x
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
|
SECURITIES
EXCHANGE ACT OF 1934
|
|
For
the fiscal year ended December 31, 2008
|
|
OR
|
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
|
SECURITIES
EXCHANGE ACT OF 1934
|
|
For
the transition period from ___________ to
____________
|
Ohio
|
34-1395608
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
401
Clinton Street, Defiance, Ohio
|
43512
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
Registrant’s
telephone number, including area code:
|
(419)
783-8950
|
|
Securities
registered pursuant to Section 12(b) of the
Act:
|
Title of each class
|
Name of each exchange on which registered
|
|
Common
Shares, Without Par Value
|
The
NASDAQ Stock Market,
LLC
|
PART I
|
||
Item
1.
|
Business
|
4
|
Item
1A.
|
Risk
Factors
|
24
|
Item
1B.
|
Unresolved
Staff Comments
|
28
|
Item
2.
|
Properties
|
28
|
Item
3.
|
Legal
Proceedings
|
29
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
29
|
Supplemental
Item: Executive Officers of the Registrant
|
30
|
|
|
||
PART II
|
|
|
|
||
Item
5.
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
31
|
Item
6.
|
Selected
Financial Data
|
34
|
Item
7.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
35
|
Item
7A.
|
Qualitative
and Quantitative Disclosures about Market Risk
|
55
|
Item
8.
|
Financial
Statements and Supplementary Data
|
55
|
Item
9.
|
Changes
in and Disagreements With Accountants on Accounting and Financial
Disclosure
|
55
|
Item
9A.
|
Controls
and Procedures
|
55
|
Item
9B.
|
Other
Information
|
56
|
|
||
PART III
|
|
|
|
||
Item
10.
|
Directors,
Executive Officers and Corporate Governance
|
56
|
Item
11.
|
Executive
Compensation
|
57
|
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
57
|
Item
13.
|
Certain
Relationships and Related Transactions, and Director
Independence
|
58
|
Item
14.
|
Principal
Accountant Fees and Services
|
58
|
|
||
PART IV
|
|
|
|
||
Item
15.
|
Exhibits
and Financial Statement Schedules
|
59
|
|
||
Signatures
and Certifications
|
60
|
|
·
|
limit
the extent to which a bank or its subsidiaries may engage in “covered
transactions” with any one affiliate to an amount equal to 10% of the
bank’s capital stock and surplus (i.e., tangible
capital);
|
|
·
|
limit
the extent to which a bank or its subsidiaries may engage in “covered
transactions” with all affiliates to 20% of the bank’s capital stock and
surplus; and
|
|
·
|
require
that all covered transactions be on terms substantially the same, or at
least as favorable to the bank or subsidiary, as those provided to
non-affiliates.
|
I.
|
DISTRIBUTION
OF ASSETS, LIABILITIES AND SHAREHOLDERS'
EQUITY;
|
2008
|
2007
|
2006
|
||||||||||||||||||||||||||||||||||
($in thousands)
|
Average
|
Average
|
Average
|
Average
|
Average
|
Average
|
||||||||||||||||||||||||||||||
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
||||||||||||||||||||||||||||
Assets:
|
||||||||||||||||||||||||||||||||||||
Securities
|
||||||||||||||||||||||||||||||||||||
Taxable
|
$ | 84,301 | $ | 4,293 | 5.09 | % | $ | 84,389 | $ | 4,284 | 5.08 | % | $ | 119,394 | $ | 5,212 | 4.37 | % | ||||||||||||||||||
Non-taxable
(1)
|
17,193 | 1,040 | 6.05 | % | 16,405 | 978 | 5.96 | % | 14,497 | 848 | 5.85 | % | ||||||||||||||||||||||||
Federal
funds sold
|
4,985 | 134 | 2.68 | % | 5,072 | 225 | 4.44 | % | 2,259 | 177 | 7.84 | % | ||||||||||||||||||||||||
Loans,
net (2)(3)
|
401,770 | 27,601 | 6.87 | % | 381,449 | 27,893 | 7.31 | % | 354,400 | 25,055 | 7.07 | % | ||||||||||||||||||||||||
Total
earning assets
|
508,250 | 33,067 | 6.51 | % | 487,315 | 33,380 | 6.85 | % | 490,550 | 31,292 | 6.38 | % | ||||||||||||||||||||||||
Cash
and due from banks
|
9,570 | 11,605 | 11,827 | |||||||||||||||||||||||||||||||||
Allowance
for loan losses
|
(4,182 | ) | (3,843 | ) | (4,495 | ) | ||||||||||||||||||||||||||||||
Premises
and equipment
|
21,145 | 19,788 | 19,387 | |||||||||||||||||||||||||||||||||
Other
assets
|
40,708 | 41,707 | 36,825 | |||||||||||||||||||||||||||||||||
Total
assets
|
$ | 575,491 | $ | 556,572 | $ | 554,094 | ||||||||||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||||||||||||||
Deposits
|
||||||||||||||||||||||||||||||||||||
Savings
and interest-bearing demand deposits
|
$ | 158,765 | $ | 1,748 | 1.10 | % | $ | 138,314 | $ | 2,714 | 1.96 | % | $ | 127,179 | $ | 1,656 | 1.30 | % | ||||||||||||||||||
Time
deposits
|
213,891 | $ | 8,319 | 3.89 | % | 231,605 | 10,882 | 4.70 | % | 228,193 | 9,366 | 4.10 | % | |||||||||||||||||||||||
Short-term
borrowings
|
44,891 | 1,874 | 4.18 | % | 36,588 | 1,653 | 4.52 | % | 21,965 | 946 | 4.30 | % | ||||||||||||||||||||||||
Advances
from FHLB
|
33,377 | 1,508 | 4.52 | % | 19,329 | 1,037 | 5.36 | % | 41,353 | 2,106 | 5.09 | % | ||||||||||||||||||||||||
Junior
subordinated debentures
|
20,620 | 1,692 | 8.20 | % | 20,620 | 1,809 | 8.77 | % | 20,620 | 1,787 | 8.67 | % | ||||||||||||||||||||||||
Other
borrowed funds
|
- | - | N/A | 1,641 | 127 | 7.74 | % | 939 | 75 | 7.98 | % | |||||||||||||||||||||||||
Total
interest-bearing liabilities
|
471,544 | 15,141 | 3.21 | % | 448,097 | 18,222 | 4.07 | % | 440,249 | 15,936 | 3.62 | % | ||||||||||||||||||||||||
Demand
deposits
|
35,386 | 42,848 | 47,176 | |||||||||||||||||||||||||||||||||
Other
liabilities
|
8,597 | 7,682 | 12,168 | |||||||||||||||||||||||||||||||||
Total
liabilities
|
515,527 | 498,627 | 499,593 | |||||||||||||||||||||||||||||||||
Shareholders'
equity
|
59,964 | 57,945 | 54,501 | |||||||||||||||||||||||||||||||||
Total
liabilities and shareholders' equity
|
$ | 575,491 | $ | 556,572 | $ | 554,094 | ||||||||||||||||||||||||||||||
Net
interest income (tax equivalent basis)
|
$ | 17,926 | $ | 15,158 | $ | 15,356 | ||||||||||||||||||||||||||||||
Net
interest income as a percent of average interest-earning
assets
|
3.53 | % | 3.11 | % | 3.13 | % |
(1)
|
Interest
is computed on a tax equivalent basis using a 34% statutory tax
rate. The tax equivalent adjustment was $354,000, $333,000 and
$288,000 in 2008, 2007 and 2006,
respectively.
|
(2)
|
Nonaccruing
loans and loans held for sale are included in the average
balances.
|
(3)
|
Interest
is computed on a tax equivalent basis using a 34% statutory tax
rate. The tax equivalent adjustment was $44,000, $38,000 and
$33,000 in 2008, 2007 and 2006
respectively.
|
I.
|
DISTRIBUTION
OF ASSETS, LIABILITIES AND SHAREHOLDERS'
EQUITY;
|
|
Volume
Variance - change in volume multiplied by the previous year's
rate.
|
|
Rate
Variance - change in rate multiplied by the previous year's
volume.
|
|
Rate/Volume
Variance - change in volume multiplied by the change in
rate. This variance was allocated to volume variance and rate
variance in proportion to the relationship of the absolute dollar amount
of the change in each.
|
|
Interest
on non-taxable securities has been adjusted to a fully tax equivalent
basis using a statutory tax rate of 34% in 2008, 2007 and
2006.
|
Total
|
||||||||||||
Variance
|
Variance Attributable To
|
|||||||||||
2008/2007
|
Volume
|
Rate
|
||||||||||
(dollars in thousands)
|
||||||||||||
Interest income
|
||||||||||||
Securities
|
||||||||||||
Taxable
|
$ | 11 | $ | (4 | ) | $ | 15 | |||||
Non-taxable
|
62 | 48 | 14 | |||||||||
Federal
funds sold
|
(94 | ) | (4 | ) | (90 | ) | ||||||
Loans,
net of unearned income and deferred loan fees
|
(292 | ) | 1,444 | (1,736 | ) | |||||||
(313 | ) | 1,484 | (1,797 | ) | ||||||||
Interest
expense
|
||||||||||||
Deposits
|
||||||||||||
Savings
and interest-bearing demand deposits
|
(966 | ) | 357 | (1,323 | ) | |||||||
Time
deposits
|
(2,563 | ) | (788 | ) | (1,775 | ) | ||||||
Short-term
borrowings
|
221 | 354 | (133 | ) | ||||||||
Advances
from FHLB
|
471 | 656 | (185 | ) | ||||||||
Trust
preferred securities
|
(117 | ) | - | (117 | ) | |||||||
Other
borrowed funds
|
(127 | ) | (127 | ) | - | |||||||
$ | (3,081 | ) | $ | 452 | $ | (3,533 | ) | |||||
Net
interest income
|
$ | 2,768 | $ | 1,032 | $ | 1,736 |
I.
|
DISTRIBUTION
OF ASSETS, LIABILITIES AND SHAREHOLDERS'
EQUITY;
|
Total
|
||||||||||||
Variance
|
Variance Attributable To
|
|||||||||||
2007/2006
|
Volume
|
Rate
|
||||||||||
(dollars in thousands)
|
||||||||||||
Interest
income
|
||||||||||||
Securities
|
||||||||||||
Taxable
|
$ | (928 | ) | $ | (1,688 | ) | $ | 760 | ||||
Non-taxable
|
130 | 113 | 17 | |||||||||
Federal
funds sold
|
48 | 149 | (101 | ) | ||||||||
Loans,
net of unearned income and deferred loan fees
|
2,838 | 1,958 | 880 | |||||||||
2,088 | 532 | 1,556 | ||||||||||
Interest
expense
|
||||||||||||
Deposits
|
||||||||||||
Savings
and interest-bearing demand deposits
|
1,058 | 156 | 902 | |||||||||
Time
deposits
|
1,516 | 142 | 1,374 | |||||||||
Short-term
borrowings
|
707 | 659 | 48 | |||||||||
Advances
from FHLB
|
(1,069 | ) | (1,176 | ) | 107 | |||||||
Trust
preferred securities
|
22 | - | 22 | |||||||||
Other
borrowed funds
|
52 | 54 | (2 | ) | ||||||||
$ | 2,286 | $ | (165 | ) | $ | 2,451 | ||||||
Net
interest income
|
$ | (198 | ) | $ | 697 | $ | (895 | ) |
II.
|
INVESTMENT
PORTFOLIO
|
A.
|
The
book value of securities available for sale as of December 31 in each
of the following years are summarized as
follows:
|
2008
|
2007
|
2006
|
||||||||||
(dollars in thousands)
|
||||||||||||
U.S.
Treaury and government agencies
|
$ | 15,184 | $ | 40,189 | $ | 58,123 | ||||||
State
and political subdivisions
|
22,801 | 16,019 | 15,465 | |||||||||
Mortgage-backed
securities
|
64,546 | 36,380 | 28,770 | |||||||||
Other
securities
|
52 | 50 | 81 | |||||||||
Marketable
equity securities
|
23 | 23 | 23 | |||||||||
Total
|
$ | 102,606 | $ | 92,661 | $ | 102,462 |
B.
|
The
maturity distribution and weighted average interest rates of securities
available for sale at December 31, 2008 are set forth in the table
below. The weighted average interest rates are based on coupon
rates for securities purchased at par value and on effective interest
rates considering amortization or accretion if the securities were
purchased at a premium or discount:
|
Maturing
|
||||||||||||||||
After One Year
|
After Five Years
|
|||||||||||||||
Within
|
but within
|
but within
|
After
|
|||||||||||||
One Year
|
Five Years
|
Ten Years
|
Ten Years
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
U.S.
Treaury and government agencies
|
$ | - | $ | 2,160 | $ | 9,002 | $ | 4,023 | ||||||||
State
and political subdivisions
|
1,750 | 3,654 | 5,537 | 11,861 | ||||||||||||
Mortgage-backed
securities
|
12 | 3,742 | 1,164 | 59,627 | ||||||||||||
Other
securities
|
- | 51 | - | - | ||||||||||||
Total
|
$ | 1,762 | $ | 9,607 | $ | 15,703 | $ | 75,511 | ||||||||
Marketable
equity securities with no maturity
|
$ | 23 | ||||||||||||||
Weighted
average yield (1)
|
2.84 | % | 3.60 | % | 4.78 | % | 5.14 | % |
(1)
|
Yields
are not presented on a tax-equivalent
basis.
|
C.
|
Excluding
those holdings of the investment portfolio in U.S. Treasury securities and
other agencies of the U.S. Government, there were no other securities of
any one issuer which exceeded 10% of the shareholders' equity of the
Company at December 31,
2008.
|
III.
|
LOAN
PORTFOLIO
|
A.
|
Types
of Loans - Total loans on the balance sheet are comprised of the following
classifications at December 31 for the years
indicated:
|
(dollars in thousands)
|
2008
|
2007
|
2006
|
2005
|
2004
|
|||||||||||||||
Commercial
and Agricultural
|
$ | 288,853 | $ | 253,202 | $ | 225,827 | $ | 187,667 | $ | 188,532 | ||||||||||
Real
estate mortgage
|
107,905 | 84,621 | 94,389 | 89,086 | 63,828 | |||||||||||||||
Consumer
loans to individuals
|
53,339 | 51,358 | 49,314 | 48,877 | 31,949 | |||||||||||||||
Leases
|
266 | 330 | 857 | 1,661 | 5,128 | |||||||||||||||
Total
loans
|
$ | 450,363 | $ | 389,511 | $ | 370,387 | $ | 327,291 | $ | 264,750 | ||||||||||
Real
estate mortgage loans held for resale
|
$ | 3,824 | $ | 1,650 | $ | 390 | $ | 224 | $ | 113 |
B.
|
Maturities
and Sensitivities of Loans to Changes in Interest Rates - The following
table shows the amounts of commercial and agricultural loans outstanding
as of December 31, 2008 which, based on remaining scheduled
repayments of principal, are due in the periods
indicated. Also, the amounts have been classified according to
sensitivity to changes in interest rates for commercial and agricultural
loans due after one year. (Variable-rate loans are those loans
with floating or adjustable interest
rates.)
|
Maturing
(dollars in thousands)
|
Commercial and
Agricultural
|
|||
Within
one year
|
$ | 56,815 | ||
After
one year but within five years
|
73,404 | |||
After
five years
|
158,634 | |||
Total
commercial and agricultural loans
|
$ | 288,853 |
III.
|
LOAN PORTFOLIO
(Continued)
|
Interest Sensitivity
|
||||||||||||
Fixed
|
Variable
|
|||||||||||
Rate
|
Rate
|
Total
|
||||||||||
(dollars in thousands)
|
||||||||||||
Due
after one year but within five years
|
$ | 24,860 | $ | 48,544 | $ | 73,404 | ||||||
Due
after five years
|
20,490 | 138,144 | 158,634 | |||||||||
Total
|
$ | 45,350 | $ | 186,688 | $ | 232,038 |
C.
|
Risk
Elements
|
1.
|
Non-accrual,
Past Due, Restructured and Impaired Loans – The following schedule
summarizes non-accrual, past due, restructured and impaired loans at
December 31 in each of the following
years.
|
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||
(a)
Loans accounted for on a non-accrual basis
|
$ | 5,178 | $ | 5,990 | $ | 3,828 | $ | 6,270 | $ | 13,384 | ||||||||||
(b)
Accuring loans which are contractually past due
|
||||||||||||||||||||
90
days or more as to interest or principal payments
|
- | - | - | 5 | 11 | |||||||||||||||
(c)
Loans not included in (a) which are "Troubled Debt
|
||||||||||||||||||||
Restructurings"
as defined by Statement of Financial
|
||||||||||||||||||||
Accounting
Standards No. 15
|
151 | 159 | 166 | 825 | 1,570 | |||||||||||||||
Total
non-performing loans
|
$ | 5,329 | $ | 6,149 | $ | 3,994 | $ | 7,100 | $ | 14,965 | ||||||||||
(d)
Other loans defined as impaired
|
$ | 1,868 | $ | 593 | $ | 82 | $ | 3,283 | $ | 4,671 |
2008
|
||||
($ In thousands)
|
||||
Cash
basis interest income recognized on impaired loans outstanding at
December 31, 2008
|
$ | 15 | ||
Interest
income actually recorded on impaired loans and included in net income for
the period
|
12 | |||
2008
unrecorded interest income on non-accrual loans
|
155 |
III.
|
LOAN PORTFOLIO
(Continued)
|
1.
|
Discussion
of the Non-accrual Policy
|
2.
|
Potential
Problem Loans
|
III.
|
LOAN PORTFOLIO
(Continued)
|
3.
|
Foreign
Outstandings
|
4.
|
Loan
Concentrations
|
D.
|
Other Interest-Bearing
Assets
|
IV.
|
SUMMARY
OF LOAN LOSS EXPERIENCE
|
A.
|
The
following schedule presents an analysis of the allowance for loan losses,
average loan data and related ratios for the years ended
December 31:
|
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||
Loans
|
||||||||||||||||||||
Loans
outstanding at end of period
|
$ | 450,112 | $ | 389,269 | $ | 370,102 | $ | 327,048 | $ | 264,481 | ||||||||||
Average
loans outstanding during period
|
$ | 401,770 | $ | 381,453 | $ | 354,726 | $ | 268,158 | $ | 271,503 | ||||||||||
Allowance
for loan losses
|
||||||||||||||||||||
Balance
at beginning of period
|
$ | 3,990 | $ | 3,717 | $ | 4,700 | $ | 4,899 | $ | 10,181 | ||||||||||
Balance,
of ALLL acquired in Exchange acquisition
|
910 | |||||||||||||||||||
Balance,
of ALLL acquired in Montpelier acquisition
|
1,104 | |||||||||||||||||||
Loans
charged-off
|
||||||||||||||||||||
Commercial
and agricultural loans
|
(489 | ) | (104 | ) | (1,277 | ) | (2,760 | ) | (6,599 | ) | ||||||||||
Real
estate mortgage
|
(172 | ) | (81 | ) | (100 | ) | (133 | ) | (12 | ) | ||||||||||
Leases
|
- | - | - | (208 | ) | (70 | ) | |||||||||||||
Consumer
loans to individuals
|
(261 | ) | (247 | ) | (440 | ) | (308 | ) | (308 | ) | ||||||||||
(922 | ) | (432 | ) | (1,817 | ) | (3,409 | ) | (6,989 | ) | |||||||||||
Recoveries
of loans previously charged-off
|
||||||||||||||||||||
Commercial
and agricultural loans
|
91 | 85 | 419 | 1,566 | 1,835 | |||||||||||||||
Real
estate mortgage
|
4 | 4 | 75 | 2 | 52 | |||||||||||||||
Leases
|
- | - | - | 4 | 31 | |||||||||||||||
Consumer
loans to individuals
|
63 | 95 | 162 | 145 | 188 | |||||||||||||||
158 | 184 | 656 | 1,717 | 2,106 | ||||||||||||||||
Net
loans charged-off
|
(764 | ) | (248 | ) | (1,160 | ) | (1,692 | ) | (4,883 | ) | ||||||||||
Provision
for loan losses
|
690 | 521 | 178 | 583 | (399 | ) | ||||||||||||||
Balance
at end of period
|
$ | 5,020 | $ | 3,990 | $ | 3,717 | $ | 4,700 | $ | 4,899 | ||||||||||
Ratio
of net charge-offs during the period to average loans
|
||||||||||||||||||||
outstanding
during the period
|
0.19 | % | 0.07 | % | 0.33 | % | 0.63 | % | 1.80 | % |
IV.
|
SUMMARY OF LOAN LOSS EXPERIENCE
(Continued)
|
B.
|
The
following schedule provides a breakdown of the allowance for loan losses
allocated by type of loan and related
ratios.
|
Allocation of the Allowance for Loan Losses
|
||||||||||||||||||||||||||||||||||||||||
Percentage
|
Percentage
|
Percentage
|
Percentage
|
Percentage
|
||||||||||||||||||||||||||||||||||||
of Loans In
|
of Loans In
|
of Loans In
|
of Loans In
|
of Loans In
|
||||||||||||||||||||||||||||||||||||
Each
|
Each
|
Each
|
Each
|
Each
|
||||||||||||||||||||||||||||||||||||
Category to
|
Category to
|
Category to
|
Category to
|
Category to
|
||||||||||||||||||||||||||||||||||||
Allowance
|
Total
|
Allowance
|
Total
|
Allowance
|
Total
|
Allowance
|
Total
|
Allowance
|
Total
|
|||||||||||||||||||||||||||||||
Amount
|
Loans
|
Amount
|
Loans
|
Amount
|
Loans
|
Amount
|
Loans
|
Amount
|
Loans
|
|||||||||||||||||||||||||||||||
December 31, 2008
|
December 31, 2007
|
December 31, 2006
|
December 31, 2005
|
December 31, 2004
|
||||||||||||||||||||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||||||||||||||||||
Commercial
and agricultural
|
$ | 3,559 | 70.9 | % | $ | 2,945 | 73.8 | % | $ | 2,945 | 79.2 | % | $ | 3,728 | 57.3 | % | $ | 4,502 | 61.9 | % | ||||||||||||||||||||
Residential
first mortgage
|
884 | 17.6 | % | 590 | 14.8 | % | 317 | 8.5 | % | 291 | 27.2 | % | 141 | 24.1 | % | |||||||||||||||||||||||||
Consumer
loans to individuals
|
577 | 11.5 | % | 455 | 11.4 | % | 455 | 12.3 | % | 681 | 15.5 | % | 256 | 14.0 | % | |||||||||||||||||||||||||
$ | 5,020 | 100.0 | % | $ | 3,990 | 100.0 | % | $ | 3,717 | 100.0 | % | $ | 4,700 | 100.0 | % | $ | 4,899 | 100.0 | % |
V.
|
DEPOSITS
|
2008
|
2007
|
2006
|
||||||||||||||||||||||
Average
|
Average
|
Average
|
Average
|
Average
|
Average
|
|||||||||||||||||||
Amount
|
Rate
|
Amount
|
Rate
|
Amount
|
Rate
|
|||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||
Savings
and interest-bearing demand
|
||||||||||||||||||||||||
deposits
|
$ | 158,765 | 1.10 | % | $ | 138,314 | 1.96 | % | $ | 127,179 | 1.30 | % | ||||||||||||
Time
deposits
|
213,891 | 3.89 | % | 231,604 | 4.70 | % | 228,193 | 4.10 | % | |||||||||||||||
Demand
deposits (non-interest-bearing)
|
35,386 | — | 42,849 | — | 47,176 | — | ||||||||||||||||||
$ | 408,042 | $ | 412,767 | $ | 402,548 |
Amount
|
||||
(dollars in thousands)
|
||||
Three
months or less
|
$ | 10,404 | ||
Over
three months and through six months
|
14,356 | |||
Over
six months and through twelve months
|
12,404 | |||
Over
twelve months
|
22,602 | |||
Total
|
$ | 59,766 |
VI.
|
RETURN
ON EQUITY AND ASSETS
|
2008
|
2007
|
2006
|
||||||||||
(dollars
in thousands)
|
||||||||||||
Average
total assets
|
$ | 575,491 | $ | 556,572 | $ | 554,094 | ||||||
Average
shareholders’ equity
|
$ | 59,964 | $ | 57,945 | $ | 54,501 | ||||||
Net
income
|
$ | 5,217 | $ | 3,257 | $ | 2,760 | ||||||
Cash
dividends declared
|
$ | 1,677 | $ | 1,303 | $ | 1,056 | ||||||
Return
on average total assets
|
0.91 | % | 0.59 | % | 0.50 | % | ||||||
Return
on average shareholders' equity
|
8.70 | % | 5.62 | % | 5.06 | % | ||||||
Dividend
payout ratio (1)
|
32.14 | 40.01 | 38.25 | |||||||||
Average
shareholders' equity to average total assets
|
10.42 | % | 10.41 | % | 9.84 | % | ||||||
(1)
Cash dividends declared divided by net income.
|
VII.
|
SHORT-TERM
BORROWINGS
|
2008
|
2007
|
2006
|
||||||||||
(dollars
in thousands)
|
||||||||||||
Amount
outstanding at end of year
|
$ | 43,426 | $ | 43,006 | $ | 32,271 | ||||||
Weighted
average interest rate at end of year
|
3.91 | % | 4.38 | % | 4.43 | % | ||||||
Maximum
amount outstanding at any month end
|
$ | 49,554 | $ | 46,966 | $ | 32,584 | ||||||
Average
amount outstanding during the year
|
$ | 44,891 | $ | 36,588 | $ | 21,965 | ||||||
Weighted
average interest rate during the year
|
4.10 | % | 4.51 | % | 4.30 | % |
|
Not
Applicable
|
1.
|
State
Bank’s main office is owned and located at 401 Clinton Street, Defiance,
Ohio. State Bank leases portions of this facility to the
Company and the RFS division of State Bank. (Banking and
Other)
|
2.
|
State
Bank owns a drive-thru branch office located at 510 Third Street,
Defiance, Ohio. (Banking)
|
3.
|
State
Bank owns a full service branch office located at 150 West Main Street,
Ney, Ohio. (Banking)
|
4.
|
State
Bank leases a parcel of land for a full service branch office (Owned)
located at 1600 North Clinton Street, Defiance, Ohio, pursuant to a 9-year
lease. (Banking)
|
5.
|
State
Bank owns a full service branch office located at 220 North Main Street,
Paulding, Ohio. (Banking)
|
6.
|
State
Bank owns a full service branch office located at 312 Main Street,
Delta, Ohio. (Banking)
|
7.
|
State
Bank owns a full service branch office located at 133 E. Morenci
Street, Lyons, Ohio.
(Banking)
|
8.
|
State
Bank owns a full service branch office located at 515 Parkview,
Wauseon, Ohio. (Banking)
|
9.
|
State
Bank leases a full service branch office located in the Chief Market
Square supermarket at 705 Deatrick Street, Defiance, Ohio, pursuant to a
15-year
lease. (Banking)
|
10.
|
State
Bank owns a full service branch office located at 218 North First Street,
Oakwood, Ohio. (Banking)
|
11.
|
State
Bank owns a full service branch office located at 930 West Market Street,
Lima, Ohio. (Banking)
|
12.
|
State
Bank owns a full service branch office located at 2903 Elida Road, Lima,
Ohio. (Banking)
|
13.
|
State
Bank owns a full service branch office located at 12832 Coldwater Road,
Fort Wayne,
Indiana. (Banking)
|
14.
|
State
Bank owns a full service branch office located at 235 Main Street, Luckey,
Ohio. (Banking)
|
15.
|
State
Bank owns a full service branch office located at 311 Main Street,
Walbridge, Ohio. (Banking)
|
16.
|
State
Bank owns a full service branch office located at 610 East South Boundary,
Perrysburg, Ohio. (Banking)
|
17.
|
State
Bank owns a full service branch office located at 6401 Monroe Street,
Sylvania, Ohio. (Banking)
|
18.
|
State
Bank leases a loan production office located at 109 South High Street, #8,
Dublin,
Ohio. (Banking)
|
19.
|
State
Bank owns a full service branch office located at 1201 East Main Street,
Montpelier, Ohio. (Banking)
|
20.
|
State
Bank owns a full service branch office located at 302 West Main Street,
Montpelier, Ohio. (Banking)
|
21.
|
State
Bank owns a full service branch office located at 119 South State Street,
Pioneer, Ohio. (Banking)
|
22.
|
State
Bank owns a full service branch office located at 112 East Jackson Street,
West Unity, Ohio. (Banking)
|
23.
|
State
Bank owns a full service branch office located at 1419 West High Street,
Bryan, Ohio. (Banking)
|
Name
|
Age
|
Position(s)
Held with the Company and
its Subsidiaries and Principal
Occupation(s)
|
||
Kenneth
A. Joyce
|
60
|
President
and Chief Executive Officer of the Company since 2002; Chairman, Chief
Executive Officer and a Director of RDSI Banking Systems (“RDSI”) since
1997; Director of State Bank since 2002; Director of RFCBC since 2004;
Member of Investment Committee of Reliance Financial Services (now a
division of State Bank) (“RFS”) since March 2007; Director of
Promedica-Defiance Regional Medical Center and Promedica Physicians Group;
Chairman of Promedica-Defiance Regional Medical Center Finance Committee;
Director of United Way (non-profit); Chairman and Director of Kettenring
Country Club.
|
||
Henry
R. Thiemann
|
62
|
President of
RDSI since September, 2007; President & Chief Executive Officer of
RFCBC; Former President, Chief Executive Officer and Director
of The Exchange Bank from 2006 to March 2007; Chief Operating Officer of
the Company from May 2005 to December 2005; Executive Vice President and
Chief Operating Officer of State Bank from 2002 to May 2005; President,
Chief Executive Officer and Director of RFCBC since
2004.
|
||
Duane
L. Sinn
|
38
|
Executive
Vice President and Chief Financial Officer of the Company since December
2005; Senior Vice President and Financial Analysis Manager of State Bank
from 2004 to December 2005; Senior Vice President and Controller of the
Company from 2000 to 2004.
|
||
Mark
A. Klein
|
54
|
President
and Chief Executive Officer of State Bank since January 2006; Senior Vice
President Private Banking of Sky Bank, Toledo, Ohio from 2004 to January
2006; Vice President and Team Leader of Sky Bank, Toledo, Ohio from 2000
to 2004; Director of State Bank since 2006; Member of RFS Investment
Committee since March
2007.
|
Per Share
|
Per Share
|
|||||||||||
Sales Prices
|
Dividends
|
|||||||||||
2008
|
High
|
Low
|
Declared
|
|||||||||
First
Quarter
|
$ | 12.60 | $ | 9.79 | $ | .080 | ||||||
Second
Quarter
|
10.96 | 7.52 | .080 | |||||||||
Third
Quarter
|
10.24 | 7.72 | .090 | |||||||||
Fourth
Quarter
|
9.50 | 7.54 | .090 |
2007
|
High
|
Low
|
Declared
|
|||||||||
First
Quarter
|
$ | 11.92 | $ | 10.66 | $ | .060 | ||||||
Second
Quarter
|
12.82 | 11.71 | .060 | |||||||||
Third
Quarter
|
12.90 | 12.46 | .070 | |||||||||
Fourth
Quarter
|
13.25 | 10.25 | .070 |
Period
|
Total Number of
Shares Purchased
(1)
|
Average Price
Paid per Share
|
Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs
|
Maximum
Number (or
Approximate
Dollar Value) of
Shares that May
Yet Be Purchased
Under the Plans or
Programs (2)
|
||||||||||||
October
1 through October 31, 2008
|
4,375 | $ | 8.70 | 3,800 | 124,393 | |||||||||||
November
1 through November 30, 2008
|
4,305 | $ | 8.64 | 3,850 | 120,543 | |||||||||||
December
1 through December 31, 2008
|
18,369 | $ | 8.31 | 16,524 | 104,019 |
|
(1)
|
All
of the repurchased shares, other than the shares repurchased as part of
the publicly announced plan, were purchased in the open market by Reliance
Financial Services, an indirect subsidiary of the Company, in its capacity
as the administrator of the Company’s Employee Stock Ownership and Savings
Plan.
|
|
(2)
|
On
July 22, 2008 the Company announced that its Board of Directors had
authorized an extension to the stock repurchase program for an additional
twelve months. The original stock repurchase program was
announced in April, 2007 for fifteen months authorizing the purchase of
250,000 common shares.
|
Period
Ending
|
||||||||||||||||||||||||
Index
|
12/31/03
|
12/31/04
|
12/31/05
|
12/31/06
|
12/31/07
|
12/31/08
|
||||||||||||||||||
Rurban
Financial Corp.
|
100.00 | 100.36 | 86.33 | 80.33 | 95.15 | 60.01 | ||||||||||||||||||
NASDAQ
Composite
|
100.00 | 108.59 | 110.08 | 120.56 | 132.39 | 78.72 | ||||||||||||||||||
NASDAQ
Bank
|
100.00 | 110.99 | 106.18 | 117.87 | 91.85 | 69.88 |
Source
: SNL Financial LC, Charlottesville, VA
|
©
2009
|
Year Ended December 31
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
EARNINGS
|
||||||||||||||||||||
Interest
income
|
$ | 32,669 | $ | 33,010 | $ | 30,971 | $ | 21,422 | $ | 20,028 | ||||||||||
Interest
expense
|
15,141 | 18,222 | 15,936 | 9,368 | 7,951 | |||||||||||||||
Net
interest income
|
17,528 | 14,788 | 15,035 | 12,054 | 12,077 | |||||||||||||||
Provision
(credit) for loan losses
|
690 | 521 | 178 | 583 | (399 | ) | ||||||||||||||
Noninterest
income
|
28,061 | 26,861 | 23,755 | 18,338 | 17,376 | |||||||||||||||
Noninterest
expense
|
37,557 | 36,637 | 34,904 | 29,054 | 26,009 | |||||||||||||||
Provision
(credit)
|
||||||||||||||||||||
for
income taxes
|
2,125 | 1,234 | 948 | 81 | 1,109 | |||||||||||||||
Net
income (loss)
|
5,217 | 3,257 | 2,760 | 673 | 2,734 | |||||||||||||||
PER
SHARE DATA
|
||||||||||||||||||||
Basic
earnings
|
$ | 1.06 | $ | 0.65 | $ | 0.55 | $ | 0.15 | $ | 0.60 | ||||||||||
Diluted
earnings
|
1.06 | 0.65 | 0.55 | 0.15 | 0.60 | |||||||||||||||
Cash
dividends declared
|
0.34 | 0.26 | 0.21 | 0.20 | N/A | |||||||||||||||
AVERAGE
BALANCES
|
||||||||||||||||||||
Average
shareholders’ equity
|
$ | 59,964 | $ | 57,945 | $ | 54,501 | $ | 51,083 | $ | 49,279 | ||||||||||
Average
total assets
|
575,491 | 556,572 | 554,095 | 433,366 | 417,801 | |||||||||||||||
RATIOS
|
||||||||||||||||||||
Return
on average
|
||||||||||||||||||||
shareholders'
equity
|
8.70 | % | 5.62 | % | 5.06 | % | 1.32 | % | 5.55 | % | ||||||||||
Return
on average total assets
|
0.91 | 0.59 | 0.50 | 0.16 | 0.65 | |||||||||||||||
Cash
dividend payout
|
||||||||||||||||||||
ratio
(cash dividends
|
||||||||||||||||||||
divided
by net income)
|
32.14 | 40.01 | 38.25 | 133.33 | N/A | |||||||||||||||
Average
shareholders'
|
||||||||||||||||||||
equity
to average total
|
||||||||||||||||||||
assets
|
10.42 | 10.41 | 9.84 | 11.79 | 11.79 | |||||||||||||||
PERIOD
END TOTALS
|
||||||||||||||||||||
Total
assets
|
$ | 657,619 | $ | 561,214 | $ | 556,007 | $ | 530,542 | $ | 415,349 | ||||||||||
Total
investments and
|
||||||||||||||||||||
fed
funds sold
|
112,606 | 94,661 | 111,562 | 139,353 | 108,720 | |||||||||||||||
Total
loans and leases
|
450,112 | 389,269 | 370,102 | 327,048 | 264,481 | |||||||||||||||
Loans
held for sale
|
3,824 | 1,650 | 390 | 224 | 113 | |||||||||||||||
Total
deposits
|
484,221 | 406,031 | 414,555 | 384,838 | 279,624 | |||||||||||||||
Notes
Payable
|
1,000 | 922 | 2,589 | 939 | 3,080 | |||||||||||||||
Advances
from FHLB
|
36,647 | 24,000 | 21,000 | 45,500 | 56,000 | |||||||||||||||
Trust
Preferred Securities
|
20,620 | 20,620 | 20,620 | 20,620 | 10,310 | |||||||||||||||
Shareholders'
equity
|
61,662 | 59,325 | 56,955 | 54,451 | 50,306 | |||||||||||||||
Shareholders'
equity
|
||||||||||||||||||||
per
share
|
$ | 12.63 | $ | 11.92 | $ | 11.33 | $ | 10.83 | $ | 11.01 | ||||||||||
Cash
and cash equivalents
|
$ | 9,226,000 | ||
Investments
|
48,774,000 | |||
Loans
|
43,655,000 | |||
Core
deposits
|
1,411,000 | |||
Goodwill
|
7,474,000 | |||
Premises
and equipment
|
1,678,000 | |||
Other
assets
|
1,223,000 | |||
Total
assets acquired
|
$ | 113,441,000 | ||
Deposits
|
$ | 86,794,000 | ||
Other
liabilities
|
1,417,000 | |||
Total
liabilities assumed
|
88,211,000 | |||
Net
assets acquired
|
$ | 25,230,000 |
Year Ended December 31,
|
||||||||||||
($ 000's) (except per share data)
|
2008
|
2007
|
2006
|
|||||||||
Net
interest income
|
$ | 21,174 | $ | 18,753 | $ | 19,121 | ||||||
Net
income
|
$ | 6,313 | $ | 4,325 | $ | 3,902 | ||||||
Per
share - combined:
|
||||||||||||
Basic
net income
|
$ | 1.25 | $ | 0.86 | $ | 0.78 | ||||||
Diluted
net income
|
$ | 1.25 | $ | 0.86 | $ | 0.78 |
Year Ended
|
Year Ended
|
|||||||||||||||||||||||
December 31,
|
December 31, | |||||||||||||||||||||||
2008
|
2007
|
% Change
|
2007
|
2006
|
% Change
|
|||||||||||||||||||
(dollars in thousands except per share data)
|
||||||||||||||||||||||||
Total
Assets
|
$ | 657,619 | $ | 561,214 | 17 | % | $ | 561,214 | $ | 556,007 | 1 | % | ||||||||||||
Total
Securities
|
102,606 | 92,661 | 11 | % | 92,661 | 102,462 | -10 | % | ||||||||||||||||
Loans
Held for Sale
|
3,824 | 1,650 | 132 | % | 1,650 | 390 | 323 | % | ||||||||||||||||
Loans
(Net)
|
445,091 | 385,278 | 16 | % | 385,278 | 366,384 | 5 | % | ||||||||||||||||
Allowance
for Loan Losses
|
5,020 | 3,990 | 26 | % | 3,990 | 3,717 | 7 | % | ||||||||||||||||
Total
Deposits
|
$ | 484,221 | $ | 406,031 | 19 | % | $ | 406,031 | $ | 414,555 | -2 | % | ||||||||||||
Total
Revenues
|
$ | 45,589 | $ | 41,648 | 9 | % | $ | 41,648 | $ | 38,790 | 7 | % | ||||||||||||
Net
Interest Income
|
17,528 | 14,787 | 19 | % | 14,787 | 15,034 | -2 | % | ||||||||||||||||
Loan
Loss Provision
|
690 | 521 | 32 | % | 521 | 178 | 193 | % | ||||||||||||||||
Non-interest
Income
|
28,061 | 26,861 | 4 | % | 26,861 | 23,755 | 13 | % | ||||||||||||||||
Non-interest
Expense
|
37,557 | 36,637 | 3 | % | 36,637 | 34,904 | 5 | % | ||||||||||||||||
Net
Income
|
5,217 | 3,257 | 60 | % | 3,257 | 2,760 | 18 | % | ||||||||||||||||
Basic
Earnings per Share
|
$ | 1.06 | $ | 0.65 | 63 | % | $ | 0.65 | $ | 0.55 | 18 | % | ||||||||||||
Diluted
Earnings per Share
|
$ | 1.06 | $ | 0.65 | 63 | % | $ | 0.65 | $ | 0.55 | 18 | % |
Year Ended
|
Year Ended
|
|||||||||||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||||||||||
2008
|
2007
|
% Change
|
2007
|
2006
|
% Change
|
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Net
Interest Income
|
$ | 17,528 | $ | 14,787 | 19 | % | $ | 14,787 | $ | 15,034 | -2 | % |
December 31,
|
December 31,
|
|||||||||||||||||||||||
2008
|
2007
|
% Change
|
2007
|
2006
|
% Change
|
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Total
Non-interest Income
|
$ | 28,061 | $ | 26,861 | 4 | % | $ | 26,861 | $ | 23,755 | 13 | % | ||||||||||||
Data
Service Fees
|
$ | 20,165 | $ | 19,382 | 4 | % | $ | 19,382 | $ | 15,011 | 29 | % | ||||||||||||
Trust
Fees
|
$ | 3,082 | $ | 3,385 | -9 | % | $ | 3,385 | $ | 3,192 | 6 | % | ||||||||||||
Deposit
Service Fees
|
$ | 2,416 | $ | 2,244 | 8 | % | $ | 2,244 | $ | 2,161 | 4 | % | ||||||||||||
Gains
on Sale of Loans
|
$ | 741 | $ | 574 | 29 | % | $ | 574 | $ | 1,249 | -54 | % | ||||||||||||
Investment
Securities Recoveries
|
$ | 197 | $ | - | N/A | $ | - | $ | 889 | N/A | ||||||||||||||
Net
Proceeds from VISA IPO
|
$ | 132 | $ | - | N/A | $ | - | $ | - | N/A | ||||||||||||||
Gains
(losses) on Sale of Securities
|
$ | - | $ | 2 | N/A | $ | 2 | $ | (495 | ) | N/A | |||||||||||||
Other
|
$ | 1,328 | $ | 1,274 | 4 | % | $ | 1,274 | $ | 1,748 | -27 | % |
Year Ended
|
Year
Ended
|
|||||||||||||||||||||||
December 31,
|
December
31,
|
|||||||||||||||||||||||
2008
|
2007
|
%
Change
|
2007
|
2006
|
%
Change
|
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Data
Service Fees
|
$ | 20,165 | $ | 19,382 | 4 | % | $ | 19,382 | $ | 15,011 | 29 | % |
Year Ended
|
Year Ended
|
|||||||||||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||||||||||
2008
|
2007
|
% Change
|
2007
|
2006
|
%
Change
|
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Total
Non-interest Expense
|
$ | 37,557 | $ | 36,637 | 3 | % | $ | 36,637 | $ | 34,904 | 5 | % | ||||||||||||
Salaries
& Employee Benefits
|
$ | 17,318 | $ | 17,007 | 2 | % | $ | 17,007 | $ | 16,584 | 3 | % | ||||||||||||
Professional
Fees
|
$ | 1,859 | $ | 2,227 | -17 | % | $ | 2,227 | $ | 2,396 | -7 | % | ||||||||||||
All
Other
|
$ | 18,380 | $ | 17,403 | 6 | % | $ | 17,403 | $ | 15,924 | 9 | % |
%
of
|
%
of
|
%
|
%
of
|
%
|
||||||||||||||||||||||||||||
12/31/2008
|
Total
|
12/31/2007
|
Total
|
Inc/(Dec)
|
12/31/2006
|
Total
|
Inc/(Dec)
|
|||||||||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||||||||||
Commercial
|
$ | 83,645 | 19 | % | $ | 83,049 | 21 | % | 1 | % | $ | 71,641 | 19 | % | 16 | % | ||||||||||||||||
Commercial
R.E.
|
161,566 | 35 | % | 126,785 | 33 | % | 27 | % | 109,503 | 30 | % | 16 | % | |||||||||||||||||||
Agricultural
|
43,641 | 10 | % | 43,369 | 11 | % | 1 | % | 44,683 | 12 | % | -3 | % | |||||||||||||||||||
Residential
|
107,905 | 24 | % | 84,621 | 22 | % | 28 | % | 94,389 | 25 | % | -10 | % | |||||||||||||||||||
Consumer
|
53,339 | 12 | % | 51,357 | 13 | % | 4 | % | 49,314 | 13 | % | 4 | % | |||||||||||||||||||
Leases
|
266 | 0 | % | 330 | 0 | % | -19 | % | 857 | 1 | % | -61 | % | |||||||||||||||||||
Loans
|
$ | 450,362 | $ | 389,511 | 16 | % | $ | 370,387 | 5 | % | ||||||||||||||||||||||
Loans
held for sale
|
3,824 | 1,650 | 390 | |||||||||||||||||||||||||||||
Total
|
$ | 454,186 | $ | 391,161 | $ | 370,777 |
Period Ended December 31,
|
||||||||||||||||||||
(dollars in millions)
|
||||||||||||||||||||
12/31/2008
|
12/31/2007
|
Change in
Dollars /
Percentages
|
12/31/2006
|
Change in
Dollars /
Percentages
|
||||||||||||||||
Non-performing
loans
|
$ | 5.2 | $ | 6.0 | $ | (0.8 | ) | $ | 3.8 | $ | 2.2 | |||||||||
Non-performing
assets
|
$ | 6.6 | $ | 6.2 | $ | 0.4 | $ | 3.9 | $ | 2.3 | ||||||||||
Non-performing
assets/total assets
|
1.00 | % | 1.10 | % | -0.10 | % | 0.70 | % | 0.40 | % | ||||||||||
Net
chargeoffs
|
$ | 0.8 | $ | 0.2 | $ | 0.6 | $ | 1.2 | $ | (1.0 | ) | |||||||||
Net
chargeoffs/total loans
|
0.19 | % | 0.07 | % | 0.12 | % | 0.31 | % | -0.24 | % | ||||||||||
Loan
loss provision
|
$ | 0.7 | $ | 0.5 | $ | 0.2 | $ | 0.2 | $ | 0.3 | ||||||||||
Allowance
for loan losses
|
$ | 5.0 | $ | 4.0 | $ | 1.0 | $ | 3.7 | $ | 0.3 | ||||||||||
Allowance/loans
|
1.12 | % | 1.03 | % | 0.09 | % | 1.00 | % | 0.03 | % | ||||||||||
Allowance/non-performing
loans
|
76 | % | 65 | % | 11 | % | 97 | % | -32 | % | ||||||||||
Allowance/non-performing
assets
|
76 | % | 65 | % | 11 | % | 95 | % | -30 | % |
Payment due by period
|
||||||||||||||||||||
Less than 1
|
More than 5
|
|||||||||||||||||||
Contractual Obligations
|
Total
|
Year
|
1 - 3 years
|
3 - 5 years
|
years
|
|||||||||||||||
Long-Term
Debt Obligations
|
$ | 36,646,854 | $ | 9,082,228 | $ | 25,925,752 | $ | 1,638,874 | $ | - | ||||||||||
Other
Debt Obligations
|
21,620,000 | 1,000,000 | - | - | 20,620,000 | |||||||||||||||
Operating
Lease Obligations
|
2,143,078 | 447,183 | 652,283 | 423,200 | 620,412 | |||||||||||||||
Other
Long-Term Liabilities
|
||||||||||||||||||||
Reflected
on the Registrant's
|
||||||||||||||||||||
Balance
Sheet under GAAP
|
242,516,203 | 158,844,618 | 69,090,559 | 12,155,618 | 2,425,408 | |||||||||||||||
Total
|
$ | 302,926,135 | $ | 169,374,029 | $ | 95,668,594 | $ | 14,217,692 | $ | 23,665,820 |
2009
|
2010
|
2011
|
2012
|
2013
|
Thereafter
|
Total
|
||||||||||||||||||||||
Rate Sensitive Assets
|
||||||||||||||||||||||||||||
Variable
Rate Loans
|
$ | 58,629 | $ | 8,865 | $ | 4,518 | $ | 2,973 | $ | 1,921 | $ | 3,931 | $ | 80,837 | ||||||||||||||
Average
interest rate
|
4.07 | % | 4.25 | % | 4.23 | % | 4.22 | % | 4.26 | % | 4.09 | % | 4.11 | % | ||||||||||||||
Adjustable
Rate Loans
|
$ | 43,366 | $ | 33,822 | $ | 28,191 | $ | 20,854 | $ | 17,251 | $ | 70,580 | $ | 214,064 | ||||||||||||||
Average
interest rate
|
6.51 | % | 6.41 | % | 6.48 | % | 6.48 | % | 6.49 | % | 6.46 | % | 6.47 | % | ||||||||||||||
Fixed
Rate Loans
|
$ | 49,077 | $ | 32,096 | $ | 27,239 | $ | 14,379 | $ | 9,351 | $ | 26,894 | $ | 159,035 | ||||||||||||||
Average
interest rate
|
6.37 | % | 6.47 | % | 6.49 | % | 6.34 | % | 6.24 | % | 5.55 | % | 6.26 | % | ||||||||||||||
Total
Loans
|
$ | 151,072 | $ | 74,783 | $ | 59,948 | $ | 38,206 | $ | 28,523 | $ | 101,405 | $ | 453,936 | ||||||||||||||
Average
interest rate
|
5.52 | % | 6.18 | % | 6.32 | % | 6.25 | % | 6.26 | % | 6.13 | % | 5.98 | % | ||||||||||||||
Fixed
rate investment securities
|
$ | 21,306 | $ | 10,018 | $ | 5,655 | $ | 4,123 | $ | 4,760 | $ | 50,651 | $ | 96,513 | ||||||||||||||
Average
interest rate
|
4.68 | % | 5.04 | % | 5.10 | % | 5.38 | % | 5.16 | % | 5.03 | % | 4.98 | % | ||||||||||||||
Var
rate investment securities
|
$ | 417 | $ | 395 | $ | 390 | $ | 348 | $ | 185 | $ | 8,603 | $ | 10,338 | ||||||||||||||
Average
interest rate
|
4.98 | % | 4.97 | % | 4.96 | % | 5.08 | % | 4.82 | % | 5.25 | % | 5.20 | % | ||||||||||||||
Fed
Funds Sold & Other
|
$ | 10,000 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 10,000 | ||||||||||||||
Average
interest rate
|
0.04 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.04 | % | ||||||||||||||
Total
Rate Sensitive Assets
|
$ | 182,795 | $ | 85,196 | $ | 65,992 | $ | 42,677 | $ | 33,468 | $ | 160,659 | $ | 570,787 | ||||||||||||||
Average
interest rate
|
5.12 | % | 6.04 | % | 6.20 | % | 6.16 | % | 6.09 | % | 5.73 | % | 5.69 | % | ||||||||||||||
Rate Sensitive Liabilities
|
||||||||||||||||||||||||||||
Demand
- Non Interest Bearing
|
$ | 10,456 | $ | 10,457 | $ | 10,457 | $ | 10,457 | $ | 10,416 | $ | - | $ | 52,243 | ||||||||||||||
Demand
- Interest Bearing
|
$ | 14,628 | $ | 14,628 | $ | 14,628 | $ | 14,628 | $ | 14,611 | $ | - | $ | 73,123 | ||||||||||||||
Average
interest rate
|
0.38 | % | 0.38 | % | 0.38 | % | 0.38 | % | 0.38 | % | 0.00 | % | 0.38 | % | ||||||||||||||
Money
Market Accounts
|
$ | 16,404 | $ | 16,404 | $ | 16,404 | $ | 16,404 | $ | 16,409 | $ | - | $ | 82,025 | ||||||||||||||
Average
interest rate
|
0.81 | % | 0.81 | % | 0.81 | % | 0.81 | % | 0.81 | % | 0.00 | % | 0.81 | % | ||||||||||||||
Savings
|
$ | 6,864 | $ | 6,864 | $ | 6,864 | $ | 6,864 | $ | 6,858 | $ | - | $ | 34,314 | ||||||||||||||
Average
interest rate
|
0.24 | % | 0.24 | % | 0.24 | % | 0.24 | % | 0.24 | % | 0.00 | % | 0.24 | % | ||||||||||||||
Certificates
of Deposit
|
$ | 156,203 | $ | 54,595 | $ | 12,334 | $ | 9,283 | $ | 3,548 | $ | 6,553 | $ | 242,516 | ||||||||||||||
Average
interest rate
|
3.06 | % | 3.18 | % | 3.95 | % | 3.79 | % | 3.75 | % | 3.66 | % | 3.19 | % | ||||||||||||||
Fixed
rate FHLB Advances
|
$ | 6,500 | $ | 11,000 | $ | 12,532 | $ | 2,155 | $ | 4,460 | $ | - | $ | 36,647 | ||||||||||||||
Average
interest rate
|
4.36 | % | 5.38 | % | 4.17 | % | 3.26 | % | 3.42 | % | 0.00 | % | 4.42 | % | ||||||||||||||
Variable
rate FHLB Advances
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||
Average
interest rate
|
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 4.99 | % | 4.88 | % | ||||||||||||||
Fixed
rate Notes Payable
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | 10,310 | $ | 10,310 | ||||||||||||||
Average
interest rate
|
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 10.60 | % | 10.60 | % | ||||||||||||||
Variable
rate Notes Payable
|
$ | 1,000 | $ | - | $ | - | $ | - | $ | - | $ | 10,310 | $ | 11,310 | ||||||||||||||
Average
interest rate
|
3.75 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 4.99 | % | 4.88 | % | ||||||||||||||
Fed
Funds Purchased, Repos & Other
|
$ | 8,426 | $ | - | $ | 15,000 | $ | 20,000 | $ | - | $ | - | $ | 43,426 | ||||||||||||||
Average
interest rate
|
0.55 | % | 0.00 | % | 4.77 | % | 4.74 | % | 0.00 | % | 0.00 | % | 3.94 | % | ||||||||||||||
Total
Rate Sensitive Liabilities
|
$ | 220,481 | $ | 113,948 | $ | 88,219 | $ | 79,791 | $ | 56,302 | $ | 27,173 | $ | 585,914 | ||||||||||||||
Average
interest rate
|
2.43 | % | 2.22 | % | 2.19 | % | 1.97 | % | 0.87 | % | 6.80 | % | 2.34 | % |
First
|
Years
|
|||||||||||||||
Comparison
of 2008 to 2007
|
Year
|
2 - 5
|
Thereafter
|
Total
|
||||||||||||
Total
Rate Sensitive Assets:
|
||||||||||||||||
At
December 31, 2008
|
$ | 182,795 | $ | 227,333 | $ | 160,659 | $ | 570,787 | ||||||||
At
December 31, 2007
|
176,907 | 179,502 | 133,191 | 489,600 | ||||||||||||
Increase
(decrease)
|
$ | 5,888 | $ | 47,831 | $ | 27,468 | $ | 81,187 | ||||||||
Total
Rate Sensitive Liabilities:
|
||||||||||||||||
At
December 31, 2008
|
$ | 220,481 | $ | 338,260 | $ | 27,173 | $ | 585,914 | ||||||||
At
December 31, 2007
|
231,589 | 241,378 | 21,612 | 494,579 | ||||||||||||
Increase
(decrease)
|
$ | (11,108 | ) | $ | 96,882 | $ | 5,561 | $ | 91,335 |
·
|
information
required to be disclosed by the Company in this Annual Report on Form 10-K
and the other reports that the Company files or submits under the Exchange
Act would be accumulated and communicated to the Company’s management,
including its principal executive officer and principal financial officer,
as appropriate to allow timely decisions regarding required
disclosure;
|
·
|
information
required to be disclosed by the Company in this Annual Report on Form 10-K
and the other reports that the Company files or submits under the Exchange
Act would be recorded, processed, summarized and reported within the time
periods specified in the SEC’s rules and forms;
and
|
·
|
the
Company’s disclosure controls and procedures were effective as of the end
of the fiscal year covered by this Annual Report on Form
10-K.
|
Number of securities
|
||||||||||||
Number of securities
|
remaining available for
|
|||||||||||
to be issued upon
|
Weighted-average
|
future issuance under equity
|
||||||||||
exercise of
|
exercise price of
|
compensation plans
|
||||||||||
outstanding options,
|
outstanding options,
|
(excluding securities
|
||||||||||
Plan category
|
warrants and rights
|
warrants and rights
|
reflected in column (a)
|
|||||||||
Equity
compensation plans approved by security holders
|
315,763 | (1) | $ | 12.60 | 240,000 | (2) | ||||||
Equity
compensation plans not approved by security holders
|
N/A | N/A | N/A |
(1)
|
Does
not include "tandem" SARs awards under the 1997 Plan in connection with
the grant of the same number of nonqualified stock options. A total of
28,000 "tandem" SARs, with a weighted-average price of $13.68, were
outstanding as of December 31,
2008.
|
(2)
|
Represents
common shares of the Company remaining available for future issuance under
the 2008 Plan (subject to certain adjustments). The 1997 Plan expired in
accordance with its terms on March 12, 2007, and no additional stock
options, stock appreciation rights or other awards my be granted under the
1997 Plan.
|
RURBAN
FINANCIAL CORP.
|
|||
By:
|
/s/
Duane L. Sinn
|
||
Date: March
19, 2009
|
Duane
L. Sinn, Executive Vice President and
|
||
Chief
Financial
Officer
|
Name
|
Date
|
Capacity
|
|||
/s/ Kenneth A, Joyce
|
March 19, 2009
|
President, Chief Executive Officer, and
|
|||
Kenneth
A. Joyce
|
Director
|
||||
/s/ Duane L. Sinn
|
March 19, 2009
|
Executive Vice President and Chief
|
|||
Duane
L. Sinn
|
Financial Officer
|
||||
/s/ Thomas A. Buis
|
March 19, 2009
|
Director
|
|||
Thomas
A. Buis
|
|||||
/s/ Thomas M. Callan
|
March 19, 2009
|
Director
|
|||
Thomas
M. Callan
|
/s/ John R. Compo
|
March 19, 2009
|
Director
|
|||
John
R. Compo
|
|||||
/s/ Robert A. Fawcett, Jr.
|
March 19, 2009
|
Director
|
|||
Robert
A. Fawcett, Jr.
|
|||||
/s/ Richard L. Hardgrove
|
March 19, 2009
|
Director
|
|||
Richard
L. Hardgrove
|
|||||
/s/ Rita A. Kissner
|
March 19, 2009
|
Director
|
|||
Rita
A. Kissner
|
|||||
/s/ Thomas L. Sauer
|
March 19, 2009
|
Director
|
|||
Thomas
L. Sauer
|
|||||
/s/ Steven D. VanDemark
|
March 19, 2009
|
Director
|
|||
Steven
D. VanDemark
|
|||||
/s/ J. Michael Walz, D.D.S.
|
March 19, 2009
|
Director
|
|||
J.
Michael Walz, D.D.S
|
|||||
Date: March 19,
2009
|
Management’s
Report on Internal Control Over Financial Reporting
|
F- 0 | |||
Report
of Independent Registered Public Accounting Firm
|
F-1 | |||
Consolidated
Financial Statements
|
||||
Balance
Sheets
|
F-2
to F-3
|
|||
Statements
of Income
|
F-4
to F-5
|
|||
Statements
of Stockholders’ Equity
|
F-6 | |||
Statements
of Cash Flows
|
F-7
to F-8
|
|||
Notes
to Financial Statements
|
F-9
to F-54
|
|
a)
|
Pertain
to the maintenance of records that, in reasonable detail, accurately and
fairly reflect the transactions and dispositions of the assets of the
Corporation and its consolidated
subsidiaries;
|
|
b)
|
Provide
reasonable assurance that transactions are recorded as necessary to permit
preparation of financial statements in conformity with U.S. generally
accepted accounting principles, and that receipts and expenditures of the
Corporation and its consolidated subsidiaries are being made only in
accordance with authorizations of management and directors of the
Corporation; and
|
|
c)
|
Provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use or disposition of the assets of the
Corporation and its consolidated subsidiaries that could have a material
effect on the financial statements.
|
Duane
L. Sinn
|
|
President
and Chief Executive Officer
|
Chief
Financial Officer
|
2008
|
2007
|
|||||||
Cash
and due from banks
|
$ | 18,059,532 | $ | 15,183,627 | ||||
Federal
funds sold
|
10,000,000 | 2,000,000 | ||||||
Cash
and cash equivalents
|
28,059,532 | 17,183,627 | ||||||
Available-for-sale
securities
|
102,606,475 | 92,661,386 | ||||||
Loans
held for sale
|
3,824,499 | 1,649,758 | ||||||
Loans,
net of unearned income
|
450,111,653 | 389,268,744 | ||||||
Allowance
for loan losses
|
(5,020,197 | ) | (3,990,455 | ) | ||||
Premises
and equipment, net
|
17,621,262 | 15,128,754 | ||||||
Federal
Reserve and Federal Home Loan Bank Stock, at cost
|
4,244,100 | 4,021,200 | ||||||
Foreclosed
assets held for sale, net
|
1,384,335 | 124,131 | ||||||
Interest
receivable
|
2,964,663 | 3,008,968 | ||||||
Goodwill
|
21,414,790 | 13,940,618 | ||||||
Core
deposits and other intangibles
|
5,835,936 | 5,135,228 | ||||||
Purchased
software
|
5,867,395 | 4,282,563 | ||||||
Cash
value of life insurance
|
12,625,015 | 12,160,581 | ||||||
Other
assets
|
6,079,451 | 6,638,895 | ||||||
Total
assets
|
$ | 657,618,909 | $ | 561,213,998 |
2008
|
2007
|
|||||||
Liabilities
|
||||||||
Deposits
|
||||||||
Non
interest bearing demand
|
$ | 52,242,626 | $ | 41,541,297 | ||||
Interest
bearing NOW
|
73,123,095 | 54,308,665 | ||||||
Savings
|
34,313,586 | 25,320,126 | ||||||
Money
Market
|
82,025,074 | 61,380,252 | ||||||
Time
Deposits
|
242,516,203 | 223,480,842 | ||||||
Total
deposits
|
484,220,584 | 406,031,182 | ||||||
Short-term
borrowings
|
43,425,978 | 43,006,438 | ||||||
Notes
payable
|
1,000,000 | 922,457 | ||||||
Federal
Home Loan Bank advances
|
36,646,854 | 24,000,000 | ||||||
Trust
preferred securities
|
20,620,000 | 20,620,000 | ||||||
Interest
payable
|
1,965,842 | 2,532,914 | ||||||
Deferred
income taxes
|
2,987,770 | 1,310,602 | ||||||
Other
liabilities
|
5,089,877 | 3,465,171 | ||||||
Total
liabilities
|
595,956,905 | 501,888,764 | ||||||
Commitments
and Contingent Liabilities
|
||||||||
Stockholders'
Equity
|
||||||||
Common
stock, $2.50 stated value; authorized 10,000,000 shares; 5,027,433 shares
issued
|
12,568,583 | 12,568,583 | ||||||
Additional
paid-in capital
|
15,042,781 | 14,923,571 | ||||||
Retained
earnings
|
35,785,317 | 32,361,106 | ||||||
Accumulated
other comprehensive income (loss)
|
(121,657 | ) | 82,235 | |||||
Treasury
stock, at cost
|
||||||||
Common;
2008 - 145,981 shares, 2007 - 48,500 shares
|
(1,613,020 | ) | (610,260 | ) | ||||
Total
stockholders' equity
|
61,662,004 | 59,325,235 | ||||||
Total
liabilities and stockholders' equity
|
$ | 657,618,909 | $ | 561,213,998 |
2008
|
2007
|
2006
|
||||||||||
Interest
Income
|
||||||||||||
Loans
|
||||||||||||
Taxable
|
$ | 27,473,302 | $ | 27,782,068 | $ | 24,958,988 | ||||||
Tax-exempt
|
84,878 | 73,451 | 63,356 | |||||||||
Securities
|
||||||||||||
Taxable
|
4,289,728 | 4,283,508 | 5,211,672 | |||||||||
Tax-exempt
|
686,458 | 645,451 | 559,518 | |||||||||
Other
|
134,079 | 225,151 | 176,884 | |||||||||
Total
interest income
|
32,668,445 | 33,009,629 | 30,970,418 | |||||||||
Interest
Expense
|
||||||||||||
Deposits
|
10,066,325 | 13,595,896 | 11,022,161 | |||||||||
Notes
payable
|
34,576 | 126,812 | 74,904 | |||||||||
Repurchase
Agreements
|
1,821,330 | 1,615,016 | 848,277 | |||||||||
Federal
funds purchased
|
18,432 | 39,047 | 97,226 | |||||||||
Federal
Home Loan Bank advances
|
1,508,115 | 1,037,026 | 2,106,385 | |||||||||
Trust
preferred securities
|
1,691,792 | 1,808,520 | 1,787,023 | |||||||||
Total
interest expense
|
15,140,570 | 18,222,317 | 15,935,976 | |||||||||
Net
Interest Income
|
17,527,875 | 14,787,312 | 15,034,442 | |||||||||
Provision
for Loan Losses
|
689,567 | 521,306 | 177,838 | |||||||||
Net
Interest Income After Provision for Loan Losses
|
16,838,308 | 14,266,006 | 14,856,604 | |||||||||
Non-interest
Income
|
||||||||||||
Data
service fees
|
20,165,451 | 19,382,115 | 15,011,143 | |||||||||
Trust
fees
|
3,081,898 | 3,385,320 | 3,192,025 | |||||||||
Customer
service fees
|
2,416,093 | 2,243,745 | 2,161,153 | |||||||||
Net
gains on loan sales
|
740,985 | 574,000 | 1,310,536 | |||||||||
Net
realized gains (losses) on sales of available-for-sale
securities
|
- | 1,998 | (494,885 | ) | ||||||||
Net
proceeds from VISA IPO
|
132,106 | - | - | |||||||||
Investment
securities recoveries
|
197,487 | - | 889,454 | |||||||||
Loan
servicing fees
|
235,095 | 227,017 | 358,321 | |||||||||
Gain
on sale of assets
|
247,517 | 29,477 | 94,198 | |||||||||
Other
|
844,105 | 1,017,727 | 1,233,376 | |||||||||
Total
non-interest income
|
$ | 28,060,737 | $ | 26,861,399 | $ | 23,755,321 |
2008
|
2007
|
2006
|
||||||||||
Non-interest
Expense
|
||||||||||||
Salaries
and employee benefits
|
$ | 17,318,103 | $ | 17,007,314 | $ | 16,584,146 | ||||||
Net
occupancy expense
|
2,015,946 | 1,994,299 | 1,840,864 | |||||||||
Equipment
expense
|
6,308,564 | 6,586,623 | 5,850,281 | |||||||||
Data
processing fees
|
427,251 | 469,808 | 562,265 | |||||||||
Professional
fees
|
1,859,447 | 2,226,577 | 2,395,863 | |||||||||
Marketing
expense
|
831,727 | 820,528 | 669,764 | |||||||||
Printing
and office supplies
|
554,267 | 661,760 | 619,100 | |||||||||
Telephone
and communications
|
1,686,834 | 1,781,277 | 1,705,261 | |||||||||
Postage
and delivery expense
|
2,165,098 | 1,545,340 | 735,210 | |||||||||
Insurance
expense
|
154,670 | 140,651 | 171,363 | |||||||||
Employee
expense
|
1,084,028 | 1,083,056 | 978,832 | |||||||||
State,
local and other taxes
|
985,503 | 584,031 | 674,280 | |||||||||
FHLB
prepayment penalties
|
- | - | 214,886 | |||||||||
Other
|
2,165,175 | 1,735,346 | 1,901,452 | |||||||||
Total
non-interest expense
|
37,556,613 | 36,636,610 | 34,903,567 | |||||||||
Income
Before Income Tax
|
7,342,432 | 4,490,795 | 3,708,358 | |||||||||
Provision
for Income Taxes
|
2,125,193 | 1,234,160 | 948,116 | |||||||||
Net
Income
|
$ | 5,217,239 | $ | 3,256,635 | $ | 2,760,242 | ||||||
Basic
Earnings Per Share
|
$ | 1.06 | $ | 0.65 | $ | 0.55 | ||||||
Diluted
Earnings Per Share
|
$ | 1.06 | $ | 0.65 | $ | 0.55 |
Accumulated
|
||||||||||||||||||||||||
Other
|
||||||||||||||||||||||||
Common
|
Additional
|
Retained
|
Comprehensive
|
Treasury
|
||||||||||||||||||||
Stock
|
Paid-In Capital
|
Earnings
|
Income
(Loss)
|
Stock
|
Total
|
|||||||||||||||||||
Balance,
January 1, 2006
|
$ | 12,568,583 | $ | 14,835,110 | $ | 28,702,817 | $ | (1,655,862 | ) | $ | - | $ | 54,450,648 | |||||||||||
Comprehensive
Income
|
||||||||||||||||||||||||
Net
Income
|
2,760,242 | 2,760,242 | ||||||||||||||||||||||
Change
in unrealized gain (loss) on securities available for sale, net of
reclassification adjustment and tax effect
|
775,969 | 775,969 | ||||||||||||||||||||||
Total
comprehensive income
|
3,536,211 | |||||||||||||||||||||||
Dividends
on common stock, $0.21 per share
|
(1,055,761 | ) | (1,055,761 | ) | ||||||||||||||||||||
Expense
of stock option plan
|
24,055 | 24,055 | ||||||||||||||||||||||
Balance,
December 31, 2006
|
12,568,583 | 14,859,165 | 30,407,298 | (879,893 | ) | - | 56,955,153 | |||||||||||||||||
Comprehensive
Income
|
||||||||||||||||||||||||
Net
Income
|
3,256,635 | 3,256,635 | ||||||||||||||||||||||
Change
in unrealized gain (loss) on securities available for sale, net of
reclassification adjustment and tax effect
|
962,128 | 962,128 | ||||||||||||||||||||||
Total
comprehensive income
|
4,218,763 | |||||||||||||||||||||||
Dividends
on common stock, $0.26 per
share
|
(1,302,827 | ) | (1,302,827 | ) | ||||||||||||||||||||
Expense
of stock option plan
|
64,406 | 64,406 | ||||||||||||||||||||||
Shares
repurchased under stock repurchase plan
|
(610,260 | ) | (610,260 | ) | ||||||||||||||||||||
Balance,
December 31, 2007
|
12,568,583 | 14,923,571 | 32,361,106 | 82,235 | (610,260 | ) | 59,325,235 | |||||||||||||||||
Comprehensive
Income
|
||||||||||||||||||||||||
Net
Income
|
5,217,239 | 5,217,239 | ||||||||||||||||||||||
Change
in unrealized gain (loss) on securities available for sale, net of
reclassification adjustment and tax effect
|
(203,892 | ) | (203,892 | ) | ||||||||||||||||||||
Total
comprehensive income
|
5,013,347 | |||||||||||||||||||||||
Dividends
on common stock, $0.34 per share
|
(1,676,723 | ) | (1,676,723 | ) | ||||||||||||||||||||
Expense
of stock option plan
|
119,210 | 119,210 | ||||||||||||||||||||||
Cumulative
effect adjustment for split dollar BOLI
|
(116,305 | ) | (116,305 | ) | ||||||||||||||||||||
Shares
repurchased under stock repurchase plan
|
(1,002,760 | ) | (1,002,760 | ) | ||||||||||||||||||||
Balance,
December 31, 2008
|
$ | 12,568,583 | $ | 15,042,781 | $ | 35,785,317 | $ | (121,657 | ) | $ | (1,613,020 | ) | $ | 61,662,004 |
2008
|
2007
|
2006
|
||||||||||
Operating
Activities
|
||||||||||||
Net
Income
|
$ | 5,217,239 | $ | 3,256,635 | $ | 2,760,242 | ||||||
Items
not requiring (providing) cash
|
||||||||||||
Depreciation
and amortization
|
3,684,358 | 3,969,922 | 3,544,965 | |||||||||
Provision
for loan losses
|
689,567 | 521,306 | 177,838 | |||||||||
Expense
of stock option plan
|
119,210 | 64,406 | 24,055 | |||||||||
Amortization
of premiums and discounts on securities
|
133,614 | 48,799 | 206,096 | |||||||||
Amortization
of intangible assets
|
710,324 | 723,754 | 535,351 | |||||||||
Deferred
income taxes
|
1,482,203 | (795,035 | ) | (460,305 | ) | |||||||
FHLB
Stock Dividends
|
(127,200 | ) | (47,250 | ) | (385,950 | ) | ||||||
Proceeds
from sale of loans held for sale
|
38,708,669 | 18,032,822 | 11,328,770 | |||||||||
Originations
of loans held for sale
|
(40,142,425 | ) | (18,718,482 | ) | (11,326,566 | ) | ||||||
Gain
from sale of loans
|
(740,985 | ) | (574,000 | ) | (1,249,148 | ) | ||||||
Gain
on sale of foreclosed assets
|
(4,517 | ) | - | (113,729 | ) | |||||||
(Gain)
loss on sales of fixed assets
|
(243,000 | ) | (29,396 | ) | 19,530 | |||||||
Net
realized gains on available-for-sale securities
|
- | - | 494,885 | |||||||||
Changes
in
|
||||||||||||
Interest
receivable
|
935,431 | 120,806 | (119,419 | ) | ||||||||
Other
assets
|
641,023 | (254,227 | ) | 296,344 | ||||||||
Interest
payable and other liabilities
|
(1,400,738 | ) | (408,466 | ) | (1,081,796 | ) | ||||||
Net
cash provided by operating activities
|
9,662,773 | 5,911,594 | 4,651,163 | |||||||||
Investing
Activities
|
||||||||||||
Net
change in interest-bearing accounts
|
- | 150,000 | - | |||||||||
Purchases
of available-for-sale securities
|
(46,231,266 | ) | (29,501,721 | ) | (15,375,196 | ) | ||||||
Proceeds
from maturities of available-for-sale securities
|
48,098,994 | 37,247,138 | 19,506,403 | |||||||||
Proceeds
from sales of available-for-sale securities
|
36,519,016 | 3,464,242 | 33,263,994 | |||||||||
Proceeds
from sale of credit card portfolio and non-performing
loans
|
- | - | 5,760,603 | |||||||||
Net
change in loans
|
(19,140,093 | ) | (19,653,367 | ) | (49,367,497 | ) | ||||||
Purchase
of premises, equipment and software
|
(8,045,766 | ) | (3,701,669 | ) | (9,042,264 | ) | ||||||
Proceeds
from sales of premises, equipment and software
|
2,327,708 | 401,241 | 2,880,497 | |||||||||
Purchase
of bank owned life insurance
|
- | (1,000,000 | ) | - | ||||||||
Proceeds
from sale of foreclosed assets
|
604,873 | - | 2,811,928 | |||||||||
Cash
paid to shareholders of Exchange Bank Acquisition
|
- | - | (6,526,646 | ) | ||||||||
Cash
paid to shareholders of Diverse Computer Marketers, Inc.
Acquisition
|
- | (266,560 | ) | (4,872,961 | ) | |||||||
Net
cash paid to acquire The National Bank of Montpelier
|
(14,779,983 | ) | - | - | ||||||||
Proceeds
from sale of Federal Reserve stock
|
- | 19,500 | - | |||||||||
Net
cash used in investing activities
|
(646,517 | ) | (12,841,196 | ) | (20,961,139 | ) |
2008
|
2007
|
2006
|
||||||||||
Financing
Activities
|
||||||||||||
Net
increase in demand deposits, money market, interest checking and savings
accounts
|
$ | 18,765,273 | $ | 5,717,453 | $ | 553,021 | ||||||
Net
increase (decrease) in certificates of deposit
|
(27,370,079 | ) | (14,241,716 | ) | 29,164,512 | |||||||
Net
increase in securities sold under agreements to repurchase
|
419,540 | 10,735,538 | 26,190,480 | |||||||||
Net
decrease in federal funds purchased
|
- | - | (4,600,000 | ) | ||||||||
Proceeds
from Federal Home Loan Bank advances
|
24,000,000 | 14,000,000 | 47,900,000 | |||||||||
Repayment
of Federal Home Loan Bank advances
|
(11,353,145 | ) | (11,000,000 | ) | (72,400,000 | ) | ||||||
Proceeds
from notes payable
|
1,000,000 | - | 2,700,000 | |||||||||
Repayment
of notes payable
|
(922,457 | ) | (1,666,750 | ) | (2,311,326 | ) | ||||||
Purchase
of treasury stock
|
(1,002,760 | ) | (610,260 | ) | - | |||||||
Dividends
paid
|
(1,676,723 | ) | (1,302,827 | ) | (1,055,759 | ) | ||||||
Net
cash provided by financing activities
|
1,859,649 | 1,631,438 | 26,140,928 | |||||||||
Increase
(Decrease) in Cash and Cash Equivalents
|
10,875,905 | (5,298,164 | ) | 9,830,952 | ||||||||
Cash
and Cash Equivalents, Beginning of Year
|
17,183,627 | 22,481,791 | 12,650,839 | |||||||||
Cash
and Cash Equivalents, End of Year
|
$ | 28,059,532 | $ | 17,183,627 | $ | 22,481,791 | ||||||
Supplemental
Cash Flows Information
|
||||||||||||
Interest
paid
|
$ | 15,707,642 | $ | 17,913,818 | $ | 15,084,607 | ||||||
Income
taxes paid - net of refunds
|
$ | (1,212,000 | ) | $ | (2,430,000 | ) | $ | (948,000 | ) | |||
Transfer
of loans to foreclosed assets
|
$ | 2,292,731 | $ | 320,600 | $ | 556,677 | ||||||
Net
assets acquired in business combination
|
$ | 113,441,000 | $ | - | $ | - | ||||||
Net
liabilities assumed in business combination
|
$ | 88,211,000 | $ | - | $ | - |
Note
1:
|
Nature
of Operations and Summary of Significant Accounting
Policies
|
Note
2:
|
Restriction
on Cash and Due From Banks
|
Note
3:
|
Securities
|
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Approximate
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Fair
Value
|
|||||||||||||
Available-for-Sale Securities: | ||||||||||||||||
December
31, 2008:
|
||||||||||||||||
U.S.
Treasury and
Government
agencies
|
$ | 15,146,301 | $ | 65,978 | $ | (28,396 | ) | $ | 15,183,883 | |||||||
Mortgage-backed
securities
|
64,329,865 | 1,014,453 | (797,893 | ) | 64,546,425 | |||||||||||
State
and political subdivisions
|
23,241,636 | 22,010 | (462,215 | ) | 22,801,431 | |||||||||||
Equity
securities
|
23,000 | - | - | 23,000 | ||||||||||||
Other
securities
|
50,000 | 1,736 | - | 51,736 | ||||||||||||
$ | 102,790,802 | $ | 1,104,177 | $ | (1,288,504 | ) | $ | 102,606,475 | ||||||||
December
31, 2007:
|
||||||||||||||||
U.S.
Treasury and
Government
agencies
|
$ | 40,133,111 | $ | 76,292 | $ | (20,040 | ) | $ | 40,189,363 | |||||||
Mortgage-backed
securities
|
36,339,539 | 370,134 | (330,074 | ) | 36,379,599 | |||||||||||
State
and political subdivisions
|
15,991,138 | 91,752 | (64,211 | ) | 16,018,679 | |||||||||||
Equity
securities
|
23,000 | - | - | 23,000 | ||||||||||||
Other
securities
|
50,000 | 745 | - | 50,745 | ||||||||||||
$ | 92,536,788 | $ | 538,923 | $ | (414,325 | ) | $ | 92,661,386 |
Available
for Sale
|
||||||||
Amortized
|
Fair
|
|||||||
Cost
|
Value
|
|||||||
Within
one year
|
$ | 1,749,631 | $ | 1,749,631 | ||||
Due
after one year through five years
|
5,816,222 | 5,865,316 | ||||||
Due
after five years through ten years
|
14,593,591 | 14,538,964 | ||||||
Due
after ten years
|
16,278,493 | 15,883,139 | ||||||
38,437,937 | 38,037,050 | |||||||
Mortgage-backed
securities & Equity Securities
|
64,352,865 | 64,569,425 | ||||||
Totals
|
$ | $102,790,802 | $ | $102,606,475 |
Less
than 12 Months
|
12
Months or Longer
|
Total
|
||||||||||||||||||||||
Unrealized
|
Unrealized
|
Unrealized
|
||||||||||||||||||||||
Fair
Value
|
Losses
|
Fair
Value
|
Losses
|
Fair
Value
|
Losses
|
|||||||||||||||||||
Available-for-Sale
Securities:
|
||||||||||||||||||||||||
U.S.
Treasury and Government agencies
|
$ | 974,720 | $ | (28,396 | ) | $ | - | $ | - | $ | 974,720 | $ | (28,396 | ) | ||||||||||
Mortgage-backed
securities
|
9,619,369 | (571,239 | ) | 1,590,836 | (226,654 | ) | 11,210,205 | (797,893 | ) | |||||||||||||||
State
and political subdivisions
|
12,756,053 | (441,439 | ) | 1,194,919 | (20,776 | ) | 13,950,972 | (462,215 | ) | |||||||||||||||
$ | 23,350,142 | $ | (1,041,074 | ) | $ | 2,785,755 | $ | (247,430 | ) | $ | 26,135,897 | $ | (1,288,504 | ) |
Less
than 12 Months
|
12
Months or Longer
|
Total
|
||||||||||||||||||||||
Unrealized
|
Unrealized
|
Unrealized
|
||||||||||||||||||||||
Fair
Value
|
Losses
|
Fair
Value
|
Losses
|
Fair
Value
|
Losses
|
|||||||||||||||||||
Available-for-Sale
Securities:
|
||||||||||||||||||||||||
U.S.
Treasury and Government agencies
|
$ | - | $ | - | $ | 3,979,960 | $ | (20,040 | ) | $ | 3,979,960 | $ | (20,040 | ) | ||||||||||
Mortgage-backed
securities
|
1,508,150 | (7,235 | ) | 9,203,980 | (322,839 | ) | 10,712,130 | (330,074 | ) | |||||||||||||||
State
and political subdivisions
|
1,728,883 | $ | (10,378 | ) | 3,779,677 | (53,833 | ) | 5,508,560 | (64,211 | ) | ||||||||||||||
$ | 3,237,033 | $ | (17,613 | ) | $ | 16,963,617 | $ | (396,712 | ) | $ | 20,200,650 | $ | (414,325 | ) |
Note
4:
|
Loans
and Allowance for Loan Losses
|
2008
|
2007
|
|||||||
Commercial
|
$ | 83,645,408 | $ | 83,048,522 | ||||
Commercial
real estate
|
161,566,005 | 126,784,483 | ||||||
Agricultural
|
43,641,132 | 43,369,266 | ||||||
Residential
real estate
|
107,905,198 | 84,620,992 | ||||||
Consumer
|
53,338,523 | 51,357,419 | ||||||
Leasing
|
266,348 | 330,000 | ||||||
Total loans | 450,362,614 | 389,510,682 | ||||||
Less
|
||||||||
Net
deferred loan fees, premiums and discounts
|
(250,961 | ) | (241,938 | ) | ||||
Loans,
net of unearned income
|
450,111,653 | 389,268,744 | ||||||
Allowance
for loan losses
|
$ | (5,020,197 | ) | $ | (3,990,455 | ) |
2008
|
2007
|
2006
|
||||||||||
Balance,
beginning of year
|
$ | 3,990,455 | $ | 3,717,377 | $ | 4,699,827 | ||||||
Balance,
National Bank of Montpelier
|
1,104,591 | - | - | |||||||||
Provision
charged to expense
|
689,567 | 521,306 | 177,838 | |||||||||
Recoveries
|
157,790 | 183,987 | 656,963 | |||||||||
Losses
charged off
|
(922,206 | ) | (432,215 | ) | (1,817,251 | ) | ||||||
Balance,
end of year
|
$ | 5,020,197 | $ | 3,990,455 | $ | 3,717,377 |
At
December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Year-end
impaired loans with no allowance for loan losses allocated
|
$ | 1,706,246 | $ | 1,786,931 | $ | 607,469 | ||||||
Year-end
loans with allowance for loan losses allocated
|
$ | 865,710 | $ | 1,897,903 | $ | 1,514,169 | ||||||
Total
impaired loans
|
$ | 2,571,956 | $ | 3,684,834 | $ | 2,121,638 | ||||||
Amount
of allowance allocated
|
$ | 322,190 | $ | 332,805 | $ | 224,630 | ||||||
Average
of impaired loans during the year
|
$ | 2,158,106 | $ | 2,805,689 | $ | 4,177,213 | ||||||
Interest
income recognized during impairment
|
$ | 11,970 | $ | 63,425 | $ | 46,917 | ||||||
Cash-basis
interest income recognized
|
$ | 14,807 | $ | 74,940 | $ | 50,779 |
Note
5:
|
Premises
and Equipment
|
2008
|
2007
|
|||||||
Land
|
$ | 2,071,883 | $ | 1,720,883 | ||||
Buildings
and improvements
|
14,781,372 | 12,327,515 | ||||||
Equipment
|
10,205,378 | 11,878,202 | ||||||
Construction
in progress
|
1,064,890 | 447,295 | ||||||
28,123,523 | 26,373,895 | |||||||
Less
accumulated depreciation
|
(10,502,261 | ) | (11,245,141 | ) | ||||
Net
premises and equipment
|
$ | 17,621,262 | $ | 15,128,754 |
Note
6:
|
Goodwill
|
2008
|
2007
|
2006
|
||||||||||
Balance
as of January 1
|
$ | 13,940,618 | $ | 13,674,058 | $ | 8,917,373 | ||||||
Goodwill
acquired during the year - Data Processing
|
- | 266,559 | 4,795,149 | |||||||||
Goodwill
acquired during the year - Banking
|
7,474,172 | - | - | |||||||||
Adjustment
on final allocation of purchase price - Banking
|
- | - | (38,464 | ) | ||||||||
Balance
as of December 31
|
$ | 21,414,790 | $ | 13,940,618 | $ | 13,674,058 |
Note
7:
|
Other
Intangible Assets
|
2008
|
2007
|
|||||||||||||||
Gross
Carrying
|
Accumulated
|
Gross
Carrying
|
Accumulated
|
|||||||||||||
Amount
|
Amortization
|
Amount
|
Amortization
|
|||||||||||||
Core
deposits intangible
|
$ | 5,450,647 | $ | (1,794,702 | ) | $ | 4,039,615 | $ | (1,340,276 | ) | ||||||
Customer
relationship intangible
|
200,627 | (96,458 | ) | 200,627 | (87,493 | ) | ||||||||||
Banking
intangibles
|
5,651,274 | (1,891,160 | ) | 4,240,242 | (1,427,769 | ) | ||||||||||
Customer
relationship intangible
|
2,389,000 | (371,623 | ) | 2,389,000 | (212,356 | ) | ||||||||||
Trademark
intangible
|
180,000 | (140,000 | ) | 180,000 | (80,000 | ) | ||||||||||
Non-compete
intangible
|
83,000 | (64,555 | ) | 83,000 | (36,889 | ) | ||||||||||
Data
processing intangibles
|
2,652,000 | (576,178 | ) | 2,652,000 | (329,245 | ) | ||||||||||
Purchased
software - banking
|
469,515 | (199,364 | ) | 645,778 | (447,930 | ) | ||||||||||
Purchased
software - data processing
|
11,172,252 | (5,662,679 | ) | 9,928,769 | (6,010,019 | ) | ||||||||||
Purchased
software - other
|
351,660 | (263,989 | ) | 350,010 | (184,045 | ) | ||||||||||
Purchased
software
|
11,993,427 | (6,126,032 | ) | 10,924,557 | (6,641,994 | ) | ||||||||||
Total
|
$ | 20,296,701 | $ | (8,593,370 | ) | $ | 17,816,799 | $ | (8,399,008 | ) |
2009
|
2010
|
2011
|
2012
|
2013
|
||||||||||||||||
Core
deposit intangible
|
$ | 632,423 | $ | 626,595 | $ | 621,634 | $ | 617,490 | $ | 614,029 | ||||||||||
Customer
relationship intangible
|
8,306 | 8,801 | 7,958 | 7,931 | 7,136 | |||||||||||||||
Banking
intangibles
|
640,729 | 635,396 | 629,592 | 625,421 | 621,165 | |||||||||||||||
Customer
relationship intangible
|
159,267 | 159,267 | 159,267 | 159,267 | 159,267 | |||||||||||||||
Trademark
intangible
|
40,000 | - | - | - | - | |||||||||||||||
Non-compete
intangible
|
18,444 | - | - | - | - | |||||||||||||||
Data
Procesing intangibles
|
217,711 | 159,267 | 159,267 | 159,267 | 159,267 | |||||||||||||||
Purchased
software - Banking
|
119,285 | 94,336 | 43,365 | 9,874 | 3,291 | |||||||||||||||
Purchased
software - Data
|
||||||||||||||||||||
Processing
|
1,195,761 | 1,093,234 | 989,614 | 866,869 | 480,685 | |||||||||||||||
Purchased
software - Other
|
46,323 | 34,308 | 7,040 | - | - | |||||||||||||||
Purchased
Software
|
1,361,369 | 1,221,878 | 1,040,019 | 876,743 | 483,976 | |||||||||||||||
Total
|
$ | 2,219,809 | $ | 2,016,541 | $ | 1,828,878 | $ | 1,661,431 | $ | 1,264,408 |
Note
8:
|
Mortgage
Servicing Rights
|
2008
|
2007
|
2006
|
||||||||||
Carrying
amount, beginning of year
|
$ | 397,996 | $ | 209,053 | $ | 150,653 | ||||||
Mortgage
servicing rights capitalized during the year
|
327,423 | 201,995 | 71,741 | |||||||||
Servicing
rights acquired in acquisition
|
50,000 | - | - | |||||||||
Mortgage
servicing rights amortization during the year
|
(68,341 | ) | (13,052 | ) | (13,341 | ) | ||||||
Valuation
Allowance
|
(100,000 | ) | - | - | ||||||||
Carrying
amount, end of year
|
$ | 607,078 | $ | 397,996 | $ | 209,053 | ||||||
Valuation
allowance:
|
||||||||||||
Beginning
of year
|
$ | - | $ | - | $ | - | ||||||
Additions
|
100,000 | - | - | |||||||||
End
of year
|
$ | 100,000 | $ | - | $ | - | ||||||
Fair
Value, beginning of period
|
$ | 397,996 | $ | 209,053 | $ | 150,653 | ||||||
Fair
Value, end of period
|
$ | 607,078 | $ | 397,996 | $ | 209,053 |
Note
9:
|
Interest-Bearing
Time Deposits
|
2009
|
$ | 158,844,618 | ||
2010
|
56,374,522 | |||
2011
|
12,716,037 | |||
2012
|
8,965,097 | |||
2013
|
3,190,520 | |||
Thereafter
|
2,425,408 | |||
$ | 242,516,203 |
Note
10:
|
Short-Term
Borrowings
|
2008
|
2007
|
|||||||
Securities
sold under repurchase agreements - retail
|
$ | 8,425,978 | $ | 8,006,438 | ||||
Securities
sold under repurchase agreements - broker
|
35,000,000 | 35,000,000 | ||||||
Total
short-term borrowings
|
$ | 43,425,978 | $ | 43,006,438 |
Note
11:
|
Notes
Payable
|
2008
|
2007
|
|||||||
Note
payable in the amount of $2,500,000, secured by all inventory, equipment
and receivables of RDSI, monthly payments of $41,042 together with
interest at a variable rate equal to the 5 Year Treasury Index plus 2.85%,
maturing August 23, 2011 (paid off in May 2008)
|
$ | - | $ | 922,457 | ||||
Revolving
Demand Note payable in the amount of $3,000,000, secured by all inventory,
equipment and receivables of RDSI, monthly payments of interest at prime
plus .5%
|
$ | 1,000,000 | $ | - | ||||
$ | 1,000,000 | $ | 922,457 |
Note
12:
|
Federal
Home Loan Bank Advances
|
Debt
|
||||
2009
|
$ | 9,082,228 | ||
2010
|
13,465,844 | |||
2011
|
12,459,908 | |||
2012
|
1,278,328 | |||
2013
|
360,546 | |||
Total
|
$ | 36,646,854 |
Note
13:
|
Trust
Preferred Securities
|
Note 14:
|
Income
Taxes
|
For The Year Ended December
31,
|
||||||||||||
|
2008
|
2007
|
2006
|
|||||||||
Taxes
currently payable
|
$ | 642,990 | $ | 2,029,195 | $ | 1,408,421 | ||||||
Deferred
provision (benefit)
|
1,482,203 | (795,035 | ) | (460,305 | ) | |||||||
Income
tax expense
|
$ | 2,125,193 | $ | 1,234,160 | $ | 948,116 |
For The Year Ended December
31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Computed
at the statutory rate (.34%)
|
$ | 2,496,427 | $ | 1,526,870 | $ | 1,260,842 | ||||||
Decrease
resulting from
|
||||||||||||
Tax
exempt interest
|
(232,872 | ) | (211,646 | ) | (184,640 | ) | ||||||
Other
|
$ | (138,362 | ) | (81,064 | ) | (128,086 | ) | |||||
Actual
tax expense
|
2,125,193 | $ | 1,234,160 | $ | 948,116 |
At December 31,
|
||||||||
2008
|
2007
|
|||||||
Deferred
tax assets
|
||||||||
Allowance
for loan losses
|
$ | 1,601,308 | $ | 1,244,891 | ||||
Accrued
compensation and benefits
|
348,131 | 318,748 | ||||||
Net
deferred loan fees
|
94,532 | 100,670 | ||||||
Unrealized
losses on available-for-sale securities
|
62,672 | - | ||||||
Mark
to market adjustments
|
- | 42,363 | ||||||
Purchase
accounting adjustments
|
223,620 | 164,796 | ||||||
NOL
carry over
|
592,072 | 751,000 | ||||||
Other
|
82,275 | 48,997 | ||||||
3,004,610 | 2,671,465 | |||||||
Deferred
tax liabilities
|
||||||||
Depreciation
|
(2,222,534 | ) | (973,163 | ) | ||||
Mortgage
servicing rights
|
(274,407 | ) | (135,319 | ) | ||||
Unrealized
gains on available-for-sale securities
|
- | (42,363 | ) | |||||
Mark
to market adjustments
|
(62,672 | ) | - | |||||
Purchase
accounting adjustments
|
(2,655,547 | ) | (2,226,793 | ) | ||||
Prepaids
|
(311,658 | ) | (182,115 | ) | ||||
FHLB
stock dividends
|
(465,562 | ) | (422,314 | ) | ||||
(5,992,380 | ) | (3,982,067 | ) | |||||
Net
deferred tax liability
|
$ | (2,987,770 | ) | $ | (1,310,602 | ) |
Note
15:
|
Other
Comprehensive Income (Loss)
|
2008
|
2007
|
2006
|
||||||||||
Unrealized
gains (losses) on securities available for sale
|
$ | (308,925 | ) | $ | 1,459,768 | $ | 680,825 | |||||
Reclassification
for realized amount included in income
|
0 | (1,998 | ) | 494,885 | ||||||||
Other comprehensive income
(loss), before tax
effect
|
(308,925 | ) | 1,457,770 | 1,175,710 | ||||||||
Tax
expense (benefit)
|
(105,033 | ) | 495,642 | 399,741 | ||||||||
Other
comprehensive income (loss)
|
$ | (203,892 | ) | $ | 962,128 | $ | 775,969 |
Note
16:
|
Regulatory
Matters
|
Actual
|
For Capital Adequacy
Purposes
|
To Be Well-Capitalized
Under Prompt Corrective
Action Provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
As
of December 31, 2008
|
||||||||||||||||||||||||
Total
Capital
(to
Risk-Weighted Assets)
|
||||||||||||||||||||||||
Consolidated
|
$ | 59.5 | 13.0 | % | $ | 36.5 | 8.0 | % | $ | - | N/A | |||||||||||||
State
Bank
|
50.0 | 11.3 | % | 35.4 | 8.0 | % | 44.3 | 10.0 | % | |||||||||||||||
Tier
1 Capital
(to
Risk-Weighted Assets)
|
||||||||||||||||||||||||
Consolidated
|
54.5 | 11.9 | % | 18.3 | 4.0 | % | - | N/A | ||||||||||||||||
State
Bank
|
45.0 | 10.2 | % | 17.7 | 4.0 | % | 26.6 | 6.0 | % | |||||||||||||||
Tier
1 Capital
(to
Average Assets)
|
||||||||||||||||||||||||
Consolidated
|
54.5 | 9.5 | % | 23.1 | 4.0 | % | - | N/A | ||||||||||||||||
State
Bank
|
45.0 | 7.7 | % | 23.5 | 4.0 | % | 29.3 | 5.0 | % | |||||||||||||||
As
of December 31, 2007
|
||||||||||||||||||||||||
Total
Capital
(to
Risk-Weighted Assets)
|
||||||||||||||||||||||||
Consolidated
|
$ | 64.2 | 15.9 | % | $ | 32.2 | 8.0 | % | $ | - | N/A | |||||||||||||
State
Bank
|
49.5 | 12.7 | % | 31.3 | 8.0 | % | 39.1 | 10.0 | % | |||||||||||||||
Tier
1 Capital
(to
Risk-Weighted Assets)
|
||||||||||||||||||||||||
Consolidated
|
59.9 | 14.9 | % | 16.1 | 4.0 | % | - | N/A | ||||||||||||||||
State
Bank
|
45.5 | 11.6 | % | 15.6 | 4.0 | % | 23.5 | 6.0 | % | |||||||||||||||
Tier
1 Capital
(to
Average Assets)
|
||||||||||||||||||||||||
Consolidated
|
59.9 | 11.0 | % | 21.9 | 4.0 | % | - | N/A | ||||||||||||||||
State
Bank
|
45.5 | 8.4 | % | 21.8 | 4.0 | % | 27.3 | 5.0 | % |
Note
17:
|
Related
Party Transactions
|
2008
|
2007
|
|||||||
Balance,
January 1
|
$ | 6,001,000 | $ | 3,454,000 | ||||
New
Loans
|
3,243,000 | 3,751,000 | ||||||
Repayments
|
(3,815,000 | ) | (3,009,000 | ) | ||||
Other
changes
|
36,000 | 1,805,000 | ||||||
Balance,
December 31
|
$ | 5,465,000 | $ | 6,001,000 |
Note
18:
|
Employee
Benefits
|
Note
19:
|
Share
Based Compensation Plan
|
2007
|
2006
|
|||||||
Expected
volatility
|
27.0 | % | 18.5 | % | ||||
Weighted-average
volatility
|
27.01 | % | 18.5 | % | ||||
Expected
dividends
|
2.0 | % | 1.7 | % | ||||
Expected
term (in years)
|
10 | 10 | ||||||
Risk-free
rate
|
4.72 | % | 2.3 | % |
2008
|
||||||||||||||||
Shares
|
Weighted-
Average
Exercise
Price
|
Weighted-
Average
Remaining
Contractual
Term
|
Aggregate
Intrinsic
Value
|
|||||||||||||
Outstanding,
beginning of year
|
341,979 | $ | 12.86 | |||||||||||||
Granted
|
- | - | ||||||||||||||
Exercised
|
- | - | ||||||||||||||
Forfeited
|
5,939 | 13.36 | ||||||||||||||
Expired
|
20,277 | 16.78 | ||||||||||||||
Outstanding,
end of year
|
315,763 | $ | 12.60 | 6.05 | $ | - | ||||||||||
Exercisable,
end of year
|
218,873 | $ | 13.08 | 5.18 | $ | - |
Note
20:
|
Earnings
Per Share
|
Year
Ended December 31, 2008
|
||||||||||||
Income
|
Weighted-
Average
Shares
|
Per Share
Amount
|
||||||||||
Basic
earnings per share
|
||||||||||||
Net
income available to common shareholders
|
$ | 5,217,239 | 4,925,694 | $ | 1.06 | |||||||
Effect of dilutive securities | ||||||||||||
Stock options &
restricted stock
|
- | - | ||||||||||
Diluted
earnings per share
|
||||||||||||
Income
available to common shareholders and assumed conversions
|
$ | 5,217,239 | 4,925,694 | $ | 1.06 |
Year
Ended December 31, 2007
|
||||||||||||
Income
|
Weighted-
Average
Shares
|
Per Share
Amount
|
||||||||||
Basic
earnings per share
|
||||||||||||
Net
income available to common shareholders
|
$ | 3,256,635 | 5,010,987 | $ | 0.65 | |||||||
Effect of dilutive securities | ||||||||||||
Stock
options
|
- | 4,324 | ||||||||||
Diluted
earnings per share
|
||||||||||||
Income
available to common shareholders and assumed conversions
|
$ | 3,256,635 | 5,015,311 | $ | 0.65 |
Year
Ended December 31, 2006
|
||||||||||||
Weighted-
|
||||||||||||
Average
|
Per Share
|
|||||||||||
Income
|
Shares
|
Amount
|
||||||||||
Basic
earnings per share
|
||||||||||||
Net
income available to common shareholders
|
$ | 2,760,242 | 5,027,433 | $ | 0.55 | |||||||
Effect
of dilutive securities Stock options
|
- | 1,442 | ||||||||||
Diluted
earnings per share
|
||||||||||||
Income
available to common shareholders and assumed conversions
|
$ | 2,760,242 | 5,028,875 | $ | 0.55 |
Note
21:
|
Leases
|
2009
|
$ | 447,183 | ||
2010
|
331,200 | |||
2011
|
321,083 | |||
2012
|
210,200 | |||
2013
|
213,000 | |||
Thereafter
|
620,412 | |||
Total
minimum lease payments
|
$ | 2,143,078 |
Note
22:
|
Disclosures
about Fair Value of Financial
Instruments
|
Fair Value Measurements
Using:
|
||||||||||||||||
Description
|
Fair Values at
12/31/2008
|
Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
Available-for-Sale
Securities
|
$ | 102,606,475 | - | $ | 102,606,475 | - |
Fair Value Measurements Using:
|
||||||||||||||||
Description
|
Fair Values at
12/31/2008
|
Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
Impaired
loans
|
$ | 457,000 | - | - | $ | 457,000 | ||||||||||
Mortgage
Servicing Rights
|
$ | 607,078 | - | - | $ | 607,078 |
December
31, 2008
|
December
31, 2007
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
Financial
assets
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 28,059,532 | $ | 28,060,000 | $ | 17,183,627 | $ | 17,184,000 | ||||||||
Available-for-sale
securities
|
$ | 102,606,475 | $ | 102,606,000 | $ | 92,661,386 | $ | 92,661,000 | ||||||||
Loans,
net of allowance for loan losses
|
$ | 448,915,955 | $ | 455,629,000 | $ | 386,928,047 | $ | 388,253,000 | ||||||||
Federal
Reserve and FHLB Bank stock
|
$ | 4,244,100 | $ | 4,244,000 | $ | 4,021,200 | $ | 4,021,000 | ||||||||
Accrued
interest receivable
|
$ | 2,964,663 | $ | 2,965,000 | $ | 3,008,968 | $ | 3,009,000 | ||||||||
Financial
liabilities
|
||||||||||||||||
Deposits
|
$ | 484,220,584 | $ | 486,787,000 | $ | 406,031,182 | $ | 406,240,000 | ||||||||
Securities
sold under agreements to repurchase
|
$ | 43,425,978 | $ | 45,976,000 | $ | 43,006,438 | $ | 43,110,000 | ||||||||
Notes
payable
|
$ | 1,000,000 | $ | 1,000,000 | $ | 922,457 | $ | 922,000 | ||||||||
FHLB
advances
|
$ | 36,646,854 | $ | 38,196,000 | $ | 24,000,000 | $ | 24,823,000 | ||||||||
Trust
preferred securities
|
$ | 20,620,000 | $ | 19,996,000 | $ | 20,620,000 | $ | 20,503,000 | ||||||||
Accrued
interest payable
|
$ | 1,965,842 | $ | 1,966,000 | $ | 2,532,914 | $ | 2,533,000 |
Note
23:
|
Commitments
and Credit Risk
|
2008
|
2007
|
|||||||
Loan
commitments and unused lines of credit
|
$ | 67,785,000 | $ | 76,445,000 | ||||
Standby
letters of credit
|
5,436,000 | 377,000 | ||||||
Total
|
$ | 73,221,000 | $ | 76,822,000 |
Note
24:
|
Future
Change in Accounting Principles
|
Note 25:
|
Condensed
Financial Information (Parent Company
Only)
|
2008
|
2007
|
|||||||
Assets
|
||||||||
Cash
and cash equivalents
|
$ | 2,319,901 | $ | 5,089,342 | ||||
Investment
in common stock of banking subsidiaries
|
65,847,026 | 58,521,717 | ||||||
Investment
in nonbanking subsidiaries
|
15,004,464 | 16,004,390 | ||||||
Other
assets
|
1,913,586 | 1,972,079 | ||||||
Total
assets
|
$ | 85,084,977 | $ | 81,587,528 | ||||
Liabilities
|
||||||||
Trust
preferred securities
|
$ | 20,000,000 | $ | 20,000,000 | ||||
Borrowings
from nonbanking subsidiaries
|
620,000 | 620,000 | ||||||
Other
liabilities
|
2,802,973 | 1,642,294 | ||||||
Total
liabilities
|
23,422,973 | 22,262,294 | ||||||
Stockholders'
Equity
|
61,662,004 | 59,325,234 | ||||||
Total
liabilities and stockholders' equity
|
$ | 85,084,977 | $ | 81,587,528 |
2008
|
2007
|
2006
|
||||||||||
Income
|
||||||||||||
Interest
income
|
$ | 1,677 | $ | 4,324 | $ | 3,099 | ||||||
Dividends
from subsidiaries
|
||||||||||||
Banking
Subsidiaries
|
22,100,000 | 1,200,000 | 6,400,000 | |||||||||
Nonbanking
subsidiaries
|
3,800,000 | 300,000 | - | |||||||||
Total
|
25,900,000 | 1,500,000 | 6,400,000 | |||||||||
Other
income
|
1,603,529 | 1,353,760 | 1,491,158 | |||||||||
Total
income
|
27,505,206 | 2,858,084 | 7,894,257 | |||||||||
Expenses
|
||||||||||||
Interest
expense
|
1,691,792 | 1,808,520 | 1,787,023 | |||||||||
Other
expense
|
3,171,949 | 2,831,749 | 2,683,109 | |||||||||
Total
expenses
|
4,863,741 | 4,640,269 | 4,470,132 | |||||||||
Income
(loss) before income tax and equity in
undistributed (excess distributed) income of subsidiaries
|
22,641,465 | (1,782,185 | ) | 3,424,125 | ||||||||
Income
tax benefit
|
(1,111,193 | ) | (1,115,943 | ) | (1,011,797 | ) | ||||||
Income
(loss) before equity in undistributed (excess distributed) income of
subsidiaries
|
23,752,658 | (666,242 | ) | 4,435,922 | ||||||||
Equity
in undistributed (excess distributed) income of
subsidiaries
|
||||||||||||
Banking
subsidiaries
|
(17,586,214 | ) | 1,710,405 | (3,797,432 | ) | |||||||
Nonbanking
subsidiaries
|
(949,205 | ) | 2,212,472 | 2,121,752 | ||||||||
Total
|
(18,535,419 | ) | 3,922,877 | (1,675,680 | ) | |||||||
Net
income
|
$ | 5,217,239 | $ | 3,256,635 | $ | 2,760,242 |
2008
|
2007
|
2006
|
||||||||||
Operating
Activities
|
||||||||||||
Net
income
|
$ | 5,217,239 $ | 3,256,635 | $ | 2,760,242 | |||||||
Items
not requiring (providing cash)
|
||||||||||||
Equity
in (undistributed) excess distributed net income of
subsidiaries
|
18,535,419 | (3,268,799 | ) | 2,204,917 | ||||||||
Expense
of Stock Option Plan
|
119,210 | 64,406 | 24,055 | |||||||||
Other
Assets
|
58,494 | 131,085 | (49,256 | ) | ||||||||
Other
liabilities
|
(20,320 | ) | (283,757 | ) | (6,032,292 | ) | ||||||
Net
cash provided by (used in) operating activities
|
23,910,042 | (100,430 | ) | (1,092,334 | ) | |||||||
Investing
Activities
|
||||||||||||
Cash
paid to shareholders of National
|
||||||||||||
Bank
of Montpelier acquisition
|
(24,000,000 | ) | - | - | ||||||||
Investment
In RDSI
|
- | - | (5,500,000 | ) | ||||||||
Investment
in ROC
|
- | - | (600,000 | ) | ||||||||
Net
cash used in investing activities
|
(24,000,000 | ) | - | (6,100,000 | ) | |||||||
Financing
Activities
|
||||||||||||
Cash
dividends paid
|
(1,676,723 | ) | (1,302,827 | ) | (1,055,761 | ) | ||||||
Repayment
of note payable
|
- | - | (240,000 | ) | ||||||||
Purchase
of treasury stock
|
(1,002,760 | ) | (610,260 | ) | - | |||||||
Net
cash used in financing activities
|
(2,679,483 | ) | (1,913,087 | ) | (1,295,761 | ) | ||||||
Net
Change in Cash and Cash Equivalents
|
(2,769,441 | ) | (2,013,517 | ) | (8,488,095 | ) | ||||||
Cash
and Cash Equivalents at Beginning of Year
|
5,089,342 | 7,102,859 | 15,590,954 | |||||||||
Cash
and Cash Equivalents at End of Year
|
$ | 2,319,901 | $ | 5,089,342 | $ | 7,102,859 |
Note 26:
|
Segment
Information
|
Data
|
Total
|
Intersegment
|
Consolidated
|
|||||||||||||||||||||
2008
|
Banking
|
Processing
|
Other
|
Segments
|
Elimination
|
Totals
|
||||||||||||||||||
Income
Statement information:
|
||||||||||||||||||||||||
Net
interest income (expense)
|
$ | 19,327,854 | $ | (109,864 | ) | $ | (1,690,115 | ) | $ | 17,527,875 | $ | - | $ | 17,527,875 | ||||||||||
Other
revenue - external customers
|
7,694,299 | 20,162,913 | 203,525 | 28,060,737 | - | 28,060,737 | ||||||||||||||||||
Other
revenue - other segments
|
54,019 | 1,513,093 | 1,432,097 | 2,999,209 | (2,999,209 | ) | - | |||||||||||||||||
Net
interest income and other revenue
|
27,076,172 | 21,566,142 | (54,493 | ) | 48,587,821 | (2,999,209 | ) | 45,588,612 | ||||||||||||||||
Noninterest
expense
|
20,088,447 | 17,295,426 | 3,171,950 | 40,555,823 | (2,999,209 | ) | 37,556,614 | |||||||||||||||||
Significant
noncash items:
|
||||||||||||||||||||||||
Depreciation
and amortization
|
1,012,382 | 2,535,876 | 136,100 | 3,684,358 | - | 3,684,358 | ||||||||||||||||||
Provision
for loan losses
|
689,567 | - | - | 689,567 | - | 689,567 | ||||||||||||||||||
Income
tax expense
|
1,784,371 | 1,452,014 | (1,111,193 | ) | 2,125,192 | - | 2,125,192 | |||||||||||||||||
Segment
profit
|
$ | 4,513,787 | $ | 2,818,702 | $ | (2,115,250 | ) | $ | 5,217,239 | $ | - | $ | 5,217,239 | |||||||||||
Balance
sheet information:
|
||||||||||||||||||||||||
Total
assets
|
$ | 637,108,955 | $ | 19,955,458 | $ | 85,084,977 | $ | 742,149,390 | $ | (84,530,481 | ) | $ | 657,618,909 | |||||||||||
Goodwill
and intangibles
|
20,113,196 | 7,137,530 | - | 27,250,726 | - | 27,250,726 | ||||||||||||||||||
Premises
and equipment expenditures
|
$ | 2,437,582 | $ | 5,501,574 | $ | 106,610 | $ | 8,045,766 | $ | - | $ | 8,045,766 |
Data
|
Total
|
Intersegment
|
Consolidated
|
|||||||||||||||||||||
2007
|
Banking
|
Processing
|
Other
|
Segments
|
Elimination
|
Totals
|
||||||||||||||||||
Income
Statement information:
|
||||||||||||||||||||||||
Net
interest income (expense)
|
$ | 16,859,523 | $ | (268,014 | ) | $ | (1,804,197 | ) | $ | 14,787,312 | $ | - | $ | 14,787,312 | ||||||||||
Other
revenue - external customers
|
7,434,979 | 19,347,947 | 78,473 | 26,861,399 | - | 26,861,399 | ||||||||||||||||||
Other
revenue - other segments
|
551,681 | 1,539,854 | 1,314,861 | 3,406,396 | (3,406,396 | ) | - | |||||||||||||||||
Net
interest income and other revenue
|
24,846,183 | 20,619,787 | (410,863 | ) | 45,055,107 | (3,406,396 | ) | 41,648,711 | ||||||||||||||||
Noninterest
expense
|
20,338,289 | 16,872,968 | 2,831,749 | 40,043,006 | (3,406,396 | ) | 36,636,610 | |||||||||||||||||
Significant
noncash items:
|
||||||||||||||||||||||||
Depreciation
and amortization
|
999,594 | 2,837,758 | 132,570 | 3,969,922 | - | 3,969,922 | ||||||||||||||||||
Provision
for loan losses
|
521,306 | - | - | 521,306 | - | 521,306 | ||||||||||||||||||
Income
tax expense
|
1,076,183 | 1,273,919 | (1,115,942 | ) | 1,234,160 | - | 1,234,160 | |||||||||||||||||
Segment
profit
|
$ | 2,910,405 | $ | 2,472,900 | $ | (2,126,670 | ) | $ | 3,256,635 | $ | - | $ | 3,256,635 | |||||||||||
Balance
sheet information:
|
||||||||||||||||||||||||
Total
assets
|
$ | 541,717,871 | $ | 20,419,865 | $ | 81,439,870 | $ | 643,577,606 | $ | (82,363,608 | ) | $ | 561,213,998 | |||||||||||
Goodwill
and intangibles
|
11,691,382 | 7,384,464 | - | 19,075,846 | - | 19,075,846 | ||||||||||||||||||
Premises
and equipment expenditures
|
$ | 1,457,804 | $ | 2,147,634 | $ | 96,231 | $ | 3,701,669 | $ | - | $ | 3,701,669 |
Data
|
Total
|
Intersegment
|
Consolidated
|
|||||||||||||||||||||
2006
|
Banking
|
Processing
|
Other
|
Segments
|
Elimination
|
Totals
|
||||||||||||||||||
Income
Statement information:
|
||||||||||||||||||||||||
Net
interest income (expense)
|
$ | 17,082,702 | $ | (264,336 | ) | $ | (1,783,924 | ) | $ | 15,034,442 | $ | - | $ | 15,034,442 | ||||||||||
Other
revenue - external customers
|
8,211,356 | 15,011,143 | 532,822 | 23,755,321 | - | 23,755,321 | ||||||||||||||||||
Other
revenue - other segments
|
3,316,764 | 1,551,655 | 997,260 | 5,865,679 | (5,865,679 | ) | - | |||||||||||||||||
Net
interest income and other revenue
|
28,610,822 | 16,298,462 | (253,842 | ) | 44,655,442 | (5,865,679 | ) | 38,789,763 | ||||||||||||||||
Noninterest
expense
|
24,943,476 | 13,142,661 | 2,683,109 | 40,769,246 | (5,865,679 | ) | 34,903,567 | |||||||||||||||||
Significant
noncash items:
|
||||||||||||||||||||||||
Depreciation
and amortization
|
933,518 | 2,505,065 | 106,382 | 3,544,965 | - | 3,544,965 | ||||||||||||||||||
Provision
for loan losses
|
177,838 | - | - | 177,838 | - | 177,838 | ||||||||||||||||||
Income
tax expense
|
886,940 | 1,072,973 | (1,011,797 | ) | 948,116 | - | 948,116 | |||||||||||||||||
Segment
profit
|
$ | 2,602,568 | $ | 2,082,828 | $ | (1,925,154 | ) | $ | 2,760,242 | $ | - | $ | 2,760,242 | |||||||||||
Balance
sheet information:
|
||||||||||||||||||||||||
Total
assets
|
$ | 539,310,887 | $ | 20,306,144 | $ | 79,188,059 | $ | 638,805,090 | $ | (82,797,837 | ) | $ | 556,007,253 | |||||||||||
Goodwill
and intangibles
|
12,154,202 | 7,378,838 | - | 19,533,040 | - | 19,533,040 | ||||||||||||||||||
Premises
and equipment expenditures
|
$ | 3,079,231 | $ | 5,820,264 | $ | 142,769 | $ | 9,042,264 | $ | - | $ | 9,042,264 |
Note 27:
|
Quarterly
Financial Information (Unaudited)
|
December
31, 2008
|
March
|
June
|
September
|
December
|
||||||||||||
Interest
income
|
$ | 8,125,216 | $ | 8,315,525 | $ | 8,021,596 | 8,206,108 | |||||||||
Interest
expense
|
4,308,000 | 3,883,367 | 3,573,107 | 3,376,096 | ||||||||||||
Net
interest income
|
3,817,216 | 4,432,158 | 4,448,489 | 4,830,012 | ||||||||||||
Provision
for loan losses
|
192,218 | 212,997 | 146,173 | 138,179 | ||||||||||||
Noninterest
income
|
7,515,513 | 6,801,158 | 6,988,712 | 6,755,354 | ||||||||||||
Noninterest
expense
|
9,601,360 | 9,110,346 | 9,278,898 | 9,566,009 | ||||||||||||
Income
tax expense
|
429,795 | 554,149 | 588,090 | 553,159 | ||||||||||||
Net
income
|
1,109,356 | 1,355,824 | 1,424,040 | 1,328,019 | ||||||||||||
Earnings
per share
|
||||||||||||||||
Basis
|
0.22 | 0.28 | 0.29 | 0.27 | ||||||||||||
Diluted
|
0.22 | 0.28 | 0.29 | 0.27 | ||||||||||||
Dividends
per share
|
0.08 | 0.08 | 0.09 | 0.09 | ||||||||||||
December
31, 2007
|
March
|
June
|
September
|
December
|
||||||||||||
Interest
income
|
$ | 8,016,828 | $ | 8,234,039 | $ | 8,350,340 | 8,408,422 | |||||||||
Interest
expense
|
4,423,552 | 4,483,901 | 4,689,389 | 4,625,477 | ||||||||||||
Net
interest income
|
3,593,276 | 3,750,138 | 3,660,951 | 3,783,287 | ||||||||||||
Provision
for loan losses
|
92,640 | 145,594 | 140,409 | 142,663 | ||||||||||||
Noninterest
income
|
6,738,742 | 6,507,700 | 6,782,842 | 6,832,115 | ||||||||||||
Noninterest
expense
|
9,300,253 | 9,065,370 | 9,106,400 | 9,164,587 | ||||||||||||
Income
tax expense
|
236,672 | 261,829 | 333,384 | 402,275 | ||||||||||||
Net
income
|
702,453 | 785,045 | 863,601 | 905,536 | ||||||||||||
Earnings
per share
|
||||||||||||||||
Basis
|
0.14 | 0.16 | 0.17 | 0.18 | ||||||||||||
Diluted
|
0.14 | 0.16 | 0.17 | 0.18 | ||||||||||||
Dividends
per share
|
0.06 | 0.06 | 0.07 | 0.07 |
Note 28:
|
Business
Acquisitions
|
Cash
and cash equivalents
|
$ | 9,226,000 | ||
Investments
|
48,774,000 | |||
Loans
|
43,655,000 | |||
Core
deposits intangible
|
1,411,000 | |||
Goodwill
|
7,474,000 | |||
Premises
and equipment
|
1,678,000 | |||
Other
assets
|
1,223,000 | |||
Total
assets acquired
|
$ | 113,441,000 | ||
Deposits
|
$ | 86,794,000 | ||
Other
liabilities
|
1,417,000 | |||
Total
liabilities assumed
|
88,211,000 | |||
Net
assets acquired
|
$ | 25,230,000 |
Year
Ended December 31,
|
||||||||||||
($
000's) (except per share data)
|
2008
|
2007
|
2006
|
|||||||||
Net
interest income
|
$ | 21,174 | $ | 18,753 | $ | 19,121 | ||||||
Net
income
|
$ | 6,313 | $ | 4,325 | $ | 3,902 | ||||||
Per
share - combined:
|
||||||||||||
Basic
net income
|
$ | 1.25 | $ | 0.86 | $ | 0.78 | ||||||
Diluted
net income
|
$ | 1.25 | $ | 0.86 | $ | 0.78 |
Exhibit No.
|
Description
|
Location
|
||
2.1
|
Agreement
and Plan of Merger, dated as of May 22, 2008, by and among Rurban
Financial Corp., Rurban Merger Corp, and NBM Bancorp,
Incorporated
|
Incorporated
herein by reference to Exhibit 2.1 to the Company’s Current Report on Form
8-K filed May 23, 2008 (File No. 0-13507).
|
||
3.1
|
Amended
Articles of Registrant, as amended
|
Incorporated
herein by reference to Exhibit 3(a)(i) to the Company’s Annual Report on
Form 10-K for the fiscal year ended December 31, 1989 (File No.
0-13507).
|
||
3.2
|
Certificate
of Amendment to the Amended Articles of Rurban Financial
Corp.
|
Incorporated
herein by reference to Exhibit 3(b) to the Company’s Annual Report on Form
10-K for the fiscal year ended December 31, 1993 (File No.
0-13507).
|
||
3.3
|
Certificate
of Amendment to the Amended Articles of Rurban Financial
Corp.
|
Incorporated
herein by reference to Exhibit 3(c) to the Company’s Annual Report on Form
10-K for the fiscal year ended December 31, 1997 (File No.
0-13507).
|
||
3.4
|
Amended
and Restated Articles of Rurban Financial Corp. [Note: filed for purposes of
SEC reporting compliance only – this document has not been filed with the
Ohio Secretary of State.]
|
Incorporated
herein by reference to Exhibit 3(d) to the Company’s Annual Report on Form
10-K for the fiscal year ended December 31, 1997 (File No.
0-13507).
|
||
3.5
|
Amended
and Restated Regulations of Rurban Financial Corp.
|
Incorporated
herein by reference to Exhibit 3.5 to the Company’s Annual Report on Form
10-K for the fiscal year ended December 31, 2005 (File No.
0-13507).
|
||
4.1
|
|
Indenture,
dated as of September 15, 2005, by and between Rurban Financial Corp. and
Wilmington Trust Company, as Debenture Trustee, relating to Floating Rate
Junior Subordinated Deferrable Interest Debentures
|
|
Incorporated
herein by reference to Exhibit 4.1 to the Company’s Quarterly Report on
Form 10-Q for the quarterly period ended September 30, 2005 (File No.
0-13507).
|
Exhibit No.
|
Description
|
Location
|
||
4.2
|
Amended
and Restated Declaration of Trust of Rurban Statutory Trust II, dated as
of September 15, 2005
|
Incorporated
herein by reference to Exhibit 4.2 to the Company’s Quarterly Report on
Form 10-Q for the quarterly period ended September 30, 2005 (File No.
0-13507).
|
||
4.3
|
Guarantee
Agreement, dated as of September 15, 2005, by and between Rurban Financial
Corp. and Wilmington Trust Company, as Guarantee Trustee
|
Incorporated
herein by reference to Exhibit 4.3 to the Company’s Quarterly Report on
Form 10-Q for the quarterly period ended September 30, 2005 (File No.
0-13507).
|
||
4.4
|
Agreement
to furnish instruments and agreements defining rights of holders of
long-term debt
|
Filed
herewith.
|
||
10.1*
|
Rurban
Financial Corp. Plan to Allow Directors to Elect to Defer
Compensation
|
Incorporated
herein by reference to Exhibit 10(v) to the Company’s Annual Report on
Form 10-K for the fiscal year ended December 31, 1996 (File
No. 0-13507).
|
||
10.2*
|
Rurban
Financial Corp. 1997 Stock Option Plan
|
Incorporated
herein by reference to Exhibit 10(v) to the Company’s Annual Report on
Form 10-K for the fiscal year ended December 31, 1996 (File No.
0-13507).
|
||
10.3*
|
Form
of Non-Qualified Stock Option Agreement with Five-Year Vesting under
Rurban Financial Corp. 1997 Stock Option Plan
|
Incorporated
herein by reference to Exhibit 10(w) to the Company’s Annual Report on
Form 10-K for the fiscal year ended December 31, 1997 (File No.
0-13507).
|
||
10.4*
|
|
Form
of Non-Qualified Stock Option Agreement with Vesting After One Year of
Employment under Rurban Financial Corp. 1997 Stock Option
Plan
|
|
Incorporated
herein by reference to Exhibit 10(a) to the Company’s Current Report on
Form 8-K filed March 21, 2005 (File No.
0-13507).
|
Exhibit
No.
|
Description
|
Location
|
||
10.5*
|
Form
of Incentive Stock Option Agreement with Five-Year Vesting under Rurban
Financial Corp. 1997 Stock Option Plan
|
Incorporated
herein by reference to Exhibit 10(x) to the Company’s Annual Report on
Form 10-K for the fiscal year ended December 31, 1997 (File No.
0-13507).
|
||
10.6*
|
Form
of Incentive Stock Option Agreement with Vesting After One Year of
Employment under Rurban Financial Corp. 1997 Stock Option
Plan
|
Incorporated
herein by reference to Exhibit 10(c) to the Company’s Current Report on
Form 8-K filed March 21, 2005 (File No.
0-13507).
|
10.7*
|
Form
of Stock Appreciation Rights under Rurban Financial Corp. 1997 Stock
Option Plan
|
Incorporated
herein by reference to Exhibit 10(b) to the Company’s Current Report on
Form 8-K filed March 21, 2005 (File No. 0-13507).
|
||
10.8*
|
Rurban
Financial Corp. 2008 Stock Incentive Plan
|
Incorporated
herein by reference to Exhibit 10 to the Company’s Current Report on Form
8-K filed April 22, 2008 (File No. 0-13507).
|
||
10.9*
|
Form
of Restricted Stock Award Agreement (For Employees) under Rurban Financial
Corp. 2008 Stock Option Plan
|
In
Incorporated herein by reference to Exhibit 10.2 to the Company’s Current
Report on Form 8-K filed April 22, 2008 (File No.
0-13507).
|
||
10.10*
|
Employees’
Stock Ownership and Savings Plan of Rurban Financial Corp.
|
Incorporated
herein by reference to Exhibit 10(y) to the Company’s Annual Report on
Form 10-K for the fiscal year ended December 31, 1999 (File No.
0-13507).
|
||
10.11*
|
Rurban
Financial Corp. Employee Stock Purchase Plan
|
Incorporated
herein by reference to Exhibit 10(z) to the Company’s Annual Report on
Form 10-K for the fiscal year ended December 31, 2002 (File No.
0-13507).
|
||
10.12*
|
Employment
Agreement, executed March 6, 2006 and effective as of March 1, 2006, by
and between Rurban Financial Corp. and Kenneth A. Joyce
|
Incorporated
herein by reference to Exhibit 10.10 to the Company’s Annual Report on
Form 10-K for the fiscal year ended December 31, 2005 (File No.
0-13507).
|
||
10.13*
|
First
Amendment to Employment Agreement, executed May 19, 2006 and effective as
of March 1, 2006, by and between Rurban Financial Corp. and Kenneth A.
Joyce
|
Incorporated
herein by reference to Exhibit 10.1 to the Company’s Quarterly Report on
Form 10-Q for the quarterly period ended June 30, 2006 (File No.
0-13507).
|
10.14*
|
Second
Amendment to Employment Agreement, effective as of December 31, 2008, by
and between Rurban Financial Corp. and Kenneth A. Joyce
|
Filed
herewith.
|
||
10.15*
|
Amended
and Restated Supplemental Executive Retirement Plan Agreement, effective
as of December 31, 2008, by and between Rurban Financial Corp. and Kenneth
A. Joyce
|
Filed
herewith.
|
||
10.16*
|
|
Schedule
identifying other substantially identical Amended and Restated
Supplemental Executive Retirement Plan Agreements with executive officers
of Rurban Financial Corp. and its subsidiaries
|
|
Filed
herewith.
|
Exhibit No.
|
Description
|
Location
|
||
10.17*
|
Amended
and Restated Change in Control Agreement, effective as of December 31,
2008, by and between Rurban Financial Corp. and Duane L.
Sinn
|
Filed
herewith.
|
||
10.18*
|
Schedule
identifying other substantially identical Amended and Restated Change in
Control Agreements with executive officers of Rurban Financial Corp. and
its subsidiaries
|
Filed
herewith.
|
||
10.19*
|
Non-Qualified
Deferred Compensation Plan effective as of January 1, 2007
|
Incorprated
herein by reference to Exhibit 10.20 to the Company’s Annual Report on
Form 10-K for the fiscal year ended December 31, 2006 (File No.
0-13507)
|
||
11
|
Statement
re: Computation of Per Share Earnings
|
Included
in Note 1 of the Notes to Consolidated Financial
Statements of Registrant in the financial statements portion of this
Annual Report on Form 10-K.
|
||
21
|
Subsidiaries
of Registrant
|
Filed
herewith.
|
||
23
|
Consent
of BKD, LLP
|
Filed
herewith.
|
||
24
|
Power
of Attorney of Directors and Executive Officers
|
Included
on signature page of this Annual Report on Form 10-K
|
||
31.1
|
Rule
13a-14(a)/15d-14(a) Certification – Principal Executive
Officer
|
Filed
herewith.
|
||
31.2
|
Rule
13a-14(a)/15d-14(a) Certification – Principal Financial
Officer
|
Filed
herewith.
|
||
32.1
|
Section
1350 Certification – Principal Executive Officer and Principal Financial
Officer
|
Filed
herewith.
|