þ
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
Kentucky
|
61-1206757
|
|
(State
or other jurisdiction of incorporation organization)
|
(I.R.S.
Employer Identification No.)
|
|
2883
Fifth Avenue
Huntington,
West Virginia
|
25702
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
Registrant’s
telephone number (304)
525-1600
|
Title
of each class
|
Name
of exchange on which registered
|
|
Common
Stock without par value
|
NASDAQ:NMS
|
Large
accelerated filer o.
|
Accelerated
filer o.
|
Non-accelerated
filer þ
|
Title
of each class
|
Outstanding
at March 15, 2006
|
|
Common
Stock without par value
|
5,235,564
|
Document
|
Parts
Into Which Incorporated
|
|
Proxy
Statement for the Annual Meeting of Shareholders to be held on
June 21,
2006.
|
Part
III
|
Cash
|
Sales
Price
|
|||||||||
Dividends
Paid
|
High
|
Low
|
||||||||
2004
|
||||||||||
First
Quarter
|
$
|
-
|
$
|
9.49
|
$
|
8.31
|
||||
Second
Quarter
|
-
|
10.20
|
8.41
|
|||||||
Third
Quarter
|
-
|
10.28
|
8.50
|
|||||||
Fourth
Quarter
|
-
|
13.35
|
8.80
|
|||||||
-
|
||||||||||
2005
|
||||||||||
First
Quarter
|
$
|
-
|
$
|
12.75
|
$
|
10.78
|
||||
Second
Quarter
|
-
|
13.00
|
10.00
|
|||||||
Third
Quarter
|
-
|
14.93
|
11.90
|
|||||||
Fourth
Quarter
|
-
|
15.98
|
12.66
|
|||||||
-
|
||||||||||
2006
|
||||||||||
First
Quarter (through March 15, 2006)
|
$
|
-
|
$
|
16.44
|
$
|
14.01
|
(Dollars
in thousands, except per share amounts)
|
At
or for the Year Ended December 31
|
|||||||||||||||
2005
|
2004
|
2003
|
2002
|
2001
|
||||||||||||
Earnings
|
||||||||||||||||
Net
interest income
|
$
|
19,852
|
$
|
18,064
|
$
|
19,182
|
$
|
20,838
|
$
|
20,931
|
||||||
Provision
for loan losses
|
4
|
1,026
|
20,513
|
9,453
|
8,350
|
|||||||||||
Non-interest
income
|
3,920
|
3,606
|
4,064
|
2,717
|
12,178
|
|||||||||||
Non-interest
expense
|
17,305
|
17,782
|
17,632
|
17,831
|
20,200
|
|||||||||||
Income
taxes (benefit)
|
2,029
|
899
|
(5,282
|
)
|
(1,522
|
)
|
2,985
|
|||||||||
Income
(loss) from continuing
operations
|
4,434
|
1,963
|
(9,617
|
)
|
(2,207
|
)
|
1,574
|
|||||||||
Income
(loss) from discontinued
operations
|
-
|
4,734
|
(80
|
)
|
(1,130
|
)
|
(380
|
)
|
||||||||
Net
income (loss)
|
$
|
4,434
|
$
|
6,697
|
$
|
(9,697
|
)
|
$
|
(3,337
|
)
|
$
|
1,194
|
||||
Financial
Position
|
||||||||||||||||
Total
assets of continuing operations
|
$
|
528,324
|
$
|
537,255
|
$
|
543,229
|
$
|
590,868
|
$
|
606,961
|
||||||
Total
assets of discontinued operations
|
-
|
-
|
79,163
|
84,406
|
104,653
|
|||||||||||
Loans,
net of unearned income
|
328,717
|
324,937
|
331,794
|
373,099
|
384,940
|
|||||||||||
Allowance
for loan losses
|
7,892
|
9,384
|
14,300
|
9,698
|
7,371
|
|||||||||||
Goodwill
and other intangibles
|
15,816
|
15,816
|
15,816
|
15,816
|
15,816
|
|||||||||||
Securities
|
137,419
|
153,892
|
147,646
|
144,698
|
143,516
|
|||||||||||
Deposits
|
435,843
|
437,798
|
455,474
|
477,724
|
480,991
|
|||||||||||
Other
borrowings
|
19,053
|
20,536
|
18,307
|
32,600
|
43,724
|
|||||||||||
Subordinated
debentures
|
15,722
|
20,876
|
26,546
|
29,639
|
29,639
|
|||||||||||
Stockholders’
equity
|
54,287
|
51,029
|
45,540
|
56,124
|
58,750
|
|||||||||||
Share
Data
|
||||||||||||||||
Income
(loss) from continuing operations
- basic
|
$
|
0.85
|
$
|
0.37
|
$
|
(1.84
|
)
|
$
|
(0.42
|
)
|
$
|
0.30
|
||||
Income
(loss) from continuing operations
- diluted
|
0.84
|
0.37
|
(1.84
|
)
|
(0.42
|
)
|
0.30
|
|||||||||
Net
income - basic
|
0.85
|
1.28
|
(1.85
|
)
|
(0.64
|
)
|
0.23
|
|||||||||
Net
income - diluted
|
0.84
|
1.28
|
(1.85
|
)
|
(0.64
|
)
|
0.23
|
|||||||||
Book
value
|
10.37
|
9.75
|
8.70
|
10.73
|
11.23
|
|||||||||||
Cash
dividends
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||||||||
Ratios
|
||||||||||||||||
Return
on average assets (1), (2)
|
0.82
|
%
|
0.36
|
%
|
(1.66
|
)%
|
(0.37
|
)%
|
0.24
|
%
|
||||||
Return
on average equity (2)
|
8.42
|
%
|
4.06
|
%
|
(18.46
|
)%
|
(3.77
|
)%
|
2.76
|
%
|
||||||
Dividend
payout (2)
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
||||||
Stockholders’
equity to total assets
at period-end (3)
|
10.28
|
%
|
9.50
|
%
|
8.38
|
%
|
9.50
|
%
|
9.68
|
%
|
||||||
Average
stockholders’ equity to
average total assets (1)
|
9.77
|
%
|
8.23
|
%
|
7.88
|
%
|
8.44
|
%
|
7.37
|
%
|
||||||
(1)
Computed based on average assets from continuing operations
(2)
Computed based on income (loss) from continuing operations
(3)
Shareholders’ equity at period-end divided by assets from continuing
operations
|
||||||||||||||||
ANALYSIS
of RETURN ON ASSETS and EQUITY
|
||||||||||||||||
from
continuing operations
|
||||||||||||||||
2005
|
2004
|
2003
|
2002
|
2001
|
||||||||||||
As
a percent of average earning assets
|
||||||||||||||||
Fully
taxable-equivalent net interest income
|
4.00
|
%
|
3.61
|
%
|
3.63
|
%
|
3.84
|
%
|
3.50
|
%
|
||||||
Provision
for loan losses
|
(0.00
|
)
|
(0.20
|
)
|
(3.81
|
)
|
(1.70
|
)
|
(1.37
|
)
|
||||||
Net
credit income
|
4.00
|
3.41
|
(0.18
|
)
|
2.14
|
2.13
|
||||||||||
Gains
on the sales of assets & subsidiaries
|
0.00
|
0.02
|
0.11
|
(0.01
|
)
|
1.48
|
||||||||||
Non-interest
income
|
0.78
|
0.69
|
0.62
|
0.50
|
0.52
|
|||||||||||
Non-interest
expense
|
(3.46
|
)
|
(3.52
|
)
|
(3.26
|
)
|
(3.21
|
)
|
(3.30
|
)
|
||||||
Tax
equivalent adjustment
|
(0.03
|
)
|
(0.03
|
)
|
(0.07
|
)
|
(0.08
|
)
|
(0.08
|
)
|
||||||
Applicable
income taxes
|
(0.41
|
)
|
(0.18
|
)
|
0.98
|
0.27
|
(0.49
|
)
|
||||||||
Return
on average earning assets
|
0.88
|
0.39
|
(1.79
|
)
|
(0.40
|
)
|
0.26
|
|||||||||
Multiplied
by average earning assets to
average
total assets
|
92.84
|
92.39
|
92.86
|
92.34
|
91.98
|
|||||||||||
Return
on average assets
|
0.82
|
%
|
0.36
|
%
|
(1.66
|
)%
|
(0.37
|
)%
|
0.24
|
%
|
||||||
Multiplied
by average assets to
average
equity
|
10.23X
|
11.33X
|
11.13X
|
10.26X
|
11.68X
|
|||||||||||
Return
on average equity
|
8.42
|
%
|
4.06
|
%
|
(18.46
|
)%
|
(3.77
|
)%
|
2.76
|
%
|
||||||
QUARTERLY
FINANCIAL INFORMATION
|
||||||||||||||||
(Dollars
in thousands, except per share amounts)
|
||||||||||||||||
First
|
Second
|
Third
|
Fourth
|
Full
Year
|
||||||||||||
2005
|
||||||||||||||||
Interest
income
|
$
|
7,045
|
$
|
7,172
|
$
|
7,465
|
$
|
7,717
|
$
|
29,399
|
||||||
Interest
expense
|
2,318
|
2,279
|
2,410
|
2,540
|
9,547
|
|||||||||||
Net
interest income
|
4,727
|
4,893
|
5,055
|
5,177
|
19,852
|
|||||||||||
Provision
for loan losses
|
243
|
191
|
(140
|
)
|
(290
|
)
|
4
|
|||||||||
Securities
gains
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
Net
overhead
|
3,327
|
3,660
|
3,189
|
3,209
|
13,385
|
|||||||||||
Income
before income taxes
|
1,157
|
1,042
|
2,006
|
2,258
|
6,463
|
|||||||||||
Income
from continuing operations
|
803
|
727
|
1,367
|
1,537
|
4,434
|
|||||||||||
Income
(loss) from discontinued operations
|
0
|
0
|
0
|
0
|
0
|
|||||||||||
Net
income
|
803
|
727
|
1,367
|
1,537
|
4,434
|
|||||||||||
Basic
net income per share from continuing
operations
|
0.15
|
0.14
|
0.26
|
0.29
|
0.85
|
|||||||||||
Diluted
net income per share from
continuing operations
|
0.15
|
0.14
|
0.26
|
0.29
|
0.84
|
|||||||||||
Basic
net income per share
|
0.15
|
0.14
|
0.26
|
0.29
|
0.85
|
|||||||||||
Diluted
net income per share
|
0.15
|
0.14
|
0.26
|
0.29
|
0.84
|
|||||||||||
Dividends
paid per share
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||||||||
2004
|
||||||||||||||||
Interest
income
|
$
|
7,055
|
$
|
6,926
|
$
|
6,951
|
$
|
7,189
|
$
|
28,121
|
||||||
Interest
expense
|
2,609
|
2,528
|
2,533
|
2,387
|
10,057
|
|||||||||||
Net
interest income
|
4,446
|
4,398
|
4,418
|
4,802
|
18,064
|
|||||||||||
Provision
for loan losses
|
135
|
374
|
162
|
355
|
1,026
|
|||||||||||
Securities
gains
|
10
|
0
|
0
|
90
|
100
|
|||||||||||
Net
overhead
|
3,626
|
3,337
|
3,599
|
3,714
|
14,276
|
|||||||||||
Income
before income taxes
|
695
|
687
|
657
|
823
|
2,862
|
|||||||||||
Income
from continuing operations
|
485
|
474
|
448
|
559
|
1,963
|
|||||||||||
Income
(loss) from discontinued operations
|
29
|
(25
|
)
|
4,730
|
0
|
4,734
|
||||||||||
Net
income
|
514
|
449
|
5,178
|
559
|
6,697
|
|||||||||||
Basic
and diluted net income per share from
continuing operations
|
0.09
|
0.09
|
0.08
|
0.11
|
0.37
|
|||||||||||
Basic
and diluted net income per share
|
0.09
|
0.09
|
0.98
|
0.11
|
1.28
|
|||||||||||
Dividends
paid per share
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
AVERAGE
CONSOLIDATED BALANCE SHEETS AND NET INTEREST INCOME
ANALYSIS
|
||||||||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||||||
2005
|
2004
|
2003
|
||||||||||||||||||||||||||
Average
Balance
|
Interest
(2)
|
Yield/
Rate
(3)
|
Average
Balance
|
Interest
(2)
|
Yield/
Rate
(3)
|
Average
Balance
|
Interest
(2)
|
Yield/
Rate
(3)
|
||||||||||||||||||||
Assets:
|
||||||||||||||||||||||||||||
Interest
earning assets
|
||||||||||||||||||||||||||||
U.S.
Treasury and federal agency
securities
|
$
|
107,177
|
$
|
3,278
|
3.06
|
%
|
$
|
112,260
|
$
|
3,117
|
2.78
|
%
|
$
|
102,856
|
$
|
3,924
|
2.84
|
%
|
||||||||||
States
and municipal obligations
(1)
|
2,666
|
153
|
5.74
|
4,941
|
338
|
6.84
|
15,589
|
1,015
|
6.51
|
|||||||||||||||||||
Mortgage
backed securities
|
37,050
|
1,583
|
4.27
|
29,803
|
1,183
|
3.97
|
16,757
|
585
|
3.49
|
|||||||||||||||||||
Other
securities
|
3,089
|
148
|
4.79
|
3,216
|
138
|
4.29
|
7,613
|
342
|
4.49
|
|||||||||||||||||||
Total
investment securities
|
149,982
|
5,162
|
3.44
|
150,220
|
4,776
|
3.18
|
142,815
|
4,866
|
3.41
|
|||||||||||||||||||
Federal
funds sold
|
23,083
|
745
|
3.23
|
29,369
|
380
|
1.29
|
42,844
|
469
|
1.09
|
|||||||||||||||||||
Interest-bearing
deposits with
banks
|
436
|
12
|
2.66
|
256
|
6
|
2.57
|
568
|
7
|
1.23
|
|||||||||||||||||||
Loans,
net of unearned income
(4)(5)
|
||||||||||||||||||||||||||||
Commercial
|
147,398
|
10,291
|
6.98
|
132,785
|
8,913
|
6.71
|
142,768
|
9,944
|
6.97
|
|||||||||||||||||||
Real
estate mortgage
|
132,527
|
9,236
|
6.97
|
145,387
|
10,182
|
7.00
|
151,210
|
11,538
|
7.63
|
|||||||||||||||||||
Installment
|
46,690
|
4,083
|
8.74
|
47,438
|
4,029
|
8.49
|
58,178
|
5,293
|
9.10
|
|||||||||||||||||||
Total
loans
|
326,615
|
23,610
|
7.23
|
325,610
|
23,124
|
7.10
|
352,156
|
26,775
|
7.60
|
|||||||||||||||||||
Total
interest earning assets
|
500,116
|
29,529
|
5.90
|
505,455
|
28,286
|
5.60
|
538,383
|
32,117
|
5.97
|
|||||||||||||||||||
Allowance
for loan losses
|
(8,998
|
)
|
(11,413
|
)
|
(12,704
|
)
|
||||||||||||||||||||||
Cash
and due from banks
|
13,619
|
13,837
|
13,400
|
|||||||||||||||||||||||||
Premises
and equipment
|
7,256
|
7,738
|
8,233
|
|||||||||||||||||||||||||
Other
assets
|
26,697
|
31,490
|
32,474
|
|||||||||||||||||||||||||
Assets
of discontinued operations
|
-
|
39,762
|
81,821
|
|||||||||||||||||||||||||
Total
assets
|
$
|
538,690
|
$
|
586,869
|
$
|
661,607
|
||||||||||||||||||||||
Liabilities
and Equity:
|
||||||||||||||||||||||||||||
Interest
bearing liabilities
|
||||||||||||||||||||||||||||
NOW
and money market
|
$
|
142,501
|
1,409
|
0.99
|
%
|
$
|
158,169
|
1,290
|
0.82
|
%
|
$
|
180,763
|
2,045
|
1.13
|
%
|
|||||||||||||
Savings
deposits
|
59,365
|
412
|
0.69
|
62,518
|
521
|
0.83
|
57,327
|
781
|
1.36
|
|||||||||||||||||||
Certificates
of deposit and other
time deposits
|
174,057
|
4,904
|
2.82
|
164,932
|
4,455
|
2.70
|
182,542
|
5,677
|
3.11
|
|||||||||||||||||||
Total
interest bearing deposits
|
375,923
|
6,725
|
1.79
|
385,619
|
6,266
|
1.62
|
420,632
|
8,503
|
2.02
|
|||||||||||||||||||
Short-term
borrowings
|
8,422
|
180
|
2.14
|
6,539
|
118
|
1.80
|
4,675
|
51
|
1.09
|
|||||||||||||||||||
Other
borrowings
|
1,586
|
14
|
0.88
|
5,306
|
248
|
4.67
|
8,350
|
379
|
4.54
|
|||||||||||||||||||
FHLB
advances
|
8,775
|
499
|
5.69
|
9,955
|
556
|
5.59
|
15,852
|
826
|
5.21
|
|||||||||||||||||||
Debentures
|
20,480
|
2,129
|
10.40
|
25,397
|
2,869
|
11.30
|
27,253
|
2,788
|
10.23
|
|||||||||||||||||||
Total
interest-bearing liabilities
|
415,186
|
9,547
|
2.30
|
%
|
432,816
|
10,057
|
2.32
|
%
|
476,762
|
12,547
|
2.63
|
%
|
||||||||||||||||
Non-interest
bearing deposits
|
66,848
|
62,486
|
53,824
|
|||||||||||||||||||||||||
Other
liabilities
|
4,007
|
7,393
|
4,903
|
|||||||||||||||||||||||||
Liabilities
of discontinued operations
|
-
|
35,876
|
74,021
|
|||||||||||||||||||||||||
Shareholders’
equity
|
52,649
|
48,298
|
52,097
|
|||||||||||||||||||||||||
Total
liabilities and equity
|
$
|
538,690
|
$
|
586,869
|
$
|
661,607
|
||||||||||||||||||||||
Net
interest earnings
(1)
|
$
|
19,982
|
$
|
18,229
|
$
|
19,570
|
||||||||||||||||||||||
Net
interest spread
(1)
|
3.60
|
%
|
3.27
|
%
|
3.33
|
%
|
||||||||||||||||||||||
Net
interest margin
(1)
|
4.00
|
%
|
3.61
|
%
|
3.63
|
%
|
||||||||||||||||||||||
(1)
Taxable - equivalent yields are calculated assuming a 34% federal
income
tax rate
(2)
Excludes the interest income and interest expense of discontinued
operations
(3)
Yields are calculated on historical cost except for yields on marketable
equity securities that are calculated used fair value
(4)
Includes loan fees, immaterial in amount, in both interest income
and the
calculation of yield on loans
(5)
Includes loans on non-accrual
status
|
LOAN
SUMMARY
|
|||||||||||||||||||||||||||||||
(Dollars
in thousands)
|
|||||||||||||||||||||||||||||||
As
of December 31,
|
|||||||||||||||||||||||||||||||
2005
|
%
|
2004
|
%
|
2003
|
%
|
2002
|
%
|
2001
|
%
|
||||||||||||||||||||||
Summary
of Loans by Type
|
|||||||||||||||||||||||||||||||
Commercial,
secured by real estate
|
$
|
85,989
|
26.2
|
%
|
$
|
101,567
|
31.3
|
%
|
$
|
101,325
|
30.5
|
%
|
$
|
109,571
|
29.3
|
%
|
$
|
106,726
|
27.7
|
%
|
|||||||||||
Commercial,
other
|
49,362
|
15.0
|
40,923
|
12.6
|
38,063
|
11.5
|
51,347
|
13.8
|
59,364
|
15.4
|
|||||||||||||||||||||
Real
estate construction
|
11,070
|
3.4
|
5,906
|
1.8
|
5,414
|
1.6
|
7,318
|
2.0
|
8,245
|
2.1
|
|||||||||||||||||||||
Real
estate mortgage
|
134,570
|
40.9
|
128,243
|
39.5
|
126,134
|
38.0
|
134,271
|
36.0
|
135,937
|
35.4
|
|||||||||||||||||||||
Agricultural
|
1,670
|
0.5
|
2,380
|
0.7
|
3,032
|
0.9
|
4,381
|
1.2
|
5,402
|
1.4
|
|||||||||||||||||||||
Consumer
|
42,096
|
12.8
|
44,470
|
13.7
|
56,216
|
17.0
|
63,534
|
17.0
|
68,300
|
17.7
|
|||||||||||||||||||||
Other
|
3,960
|
1.2
|
1,438
|
0.4
|
1,610
|
0.5
|
2,677
|
0.7
|
966
|
0.3
|
|||||||||||||||||||||
Total
loans
|
$
|
328,717
|
100.0
|
%
|
$
|
324,927
|
100.0
|
%
|
$
|
331,794
|
100.0
|
%
|
$
|
373,099
|
100.0
|
%
|
$
|
385,019
|
100.0
|
%
|
|||||||||||
Non-performing
Assets
|
|||||||||||||||||||||||||||||||
Non-accrual
loans
|
$
|
3,751
|
$
|
6,847
|
$
|
11,958
|
$
|
8,197
|
$
|
6,302
|
|||||||||||||||||||||
Accruing
loans which are contractually
past
due
90 days
or
more
|
853
|
739
|
4,137
|
1,238
|
5,612
|
||||||||||||||||||||||||||
Restructured
loans
|
1,540
|
238
|
104
|
129
|
338
|
||||||||||||||||||||||||||
Total
non-performing and restructured
loans
|
6,144
|
7,824
|
16,199
|
9,564
|
12,252
|
||||||||||||||||||||||||||
Other real estate acquired through
foreclosures
|
2,049
|
2,247
|
3,187
|
3,505
|
5,508
|
||||||||||||||||||||||||||
Total
non-performing and restructured
loans and other
real estate
|
$
|
8,193
|
$
|
10,071
|
$
|
19,386
|
$
|
13,069
|
$
|
17,760
|
|||||||||||||||||||||
Non-performing
and restructured
loans
as
a %
of total
loans
|
1.87
|
%
|
2.41
|
%
|
4.88
|
%
|
2.56
|
%
|
3.18
|
%
|
|||||||||||||||||||||
Non-performing
and restructured
loans and other
real
estate as a % of total assets
(1)
|
1.55
|
%
|
1.87
|
%
|
3.57
|
%
|
2.21
|
%
|
2.93
|
%
|
|||||||||||||||||||||
Allocation
of Allowance for Loan Losses
|
|||||||||||||||||||||||||||||||
Commercial,
other
|
$
|
1,071
|
16.7
|
%
|
$
|
1,734
|
13.7
|
%
|
$
|
4,166
|
12.9
|
%
|
$
|
2,294
|
15.7
|
%
|
$
|
1,379
|
17.1
|
%
|
|||||||||||
Real
estate, construction
|
134
|
3.4
|
83
|
1.8
|
662
|
1.6
|
632
|
2.0
|
488
|
2.1
|
|||||||||||||||||||||
Real
estate, other
|
3,810
|
67.1
|
4,276
|
70.8
|
4,886
|
68.5
|
4,341
|
65.3
|
3,235
|
63.1
|
|||||||||||||||||||||
Consumer
installment
|
772
|
12.8
|
1,255
|
13.7
|
2,478
|
17.0
|
977
|
17.0
|
1,178
|
17.7
|
|||||||||||||||||||||
Unallocated
|
2,105
|
2,036
|
2,108
|
1,454
|
1,091
|
||||||||||||||||||||||||||
Total
|
$
|
7,892
|
100.0
|
%
|
$
|
9,384
|
100.0
|
%
|
$
|
14,300
|
100.0
|
%
|
$
|
9,698
|
100.0
|
%
|
$
|
7,371
|
100.0
|
%
|
|||||||||||
(1)
From continuing operations
|
SUMMARY
OF LOAN LOSS EXPERIENCE
|
||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
For
the Year Ended December 31
|
||||||||||||||||
2005
|
2004
|
2003
|
2002
|
2001
|
||||||||||||
Allowance
for loan losses, beginning
of period
|
$
|
9,384
|
$
|
14,300
|
$
|
9,698
|
$
|
7,371
|
$
|
6,617
|
||||||
Amounts
charged off:
|
||||||||||||||||
Commercial,
financial and agricultural loans
|
736
|
1,520
|
4,417
|
4,080
|
2,585
|
|||||||||||
Real
estate construction loans
|
0
|
5
|
0
|
833
|
480
|
|||||||||||
Real
estate loans - other
|
549
|
2,413
|
6,427
|
1,072
|
3,013
|
|||||||||||
Consumer
installment loans
|
930
|
3,054
|
5,669
|
1,904
|
1,725
|
|||||||||||
Total
charge-offs
|
2,215
|
6,992
|
16,513
|
7,889
|
7,803
|
|||||||||||
Recoveries
on amounts previously charged-off:
|
||||||||||||||||
Commercial,
financial and agricultural loans
|
91
|
264
|
145
|
138
|
163
|
|||||||||||
Real
estate construction loans
|
1
|
1
|
37
|
16
|
1
|
|||||||||||
Real
estate loans - other
|
84
|
87
|
74
|
163
|
10
|
|||||||||||
Consumer
installment loans
|
543
|
698
|
346
|
446
|
299
|
|||||||||||
Total
recoveries
|
719
|
1,050
|
602
|
763
|
473
|
|||||||||||
Net
charge-offs
|
1,496
|
5,942
|
15,911
|
7,126
|
7,330
|
|||||||||||
Provision
for loan losses
|
4
|
1,026
|
20,513
|
9,453
|
8,350
|
|||||||||||
Balance
of disposed subsidiaries
|
0
|
0
|
0
|
0
|
(266
|
)
|
||||||||||
Allowance
for loan losses, end of period
|
$
|
7,892
|
$
|
9,384
|
$
|
14,300
|
$
|
9,698
|
$
|
7,371
|
||||||
Average
total loans
|
$
|
326,615
|
$
|
325,610
|
$
|
352,156
|
$
|
382,763
|
$
|
424,903
|
||||||
Total
loans at year-end
|
328,717
|
324,927
|
331,794
|
373,099
|
384,940
|
|||||||||||
As
a percent of average loans
|
||||||||||||||||
Net
charge-offs
|
0.46
|
%
|
1.82
|
%
|
4.52
|
%
|
1.86
|
%
|
1.73
|
%
|
||||||
Provision
for loan losses
|
0.00
|
%
|
0.32
|
%
|
5.83
|
%
|
2.47
|
%
|
1.97
|
%
|
||||||
Allowance
for loan losses
|
2.42
|
%
|
2.88
|
%
|
4.06
|
%
|
2.53
|
%
|
1.73
|
%
|
||||||
As
a percent of total loans at year-end
|
||||||||||||||||
Allowance
for loan losses
|
2.40
|
%
|
2.89
|
%
|
4.31
|
%
|
2.60
|
%
|
1.91
|
%
|
||||||
As
a multiple of net charge-offs
|
||||||||||||||||
Allowance
for loan losses
|
5.28X
|
1.58X
|
0.90X
|
1.36X
|
1.01X
|
|||||||||||
Income
before tax and provision for loan losses
|
4.32X
|
0.65X
|
0.35X
|
0.80X
|
1.76X
|
|||||||||||
LOAN
MATURITIES and INTEREST SENSITIVITY
|
|||||||||||||
December
31, 2005
|
|||||||||||||
(Dollars
in thousands)
|
|||||||||||||
Projected
Maturities*
|
|||||||||||||
One
Year or Less
|
One
Through Five Years
|
Over
Five
Years
|
Total
Loans
|
||||||||||
Commercial,
secured by real estate
|
$
|
30,208
|
$
|
45,447
|
$
|
10,334
|
$
|
85,989
|
|||||
Commercial,
other
|
26,889
|
19,011
|
3,462
|
49,362
|
|||||||||
Real
estate construction
|
5,519
|
4,111
|
1,440
|
11,070
|
|||||||||
Agricultural
|
803
|
603
|
264
|
1,670
|
|||||||||
Total
|
$
|
63,419
|
$
|
69,172
|
$
|
15,500
|
$
|
148,091
|
|||||
Fixed
rate loans
|
$
|
14,656
|
$
|
31,427
|
$
|
6,106
|
$
|
52,189
|
|||||
Floating
rate loans
|
48,763
|
37,745
|
9,394
|
95,902
|
|||||||||
Total
|
$
|
63,419
|
$
|
69,172
|
$
|
15,500
|
$
|
148,091
|
|||||
Fixed
rate loans projected to mature after one year
|
$
|
37,533
|
|||||||||||
Floating
rate loans projected to mature after on year
|
47,139
|
||||||||||||
Total
|
$
|
84,672
|
|||||||||||
(*)
Based on scheduled or approximate repayments
|
FAIR
VALUE OF SECURITIES AVAILABLE FOR SALE
|
||||||||||
(Dollars
in thousands)
|
||||||||||
As
of December 31
|
||||||||||
2005
|
2004
|
2003
|
||||||||
U.S.
Treasury securities
|
$
|
3,941
|
$
|
250
|
$
|
652
|
||||
U.S.
Agency securities
|
95,300
|
115,514
|
106,845
|
|||||||
States
and political subdivisions
|
2,514
|
2,751
|
6,868
|
|||||||
Mortgage-backed
securities
|
35,639
|
34,942
|
31,810
|
|||||||
Corporate
securities
|
25
|
435
|
1,471
|
|||||||
Total
securities
|
$
|
137,419
|
$
|
153,892
|
$
|
147,646
|
||||
SECURITIES
MATURITY AND YIELD ANALYSIS
|
||||||||||
December
31, 2005
|
||||||||||
(Dollars
in thousands)
|
||||||||||
Market
Value
|
Average
Maturity (yrs/mos)
|
Taxable
Equivalent Yield*
|
||||||||
U.S.
Treasury securities
|
||||||||||
After
one but within five years
|
$
|
3,941
|
4.31
|
%
|
||||||
Total
U.S. Treasury Securities
|
3,941
|
2/8
|
4.31
|
|||||||
U.S.
Government Agencies securities
|
||||||||||
Within
one year
|
32,674
|
2.47
|
||||||||
After
one but within five years
|
62,626
|
3.51
|
||||||||
Total
U.S. Government Agencies securities
|
$
|
95,300
|
1/9
|
3.15
|
||||||
States
and political subdivisions
|
||||||||||
Within
one year
|
417
|
4.75
|
||||||||
After
one but within five years
|
1,477
|
4.66
|
||||||||
After
five but within ten years
|
241
|
4.16
|
||||||||
Over
ten years
|
379
|
5.51
|
||||||||
Total
states and political subdivisions securities
|
$
|
2,514
|
3/3
|
4.75
|
||||||
Mortgage-backed
securities**
|
||||||||||
Within
one year
|
2,754
|
3.54
|
||||||||
After
one but within five years
|
2,071
|
3.93
|
||||||||
After
five but within ten years
|
1,776
|
4.08
|
||||||||
Over
ten years
|
29,038
|
4.56
|
||||||||
Total
mortgage-backed securities
|
$
|
35,639
|
10/11
|
4.42
|
||||||
Corporate
securities
|
$
|
25
|
||||||||
Total
securities available-for-sale
|
$
|
137,419
|
4/2
|
3.54
|
%
|
|||||
(*)
Fully tax-equivalent using the rate of 34%
|
||||||||||
(**)
Maturities for mortgage-backed securities are based on final
maturity
|
||||||||||
MATURITY
OF TIME DEPOSITS $100,000 OR MORE
|
||||
December
31, 2005
|
||||
(Dollars
in thousands)
|
||||
Maturing
3 months or less
|
$
|
6,655
|
||
Maturing
over 3 months
|
6,728
|
|||
Maturing
over 6 months
|
12,530
|
|||
Maturing
over 12 months
|
16,256
|
|||
Total
|
$
|
42,169
|
||
PAYMENTS
DUE ON CONTRACTUAL OBLIGATIONS
|
||||||||||||||||
December
31, 2005
|
||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
For
the Year Ended December 31
|
||||||||||||||||
Total
|
Less
than one year
|
1-3
years
|
3-5
years
|
More
than five years
|
||||||||||||
Federal
Home Loan Bank advances
|
$
|
8,334
|
$
|
675
|
$
|
1,457
|
$
|
5,614
|
$
|
588
|
||||||
Notes
payable
|
1,402
|
1,402
|
0
|
0
|
0
|
|||||||||||
Guaranteed
subordinated debentures
|
15,722
|
0
|
0
|
0
|
15,722
|
|||||||||||
Operating
lease obligations
|
332
|
165
|
148
|
17
|
2
|
|||||||||||
Data
and item processing contracts*
|
5,940
|
1,320
|
2,640
|
1,980
|
0
|
|||||||||||
Total
|
$
|
31,730
|
$
|
3,562
|
$
|
4,245
|
$
|
7,611
|
$
|
16,312
|
||||||
*
Data and item processing contractual obligations are estimated using
the
average billing for the last three months of
2005.
|
Year-end
2005
|
Year-end
2004
|
ALCO
Guidelines
|
|
Projected
1-year net interest income
|
|||
-100
bp change vs. base rate
|
-0.6%
|
-0.9%
|
10%
|
+100
bp change vs. base rate
|
0.5%
|
0.4%
|
10%
|
Projected
1-year net interest income
|
|||
-200
bp change vs. base rate
|
-1.3%
|
-1.9%
|
10%
|
+200
bp change vs. base rate
|
0.9%
|
0.8%
|
10%
|
SELECTED
CAPITAL INFORMATION
|
||||||||||
(Dollars
in thousands)
|
||||||||||
As
of December 31
|
||||||||||
2005
|
2004
|
Change
|
||||||||
Stockholders’
Equity
|
$
|
54,287
|
$
|
51,029
|
$
|
3,258
|
||||
Qualifying
capital securities of subsidiary trust
|
15,250
|
17,185
|
(1,935
|
)
|
||||||
Disallowed
amounts of goodwill and other intangibles
|
(15,816
|
)
|
(15,816
|
)
|
0
|
|||||
Disallowed
deferred tax assets
|
(628
|
)
|
(1,743
|
)
|
1,115
|
|||||
Unrealized
loss on securities available for sale
|
1,718
|
527
|
1,191
|
|||||||
Tier
I capital
|
$
|
54,811
|
$
|
51,182
|
$
|
3,629
|
||||
Tier
II capital adjustments
|
||||||||||
Qualifying
capital securities of subsidiary trust
|
0
|
3,065
|
||||||||
Allowable
amount of the allowance for loan losses
|
3,899
|
3,916
|
||||||||
Total
capital
|
$
|
58,710
|
$
|
58,163
|
||||||
Total
risk-weighted assets
|
$
|
307,951
|
$
|
307,805
|
||||||
Ratios
|
||||||||||
Tier
I capital to risk-weighted assets
|
17.80
|
%
|
16.63
|
%
|
||||||
Total
capital to risk-weighted assets
|
19.06
|
%
|
18.90
|
%
|
||||||
Leverage
at year-end
|
10.61
|
%
|
9.74
|
%
|
||||||
RATE
VOLUME ANALYSIS OF CHANGES IN NET INTEREST INCOME
|
|||||||||||||||||||
(Dollars
in thousands on a tax equivalent basis)
|
|||||||||||||||||||
2005
vs 2004
|
2004
vs 2003
|
||||||||||||||||||
Increase
(decrease) due to change in
|
Increase
(decrease) due to change in
|
||||||||||||||||||
Volume
|
Rate
|
Net
Change
|
Volume
|
Rate
|
Net
Change
|
||||||||||||||
Interest
income*:
|
|||||||||||||||||||
Loans
|
$
|
72
|
$
|
414
|
$
|
486
|
$
|
(1,947
|
)
|
$
|
(1,704
|
)
|
$
|
(3,651
|
)
|
||||
Investment
securities
|
(8
|
)
|
394
|
386
|
311
|
(401
|
)
|
(90
|
)
|
||||||||||
Federal
funds sold
|
(61
|
)
|
426
|
365
|
(211
|
)
|
122
|
(89
|
)
|
||||||||||
Deposits
with banks
|
5
|
0
|
5
|
0
|
(1
|
)
|
(1
|
)
|
|||||||||||
Total
interest income
|
$
|
8
|
$
|
1,234
|
$
|
1,242
|
$
|
(1,847
|
)
|
$
|
(1,984
|
)
|
$
|
(3,831
|
)
|
||||
Interest
expense:
|
|||||||||||||||||||
Deposits
|
|||||||||||||||||||
NOW
and money market
|
$
|
(104
|
)
|
$
|
223
|
$
|
119
|
$
|
(234
|
)
|
$
|
(521
|
)
|
$
|
(755
|
)
|
|||
Savings
|
(25
|
)
|
(84
|
)
|
(109
|
)
|
79
|
(339
|
)
|
(260
|
)
|
||||||||
Certificates
of deposit
|
252
|
197
|
449
|
(517
|
)
|
(705
|
)
|
(1,222
|
)
|
||||||||||
Short-term
borrowings
|
38
|
24
|
62
|
25
|
42
|
67
|
|||||||||||||
Other
borrowings
|
(108
|
)
|
(126
|
)
|
(234
|
)
|
(143
|
)
|
12
|
(131
|
)
|
||||||||
FHLB
borrowings
|
(67
|
)
|
10
|
(57
|
)
|
(335
|
)
|
65
|
(270
|
)
|
|||||||||
Debt
|
(524
|
)
|
(216
|
)
|
(740
|
)
|
(100
|
)
|
181
|
81
|
|||||||||
Total
interest expense
|
$
|
(539
|
)
|
$
|
29
|
$
|
(510
|
)
|
$
|
(1,225
|
)
|
$
|
(1,265
|
)
|
$
|
(2,490
|
)
|
||
Net
interest income*
|
$
|
547
|
$
|
1,205
|
$
|
1,752
|
$
|
(622
|
)
|
$
|
(719
|
)
|
$
|
(1,341
|
)
|
||||
(*)
Fully taxable equivalent using the rate of 34%
Note
- Changes to rate/volume are allocated to both rate and volume on
a
proportional dollar basis
|
NON-INTEREST
INCOME AND EXPENSE
|
||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||
Increase
(Decrease) Over Prior Year
|
||||||||||||||||||||||
2005
|
2004
|
|||||||||||||||||||||
2005
|
2004
|
2003
|
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||||||||
Non-interest
income:
|
||||||||||||||||||||||
Service
charges on deposit accounts
|
$
|
2,732
|
$
|
2,513
|
$
|
2,167
|
$
|
219
|
8.71
|
$
|
346
|
15.97
|
||||||||||
Insurance
income
|
69
|
54
|
124
|
15
|
27.78
|
(70
|
)
|
(56.45
|
)
|
|||||||||||||
Other
|
1,119
|
939
|
1,157
|
180
|
19.17
|
(218
|
)
|
(18.84
|
)
|
|||||||||||||
Total
fees and other income
|
$
|
3,920
|
$
|
3,506
|
$
|
3,448
|
414
|
11.81
|
$
|
58
|
1.65
|
|||||||||||
Investment
securities gains (losses)
|
0
|
100
|
616
|
(100
|
)
|
(516
|
)
|
|||||||||||||||
Total
non-interest income
|
$
|
3,920
|
$
|
3,606
|
$
|
4,064
|
$
|
314
|
8.71
|
$
|
(458
|
)
|
(11.27
|
)
|
||||||||
Non-interest
expense:
|
||||||||||||||||||||||
Salaries
and wages
|
$
|
7,443
|
$
|
7,103
|
$
|
6,768
|
$
|
340
|
4.79
|
$
|
335
|
4.95
|
||||||||||
Employee
benefits
|
1,642
|
1,633
|
1,955
|
9
|
0.55
|
(322
|
)
|
(16.47
|
)
|
|||||||||||||
Total
staff costs
|
9,085
|
8,736
|
8,723
|
349
|
3.99
|
13
|
0.15
|
|||||||||||||||
Occupancy
and equipment
|
2,262
|
2,141
|
2,260
|
121
|
5.65
|
(119
|
)
|
(5.27
|
)
|
|||||||||||||
Outside
data processing
|
1,505
|
1,023
|
1,062
|
482
|
47.12
|
(39
|
)
|
(3.67
|
)
|
|||||||||||||
Professional
fees
|
554
|
2,271
|
1,338
|
(1,717
|
)
|
(75.61
|
)
|
933
|
69.73
|
|||||||||||||
Taxes,
other than payroll, property
and income
|
423
|
589
|
534
|
(166
|
)
|
(28.18
|
)
|
55
|
10.30
|
|||||||||||||
OREO
losses and expenses
|
52
|
(45
|
)
|
540
|
97
|
(215.56
|
)
|
(585
|
)
|
(108.33
|
)
|
|||||||||||
Bad
check losses
|
36
|
94
|
461
|
(58
|
)
|
(61.70
|
)
|
(367
|
)
|
(79.61
|
)
|
|||||||||||
Supplies
|
362
|
365
|
379
|
(3
|
)
|
(0.82
|
)
|
(14
|
)
|
(3.69
|
)
|
|||||||||||
Accelerated
amortization of Trust
Preferred issuance costs
|
184
|
214
|
124
|
(30
|
)
|
(14.02
|
)
|
90
|
72.58
|
|||||||||||||
Other
expenses
|
2,842
|
$
|
2,394
|
$
|
2,211
|
$
|
448
|
18.71
|
$
|
183
|
8.28
|
|||||||||||
Total
non-interest expenses
|
$
|
17,305
|
$
|
17,782
|
$
|
17,632
|
$
|
477
|
(2.68
|
)
|
$
|
150
|
0.85
|
|||||||||
2005
|
2004
|
||||||
ASSETS
|
|||||||
Cash
and due from banks
|
$
|
16,080
|
$
|
14,474
|
|||
Federal
funds sold
|
18,812
|
17,342
|
|||||
Securities
available for sale
|
137,419
|
153,892
|
|||||
Loans
|
328,717
|
324,927
|
|||||
Allowance
for loan losses
|
(7,892
|
)
|
(9,384
|
)
|
|||
Net
loans
|
320,825
|
315,543
|
|||||
Federal
Home Loan Bank and Federal Reserve Bank stock
|
3,060
|
2,611
|
|||||
Premises
and equipment, net
|
7,126
|
7,257
|
|||||
Real
estate and other property acquired through foreclosure
|
2,049
|
2,247
|
|||||
Interest
receivable
|
2,661
|
2,740
|
|||||
Goodwill
|
15,816
|
15,816
|
|||||
Other
assets
|
4,476
|
5,333
|
|||||
Total
assets
|
$
|
528,324
|
$
|
537,255
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
Deposits
|
|||||||
Non-interest
bearing
|
$
|
69,856
|
$
|
68,380
|
|||
Time
deposits, $100,000 and over
|
42,169
|
40,213
|
|||||
Other
interest bearing
|
323,818
|
329,205
|
|||||
Total
deposits
|
435,843
|
437,798
|
|||||
Federal
funds purchased
|
-
|
1,838
|
|||||
Securities
sold under agreements to repurchase
|
9,317
|
7,208
|
|||||
Federal
Home Loan Bank advances
|
8,334
|
9,288
|
|||||
Other
borrowed funds
|
-
|
800
|
|||||
Notes
payable
|
1,402
|
1,402
|
|||||
Guaranteed
junior subordinated interest debentures
|
15,722
|
20,876
|
|||||
Interest
payable
|
724
|
5,532
|
|||||
Other
liabilities
|
2,695
|
1,484
|
|||||
Total
liabilities
|
474,037
|
486,226
|
|||||
Commitments
and contingent liabilities
|
-
|
-
|
|||||
Stockholders'
equity
|
|||||||
Preferred
stock, no par value; 1,000,000 shares authorized;
|
|||||||
none
issued or outstanding
|
-
|
-
|
|||||
Common
stock, no par value; 10,000,000 shares authorized;
|
|||||||
5,233,897
shares issued and outstanding
|
1,105
|
1,103
|
|||||
Surplus
|
43,458
|
43,445
|
|||||
Retained
earnings
|
11,442
|
7,008
|
|||||
Accumulated
other comprehensive income (loss)
|
(1,718
|
)
|
(527
|
)
|
|||
Total
stockholders' equity
|
54,287
|
51,029
|
|||||
Total
liabilities and stockholders' equity
|
$
|
528,324
|
$
|
537,255
|
2005
|
2004
|
2003
|
||||||||
Interest
income
|
||||||||||
Loans,
including fees
|
$
|
23,532
|
$
|
23,073
|
$
|
26,731
|
||||
Investment
securities
|
||||||||||
Taxable
|
5,014
|
4,444
|
3,871
|
|||||||
Tax-exempt
|
96
|
217
|
651
|
|||||||
Federal
funds sold
|
745
|
380
|
469
|
|||||||
Other
interest income
|
12
|
7
|
7
|
|||||||
Total
interest income
|
29,399
|
28,121
|
31,729
|
|||||||
Interest
expense
|
||||||||||
Deposits
|
6,725
|
6,267
|
8,503
|
|||||||
Repurchase
agreements and other
|
180
|
115
|
51
|
|||||||
FHLB
advances and other borrowings
|
513
|
807
|
1,205
|
|||||||
Debentures
|
2,129
|
2,868
|
2,788
|
|||||||
Total
interest expense
|
9,547
|
10,057
|
12,547
|
|||||||
Net
interest income
|
19,852
|
18,064
|
19,182
|
|||||||
Provision
for loan losses
|
4
|
1,026
|
20,513
|
|||||||
Net
interest income after provision for loan losses
|
19,848
|
17,038
|
(1,331
|
)
|
||||||
Non-interest
income
|
||||||||||
Service
charges
|
2,732
|
2,513
|
2,167
|
|||||||
Insurance
commissions
|
69
|
54
|
124
|
|||||||
Securities
gains
|
-
|
100
|
616
|
|||||||
Other
|
1,119
|
939
|
1,157
|
|||||||
3,920
|
3,606
|
4,064
|
||||||||
Non-interest
expenses
|
||||||||||
Salaries
and employee benefits
|
9,085
|
8,736
|
8,723
|
|||||||
Occupancy
and equipment expenses
|
2,262
|
2,141
|
2,260
|
|||||||
Outside
data processing
|
1,505
|
1,023
|
1,062
|
|||||||
Professional
fees
|
554
|
2,271
|
1,338
|
|||||||
Taxes,
other than payroll, property and income
|
423
|
589
|
534
|
|||||||
Write-downs,
expenses, sales of other real estate owned
|
52
|
(45
|
)
|
540
|
||||||
Supplies
|
362
|
365
|
379
|
|||||||
Bad
check losses
|
36
|
94
|
461
|
|||||||
Other
expenses
|
3,026
|
2,608
|
2,335
|
|||||||
17,305
|
17,782
|
17,632
|
||||||||
Income
(loss) from continuing operations before
income taxes
|
6,463
|
2,862
|
(14,899
|
)
|
||||||
Provision
(benefit) for income taxes
|
2,029
|
899
|
(5,282
|
)
|
||||||
Income
(loss) from continuing operations
|
4,434
|
1,963
|
(9,617
|
)
|
||||||
Discontinued
operation
|
||||||||||
Income
(loss) from operations of discontinued component
|
-
|
4
|
(127
|
)
|
||||||
Gain
on sale of discontinued component
|
-
|
6,664
|
-
|
|||||||
Provision
(benefit) for income taxes
|
-
|
1,934
|
(47
|
)
|
||||||
Income
(loss) from discontinued operation
|
-
|
4,734
|
(80
|
)
|
||||||
Net
income (loss)
|
$
|
4,434
|
$
|
6,697
|
$
|
(9,697
|
)
|
2005
|
2004
|
2003
|
||||||||
Weighted
average shares outstanding:
|
||||||||||
Basic
|
5,233
|
5,232
|
5,232
|
|||||||
Diluted
|
5,248
|
5,237
|
5,232
|
|||||||
Earnings
per share from continuing operations:
|
||||||||||
Basic
|
$
|
0.85
|
$
|
0.37
|
$
|
(1.84
|
)
|
|||
Diluted
|
0.84
|
0.37
|
(1.84
|
)
|
||||||
Earnings
(loss) per share from discontinued operation:
|
||||||||||
Basic
|
$
|
-
|
$
|
0.90
|
$
|
(0.01
|
)
|
|||
Diluted
|
-
|
0.90
|
(0.01
|
)
|
||||||
Net
earnings per share:
|
||||||||||
Basic
|
$
|
0.85
|
$
|
1.28
|
$
|
(1.85
|
)
|
|||
Diluted
|
0.84
|
1.28
|
(1.85
|
)
|
||||||
2005
|
2004
|
2003
|
||||||||
Net
income
(loss)
|
$
|
4,434
|
$
|
6,697
|
$
|
(9,697
|
)
|
|||
Other
comprehensive income (loss):
|
||||||||||
Unrealized
gains and (losses) arising during the period
|
(1,805
|
)
|
(1,730
|
)
|
(726
|
)
|
||||
Reclassification
of realized amount
|
-
|
(100
|
)
|
(618
|
)
|
|||||
Net
change in unrealized gain (loss) on securities
|
(1,805
|
)
|
(1,830
|
)
|
(1,344
|
)
|
||||
Less
tax impact
|
(614
|
)
|
(622
|
)
|
(457
|
)
|
||||
Other
comprehensive income (loss):
|
(1,191
|
)
|
(1,208
|
)
|
(887
|
)
|
||||
Comprehensive
income (loss)
|
$
|
3,243
|
$
|
5,489
|
$
|
(10,584
|
)
|
|||
Common
Stock
|
Capital
Surplus
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income
|
Total
|
||||||||||||
Balances,
January 1, 2003
|
$
|
1,103
|
$
|
43,445
|
$
|
10,008
|
$
|
1,568
|
$
|
56,124
|
||||||
Net
change in unrealized gains (losses)
on
securities available for sale
|
-
|
-
|
-
|
(887
|
)
|
(887
|
)
|
|||||||||
Net
loss
|
-
|
-
|
(9,697
|
)
|
-
|
(9,697
|
)
|
|||||||||
Balances,
December 31, 2003
|
1,103
|
43,445
|
311
|
681
|
45,540
|
|||||||||||
Net
change in unrealized gains (losses)
on
securities available for sale
|
-
|
-
|
-
|
(1,208
|
)
|
(1,208
|
)
|
|||||||||
Net
income
|
-
|
-
|
6,697
|
-
|
6,697
|
|||||||||||
Balances,
December 31, 2004
|
1,103
|
43,445
|
7,008
|
(527
|
)
|
51,029
|
||||||||||
Net
change in unrealized gains (losses)
on
securities available for sale
|
-
|
-
|
-
|
(1,191
|
)
|
(1,191
|
)
|
|||||||||
Stock
options exercised, 1,667 shares
|
2
|
13
|
-
|
-
|
15
|
|||||||||||
Net
income
|
-
|
-
|
4,434
|
-
|
4,434
|
|||||||||||
Balances,
December 31, 2005
|
$
|
1,105
|
$
|
43,458
|
$
|
11,442
|
$
|
(1,718
|
)
|
$
|
54,287
|
|||||
2005
|
2004
|
2003
|
||||||||
Cash
flows from continuing operating
activities
|
||||||||||
Income
(loss) from continuing operations
|
$
|
4,434
|
$
|
1,963
|
$
|
(9,617
|
)
|
|||
Adjustments
to reconcile income (loss) to net cash from
continuing
operating activities
|
||||||||||
Depreciation
and impairment of real estate
|
976
|
904
|
989
|
|||||||
Provision
for loan losses
|
4
|
1,026
|
20,513
|
|||||||
Amortization,
net
|
236
|
496
|
567
|
|||||||
FHLB
stock dividends
|
(113
|
)
|
(90
|
)
|
(139
|
)
|
||||
Writedowns
(gains) on other real estate owned
|
(17
|
)
|
(123
|
)
|
466
|
|||||
Securities
gains
|
-
|
(100
|
)
|
(616
|
)
|
|||||
Changes
in :
|
||||||||||
Interest
receivable
|
79
|
708
|
1,806
|
|||||||
Deferred
income taxes
|
1,119
|
3,334
|
(1,693
|
)
|
||||||
Other
assets
|
201
|
1,774
|
(2,862
|
)
|
||||||
Interest
payable
|
(4,808
|
)
|
1,630
|
2,347
|
||||||
Other
liabilities
|
(18
|
)
|
(20
|
)
|
398
|
|||||
Net
cash from continuing operating activities
|
2,093
|
11,502
|
12,159
|
|||||||
Cash
flows from continuing investing activities
|
||||||||||
Purchases
of securities available for sale
|
(18,486
|
)
|
(76,861
|
)
|
(141,891
|
)
|
||||
Proceeds
from sales of securities available for sale
|
-
|
1,911
|
21,926
|
|||||||
Proceeds
from maturities and calls of securities
available
for sale
|
34,143
|
66,675
|
115,770
|
|||||||
Purchase
of FHLB stock, net of redemptions
|
(336
|
)
|
(31
|
)
|
1,466
|
|||||
Proceeds
from sale of subsidiary
|
-
|
14,311
|
-
|
|||||||
Net
change in federal funds sold
|
(1,470
|
)
|
(291
|
)
|
7,696
|
|||||
Net
change in loans
|
(6,120
|
)
|
311
|
22,788
|
||||||
Purchases
of loan participations from other banks
|
(1,197
|
)
|
(2,943
|
)
|
-
|
|||||
Payments
on loan participations with other banks
|
589
|
10
|
-
|
|||||||
Purchases
of premises and equipment, net
|
(845
|
)
|
(205
|
)
|
(473
|
)
|
||||
Proceeds
from sale of other real estate acquired
through
foreclosure
|
1,658
|
4,610
|
2,190
|
|||||||
Net
cash from continuing investing activities
|
7,936
|
7,497
|
29,472
|
2005
|
2004
|
2003
|
||||||||
Cash
flows from continuing financing activities
|
||||||||||
Net
change in deposits
|
(1,955
|
)
|
(17,676
|
)
|
(22,250
|
)
|
||||
Advances
from Federal Home Loan Bank
|
-
|
-
|
2,750
|
|||||||
Repayment
of Federal Home Loan Bank advances
|
(954
|
)
|
(1,417
|
)
|
(10,288
|
)
|
||||
Early
redemption of debentures, net
|
(5,000
|
)
|
(5,500
|
)
|
(3,000
|
)
|
||||
Repayment
of other borrowed funds
|
(800
|
)
|
(5,400
|
)
|
(1,500
|
)
|
||||
Proceeds
from stock option exercises
|
15
|
-
|
-
|
|||||||
Net
change in federal funds purchased
|
(1,838
|
)
|
1,838
|
-
|
||||||
Net
change in agreements to repurchase securities
|
2,109
|
7,208
|
(5,255
|
)
|
||||||
Net
cash from continuing financing activities
|
(8,423
|
)
|
(20,947
|
)
|
(39,543
|
)
|
||||
Net
change in cash and cash equivalents from
continuing activities
|
1,606
|
1,948
|
2,088
|
)
|
||||||
Cash
and cash equivalents of continuing operations at
beginning of year
|
14,474
|
16,422
|
14,334
|
|||||||
Cash
and cash equivalents of continuing operations at
end of year
|
$
|
16,080
|
$
|
14,474
|
$
|
16,422
|
||||
Supplemental
disclosures of cash flow information:
|
||||||||||
Cash
paid during year for -
|
||||||||||
Interest
|
$
|
14,354
|
$
|
8,428
|
$
|
10,201
|
||||
Income
taxes paid (refunded)
|
191
|
(3,946
|
)
|
(549
|
)
|
|||||
Loans
transferred to real estate acquired through foreclosure
|
$
|
1,443
|
$
|
3,547
|
$
|
2,338
|
||||
Cash
and cash equivalents of discontinued operations
|
||||||||||
Beginning
of year
|
$
|
-
|
$
|
5,306
|
$
|
3,710
|
||||
Net
cash from operating activities
|
-
|
432
|
829
|
|||||||
Net
cash from investing activities
|
-
|
(2,636
|
)
|
5,815
|
||||||
Net
cash from financing activities
|
-
|
(3,102
|
)
|
(5,048
|
)
|
|||||
End
of year
|
$
|
-
|
$
|
-
|
$
|
5,306
|
||||
Unaudited
|
|||||||||||||
December 31,
2005
|
|||||||||||||
Subsidiary
|
Location
|
Year
Acquired
|
Total
Assets
|
Net
Income
|
|||||||||
Citizens
Deposit Bank & Trust
|
Vanceburg,
Kentucky
|
1991
|
$
|
118,211
|
$
|
1,826
|
|||||||
Farmers
Deposit Bank
|
Eminence,
Kentucky
|
1996
|
80,839
|
129
|
|||||||||
Ohio
River Bank
|
Ironton,
Ohio
|
1998
|
80,116
|
843
|
|||||||||
First
Central Bank, Inc.
|
Philippi,
West Virginia
|
1998
|
98,779
|
1,490
|
|||||||||
Boone
County Bank, Inc.
|
Madison,
West Virginia
|
1998
|
148,791
|
2,388
|
|||||||||
Mt.
Vernon Financial Holdings, Inc.
|
Huntington,
West Virginia
|
1999
|
1,864
|
(22
|
)
|
2005
|
2004
|
2003
|
||||||||
Income
(loss) from continuing operations
|
$
|
4,434
|
$
|
1,963
|
$
|
(9,617
|
)
|
|||
Deduct:
Stock based compensation expense determined under fair
value based method
|
(61
|
)
|
(33
|
)
|
(18
|
)
|
||||
Pro
forma income (loss)
|
$
|
4,373
|
$
|
1,930
|
$
|
(9,635
|
)
|
|||
Basic
earnings (loss) per share from continuing operations
|
$
|
0.85
|
$
|
0.37
|
$
|
(1.84
|
)
|
|||
Pro
forma basic earnings (loss) per share
|
0.84
|
0.37
|
(1.84
|
)
|
||||||
Diluted
earnings (loss) per share from continuing operations
|
$
|
0.84
|
$
|
0.37
|
$
|
(1.84
|
)
|
|||
Pro
forma basic earnings (loss) per share
|
0.83
|
0.37
|
(1.84
|
)
|
2005
|
2004
|
2003
|
||||||||
Risk-free
interest rate
|
3.70
|
%
|
3.15
|
%
|
3.10
|
%
|
||||
Expected
option life (yrs)
|
5.00
|
5.00
|
5.00
|
|||||||
Expected
stock price volatility
|
0.25
|
0.25
|
0.42
|
|||||||
Dividend
yield
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
||||
Weighted
average fair value of options granted during the year
|
$
|
3.48
|
$
|
2.64
|
$
|
3.30
|
For
the six months
ended
June 30, 2004
|
For
the year ended
December
31, 2003
|
||||||
Interest
income
|
$
|
2,021
|
$
|
4,643
|
|||
Interest
expense
|
732
|
1,873
|
|||||
Net
interest income
|
1,289
|
2,770
|
|||||
Provision
for loan losses
|
-
|
240
|
|||||
Non-interest
income
|
434
|
938
|
|||||
Non-interest
expense
|
1,718
|
3,595
|
|||||
Income
tax (benefit)
|
(1
|
)
|
(47
|
)
|
|||
Net
(loss)
|
$
|
4
|
$
|
(80
|
)
|
||
2004
|
2003
|
||||||
Balance,
beginning of year
|
$
|
2,164
|
$
|
2,685
|
|||
Loans
charged-off
|
(283
|
)
|
(1,012
|
)
|
|||
Recoveries
|
124
|
251
|
|||||
Provision
for loan losses
|
-
|
240
|
|||||
Sale
of subsidiary
|
(2,005
|
)
|
-
|
||||
Balance,
end of year
|
$
|
-
|
$
|
2,164
|
|||
2005
|
Amortized
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
|||||||||
Available
for sale
|
|||||||||||||
U.
S. Treasury securities
|
$
|
3,952
|
$
|
3
|
$
|
(14
|
)
|
$
|
3,941
|
||||
U.
S. agency securities
|
97,209
|
-
|
(1,909
|
)
|
95,300
|
||||||||
Obligations
of states and political
subdivisions
|
2,487
|
31
|
(4
|
)
|
2,514
|
||||||||
Mortgage-backed
securities
|
36,349
|
2
|
(712
|
)
|
35,639
|
||||||||
Corporate
securities
|
25
|
-
|
-
|
25
|
|||||||||
Total
available for sale
|
$
|
140,022
|
$
|
36
|
$
|
(2,639
|
)
|
$
|
137,419
|
2004
|
Amortized
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
|||||||||
Available
for sale
|
|||||||||||||
U.
S. Treasury securities
|
$
|
250
|
$
|
-
|
$
|
-
|
$
|
250
|
|||||
U.
S. agency securities
|
116,427
|
127
|
(1,040
|
)
|
115,514
|
||||||||
Obligations
of states and political
subdivisions
|
2,661
|
90
|
-
|
2,751
|
|||||||||
Mortgage-backed
securities
|
34,921
|
171
|
(150
|
)
|
34,942
|
||||||||
Corporate
securities
|
428
|
7
|
-
|
435
|
|||||||||
Total
available for sale
|
$
|
154,687
|
$
|
395
|
$
|
(1,190
|
)
|
$
|
153,892
|
Amortized
Cost
|
Fair
Value
|
||||||
Available
for sale
|
|||||||
Due
in one year or less
|
$
|
33,519
|
$
|
33,091
|
|||
Due
after one year through five years
|
69,485
|
68,012
|
|||||
Due
after five years through ten years
|
266
|
273
|
|||||
Due
after ten years
|
403
|
404
|
|||||
Mortgage-backed
securities
|
36,349
|
35,639
|
|||||
Total
available for sale
|
$
|
140,022
|
$
|
137,419
|
|||
Less
than 12 Months
|
12
Months or More
|
Total
|
|||||||||||||||||
Description
of Securities
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
|||||||||||||
U.S.
treasury securities
|
$
|
968
|
$
|
(14
|
)
|
$
|
-
|
$
|
-
|
$
|
968
|
$
|
(14
|
)
|
|||||
U.S.
agency securities
|
22,096
|
(332
|
)
|
73,204
|
(1,577
|
)
|
95,300
|
(1,909
|
)
|
||||||||||
Obligations
of states and
political
subdivisions
|
397
|
(4
|
)
|
-
|
-
|
397
|
(4
|
)
|
|||||||||||
Mortgage-backed
securities
|
22,328
|
(341
|
)
|
11,968
|
(371
|
)
|
34,297
|
(712
|
)
|
||||||||||
Total
temporarily impaired
|
$
|
45,789
|
$
|
(691
|
)
|
$
|
85,172
|
$
|
(1,948
|
)
|
$
|
130,962
|
$
|
(2,639
|
)
|
Less
than 12 Months
|
12
Months or More
|
Total
|
|||||||||||||||||
Description
of Securities
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
|||||||||||||
U.S.
agency securities
|
$
|
93,557
|
$
|
(959
|
)
|
$
|
3,928
|
$
|
(81
|
)
|
$
|
97,485
|
$
|
(1,040
|
)
|
||||
Mortgage-backed
securities
|
13,099
|
(54
|
)
|
5,284
|
(96
|
)
|
18,383
|
(150
|
)
|
||||||||||
Total
temporarily impaired
|
$
|
106,656
|
$
|
(1,013
|
)
|
$
|
9,212
|
$
|
(177
|
)
|
$
|
115,868
|
$
|
(1,190
|
)
|
2005
|
2004
|
||||||
Commercial,
secured by real estate
|
$
|
85,989
|
$
|
101,567
|
|||
Commercial,
other
|
49,362
|
40,923
|
|||||
Real
estate construction
|
11,070
|
5,906
|
|||||
Residential
real estate
|
134,570
|
128,243
|
|||||
Agricultural
|
1,670
|
2,380
|
|||||
Consumer
and home equity
|
42,092
|
44,470
|
|||||
Other
|
3,964
|
1,438
|
|||||
$
|
328,717
|
$
|
324,927
|
Balance,
December 31, 2004
|
$
|
15,114
|
||
Additions,
including loans now meeting disclosure requirements
|
8,650
|
|||
Amounts
collected, including loans no longer meeting disclosure
requirements
|
(9,096
|
)
|
||
Balance,
December 31, 2005
|
$
|
14,668
|
2005
|
2004
|
2003
|
||||||||
Balance,
beginning of year
|
$
|
9,384
|
$
|
14,300
|
$
|
9,698
|
||||
Loans
charged off
|
(2,215
|
)
|
(6,992
|
)
|
(16,513
|
)
|
||||
Recoveries
|
719
|
1,050
|
602
|
|||||||
Provision
for loan losses
|
4
|
1,026
|
20,513
|
|||||||
Balance,
end of year
|
$
|
7,892
|
$
|
9,384
|
$
|
14,300
|
||||
2005
|
2004
|
2003
|
||||||||
Impaired
loans at year-end with an allowance
|
$
|
7,926
|
$
|
12,918
|
$
|
17,071
|
||||
Impaired
loans at year-end with no allowance
|
291
|
263
|
3,849
|
|||||||
Amount
of the allowance for loan losses allocated
|
1,921
|
2,915
|
8,418
|
|||||||
Average
of impaired loans during the year
|
10,819
|
16,069
|
12,756
|
|||||||
Interest
income recognized during impairment
|
583
|
640
|
444
|
|||||||
Cash-basis
interest income recognized
|
499
|
620
|
515
|
|||||||
2005
|
2004
|
2003
|
||||||||
Loans
past due over 90 days still on accrual
|
$
|
853
|
$
|
739
|
$
|
4,137
|
||||
Non-accrual
loans
|
3,751
|
6,847
|
11,958
|
|||||||
Restructured
loans
|
1,540
|
238
|
104
|
|||||||
2005
|
2004
|
||||||
Land
and improvements
|
$
|
1,618
|
$
|
1,583
|
|||
Buildings
and leasehold improvements
|
6,218
|
6,077
|
|||||
Furniture
and equipment
|
7,039
|
7,402
|
|||||
14,875
|
15,062
|
||||||
Less:
accumulated depreciation
|
(7,749
|
)
|
(7,805
|
)
|
|||
$
|
7,126
|
$
|
7,257
|
||||
2006
|
$
|
114,263
|
||
2007
|
42,505
|
|||
2008
|
10,925
|
|||
2009
|
6,271
|
|||
2010
and thereafter
|
4,583
|
|||
$
|
178,547
|
2005
|
2004
|
||||||
Year-end
balance
|
$
|
9,317
|
$
|
7,208
|
|||
Average
balance during the year
|
$
|
8,201
|
$
|
6,186
|
|||
Average
interest rate during the year
|
2.10
|
%
|
1.82
|
%
|
|||
Maximum
month-end balance during the year
|
$
|
9,378
|
$
|
7,334
|
|||
Weighted
average interest rate at year-end
|
2.39
|
%
|
2.66
|
%
|
|||
2006
|
$
|
675
|
||
2007
|
710
|
|||
2008
|
747
|
|||
2009
|
786
|
|||
2010
|
4,828
|
|||
Thereafter
|
588
|
|||
$
|
8,334
|
|||
2005
|
2004
|
2003
|
||||||||
Current
|
$
|
910
|
$
|
(2,435
|
)
|
$
|
(3,589
|
)
|
||
Deferred
|
1,119
|
3,334
|
(1,693
|
)
|
||||||
Provision
(benefit) for income taxes
|
$
|
2,029
|
$
|
899
|
$
|
(5,282
|
)
|
|||
2005
|
2004
|
||||||
Deferred
tax assets
|
|||||||
Allowance
for loan losses
|
$
|
2,683
|
$
|
3,191
|
|||
Net
operating loss carryforward
|
0
|
239
|
|||||
AMT
and other credit carryforwards
|
359
|
460
|
|||||
Write-downs
of other real estate owned
|
9
|
19
|
|||||
Unrealized
loss on investment securities
|
885
|
272
|
|||||
Other
|
113
|
129
|
|||||
Total
deferred tax assets
|
4,049
|
4,310
|
|||||
Deferred
tax liabilities
|
|||||||
Amortization
of intangibles
|
$
|
1,660
|
$
|
1,320
|
|||
Depreciation
|
101
|
236
|
|||||
Federal
Home Loan Bank dividends
|
270
|
206
|
|||||
Other
|
105
|
129
|
|||||
Total
deferred tax liabilities
|
2,136
|
1,891
|
|||||
Net
deferred tax assets, included in other assets
|
$
|
1,913
|
$
|
2,419
|
|||
2005
|
2004
|
2003
|
|||||||||||||||||
U.S.
federal income tax rate
|
$
|
2,197
|
34.0
|
%
|
$
|
973
|
34.0
|
%
|
$
|
(5,066
|
)
|
(34.0
|
)%
|
||||||
Changes
from the statutory rate
|
|||||||||||||||||||
Tax-exempt
interest income
|
(81
|
)
|
(1.3
|
)
|
(131
|
)
|
(4.6
|
)
|
(221
|
)
|
(1.5
|
)
|
|||||||
Non-deductible
interest expense
related
to carrying tax-exempt
interest
earning assets
|
5
|
0.1
|
5
|
0.2
|
11
|
0.1
|
|||||||||||||
Tax
credits
|
(10
|
)
|
(0.2
|
)
|
-
|
0.0
|
(71
|
)
|
(0.5
|
)
|
|||||||||
Other
|
(82
|
)
|
(1.2
|
)
|
52
|
1.8
|
65
|
0.4
|
|||||||||||
$
|
2,029
|
31.4
|
%
|
$
|
899
|
31.4
|
%
|
$
|
(5,282
|
)
|
(35.5)%
|
||||||||
----------2005----------
|
----------2004----------
|
----------2003----------
|
|||||||||||||||||
Weighted
Average
Exercise
|
Weighted
Average
Exercise
|
Weighted
Average
Exercise
|
|||||||||||||||||
Options
|
Price
|
Options
|
Price
|
Options
|
Price
|
||||||||||||||
Outstanding
at beginning of year
|
83,650
|
$
|
10.65
|
55,450
|
$
|
11.33
|
35,000
|
$
|
14.03
|
||||||||||
Grants
|
35,000
|
11.62
|
28,200
|
9.30
|
28,650
|
7.96
|
|||||||||||||
Exercises
|
(1,667
|
)
|
8.50
|
||||||||||||||||
Forfeitures
|
(5,233
|
)
|
9.31
|
-
|
0.00
|
(8,200
|
)
|
11.08
|
|||||||||||
Outstanding
at year-end
|
111,750
|
$
|
11.05
|
83,650
|
$
|
10.65
|
55,450
|
$
|
11.33
|
||||||||||
Exercisable
at year-end
|
54,180
|
$
|
11.61
|
39,821
|
$
|
12.65
|
32,000
|
$
|
13.80
|
||||||||||
Weighted
average remaining life
|
6.2
|
6.2
|
5.7
|
||||||||||||||||
Weighted
average fair value of
options
granted during the year
|
$
|
3.48
|
$
|
2.64
|
$
|
3.30
|
|||||||||||||
Outstanding
|
Exercisable
|
|||||||||||||||
Range
of Exercise Prices
|
Number
|
Weighted
Average Remaining Contractual Life
|
Weighed
Average Exercise Price
|
Number
|
Weighed
Average Exercise Price
|
|||||||||||
$7.50
to $10.00
|
45,750
|
7.6
|
$
|
8.69
|
22,180
|
$
|
8.46
|
|||||||||
$10.01
to $12.50
|
55,000
|
5.7
|
11.91
|
21,000
|
12.38
|
|||||||||||
$15.01
to $17.50
|
11,000
|
3.0
|
16.50
|
11,000
|
16.50
|
|||||||||||
Outstanding
at year-end
|
111,750
|
6.2
|
11.05
|
54,180
|
11.61
|
2005
|
2004
|
2003
|
||||||||
Basic
earnings per share from continuing operations
|
||||||||||
Income
(loss) available to common stockholders
|
$
|
4,434
|
$
|
1,963
|
$
|
(9,617
|
)
|
|||
Weighted
average common shares outstanding
|
5,233
|
5,232
|
5,232
|
|||||||
Earnings
(loss) per share
|
$
|
0.85
|
$
|
0.37
|
$
|
(1.84
|
)
|
|||
Diluted
earnings per share from continuing operations
|
||||||||||
Income
(loss) available to common stockholders
|
$
|
4,434
|
$
|
1,963
|
$
|
(9,617
|
)
|
|||
Weighted
average common shares outstanding
|
5,233
|
5,232
|
5,232
|
|||||||
Add
dilutive effects of assumed exercise of stock options
|
15
|
5
|
-
|
|||||||
Weighted
average common and dilutive potential
Common
shares outstanding
|
5,248
|
5,237
|
5,232
|
|||||||
Earnings
(loss) per share assuming dilution
|
$
|
0.84
|
$
|
0.37
|
$
|
(1.84
|
)
|
|||
Basic
earnings per share
|
||||||||||
Income
(loss) available to common stockholders
|
$
|
4,434
|
$
|
6,697
|
$
|
(9,697
|
)
|
|||
Weighted
average common shares outstanding
|
5,233
|
5,232
|
5,232
|
|||||||
Earnings
(loss) per share
|
$
|
0.85
|
$
|
1.28
|
$
|
(1.85
|
)
|
|||
Diluted
earnings per share
|
||||||||||
Income
(loss) available to common stockholders
|
$
|
4,434
|
$
|
6,697
|
$
|
(9,697
|
)
|
|||
Weighted
average common shares outstanding
|
5,233
|
5,232
|
5,232
|
|||||||
Add
dilutive effects of assumed exercise of stock options
|
15
|
5
|
-
|
|||||||
Weighted
average common and dilutive potential
Common
shares outstanding
|
5,248
|
5,237
|
5,232
|
|||||||
Earnings
(loss) per share assuming dilution
|
$
|
0.84
|
$
|
1.28
|
$
|
(1.85
|
)
|
|||
2005
|
2004
|
||||||||||||
Carrying
Amount
|
Fair
Value
|
Carrying
Amount
|
Fair
Value
|
||||||||||
Financial
assets
|
|||||||||||||
Cash
and due from banks
|
$
|
16,080
|
$
|
16,080
|
$
|
14,474
|
$
|
14,474
|
|||||
Federal
funds sold
|
18,812
|
18,812
|
17,342
|
17,342
|
|||||||||
Securities
available for sale
|
137,419
|
137,419
|
153,892
|
153,892
|
|||||||||
Loans,
net
|
320,825
|
304,589
|
315,543
|
312,496
|
|||||||||
Federal
Home Loan Bank and
Federal
Reserve Bank stock
|
3,060
|
3,060
|
2,611
|
2,611
|
|||||||||
Interest
receivable
|
2,661
|
2,661
|
2,740
|
2,740
|
|||||||||
Financial
liabilities
|
|||||||||||||
Deposits
|
$
|
(435,843
|
)
|
$
|
(434,459
|
)
|
$
|
(437,798
|
)
|
$
|
(438,440
|
)
|
|
Federal
funds purchased
|
-
|
-
|
(1,838
|
)
|
(1,838
|
)
|
|||||||
Securities
sold under agreements to
repurchase
|
(9,317
|
)
|
(9,317
|
)
|
(7,208
|
)
|
(7,208
|
)
|
|||||
Federal
Home Loan Bank advances
|
(8,334
|
)
|
(7,355
|
)
|
(9,288
|
)
|
(8,636
|
)
|
|||||
Other
borrowed funds
|
-
|
-
|
(800
|
)
|
(803
|
)
|
|||||||
Notes
payable
|
(1,402
|
)
|
(1,319
|
)
|
(1,402
|
)
|
(1,332
|
)
|
|||||
Guaranteed
junior subordinated Interest
debentures
|
(15,722
|
)
|
(14,997
|
)
|
(20,876
|
)
|
(21,655
|
)
|
|||||
Interest
payable
|
(724
|
)
|
(724
|
)
|
(5,532
|
)
|
(5,532
|
)
|
|||||
2005
|
2004
|
||||||
Standby
letters of credit
|
$
|
949
|
$
|
896
|
|||
Commitments
to extend credit
|
|||||||
Fixed
|
$
|
8,303
|
$
|
5,694
|
|||
Variable
|
24,158
|
17,118
|
|||||
To
Be Well Capitalized
|
|||||||||||||||||||
For
Capital
|
Under
Prompt Corrective
|
||||||||||||||||||
Actual
|
Adequacy
Purposes
|
Action
Provisions
|
|||||||||||||||||
2005
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||
Total
Capital (to Risk-Weighted Assets):
|
|||||||||||||||||||
Consolidated
(1)
|
$
|
58,710
|
19.1
|
%
|
$
|
24,636
|
8
|
%
|
$
|
30,795
|
10
|
%
|
|||||||
Boone
County Bank
|
15,778
|
20.8
|
6,073
|
8
|
7,591
|
10
|
|||||||||||||
Citizens
Deposit Bank
|
12,318
|
17.0
|
5,801
|
8
|
7,251
|
10
|
|||||||||||||
Farmers
Deposit Bank
|
9,398
|
12.7
|
3,470
|
8
|
4,337
|
10
|
|||||||||||||
Ohio
River Bank
|
6,978
|
16.3
|
3,434
|
8
|
4,292
|
10
|
|||||||||||||
First
Central Bank
|
8,584
|
12.1
|
5,658
|
8
|
7,073
|
10
|
|||||||||||||
Tier
I Capital (to Risk-Weighted Assets):
|
|||||||||||||||||||
Consolidated
(1)
|
$
|
54,811
|
17.8
|
%
|
$
|
12,318
|
4
|
%
|
$
|
18,477
|
6
|
%
|
|||||||
Boone
County Bank
|
14,927
|
19.7
|
3,036
|
4
|
4,555
|
6
|
|||||||||||||
Citizens
Deposit Bank
|
11,396
|
15.7
|
2,900
|
4
|
4,351
|
6
|
|||||||||||||
Farmers
Deposit Bank
|
8,823
|
20.3
|
1,735
|
4
|
2,602
|
6
|
|||||||||||||
Ohio
River Bank
|
6,482
|
15.1
|
1,717
|
4
|
2,575
|
6
|
|||||||||||||
First
Central Bank
|
7,690
|
10.9
|
2,829
|
4
|
4,244
|
6
|
|||||||||||||
Tier
I Capital (to Average Assets):
|
|||||||||||||||||||
Consolidated
(1)
|
$
|
54,811
|
10.6
|
%
|
$
|
20,660
|
4
|
%
|
$
|
25,826
|
5
|
%
|
|||||||
Boone
County Bank
|
14,927
|
10.3
|
5,772
|
4
|
7,216
|
5
|
|||||||||||||
Citizens
Deposit Bank
|
11,396
|
9.7
|
4,699
|
4
|
5,873
|
5
|
|||||||||||||
Farmers
Deposit Bank
|
8,823
|
11.4
|
3,096
|
4
|
3,870
|
5
|
|||||||||||||
Ohio
River Bank
|
11,303
|
12.5
|
3,606
|
4
|
4,507
|
5
|
|||||||||||||
First
Central Bank
|
7,690
|
8.2
|
3,771
|
4
|
4,713
|
5
|
|||||||||||||
(1) Consolidate company is not subject to Prompt Corrective Actoin Provisions |
To
Be Well Capitalized
|
|||||||||||||||||||
For
Capital
|
Under
Prompt Corrective
|
||||||||||||||||||
Actual
|
Adequacy
Purposes
|
Action
Provisions
|
|||||||||||||||||
2004
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||
Total
Capital (to Risk-Weighted Assets):
|
|||||||||||||||||||
Consolidated
(1)
|
$
|
58,163
|
18.9
|
%
|
$
|
24,624
|
8
|
%
|
$
|
30,781
|
10
|
%
|
|||||||
Boone
County Bank
|
15,270
|
19.7
|
6,208
|
8
|
7,761
|
10
|
|||||||||||||
Citizens
Deposit Bank
|
12,016
|
21.6
|
4,442
|
8
|
5,553
|
10
|
|||||||||||||
Farmers
Deposit Bank
|
9,056
|
18.6
|
3,906
|
8
|
4,882
|
10
|
|||||||||||||
Ohio
River Bank
|
6,730
|
15.4
|
3,504
|
8
|
4,380
|
10
|
|||||||||||||
First
Central Bank
|
8,007
|
12.6
|
5,099
|
8
|
6,374
|
10
|
|||||||||||||
Tier
I Capital (to Risk-Weighted Assets):
|
|||||||||||||||||||
Consolidated
(1)
|
$
|
51,182
|
16.6
|
%
|
$
|
12,312
|
4
|
%
|
$
|
18,468
|
6
|
%
|
|||||||
Boone
County Bank
|
14,299
|
18.4
|
3,104
|
4
|
4,656
|
6
|
|||||||||||||
Citizens
Deposit Bank
|
11,303
|
20.4
|
2,221
|
4
|
3,332
|
6
|
|||||||||||||
Farmers
Deposit Bank
|
8,406
|
17.2
|
1,953
|
4
|
2,929
|
6
|
|||||||||||||
Ohio
River Bank
|
6,254
|
14.3
|
1,752
|
4
|
2,628
|
6
|
|||||||||||||
First
Central Bank
|
7,271
|
11.4
|
2,549
|
4
|
3,824
|
6
|
|||||||||||||
Tier
I Capital (to Average Assets):
|
|||||||||||||||||||
Consolidated
(1)
|
$
|
51,182
|
9.7
|
%
|
$
|
21,009
|
4
|
%
|
$
|
26,261
|
5
|
%
|
|||||||
Boone
County Bank
|
14,299
|
9.2
|
6,212
|
4
|
7,765
|
5
|
|||||||||||||
Citizens
Deposit Bank
|
11,303
|
12.5
|
3,606
|
4
|
4,507
|
5
|
|||||||||||||
Farmers
Deposit Bank
|
8,406
|
9.5
|
3,560
|
4
|
4,450
|
5
|
|||||||||||||
Ohio
River Bank
|
6,254
|
7.7
|
3,236
|
4
|
4,046
|
5
|
|||||||||||||
First
Central Bank
|
7,271
|
8.6
|
3,366
|
4
|
4,208
|
5
|
|||||||||||||
(1) Consolidate company is not subject to Prompt Corrective Actoin Provisions |
CONDENSED
BALANCE SHEETS
|
|||||||
December
31
|
|||||||
2005
|
2004
|
||||||
ASSETS
|
|||||||
Cash
|
$
|
3,248
|
$
|
7,666
|
|||
Investment
in subsidiaries
|
66,936
|
70,683
|
|||||
Premises
and equipment
|
541
|
514
|
|||||
Other
assets
|
1,106
|
599
|
|||||
Total
assets
|
$
|
71,831
|
$
|
79,462
|
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
Other
liabilities
|
$
|
420
|
5,355
|
||||
Notes
payable
|
1,402
|
1,402
|
|||||
Subordinated
debentures issued to trust
|
15,722
|
20,876
|
|||||
Other
borrowed funds
|
-
|
800
|
|||||
Total
liabilities
|
17,544
|
28,433
|
|||||
Stockholders’
equity
|
|||||||
Preferred
stock
|
-
|
-
|
|||||
Common
stock
|
1,105
|
1,103
|
|||||
Surplus
|
43,458
|
43,445
|
|||||
Retained
earnings
|
11,442
|
7,008
|
|||||
Accumulated
other comprehensive income
|
(1,718
|
)
|
(527
|
)
|
|||
Total
stockholders’ equity
|
54,287
|
51,029
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
71,831
|
$
|
79,462
|
|||
Condensed
Statement of Operations
|
||||||||||
Years
Ended December 31
|
||||||||||
2005
|
2004
|
2003
|
||||||||
Income
|
||||||||||
Dividends
from continuing subsidiaries
|
$
|
8,405
|
$
|
5,800
|
$
|
7,853
|
||||
Interest
and dividend income
|
45
|
46
|
14
|
|||||||
Other
income
|
450
|
367
|
472
|
|||||||
Total
income
|
8,900
|
6,213
|
8,339
|
|||||||
Expenses
|
||||||||||
Interest
expense
|
2,142
|
3,117
|
3,121
|
|||||||
Salaries
and employee benefits
|
1,180
|
726
|
597
|
|||||||
Professional
fees
|
17
|
1,607
|
550
|
|||||||
Accelerated
trust preferred issuance costs
|
184
|
214
|
124
|
|||||||
Other
expenses
|
327
|
514
|
295
|
|||||||
Total
expenses
|
3,850
|
6,178
|
4,687
|
|||||||
Income
from continuing operations before
income
taxes and equity in undistributed
income
of subsidiaries
|
5,050
|
35
|
3,652
|
|||||||
Income
tax (benefit)
|
(1,314
|
)
|
(2,071
|
)
|
(1,631
|
)
|
||||
Income
from continuing operations before
equity
in undistributed income of subsidiaries
|
6,364
|
2,106
|
5,283
|
|||||||
Equity
in undistributed income of subsidiaries
continuing
in operation
|
(1,930
|
)
|
(143
|
)
|
(14,900
|
)
|
||||
Net
income (loss) from continuing operations
|
4,434
|
1,963
|
(9,617
|
)
|
||||||
Net
income (loss) from discontinued operations
|
-
|
4,734
|
(80
|
)
|
||||||
Net
income (loss)
|
$
|
4,434
|
$
|
6,697
|
$
|
(9,697
|
)
|
|||
Condensed
Statement of Cash Flows
|
||||||||||
Years
Ended December 31
|
||||||||||
2005
|
2004
|
2003
|
||||||||
Cash
flows from operating activities
|
||||||||||
Net
income (loss) from continuing operations
|
$
|
4,434
|
$
|
1,963
|
$
|
(9,617
|
)
|
|||
Adjustments
to reconcile net income (loss) to
Net
cash from operating activities
|
||||||||||
Depreciation
|
83
|
91
|
71
|
|||||||
(Gain)
loss from sales of assets
|
(3
|
)
|
159
|
21
|
||||||
Dividends
in excess of net income of
Subsidiaries
continuing in operation
|
1,930
|
143
|
14,900
|
|||||||
Change
in other assets
|
(35
|
)
|
(1,436
|
)
|
144
|
|||||
Change
in other liabilities
|
(4,934
|
)
|
1,406
|
2,470
|
||||||
Net
cash from operating activities
|
1,475
|
2,326
|
7,989
|
|||||||
Cash
flows from investing activities
|
||||||||||
Capital
contributed to subsidiaries continuing in operation
|
-
|
(1,831
|
)
|
(8,108
|
)
|
|||||
Proceeds
from liquidation of subsidiary
|
-
|
14,311
|
-
|
|||||||
Proceeds
from sales of assets, net of purchases
|
(108
|
)
|
192
|
216
|
||||||
Net
cash from investing activities
|
(108
|
)
|
12,672
|
(7,882
|
)
|
|||||
Cash
flows from financing activities
|
||||||||||
Early
redemption of subordinated note
|
(5,000
|
)
|
(5,500
|
)
|
(3,000
|
)
|
||||
Issuance
of common stock
|
15
|
-
|
-
|
|||||||
Payments
on other borrowed funds
|
(800
|
)
|
(5,400
|
)
|
(1,500
|
)
|
||||
Net
cash from financing activities
|
(5,785
|
)
|
(10,900
|
)
|
(4,500
|
)
|
||||
Net
change in cash and cash equivalents
|
(4,418
|
)
|
4,098
|
(4,393
|
)
|
|||||
Cash
and cash equivalents at beginning of year
|
7,666
|
3,568
|
7,961
|
|||||||
Cash
and cash equivalents at end of year
|
$
|
3,248
|
$
|
7,666
|
$
|
3,568
|
||||
From Continuing
Operations
|
Earnings
per Share
on
Continuing Operations
|
|||||||||||||||
|
|
Interest
Income
|
|
Net
Interest Income
|
|
Net
Income
|
|
Basic
|
Fully
Diluted
|
|||||||
2005
|
||||||||||||||||
First
Quarter
|
$
|
7,045
|
$
|
4,727
|
$
|
803
|
$
|
0.15
|
$
|
0.15
|
||||||
Second
Quarter
|
7,172
|
4,893
|
727
|
0.14
|
0.14
|
|||||||||||
Third
Quarter
|
7,465
|
5,055
|
1,367
|
0.26
|
0.26
|
|||||||||||
Fourth
Quarter
|
7,717
|
5,177
|
1,537
|
0.29
|
0.29
|
|||||||||||
2004
|
||||||||||||||||
First
Quarter
|
$
|
7,055
|
$
|
4,446
|
$
|
482
|
$
|
0.09
|
$
|
0.09
|
||||||
Second
Quarter
|
6,926
|
4,398
|
474
|
0.09
|
0.09
|
|||||||||||
Third
Quarter
|
6,951
|
4,418
|
448
|
0.08
|
0.08
|
|||||||||||
Fourth
Quarter
|
7,189
|
4,802
|
559
|
0.11
|
0.11
|
Exhibit
Number
|
Description
of Document
|
2.1
|
Stock
Purchase Agreement dated February 13, 2004 among Citizens Bank (Kentucky),
Inc., Premier Financial Bancorp, Inc. and Farmers Capital Bank Corporation
is incorporated herein by reference to Form 8-K filed by Registrant
on
February 19, 2004.
|
3.1
|
Form
of Articles of Incorporation of registrant (included as Exhibit 3.1
to
registrant's Registration Statement on Form S-1, Registration No.
333-1702, filed on February 28, 1996 with the Commission and incorporated
herein by reference).
|
3.2
|
Form
of Articles of Amendment to Articles of Incorporation effective March
15,
1996 re: amendment to Article IV (included as Exhibit 3.2 to registrant's
Amendment No. 1 to Registration Statement on Form S-1, Registration
No.
333-1702, filed on March 25, 1996 with the Commission and incorporated
herein by reference).
|
3.3
|
Bylaws
of registrant (included as Exhibit 3.2 to registrant's Registration
Statement on Form S-1, Registration No. 333-1702, filed on February
28,
1996 with the Commission and incorporated herein by
reference).
|
Exhibit
Number
|
Description
of Document
|
4.1
|
Form
of Junior Subordinated Indenture dated as of June 6, 1997 between
Registrant and Bankers Trust Company, as Trustee, with respect to
9.75%
Junior Subordinated Deferrable Interest Debentures due June 30, 2027
(incorporated by reference to Exhibit 4.1 to the Registration Statement
on
Form S-1 of Registrant filed May 28, 1997 with the Commission
(Registration No. 333-27943)).
|
4.2
|
Form
of 9.75% Junior Subordinated Deferrable Interest Debenture Certificate
(incorporated by reference to Exhibit 4.2 to the Registration Statement
on
Form S-1 of Registrant filed May 28, 1997 with the Commission
(Registration No. 333-27943)).
|
4.3
|
Form
of Amended and Restated Trust Agreement dated as of June 6, 1997
among
registrant, as Depositor, Bankers Trust Company, as Property Trustee,
and
Bankers Trust (Delaware), as Delaware Trustee (incorporated by reference
to Exhibit 4.4 to the Registration Statement on Form S-1 of Registrant
filed May 28, 1997 with the Commission (Registration No.
333-27943)).
|
4.4
|
Form
of Guarantee Agreement dated as of June 6, 1997 between Registrant
and
Bankers Trust Company (incorporated by reference to Exhibit 4.6 to
the
Registration Statement on Form S-1 of Registrant filed May 28, 1997
with
the Commission (Registration No. 333-27943)).
|
***
10.1
|
Premier
Financial Bancorp, Inc. 1996 Employee Stock Ownership Incentive Plan
(included as Exhibit 10.6 to registrant's Registration Statement
on Form
S-1, Registration No. 333-1702, filed on February 28, 1996 with the
Commission and incorporated herein by reference).
|
***
10.2
|
Premier
Financial Bancorp, Inc.'s 2002 Employee Stock Ownership Incentive
Plan,
filed as Annex A to definitive proxy statement dated May 17, 2002,
filed
on April 30, 2002 with the Commission, is incorporated herein by
reference.
|
***
10.3
|
Form
of Stock Option Agreement pursuant to 2002 Employee Stock Ownership
Incentive Plan, filed as Exhibit 10.1 to form 8-K filed January 24,
2005,
is incorporated herein by reference.
|
10.4
|
Premier
Financial Bancorp, Inc. written agreement with the Federal Reserve
Bank of
Cleveland dated January 29, 2003, filed as Exhibit 10.4 to form 10-K
filed
on March 27, 2003, is incorporated herein by reference.
|
10.5
|
Premier
Financial Bancorp, Inc. contract with Fiserv Solutions, Inc. dated
December 20, 2004, filed as Exhibit 10 to form 8-K filed December
23,
2004, is incorporated herein by reference.
|
10.6
|
Loan
Agreement between Premier Financial Bancorp, Inc. and First Guaranty
Bank,
Hammond, Louisana
|
10.7
|
Promissory
Note to First Guaranty Bank, Hammond, Louisana
|
10.8
|
Collateral
Agreement with First Guaranty Bank, Hammond
Louisana
|
Exhibit
Number
|
Description
of Document
|
14.1
|
Premier
Financial Bancorp, Inc. Code of Ethics for the Chief Executive Officer,
Chief Financial Officer and Chief Accounting Officer, filed as Exhibit
14.1 to form 10-K filed on April 14, 2004, is incorporated herein
by
reference.
|
14.2
|
Premier
Financial Bancorp, Inc. Code of Business Conduct and Ethics, filed
as
Exhibit 14.2 to form 10-K filed on April 14, 2004, is incorporated
herein
by reference.
|
21
|
Subsidiaries
of registrant
|
23
|
Consent
of Independent Registered Public Accounting Firm
|
31.1
|
Principal
Executive Officer Certification Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 - Robert W. Walker
|
31.2
|
Principal
Executive Officer Certification Pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 - Brien M. Chase
|
32
|
Robert
W. Walker and Brien M. Chase Certification Pursuant to 18 U.S.C.
Section
1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act
2002.
|
***
Denotes executive compensation plans and
arrangements.
|
PREMIER
FINANCIAL BANCORP, INC.
|
|
By:
/s/ Robert W. Walker, President
|
|
Robert
W. Walker, President
|
|
Date:
March 30, 2006
|
|
/s/
Robert W. Walker
|
Principal
Executive and Director
|
March
30, 2006
|
Robert
W. Walker
|
||
/s/
Brien M. Chase
|
Principal
Financial and Accounting
|
March
30, 2006
|
Brien
M. Chase
|
Officer
|
|
/s/
Toney K. Adkins
|
Director
|
March
15, 2006
|
Toney
K. Adkins
|
||
/s/
Hosmer A. Brown, III
|
Director
|
March
15, 2006
|
Hosmer
A. Brown, III
|
||
/s/
Edsel Burns
|
Director
|
March
15, 2006
|
Edsel
Burns
|
||
/s/
E. V. Holder, Jr.
|
Director
|
March
15, 2006
|
E.
V. Holder, Jr.
|
||
/s/
Keith F. Molihan
|
Director
|
March
15, 2006
|
Keith
F. Molihan
|
||
/s/
Marshall T. Reynolds
|
Chairman
of the Board
|
March
15, 2006
|
Marshall
T. Reynolds
|
||
/s/ Neal Scaggs |
Director
|
March
29, 2006
|
Neal
Scaggs
|
||
/s/
Thomas W. Wright
|
Director
|
March
15, 2006
|
Thomas
W. Wright
|
||