 as Item 10(o)
to
Form 10-Q for the fiscal quarter ended March 31, 2005 (No. 0-16667)
and
incorporated herein by reference.
|
|
(p)
|
Agreement
of Sale dated June 1, 2005 between DNB First, National Association
(the
“Bank”), as seller, and Papermill Brandywine Company, LLC, a Pennsylvania
limited liability company, as buyer (“Buyer”) with respect to the sale of
the Bank’s operations center and an adjunct administrative office (the
“Property”) and accompanying (i) Agreement of Lease between the Buyer as
landlord and the Bank as tenant, pursuant to which the Property will
be
leased back to the Bank, and (ii) Parking Easement Agreement to provide
cross easements with respect to the Property, the Buyer’s other adjoining
property and the Bank’s other adjoining property, filed August 15, 2005 as
Item 10(p) to Form 10-Q for the fiscal quarter ended June 30, 2005
(No.
0-16667) and incorporated herein by
reference.
|
DNB FINANCIAL CORPORATION |
DIRECTORS
|
EXECUTIVE
OFFICERS
|
CORPORATE
HEADQUARTERS
4
Brandywine Avenue
Downingtown,
PA 19335
Tel.
610-269-1040 Fax 484-359-3176
Internet
http://www.dnbfirst.com
FINANCIAL
INFORMATION
Investors,
brokers, security analysts and others desiring financial information
should contact
Bruce
Moroney at 484-359-3153 or
bmoroney@dnbfirst.com
AUDITORS
KPMG
LLP
1601
Market Street
Philadelphia,
PA 19103-2499
COUNSEL
Stradley,
Ronon, Stevens and
Young,
LLP
30
Valley Stream Parkway
Malvern,
PA 19355
REGISTRAR
AND STOCK TRANSFER AGENT
Registrar
and Transfer Company
10
Commerce Drive
Cranford,
NJ 07016
800-368-5948
MARKET
MAKERS
Boenning
& Scattergood, Inc.
800-842-8928
Ferris,
Baker Watts, Inc.
800-638-7411
Janney
Montgomery Scott, Inc.
800-526-6397
Ryan
Beck & Company
800-223-8969
|
William
S. Latoff
Chairman
and Chief Executive Officer
James
H. Thornton
Vice
Chairman
Thomas
A. Fillippo
William
J. Hieb
Mildred
C. Joyner
James
J. Koegel
Eli
Silberman
DIRECTORS
EMERITUS
Ellis
Y. Brown III
Robert
J. Charles
I.
Newton Evans, Jr.
Thomas
R. Greenleaf
Vernon
J. Jameson
Ilario
S. Polite
Henry
F. Thorne
DNB
FIRST, N.A.
DIRECTORS
William
S. Latoff
Chairman
and Chief Executive Officer
William
J. Hieb
President
and Chief Operating Officer
Thomas
A. Fillippo
Mildred
C. Joyner
James
J. Koegel
Eli
Silberman
James
H. Thornton
|
William
S. Latoff
Chairman
and Chief Executive Officer
William
J. Hieb
President
and Chief Operating Officer
Thomas
M. Miller
First
Executive Vice President
Chief
Lending Officer
Ronald
K. Dankanich
Executive
Vice President
Operations,
IT and HR
Richard
J. Hartmann
Executive
Vice President
Retail
Banking and Marketing
Bruce
E. Moroney
Executive
Vice President
Chief
Financial Officer
|
LESSOR:
|
|
HEADWATERS
ASSOCIATES
|
|
Witness:
|
|
__________________________________ | |
By:
____________________________________
|
|
Print
Name:__________________
|
William
Dalusio, General Partner
|
ATTEST:
|
LESSEE:
|
DNB
FIRST, NATIONAL ASSOCIATION
|
|
_________________________________ |
By:
____________________________________
|
Ronald
K. Dankanich, Secretary
|
William
J. Hieb, President
|
18. |
Condemnation.
|
If
to Lessee:
|
DNB
First, National Association
|
4
Brandywine Avenue
|
|
Downingtown,
PA 19335
|
|
Attention:
William J. Hieb, President
|
|
With
a copy to:
|
David
F. Scranton, Esquire
|
Stradley,
Ronon, Stevens & Young, LLP
|
|
30
Valley Stream Parkway
|
|
Malvern,
PA 19355
|
|
If
to Lessor:
|
__________________
|
__________________
|
|
With
a copy to:
|
Scott
C. Butler, Esquire
|
Kaplin
Stewart Meloff Reiter & Stein
|
|
Building
640, 350 Sentry Parkway
|
|
P.O.
Box 3037
|
|
Blue
Bell, PA 19422-0765
|
DNB
FINANCIAL CORPORATION
By:
________________________________
Print
Name: __________________________
Title:
_______________________________
|
Grantee:
________________________________
(Signature)
Print
Name: _______________________
|
From:
______________________________
(Grantee
Name)
|
Date:
__________________, 20____
|
Tel.No.
(______) _______ - ___________
|
Address:
_______________________________
_______________________________
|
Federal
Income Tax Withholding
|
$
__________. ____
|
(Contact
Payroll to Determine)
|
|
|
|
F.I.C.A.
Tax Withholding
|
$
__________. ____
|
(Contact
Payroll to Determine)
|
|
|
|
Pennsylvania
Personal Income Tax Withholding
|
$
__________. ____
|
(Contact
Payroll to Determine))
|
|
|
|
Local
Earned Income Tax Withholding
|
$
__________. ____
|
(Contact
Payroll to Determine)
|
|
|
|
Subtotal
of withholding taxes
|
$
__________. ____
|
(Contact
Payroll to Determine)
|
|
|
|
Total
Remittance
|
$
__________. ____
|
Name
|
Jurisdiction
|
-----------------------------------------------------------
|
---------------------------------------------
|
DNB
First, National Association
|
PA
|
DNB
Capital Trust I
|
DE
|
DNB
Capital Trust II
|
DE
|
DOWNCO,
Inc.
|
PA
|
DNB
Financial Services
|
PA
|