West
Virginia
|
55-0672148
|
|
(State
or other jurisdiction of
|
(IRS
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
300
North Main Street
|
|||
Moorefield,
West Virginia
|
26836
|
||
(Address
of principal executive offices)
|
(Zip
Code)
|
Yes
þ
|
No
o
|
Yes
o
|
No
þ
|
Page
|
|||
PART I.
|
FINANCIAL
INFORMATION
|
||
Item
1.
|
Financial
Statements
|
||
Consolidated
balance sheets
September
30, 2007 (unaudited), December 31, 2006, and September 30, 2006
(unaudited)
|
4
|
||
Consolidated
statements of income
for
the three months and nine months ended
September
30, 2007 and 2006 (unaudited)
|
5
|
||
Consolidated
statements of shareholders’ equity
for
the nine months ended
September
30, 2007 and 2006 (unaudited)
|
6
|
||
Consolidated
statements of cash flows
for
the nine months ended
September
30, 2007 and 2006 (unaudited)
|
7-8
|
||
Notes
to consolidated financial statements (unaudited)
|
9-25
|
||
Item
2.
|
Management's
Discussion and Analysis of Financial Condition
and
Results of Operations
|
26-37
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
35
|
|
Item
4.
|
Controls
and Procedures
|
36-37
|
PART II.
|
OTHER
INFORMATION
|
|||
Item
1.
|
Legal
Proceedings
|
38
|
||
Item
1A.
|
Risk
Factors
|
38
|
||
Item
2.
|
Changes
in Securities and Use of Proceeds
|
None
|
||
Item
3.
|
Defaults
upon Senior Securities
|
None
|
||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
None
|
||
Item
5.
|
Other
Information
|
None
|
||
Item
6.
|
Exhibits
|
|||
Exhibits
|
||||
Exhibit
11
|
Statement
re: Computation of Earnings per Share – Information contained
in Note 6 to the Consolidated Financial Statements on page 14 of
this
Quarterly Report is incorporated herein by reference.
|
|||
Exhibit
31.1
|
Sarbanes-Oxley
Act Section 302 Certification of Chief Executive Officer
|
|||
Exhibit
31.2
|
Sarbanes-Oxley
Act Section 302 Certification of Chief Financial Officer
|
|||
Exhibit
32.1
|
Sarbanes-Oxley
Act Section 906 Certification of Chief Executive Officer
|
|||
Exhibit
32.2
|
Sarbanes-Oxley
Act Section 906 Certification of Chief Financial Officer
|
|||
SIGNATURES
|
39
|
September
30,
|
||||||||||||
September
30,
|
December
31,
|
2006
|
||||||||||
2007
|
2006
|
(unaudited)
|
||||||||||
(dollars
in thousands)
|
(unaudited)
|
( | *) |
(Restated)
|
||||||||
ASSETS
|
||||||||||||
Cash
and due from banks
|
$ |
13,435
|
$ |
12,031
|
$ |
11,604
|
||||||
Interest
bearing deposits with other banks
|
179
|
271
|
119
|
|||||||||
Federal
funds sold
|
2,499
|
517
|
399
|
|||||||||
Securities
available for sale
|
279,289
|
247,874
|
246,332
|
|||||||||
Loans
held for sale, net
|
1,596
|
-
|
-
|
|||||||||
Loans,
net
|
986,437
|
916,045
|
894,836
|
|||||||||
Property
held for sale
|
810
|
41
|
174
|
|||||||||
Premises
and equipment, net
|
22,004
|
22,446
|
22,837
|
|||||||||
Accrued
interest receivable
|
7,239
|
6,352
|
6,069
|
|||||||||
Intangible
assets
|
10,143
|
3,196
|
3,234
|
|||||||||
Other
assets
|
16,794
|
17,031
|
17,222
|
|||||||||
Assets
related to discontinued operations
|
254
|
9,715
|
8,369
|
|||||||||
Total
assets
|
$ |
1,340,679
|
$ |
1,235,519
|
$ |
1,211,195
|
||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||||||
Liabilities
|
||||||||||||
Deposits
|
||||||||||||
Non
interest bearing
|
$ |
65,230
|
$ |
62,592
|
$ |
64,760
|
||||||
Interest
bearing
|
763,369
|
826,096
|
800,312
|
|||||||||
Total
deposits
|
828,599
|
888,688
|
865,072
|
|||||||||
Short-term
borrowings
|
124,699
|
60,428
|
90,422
|
|||||||||
Long-term
borrowings
|
263,679
|
176,109
|
146,127
|
|||||||||
Subordinated
debentures owed to unconsolidated subsidiary trusts
|
19,589
|
19,589
|
19,589
|
|||||||||
Other
liabilities
|
10,218
|
9,844
|
10,297
|
|||||||||
Liabilities
realted to discontinued operations
|
420
|
2,109
|
207
|
|||||||||
Total
liabilities
|
1,247,204
|
1,156,767
|
1,131,714
|
|||||||||
Commitments
and Contingencies
|
||||||||||||
Shareholders'
Equity
|
||||||||||||
Common
stock and related surplus, $2.50 par value;
|
||||||||||||
authorized
20,000,000 shares, issued and outstanding
|
||||||||||||
2007
- 7,402,666; December 2006 - 7,084,980 shares;
|
||||||||||||
September
2006 - 7,102,702 shares
|
24,376
|
18,021
|
18,310
|
|||||||||
Retained
earnings
|
69,104
|
61,083
|
62,011
|
|||||||||
Accumulated
other comprehensive income
|
(5 | ) | (352 | ) | (840 | ) | ||||||
Total
shareholders' equity
|
93,475
|
78,752
|
79,481
|
|||||||||
Total
liabilities and shareholders' equity
|
$ |
1,340,679
|
$ |
1,235,519
|
$ |
1,211,195
|
||||||
(*)
- December 31, 2006 financial information has been extracted from
audited
consolidated financial statements
|
||||||||||||
See
Notes to Consolidated Financial Statements
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
September
30,
|
2006
|
September
30,
|
2006
|
|||||||||||||
(dollars
in thousands, except per share amounts)
|
2007
|
(Restated)
|
2007
|
(Restated)
|
||||||||||||
Interest
income
|
||||||||||||||||
Interest
and fees on loans
|
||||||||||||||||
Taxable
|
$ |
19,794
|
$ |
17,947
|
$ |
57,349
|
$ |
49,595
|
||||||||
Tax-exempt
|
127
|
113
|
363
|
315
|
||||||||||||
Interest
and dividends on securities
|
||||||||||||||||
Taxable
|
2,898
|
2,452
|
8,216
|
6,836
|
||||||||||||
Tax-exempt
|
548
|
546
|
1,616
|
1,595
|
||||||||||||
Interest
on interest bearing deposits with other banks
|
3
|
3
|
12
|
23
|
||||||||||||
Interest
on Federal funds sold
|
6
|
13
|
31
|
30
|
||||||||||||
Total
interest income
|
23,376
|
21,074
|
67,587
|
58,394
|
||||||||||||
Interest
expense
|
||||||||||||||||
Interest
on deposits
|
8,627
|
7,761
|
26,537
|
19,322
|
||||||||||||
Interest
on short-term borrowings
|
1,180
|
1,777
|
3,098
|
5,572
|
||||||||||||
Interest
on long-term borrowings and subordinated debentures
|
3,573
|
2,272
|
9,226
|
6,977
|
||||||||||||
Total
interest expense
|
13,380
|
11,810
|
38,861
|
31,871
|
||||||||||||
Net
interest income
|
9,996
|
9,264
|
28,726
|
26,523
|
||||||||||||
Provision
for loan losses
|
525
|
260
|
1,305
|
915
|
||||||||||||
Net
interest income after provision for loan losses
|
9,471
|
9,004
|
27,421
|
25,608
|
||||||||||||
Other
income
|
||||||||||||||||
Insurance
commissions
|
1,303
|
218
|
1,719
|
696
|
||||||||||||
Service
fees
|
788
|
700
|
2,141
|
2,056
|
||||||||||||
Securities
gains (losses)
|
-
|
-
|
-
|
-
|
||||||||||||
Net
cash settlement on interest rate swaps
|
(181 | ) | (154 | ) | (544 | ) | (337 | ) | ||||||||
Change
in fair value of interest rate swap
|
742
|
579
|
695
|
(140 | ) | |||||||||||
Gain
(loss) on sale of assets
|
1
|
(4 | ) | (31 | ) | (8 | ) | |||||||||
Other
|
253
|
147
|
679
|
420
|
||||||||||||
Total
other income
|
2,906
|
1,486
|
4,659
|
2,687
|
||||||||||||
Other
expense
|
||||||||||||||||
Salaries
and employee benefits
|
4,054
|
2,817
|
10,518
|
8,921
|
||||||||||||
Net
occupancy expense
|
466
|
387
|
1,292
|
1,179
|
||||||||||||
Equipment
expense
|
496
|
476
|
1,436
|
1,421
|
||||||||||||
Supplies
|
283
|
214
|
652
|
602
|
||||||||||||
Professional
fees
|
176
|
188
|
543
|
640
|
||||||||||||
Amortization
of intangibles
|
87
|
38
|
163
|
113
|
||||||||||||
Other
|
1,258
|
1,157
|
3,584
|
3,434
|
||||||||||||
Total
other expense
|
6,820
|
5,277
|
18,188
|
16,310
|
||||||||||||
Income
before income taxes
|
5,557
|
5,213
|
13,892
|
11,985
|
||||||||||||
Income
tax expense
|
1,802
|
1,659
|
4,223
|
3,674
|
||||||||||||
Income
from continuing operations
|
3,755
|
3,554
|
9,669
|
8,311
|
||||||||||||
Discontinued
Operations
|
||||||||||||||||
Exit
costs
|
-
|
-
|
123
|
-
|
||||||||||||
Operating
(loss)
|
(200 | ) | (1,059 | ) | (798 | ) | (377 | ) | ||||||||
(Loss)
from discontinued operations before income tax
(benefit)
|
(200 | ) | (1,059 | ) | (675 | ) | (377 | ) | ||||||||
Income
tax (benefit)
|
(69 | ) | (374 | ) | (231 | ) | (116 | ) | ||||||||
(Loss)
from discontinued operations
|
(131 | ) | (685 | ) | (444 | ) | (261 | ) | ||||||||
Net
Income
|
$ |
3,624
|
$ |
2,869
|
$ |
9,225
|
$ |
8,050
|
||||||||
Basic
earnings from continuing operations per common share
|
$ |
0.51
|
$ |
0.50
|
$ |
1.34
|
$ |
1.17
|
||||||||
Basic
earnings per common share
|
$ |
0.49
|
$ |
0.40
|
$ |
1.28
|
$ |
1.13
|
||||||||
Diluted
earnings from continuing operations per common share
|
$ |
0.50
|
$ |
0.49
|
$ |
1.33
|
$ |
1.16
|
||||||||
Diluted
earnings per common share
|
$ |
0.49
|
$ |
0.39
|
$ |
1.27
|
$ |
1.12
|
||||||||
Dividends
per common share
|
$ |
0.17
|
$ |
0.16
|
$ |
0.17
|
$ |
0.16
|
||||||||
See
Notes to Consolidated Financial Statements
|
Accumulated
|
||||||||||||||||
Common
|
Other
|
Total
|
||||||||||||||
Stock
and
|
Compre-
|
Share-
|
||||||||||||||
Related
|
Retained
|
hensive
|
holders'
|
|||||||||||||
(dollars
in thousands, except per share amounts)
|
Surplus
|
Earnings
|
Income
|
Equity
|
||||||||||||
Balance,
December 31, 2006
|
$ |
18,021
|
$ |
61,083
|
$ | (352 | ) | $ |
78,752
|
|||||||
Nine
Months Ended September 30, 2007
|
||||||||||||||||
Comprehensive
income:
|
||||||||||||||||
Net
income
|
-
|
9,225
|
-
|
9,225
|
||||||||||||
Other
comprehensive income,
|
||||||||||||||||
net
of deferred tax benefit
|
||||||||||||||||
of
$213:
|
||||||||||||||||
Net
unrealized gain on
|
||||||||||||||||
securities
of $560:
|
-
|
-
|
347
|
347
|
||||||||||||
Total
comprehensive income
|
9,572
|
|||||||||||||||
Issuance
of 317,686 shares at $19.93 per share
|
6,331
|
6,331
|
||||||||||||||
Stock
compensation expense
|
24
|
-
|
-
|
24
|
||||||||||||
Cash
dividends declared ($0.17 per share)
|
-
|
(1,204 | ) |
-
|
(1,204 | ) | ||||||||||
Balance,
September 30, 2007
|
$ |
24,376
|
$ |
69,104
|
$ | (5 | ) | $ |
93,475
|
|||||||
Accumulated
|
Total
|
|||||||||||||||
Common
|
Other
|
Share-
|
||||||||||||||
Stock
and
|
Retained
|
Compre-
|
holders'
|
|||||||||||||
Related
|
Earnings
|
hensive
|
Equity
|
|||||||||||||
Surplus
|
(Restated)
|
Income
|
(Restated)
|
|||||||||||||
Balance,
December 31, 2005
|
$ |
18,857
|
$ |
55,102
|
$ | (1,268 | ) | $ |
72,691
|
|||||||
Nine
Months Ended September 30, 2006
|
||||||||||||||||
Comprehensive
income:
|
||||||||||||||||
Net
income
|
-
|
8,050
|
-
|
8,050
|
||||||||||||
Other
comprehensive income,
|
||||||||||||||||
net
of deferred tax benefit
|
||||||||||||||||
of
$262,714:
|
||||||||||||||||
Net
unrealized gain on
|
||||||||||||||||
securities
of $428,638
|
-
|
-
|
428
|
428
|
||||||||||||
Total
comprehensive income
|
8,478
|
|||||||||||||||
Exercise
of stock options
|
44
|
-
|
-
|
44
|
||||||||||||
Stock
compensation expense
|
26
|
26
|
||||||||||||||
Repurchase
of common shares
|
(617 | ) | (617 | ) | ||||||||||||
Cash
dividends declared ($0.16 per share)
|
-
|
(1,141 | ) |
-
|
(1,141 | ) | ||||||||||
Balance,
September 30, 2006
|
$ |
18,310
|
$ |
62,011
|
$ | (840 | ) | $ |
79,481
|
|||||||
See
Notes to Consolidated Financial Statements
|
Nine
Months Ended
|
||||||||
September
30,
|
||||||||
September
30,
|
2006
|
|||||||
(dollars
in thousands)
|
2007
|
(Restated)
|
||||||
Cash
Flows from Operating Activities
|
||||||||
Net
income
|
$ |
9,225
|
$ |
8,050
|
||||
Adjustments
to reconcile net earnings to net cash
|
||||||||
provided
by operating activities:
|
||||||||
Depreciation
|
1,141
|
1,313
|
||||||
Provision
for loan losses
|
1,555
|
1,285
|
||||||
Stock
compensation expense
|
24
|
26
|
||||||
Deferred
income tax (benefit)
|
244
|
(317 | ) | |||||
Loans
originated for sale
|
(16,698 | ) | (189,952 | ) | ||||
Proceeds
from loans sold
|
24,162
|
206,596
|
||||||
(Gain)
on sales of loans held for sale
|
(631 | ) | (6,569 | ) | ||||
Securities
(gains)
|
-
|
-
|
||||||
Change
in fair value of derivative instruments
|
(540 | ) |
140
|
|||||
Exit
costs related to discontinued operations
|
(123 | ) |
-
|
|||||
Loss
on disposal of other assets
|
31
|
8
|
||||||
Amortization
of securities premiums (accretion of discounts), net
|
(113 | ) |
98
|
|||||
Amortization
of goodwill and purchase accounting
|
||||||||
adjustments,
net
|
171
|
122
|
||||||
(Decrease)
in accrued interest receivable
|
(891 | ) | (1,243 | ) | ||||
(Increase)
in other assets
|
(472 | ) | (187 | ) | ||||
Increase(decrease) in
other liabilities
|
(607 | ) |
1,068
|
|||||
Net
cash provided by (used in) operating activities
|
16,478
|
20,438
|
||||||
Cash
Flows from Investing Activities
|
||||||||
Net
(increase) decrease in interest bearing deposits
|
||||||||
with
other banks
|
92
|
1,418
|
||||||
Proceeds
from maturities and calls of securities available for sale
|
13,596
|
8,572
|
||||||
Proceeds
from sales of securities available for sale
|
9,030
|
14,921
|
||||||
Principal
payments received on securities available for sale
|
21,868
|
18,488
|
||||||
Purchases
of securities available for sale
|
(75,237 | ) | (63,964 | ) | ||||
Net
(increase) decrease in Federal funds sold
|
(1,982 | ) |
3,251
|
|||||
Net
loans made to customers
|
(72,659 | ) | (102,834 | ) | ||||
Purchases
of premises and equipment
|
(672 | ) | (1,763 | ) | ||||
Proceeds
from sales of other assets
|
168
|
198
|
||||||
Purchase
of life insurance contracts
|
-
|
(880 | ) | |||||
Net
cash acquired in acquisitions
|
233
|
-
|
||||||
Net
cash provided by (used in) investing activities
|
(105,563 | ) | (122,593 | ) | ||||
Cash
Flows from Financing Activities
|
||||||||
Net
increase in demand deposit, NOW and
|
||||||||
savings
accounts
|
4,573
|
25,773
|
||||||
Net
increase(decrease) in time deposits
|
(64,720 | ) |
165,383
|
|||||
Net
increase(decrease) in short-term borrowings
|
64,271
|
(91,606 | ) | |||||
Proceeds
from long-term borrowings
|
110,000
|
18,551
|
||||||
Repayment
of long-term borrowings
|
(22,430 | ) | (25,164 | ) | ||||
Exercise
of stock options
|
-
|
44
|
||||||
Dividends
paid
|
(1,205 | ) | (1,141 | ) | ||||
Repurchase
of common stock
|
-
|
(617 | ) | |||||
Net
cash provided by financing activities
|
90,489
|
91,223
|
||||||
Increase
(decrease) in cash and due from banks
|
1,404
|
(10,932 | ) | |||||
Cash
and due from banks:
|
||||||||
Beginning
|
12,031
|
22,536
|
||||||
Ending
|
$ |
13,435
|
$ |
11,604
|
||||
(Continued)
|
||||||||
See
Notes to Consolidated Financial Statements
|
Nine
Months Ended
|
||||||||
September
30,
|
||||||||
September
30,
|
2006
|
|||||||
(dollars
in thousands)
|
2007
|
(Restated)
|
||||||
Supplemental
Disclosures of Cash Flow Information
|
||||||||
Cash
payments for:
|
||||||||
Interest
|
$ |
37,984
|
$ |
31,809
|
||||
Income
taxes
|
$ |
3,472
|
$ |
3,856
|
||||
Supplemental
Schedule of Noncash Investing and Financing
Activities
|
||||||||
Other
assets acquired in settlement of loans
|
$ |
891
|
$ |
50
|
Consolidated
Balance Sheets
|
||||||||
(dollars
in thousands)
|
||||||||
September
30, 2006
|
||||||||
As
Previously Reported
|
As
Restated
|
|||||||
Other
assets
|
$ |
16,518
|
$ |
17,222
|
||||
Total
assets
|
1,210,491
|
1,211,195
|
||||||
Long-term
borrowings
|
144,275
|
146,127
|
||||||
Total
liabilities
|
1,129,861
|
1,131,714
|
||||||
Retained
earnings
|
63,159
|
62,011
|
||||||
Total
shareholders' equity
|
80,630
|
79,481
|
||||||
Total
liabilities and shareholders' equity
|
1,210,491
|
1,211,195
|
Consolidated
Statements of Income
|
||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2006
|
2006
|
|||||||||||||||
As
Previously Reported
|
As
Restated
|
As
Previously Reported
|
As
Restated
|
|||||||||||||
Interest
income
|
$ |
21,074
|
$ |
21,074
|
$ |
58,394
|
$ |
58,394
|
||||||||
Interest
expense
|
11,999
|
11,810
|
32,287
|
31,871
|
||||||||||||
Net
interest income
|
9,075
|
9,264
|
26,107
|
26,523
|
||||||||||||
Provision
for loan losses
|
260
|
260
|
915
|
915
|
||||||||||||
Noninterest
income:
|
||||||||||||||||
Net
cash settlement
|
||||||||||||||||
on
derivative instruments
|
-
|
(154 | ) |
-
|
(337 | ) | ||||||||||
Change
in fair value of
|
||||||||||||||||
derivative
instruments
|
-
|
579
|
-
|
(140 | ) | |||||||||||
Other
noninterest income
|
1,049
|
1,061
|
3,161
|
3,164
|
||||||||||||
Noninterest
expense
|
5,277
|
5,277
|
16,310
|
16,310
|
||||||||||||
Income
from continuing operations
|
||||||||||||||||
before
income taxes
|
4,587
|
5,213
|
12,043
|
11,985
|
||||||||||||
Income
tax expense
|
1,421
|
1,659
|
3,696
|
3,674
|
||||||||||||
Income
from continuing operations
|
||||||||||||||||
Income
(loss) from discontinued
|
3,166
|
3,554
|
8,347
|
8,311
|
||||||||||||
operations,
net of income taxes
|
(685 | ) | (685 | ) | (261 | ) | (261 | ) | ||||||||
Net
income
|
$ |
2,481
|
$ |
2,869
|
$ |
8,086
|
$ |
8,050
|
||||||||
Diluted
earnings per share:
|
||||||||||||||||
Income
from continuing operations
|
$ |
0.45
|
$ |
0.49
|
$ |
1.16
|
$ |
1.16
|
||||||||
Net
income
|
$ |
0.35
|
$ |
0.39
|
$ |
1.12
|
$ |
1.12
|
||||||||
Average
diluted shares outstanding
|
7,187,274
|
7,187,274
|
7,194,351
|
7,194,351
|
Consolidated
Statements of Shareholders' Equity
|
||||||||
(dollars
in thousands)
|
||||||||
September
30,
|
||||||||
2006
|
||||||||
As
Previously Reported
|
As
Restated
|
|||||||
Balance,
beginning of period
|
$ |
73,803
|
$ |
72,691
|
||||
Increase
attributable to net income
|
8,086
|
8,050
|
||||||
Balance,
end of period
|
80,630
|
79,481
|
September
30,
|
December
31,
|
September
30,
|
||||||||||
(dollars
in thousands)
|
2007
|
2006
|
2006
|
|||||||||
Assets:
|
||||||||||||
Loans
held for sale, net
|
$ |
-
|
$ |
8,428
|
$ |
6,510
|
||||||
Loans,
net
|
-
|
180
|
430
|
|||||||||
Premises
and equipment, net
|
-
|
-
|
669
|
|||||||||
Property
held for sale
|
-
|
75
|
75
|
|||||||||
Other
assets
|
254
|
1,032
|
685
|
|||||||||
Total
assets
|
$ |
254
|
$ |
9,715
|
$ |
8,369
|
||||||
Liabilities:
|
||||||||||||
Accrued
expenses and other liabilities
|
$ |
421
|
$ |
2,109
|
$ |
216
|
||||||
Total
liabilities
|
$ |
421
|
$ |
2,109
|
$ |
216
|
Statements
of Income from Discontinued Operations
|
||||||||||||||||
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
(dollars
in thousands)
|
2007
|
2006
|
2007
|
2006
|
||||||||||||
Interest
income
|
$ | (3 | ) | $ |
300
|
$ |
131
|
$ |
1,274
|
|||||||
Interest
expense
|
-
|
144
|
45
|
689
|
||||||||||||
Net
interest income
|
(3 | ) |
156
|
86
|
585
|
|||||||||||
Provision
for loan losses
|
-
|
150
|
250
|
370
|
||||||||||||
Net
interest income after provision for loan losses
|
(3 | ) |
6
|
(164 | ) |
215
|
||||||||||
Noninterest
income
|
||||||||||||||||
Mortgage
origination revenue
|
(4 | ) |
4,028
|
812
|
16,557
|
|||||||||||
(Loss)
on sale of assets
|
-
|
-
|
(51 | ) |
-
|
|||||||||||
Total
noninterest income
|
(4 | ) |
4,028
|
761
|
16,557
|
|||||||||||
Noninterest
expense
|
||||||||||||||||
Salaries
and employee benefits
|
-
|
1,485
|
542
|
5,394
|
||||||||||||
Net
occupancy expense
|
(12 | ) |
177
|
(3 | ) |
527
|
||||||||||
Equipment
expense
|
5
|
78
|
28
|
227
|
||||||||||||
Professional
fees
|
179
|
186
|
376
|
508
|
||||||||||||
Postage
|
-
|
1,587
|
-
|
5,012
|
||||||||||||
Advertising
|
-
|
1,128
|
98
|
3,582
|
||||||||||||
Impairment
of long-lived assets
|
-
|
-
|
-
|
-
|
||||||||||||
Exit
costs
|
-
|
-
|
(123 | ) |
-
|
|||||||||||
Other
|
95
|
452
|
429
|
1,899
|
||||||||||||
Total
noninterest expense
|
267
|
5,093
|
1,347
|
17,149
|
||||||||||||
Income
(loss) before income tax expense
|
(274 | ) | (1,059 | ) | (750 | ) | (377 | ) | ||||||||
Income
tax expense (benefit)
|
(94 | ) | (374 | ) | (257 | ) | (116 | ) | ||||||||
Income
(loss) from discontinued operations
|
$ | (180 | ) | $ | (685 | ) | $ | (493 | ) | $ | (261 | ) |
(dollars
in thousands)
|
Operating
Lease Terminations
|
Vendor
Contract Terminations
|
Severance
Payments
|
Total
|
||||||||||||
Balance,
December 31, 2006
|
$ |
734
|
$ |
740
|
$ |
385
|
$ |
1,859
|
||||||||
Less:
|
||||||||||||||||
Payments
from the accrual
|
(573 | ) | (509 | ) | (305 | ) | (1,387 | ) | ||||||||
Addition
to the accrual
|
188
|
-
|
-
|
188
|
||||||||||||
Reversal
of over accrual
|
-
|
(231 | ) | (80 | ) | (311 | ) | |||||||||
Balance,
September 30, 2007
|
$ |
349
|
$ |
-
|
$ |
-
|
$ |
349
|
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2006
|
2006
|
|||||||||||||||
(dollars
in thousands , except per share amounts)
|
2007
|
(restated)
|
2007
|
(restated)
|
||||||||||||
Numerator
for both basic and diluted earnings per share:
|
||||||||||||||||
Income
from continuing operations
|
$ |
3,755
|
$ |
3,554
|
$ |
9,669
|
$ |
8,311
|
||||||||
Income
(loss) from discontinued operations
|
(131 | ) | (685 | ) | (444 | ) | (261 | ) | ||||||||
Net
Income
|
3,624
|
2,869
|
9,225
|
8,050
|
||||||||||||
Denominator
|
||||||||||||||||
Denominator
for basic earnings per share -
|
||||||||||||||||
weighted
average common shares outstanding
|
7,399,213
|
7,127,650
|
7,190,875
|
7,130,276
|
||||||||||||
Effect
of dilutive securities:
|
||||||||||||||||
Stock
options
|
59,302
|
59,624
|
61,903
|
64,075
|
||||||||||||
59,302
|
59,624
|
61,903
|
64,075
|
|||||||||||||
Denominator
for diluted earnings per share -
|
||||||||||||||||
weighted
average common shares outstanding and
|
||||||||||||||||
assumed
conversions
|
7,458,515
|
7,187,274
|
7,252,778
|
7,194,351
|
||||||||||||
Basic
earnings per share from continuing operations
|
$ |
0.51
|
$ |
0.50
|
$ |
1.34
|
$ |
1.17
|
||||||||
Basic
earnings per share from discontinued operations
|
(0.02 | ) | (0.10 | ) | (0.06 | ) | (0.04 | ) | ||||||||
Basic
earnings per share
|
$ |
0.49
|
$ |
0.40
|
$ |
1.28
|
$ |
1.13
|
||||||||
Diluted
earnings per share from continuing operations
|
$ |
0.51
|
$ |
0.49
|
$ |
1.34
|
$ |
1.16
|
||||||||
Diluted
earnings per share from discontinued operations
|
(0.02 | ) | (0.10 | ) | (0.06 | ) | (0.04 | ) | ||||||||
Diluted
earnings per share
|
$ |
0.49
|
$ |
0.39
|
$ |
1.27
|
$ |
1.12
|
September
30, 2007
|
||||||||||||||||
Amortized
|
Unrealized
|
Estimated
|
||||||||||||||
(dollars
in thousands)
|
Cost
|
Gains
|
Losses
|
Fair
Value
|
||||||||||||
Available
for Sale
|
||||||||||||||||
Taxable:
|
||||||||||||||||
U.
S. Government agencies
|
||||||||||||||||
and
corporations
|
$ |
38,414
|
$ |
86
|
$ |
150
|
$ |
38,350
|
||||||||
Mortgage-backed
securities
|
170,007
|
766
|
1,919
|
168,854
|
||||||||||||
State
and political subdivisions
|
3,759
|
16
|
-
|
3,775
|
||||||||||||
Corporate
debt securities
|
1,675
|
15
|
14
|
1,676
|
||||||||||||
Federal
Home Loan Bank stock
|
15,453
|
-
|
-
|
15,453
|
||||||||||||
Other
equity securities
|
844
|
-
|
-
|
844
|
||||||||||||
Total
taxable
|
230,152
|
883
|
2,083
|
228,952
|
||||||||||||
Tax-exempt:
|
||||||||||||||||
State
and political subdivisions
|
44,669
|
818
|
122
|
45,365
|
||||||||||||
Other
equity securities
|
4,472
|
525
|
25
|
4,972
|
||||||||||||
Total
tax-exempt
|
49,141
|
1,343
|
147
|
50,337
|
||||||||||||
Total
|
$ |
279,293
|
$ |
2,226
|
$ |
2,230
|
$ |
279,289
|
December
31, 2006
|
||||||||||||||||
Amortized
|
Unrealized
|
Estimated
|
||||||||||||||
(dollars
in thousands)
|
Cost
|
Gains
|
Losses
|
Fair
Value
|
||||||||||||
Available
for Sale
|
||||||||||||||||
Taxable:
|
||||||||||||||||
U.
S. Government agencies
|
||||||||||||||||
and
corporations
|
$ |
37,671
|
$ |
3
|
$ |
334
|
$ |
37,340
|
||||||||
Mortgage-backed
securities
|
146,108
|
470
|
2,262
|
144,316
|
||||||||||||
State
and political subdivisions
|
3,759
|
25
|
-
|
3,784
|
||||||||||||
Corporate
debt securities
|
1,682
|
19
|
2
|
1,699
|
||||||||||||
Federal
Reserve Bank stock
|
669
|
-
|
-
|
669
|
||||||||||||
Federal
Home Loan Bank stock
|
12,094
|
-
|
-
|
12,094
|
||||||||||||
Other
equity securities
|
151
|
-
|
-
|
151
|
||||||||||||
Total
taxable
|
202,134
|
517
|
2,598
|
200,053
|
||||||||||||
Tax-exempt:
|
||||||||||||||||
State
and political subdivisions
|
40,329
|
1,026
|
68
|
41,287
|
||||||||||||
Other
equity securities
|
5,975
|
573
|
14
|
6,534
|
||||||||||||
Total
tax-exempt
|
46,304
|
1,599
|
82
|
47,821
|
||||||||||||
Total
|
$ |
248,438
|
$ |
2,116
|
$ |
2,680
|
$ |
247,874
|
September
30, 2006
|
||||||||||||||||
Amortized
|
Unrealized
|
Estimated
|
||||||||||||||
Cost
|
Gains
|
Losses
|
Fair
Value
|
|||||||||||||
Available
for Sale
|
||||||||||||||||
Taxable:
|
||||||||||||||||
U.
S. Government agencies
|
||||||||||||||||
and
corporations
|
$ |
38,304
|
$ |
4
|
$ |
417
|
$ |
37,891
|
||||||||
Mortgage-backed
securities
|
141,372
|
292
|
2,807
|
138,857
|
||||||||||||
State
and political subdivisions
|
3,759
|
11
|
12
|
3,758
|
||||||||||||
Corporate
debt securities
|
2,185
|
19
|
3
|
2,201
|
||||||||||||
Federal
Reserve Bank stock
|
669
|
-
|
-
|
669
|
||||||||||||
Federal
Home Loan Bank stock
|
12,562
|
-
|
-
|
12,562
|
||||||||||||
Other
equity securities
|
150
|
-
|
-
|
150
|
||||||||||||
Total
taxable
|
199,001
|
326
|
3,239
|
196,088
|
||||||||||||
Tax-exempt:
|
||||||||||||||||
State
and political subdivisions
|
42,691
|
1,229
|
63
|
43,857
|
||||||||||||
Other
equity securities
|
5,976
|
428
|
17
|
6,387
|
||||||||||||
Total
tax-exempt
|
48,667
|
1,657
|
80
|
50,244
|
||||||||||||
Total
|
$ |
247,668
|
$ |
1,983
|
$ |
3,319
|
$ |
246,332
|
Available
for Sale
|
||||||||
Amortized
|
Estimated
|
|||||||
(dollars
in thousands)
|
Cost
|
Fair
Value
|
||||||
Due
in one year or less
|
$ |
61,720
|
$ |
60,788
|
||||
Due
from one to five years
|
113,830
|
112,986
|
||||||
Due
from five to ten years
|
43,487
|
44,288
|
||||||
Due
after ten years
|
39,488
|
39,959
|
||||||
Equity
securities
|
20,768
|
21,268
|
||||||
$ |
279,293
|
$ |
279,289
|
September
30,
|
December
31,
|
September
30,
|
||||||||||
(dollars
in thousands)
|
2007
|
2006
|
2006
|
|||||||||
Commercial
|
$ |
87,018
|
$ |
69,470
|
$ |
67,352
|
||||||
Commercial
real estate
|
352,396
|
314,198
|
300,675
|
|||||||||
Construction
and development
|
212,570
|
215,820
|
207,545
|
|||||||||
Residential
real estate
|
305,016
|
282,512
|
283,944
|
|||||||||
Consumer
|
33,254
|
36,455
|
36,885
|
|||||||||
Other
|
6,794
|
6,969
|
7,086
|
|||||||||
Total
loans
|
997,048
|
925,424
|
903,487
|
|||||||||
Less
unearned income
|
1,884
|
1,868
|
1,806
|
|||||||||
Total
loans net of unearned income
|
995,164
|
923,556
|
901,681
|
|||||||||
Less
allowance for loan losses
|
8,727
|
7,511
|
6,845
|
|||||||||
Loans,
net
|
$ |
986,437
|
$ |
916,045
|
$ |
894,836
|
Nine
Months Ended
|
Year
Ended
|
|||||||||||
September
30,
|
December
31,
|
|||||||||||
(dollars
in thousands)
|
2007
|
2006
|
2006
|
|||||||||
Balance,
beginning of period
|
$ |
7,511
|
$ |
6,112
|
$ |
6,112
|
||||||
Losses:
|
||||||||||||
Commercial
|
50
|
32
|
32
|
|||||||||
Commercial
real estate
|
59
|
39
|
185
|
|||||||||
Construction
and development
|
-
|
-
|
-
|
|||||||||
Real
estate - mortgage
|
569
|
-
|
35
|
|||||||||
Consumer
|
133
|
114
|
200
|
|||||||||
Other
|
135
|
243
|
289
|
|||||||||
Total
|
946
|
428
|
741
|
|||||||||
Recoveries:
|
||||||||||||
Commercial
|
2
|
1
|
1
|
|||||||||
Commercial
real estate
|
10
|
43
|
46
|
|||||||||
Construction
and development
|
20
|
-
|
-
|
|||||||||
Real
estate - mortgage
|
7
|
6
|
6
|
|||||||||
Consumer
|
36
|
44
|
63
|
|||||||||
Other
|
90
|
152
|
179
|
|||||||||
Total
|
165
|
246
|
295
|
|||||||||
Net
losses
|
781
|
182
|
446
|
|||||||||
Provision
for loan losses
|
1,555
|
915
|
1,845
|
|||||||||
Reclassification
of reserves related to loans previously reflected in discontinued
operations
|
442
|
-
|
-
|
|||||||||
Balance,
end of period
|
$ |
8,727
|
$ |
6,845
|
$ |
7,511
|
(dollars
in thousands)
|
Goodwill
Activity
|
|||
Balance,
January 1, 2007
|
$ |
2,088
|
||
Acquired
goodwill, net
|
4,110
|
|||
Balance,
September 30, 2007
|
$ |
6,198
|
Other
Intangible Assets
|
||||||||||||
September
30,
|
December
31,
|
September
30,
|
||||||||||
(dollars
in thousands)
|
2007
|
2006
|
2006
|
|||||||||
Unidentifiable
intangible assets
|
||||||||||||
Gross
carrying amount
|
$ |
2,267
|
$ |
2,267
|
$ |
267
|
||||||
Less: accumulated
amortization
|
1,272
|
1,159
|
1,121
|
|||||||||
Net
carrying amount
|
$ |
995
|
$ |
1,108
|
$ | (854 | ) | |||||
Identifiable
customer intangible assets
|
||||||||||||
Gross
carrying amount
|
$ |
3,000
|
$ |
-
|
$ |
-
|
||||||
Less: accumulated
amortization
|
50
|
-
|
-
|
|||||||||
Net
carrying amount
|
$ |
2,950
|
$ |
-
|
$ |
-
|
September
30,
|
December
31,
|
September
30,
|
||||||||||
(dollars
in thousands)
|
2007
|
2006
|
2006
|
|||||||||
Interest
bearing demand deposits
|
$ |
230,491
|
$ |
220,167
|
$ |
223,992
|
||||||
Savings
deposits
|
39,596
|
47,984
|
44,980
|
|||||||||
Retail
time deposits
|
303,316
|
278,322
|
264,571
|
|||||||||
Brokered
time deposits
|
189,966
|
279,623
|
266,769
|
|||||||||
Total
|
$ |
763,369
|
$ |
826,096
|
$ |
800,312
|
(dollars
in thousands)
|
Amount
|
Percent
|
||||||
Three
months or less
|
$ |
54,972
|
20.2 | % | ||||
Three
through six months
|
46,205
|
16.9 | % | |||||
Six
through twelve months
|
79,075
|
29.0 | % | |||||
Over
twelve months
|
92,408
|
33.9 | % | |||||
Total
|
$ |
272,660
|
100.0 | % |
(dollars
in thousands)
|
||||
Three
month period ending December 31, 2007
|
$ |
138,332
|
||
Year
ending December 31, 2008
|
263,111
|
|||
Year
ending December 31, 2009
|
53,486
|
|||
Year
ending December 31, 2010
|
32,850
|
|||
Year
ending December 31, 2011
|
2,169
|
|||
Thereafter
|
3,334
|
|||
$ |
493,282
|
Nine
Months Ended September 30, 2007
|
||||||||||||
Federal
Funds
|
||||||||||||
Short-term
|
Purchased
|
|||||||||||
FHLB
|
Repurchase
|
and
Lines
|
||||||||||
(dollars
in thousands)
|
Advances
|
Agreements
|
of
Credit
|
|||||||||
Balance
at September 30
|
$ |
117,361
|
$ |
5,211
|
$ |
2,127
|
||||||
Average
balance outstanding for the period
|
69,770
|
6,063
|
2,168
|
|||||||||
Maximum
balance outstanding at
|
||||||||||||
any
month end during period
|
117,361
|
7,358
|
2,669
|
|||||||||
Weighted
average interest rate for the period
|
5.33 | % | 4.09 | % | 7.54 | % | ||||||
Weighted
average interest rate for balances
|
||||||||||||
outstanding
at September 30
|
5.11 | % | 3.61 | % | 7.25 | % |
Year
Ended December 31, 2006
|
||||||||||||
Federal
Funds
|
||||||||||||
Short-term
|
Purchased
|
|||||||||||
FHLB
|
Repurchase
|
and
Lines
|
||||||||||
(dollars
in thousands)
|
Advances
|
Agreements
|
of
Credit
|
|||||||||
Balance
at December 31
|
$ |
54,765
|
$ |
4,731
|
$ |
932
|
||||||
Average
balance outstanding for the period
|
123,953
|
5,793
|
1,026
|
|||||||||
Maximum
balance outstanding at
|
||||||||||||
any
month end during period
|
175,408
|
7,037
|
1,171
|
|||||||||
Weighted
average interest rate for the period
|
5.08 | % | 4.03 | % | 7.49 | % | ||||||
Weighted
average interest rate for balances
|
||||||||||||
outstanding
at December 31
|
5.39 | % | 4.08 | % | 7.75 | % |
Nine
Months Ended September 30, 2006
|
||||||||||||
Federal
Funds
|
||||||||||||
Purchased
|
||||||||||||
Short-term
|
and
|
|||||||||||
FHLB
|
Repurchase
|
Lines
of
|
||||||||||
Advances
|
Agreements
|
Credit
|
||||||||||
Balance
at September 30
|
$ |
84,399
|
$ |
5,216
|
$ |
807
|
||||||
Average
balance outstanding for the period
|
141,998
|
5,971
|
908
|
|||||||||
Maximum
balance outstanding at
|
||||||||||||
any
month end during period
|
175,408
|
7,037
|
1,164
|
|||||||||
Weighted
average interest rate for the period
|
5.01 | % | 4.00 | % | 7.60 | % | ||||||
Weighted
average interest rate for balances
|
||||||||||||
outstanding
at September 30
|
5.30 | % | 4.15 | % | 7.75 | % |
(dollars
in thousands)
|
||||
Year
Ending
|
||||
December
31,
|
Amount
|
|||
2007
|
$ |
889
|
||
2008
|
52,377
|
|||
2009
|
63,911
|
|||
2010
|
54,533
|
|||
2011
|
12,465
|
|||
Thereafter
|
99,093
|
|||
$ |
283,268
|
For
the Nine Months Ended
|
||||||||||||||||
September
30, 2007
|
September
30, 2006
|
|||||||||||||||
Weighted-
|
Weighted-
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Exercise
|
Exercise
|
|||||||||||||||
Options
|
Price
|
Options
|
Price
|
|||||||||||||
Outstanding,
January 1
|
349,080
|
$ |
17.83
|
361,740
|
$ |
17.41
|
||||||||||
Granted
|
-
|
-
|
-
|
-
|
||||||||||||
Exercised
|
-
|
-
|
(8,900 | ) |
4.89
|
|||||||||||
Forfeited
|
-
|
-
|
-
|
-
|
||||||||||||
Outstanding,
September 30
|
349,080
|
$ |
17.83
|
352,840
|
$ |
17.73
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||||||||||||||||
Wted.
Avg.
|
Aggregate
|
Aggregate
|
||||||||||||||||||||||||||||
Remaining
|
Intrinsic
|
Intrinsic
|
||||||||||||||||||||||||||||
Range
of
|
#
of
|
Contractual
|
Value
|
#
of
|
Value
|
|||||||||||||||||||||||||
exercise
price
|
shares
|
WAEP
|
Life
(yrs)
|
(in
thousands)
|
shares
|
WAEP
|
(in
thousands)
|
|||||||||||||||||||||||
$ |
4.63
- $6.00
|
83,600
|
$ |
5.34
|
5.10
|
$ |
1,082
|
83,600
|
$ |
5.34
|
1,082
|
|||||||||||||||||||
6.01
- 10.00
|
31,680
|
9.49
|
8.26
|
278
|
24,480
|
9.49
|
215
|
|||||||||||||||||||||||
10.01
- 17.50
|
3,500
|
17.43
|
6.42
|
3
|
3,500
|
17.43
|
3
|
|||||||||||||||||||||||
17.51
- 20.00
|
51,800
|
17.79
|
9.21
|
26
|
31,000
|
17.79
|
15
|
|||||||||||||||||||||||
20.01
- 25.93
|
178,500
|
25.19
|
7.82
|
-
|
178,500
|
25.19
|
-
|
|||||||||||||||||||||||
349,080
|
17.83
|
$ |
1,389
|
321,080
|
18.02
|
$ |
1,315
|
September
30,
|
||||
(dollars
in thousands)
|
2007
|
|||
Commitments
to extend credit:
|
||||
Revolving
home equity and
|
||||
credit
card lines
|
$ |
35,400
|
||
Construction
loans
|
85,010
|
|||
Other
loans
|
43,652
|
|||
Standby
letters of credit
|
13,006
|
|||
Total
|
$ |
177,068
|
To
be Well Capitalized
|
||||||||||||||||||||||||
Minimum
Required
|
under
Prompt Corrective
|
|||||||||||||||||||||||
Actual
|
Regulatory
Capital
|
Action
Provisions
|
||||||||||||||||||||||
(dollars
in thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
As
of September 30, 2007
|
||||||||||||||||||||||||
Total
Capital (to risk weighted assets)
|
||||||||||||||||||||||||
Summit
|
$ |
112,338
|
11.1 | % | $ |
81,234
|
8.0 | % | $ |
101,542
|
10.0 | % | ||||||||||||
Summit
Community
|
110,300
|
10.9 | % |
80,588
|
8.0 | % |
100,734
|
10.0 | % | |||||||||||||||
Tier
I Capital (to risk weighted assets)
|
||||||||||||||||||||||||
Summit
|
$ |
103,386
|
10.2 | % |
40,617
|
4.0 | % |
60,925
|
6.0 | % | ||||||||||||||
Summit
Community
|
101,347
|
10.1 | % |
40,294
|
4.0 | % |
60,441
|
6.0 | % | |||||||||||||||
Tier
I Capital (to average assets)
|
||||||||||||||||||||||||
Summit
|
$ |
103,386
|
8.0 | % |
39,009
|
3.0 | % |
65,015
|
5.0 | % | ||||||||||||||
Summit
Community
|
101,347
|
7.9 | % |
38,699
|
3.0 | % |
64,498
|
5.0 | % | |||||||||||||||
As
of December 31, 2006
|
||||||||||||||||||||||||
Total
Capital (to risk weighted assets)
|
||||||||||||||||||||||||
Summit
|
$ |
103,102
|
10.7 | % |
77,086
|
8.0 | % |
96,357
|
10.0 | % | ||||||||||||||
Summit
Community
|
59,684
|
10.4 | % |
45,911
|
8.0 | % |
57,388
|
10.0 | % | |||||||||||||||
Shenandoah
|
41,243
|
10.9 | % |
30,355
|
8.0 | % |
37,944
|
10.0 | % | |||||||||||||||
Tier
I Capital (to risk weighted assets)
|
||||||||||||||||||||||||
Summit
|
94,899
|
9.9 | % |
38,343
|
4.0 | % |
57,515
|
6.0 | % | |||||||||||||||
Summit
Community
|
55,041
|
9.6 | % |
22,934
|
4.0 | % |
34,401
|
6.0 | % | |||||||||||||||
Shenandoah
|
37,683
|
9.9 | % |
15,178
|
4.0 | % |
22,766
|
6.0 | % | |||||||||||||||
Tier
I Capital (to average assets)
|
||||||||||||||||||||||||
Summit
|
94,899
|
7.8 | % |
36,496
|
3.0 | % |
60,826
|
5.0 | % | |||||||||||||||
Summit
Community
|
55,041
|
7.4 | % |
22,314
|
3.0 | % |
37,190
|
5.0 | % | |||||||||||||||
Shenandoah
|
37,683
|
8.0 | % |
14,097
|
3.0 | % |
23,495
|
5.0 | % |
Table
I - Average Balance Sheet and Net Interest Income
Analysis
|
||||||||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||
For
the Nine Months Ended
|
||||||||||||||||||||||||
September
30, 2007
|
September
30, 2006
|
|||||||||||||||||||||||
Yield/
|
Average
|
Earnings/
|
Yield/
|
|||||||||||||||||||||
Average
|
Earnings/
|
Yield/
|
Expense
|
Rate
|
||||||||||||||||||||
Balance
|
Expense
|
Rate
|
Balance
|
(Restated)
|
(Restated)
|
|||||||||||||||||||
Interest
earning assets
|
||||||||||||||||||||||||
Loans,
net of unearned income
|
||||||||||||||||||||||||
Taxable
|
$ |
945,496
|
$ |
57,435
|
8.12 | % | $ |
857,851
|
$ |
50,180
|
7.82 | % | ||||||||||||
Tax-exempt
(1)
|
9,274
|
550
|
7.93 | % |
8,373
|
476
|
7.60 | % | ||||||||||||||||
Securities
|
||||||||||||||||||||||||
Taxable
|
214,602
|
8,216
|
5.12 | % |
189,768
|
6,837
|
4.82 | % | ||||||||||||||||
Tax-exempt
(1)
|
46,931
|
2,419
|
6.89 | % |
45,950
|
2,385
|
6.94 | % | ||||||||||||||||
Federal
funds sold and interest
|
||||||||||||||||||||||||
bearing
deposits with other banks
|
1,190
|
43
|
4.83 | % |
1,453
|
52
|
4.78 | % | ||||||||||||||||
Total
interest earning assets
|
1,217,493
|
68,663
|
7.54 | % |
1,103,395
|
59,930
|
7.26 | % | ||||||||||||||||
Noninterest
earning assets
|
||||||||||||||||||||||||
Cash
& due from banks
|
14,003
|
13,760
|
||||||||||||||||||||||
Premises
and equipment
|
22,207
|
23,552
|
||||||||||||||||||||||
Other
assets
|
29,132
|
26,160
|
||||||||||||||||||||||
Allowance
for loan losses
|
(8,564 | ) | (6,683 | ) | ||||||||||||||||||||
Total
assets
|
$ |
1,274,271
|
$ |
1,160,184
|
||||||||||||||||||||
Interest
bearing liabilities
|
||||||||||||||||||||||||
Interest
bearing demand deposits
|
$ |
227,461
|
$ |
6,120
|
3.60 | % | $ |
213,518
|
$ |
5,410
|
3.39 | % | ||||||||||||
Savings
deposits
|
43,449
|
561
|
1.73 | % |
40,826
|
311
|
1.02 | % | ||||||||||||||||
Time
deposits
|
536,784
|
19,856
|
4.95 | % |
428,224
|
13,601
|
4.25 | % | ||||||||||||||||
Short-term
borrowings
|
78,002
|
3,098
|
5.31 | % |
148,876
|
5,572
|
5.00 | % | ||||||||||||||||
Long-term
borrowings
|
||||||||||||||||||||||||
and
capital trust securities
|
227,914
|
9,226
|
5.41 | % |
176,250
|
6,977
|
5.29 | % | ||||||||||||||||
Total
interest bearing liabilities
|
1,113,610
|
38,861
|
4.67 | % |
1,007,694
|
31,871
|
4.23 | % | ||||||||||||||||
Noninterest
bearing liabilities
|
||||||||||||||||||||||||
and
shareholders' equity
|
||||||||||||||||||||||||
Demand
deposits
|
64,028
|
64,618
|
||||||||||||||||||||||
Other
liabilities
|
11,297
|
10,059
|
||||||||||||||||||||||
Shareholders'
equity
|
85,336
|
77,813
|
||||||||||||||||||||||
Total
liabilities and
|
||||||||||||||||||||||||
shareholders'
equity
|
$ |
1,274,271
|
$ |
1,160,184
|
||||||||||||||||||||
Net
interest earnings
|
$ |
29,802
|
$ |
28,059
|
||||||||||||||||||||
Net
yield on interest earning assets
|
3.27 | % | 3.40 | % | ||||||||||||||||||||
(1)
- Interest income on tax-exempt securities has been adjusted assuming
an
effective tax rate of 34% for all periods presented.
|
||||||||||||||||||||||||
The
tax equivalent adjustment resulted in an increase in interest income
of
$990,000 and $951,000 for the periods ended
|
||||||||||||||||||||||||
September
30, 2007 and September 30 2006, respectively.
|
Table
II - Changes in Interest Margin Attributable to Rate and
Volume
|
||||||||||||
(dollars
in thousands)
|
||||||||||||
For
the Nine Months Ended
|
||||||||||||
September
30, 2007 versus September 30, 2006
|
||||||||||||
Increase
(Decrease)
|
||||||||||||
Due
to Change in:
|
||||||||||||
Volume
|
Rate
|
Net
|
||||||||||
Interest
earned on:
|
|
|
|
|||||||||
Loans
|
|
|
|
|||||||||
Taxable
|
$ |
5,270
|
$ |
1,985
|
$ |
7,255
|
||||||
Tax-exempt
|
53
|
21
|
74
|
|||||||||
Securities
|
||||||||||||
Taxable
|
933
|
446
|
1,379
|
|||||||||
Tax-exempt
|
51
|
(17 | ) |
34
|
||||||||
Federal
funds sold and interest
|
||||||||||||
bearing
deposits with other banks
|
(9 | ) |
-
|
(9 | ) | |||||||
Total
interest earned on
|
||||||||||||
interest
earning assets
|
6,298
|
2,435
|
8,733
|
|||||||||
Interest
paid on:
|
||||||||||||
Interest
bearing demand
|
||||||||||||
deposits
|
364
|
346
|
710
|
|||||||||
Savings
deposits
|
21
|
229
|
250
|
|||||||||
Time
deposits
|
3,792
|
2,463
|
6,255
|
|||||||||
Short-term
borrowings
|
(2,797 | ) |
323
|
(2,474 | ) | |||||||
Long-term
borrowings and capital
|
||||||||||||
trust
securities
|
2,088
|
161
|
2,249
|
|||||||||
Total
interest paid on
|
||||||||||||
interest
bearing liabilities
|
3,468
|
3,522
|
6,990
|
|||||||||
Net
interest income
|
$ |
2,830
|
$ | (1,087 | ) | $ |
1,743
|
Noninterest
Income
|
|||||
Dollars
in thousands
|
For
the Quarter Ended
|
For
the Nine Months Ended
|
|||
September
30,
|
September
30,
|
||||
2006
|
2006
|
||||
2007
|
(Restated)
|
|
2007
|
(Restated)
|
|
Insurance
commissions
|
$ 1,303
|
$ 218
|
$ 1,719
|
$ 696
|
|
Service
fees
|
788
|
700
|
2,141
|
2,056
|
|
Net
cash settlement on interest rate swaps
|
(181)
|
(154)
|
(544)
|
(337)
|
|
Change
in fair value of interest rate swaps
|
742
|
579
|
695
|
(140)
|
|
Gain
(loss) on sale of assets
|
1
|
(4)
|
(31)
|
(8)
|
|
Other
|
253
|
147
|
679
|
420
|
|
Total
|
$ 2,906
|
$ 1,486
|
$ 4,659
|
$ 2,687
|
Table
III - Noninterest Expense
|
||||||||||||||||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||||||||||
For
the Quarter Ended September 30,
|
For
the Nine Months Ended September 30,
|
|||||||||||||||||||||||||||||||
Change
|
Change
|
|||||||||||||||||||||||||||||||
2007
|
$ |
%
|
2006
|
2007
|
$ |
%
|
2006
|
|||||||||||||||||||||||||
Salaries
and employee benefits
|
$ |
4,054
|
$ |
1,237
|
43.9 | % | $ |
2,817
|
$ |
10,518
|
$ |
1,597
|
17.9 | % | $ |
8,921
|
||||||||||||||||
Net
occupancy expense
|
466
|
79
|
20.4 | % |
387
|
1,292
|
113
|
9.6 | % |
1,179
|
||||||||||||||||||||||
Equipment
expense
|
496
|
20
|
4.2 | % |
476
|
1,436
|
15
|
1.1 | % |
1,421
|
||||||||||||||||||||||
Supplies
|
283
|
69
|
32.2 | % |
214
|
652
|
50
|
8.3 | % |
602
|
||||||||||||||||||||||
Professional
fees
|
176
|
(12 | ) | -6.4 | % |
188
|
543
|
(97 | ) | -15.2 | % |
640
|
||||||||||||||||||||
Amortization
of intangibles
|
87
|
49
|
128.9 | % |
38
|
163
|
50
|
44.2 | % |
113
|
||||||||||||||||||||||
Other
|
1,258
|
101
|
8.7 | % |
1,157
|
3,584
|
150
|
4.4 | % |
3,434
|
||||||||||||||||||||||
Total
|
$ |
6,820
|
$ |
1,543
|
29.2 | % | $ |
5,277
|
$ |
18,188
|
$ |
1,878
|
11.5 | % | $ |
16,310
|
Table
IV - Summary of Past Due Loans and Non-Performing
Assets
|
||||||||||||
(dollars
in thousands)
|
||||||||||||
September
30,
|
December
31,
|
|||||||||||
2007
|
2006
|
2006
|
||||||||||
Accruing
loans past due 90 days or more
|
$ |
5,279
|
$ |
660
|
$ |
4,638
|
||||||
Nonperforming
assets:
|
||||||||||||
Nonaccrual
loans
|
1,637
|
614
|
638
|
|||||||||
Foreclosed
properties
|
810
|
174
|
77
|
|||||||||
Repossessed
assets
|
5
|
6
|
-
|
|||||||||
Total
|
$ |
7,731
|
$ |
1,454
|
$ |
5,353
|
||||||
Total
nonperforming loans as a
|
||||||||||||
percentage
of total loans
|
0.69 | % | 0.14 | % | 0.57 | % | ||||||
Total
nonperforming assets as a
|
||||||||||||
percentage
of total assets
|
0.58 | % | 0.12 | % | 0.43 | % |
Table
V - Summary of Significant Changes in Financial
Position
|
||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||
Balance
|
Increase
(Decrease)
|
Balance
|
||||||||||||||
December
31,
|
Amount
|
Percentage
|
September
30,
|
|||||||||||||
2006
|
(Restated)
|
(Restated)
|
2007
|
|||||||||||||
Assets
|
||||||||||||||||
Securities
available for sale
|
$ |
247,874
|
31,415
|
12.7 | % | $ |
279,289
|
|||||||||
Loans,
net
|
916,045
|
70,392
|
7.7 | % |
986,437
|
|||||||||||
Intangible
assets
|
3,196
|
6,947
|
217.4 | % |
10,143
|
|||||||||||
Liabilities
|
||||||||||||||||
Deposits
|
$ |
888,688
|
$ | (60,089 | ) | -6.8 | % | $ |
828,599
|
|||||||
Short-term
borrowings
|
60,428
|
64,271
|
106.4 | % |
124,699
|
|||||||||||
Long-term
borrowings
|
||||||||||||||||
and
subordinated debentures
|
195,698
|
40,649
|
20.8 | % |
283,268
|
Long
|
Capital
|
|||||||||||
Term
|
Trust
|
Operating
|
||||||||||
(dollars
in thousands)
|
Debt
|
Securities
|
Leases
|
|||||||||
2007
|
$ |
889
|
$ |
-
|
$ |
280
|
||||||
2008
|
52,377
|
-
|
997
|
|||||||||
2009
|
63,911
|
-
|
431
|
|||||||||
2010
|
54,533
|
-
|
123
|
|||||||||
2011
|
12,465
|
-
|
89
|
|||||||||
Thereafter
|
79,504
|
19,589
|
200
|
|||||||||
Total
|
$ |
263,679
|
$ |
19,589
|
$ |
2,120
|
(dollars
in thousands)
|
2007
|
|||
Commitments
to extend credit:
|
||||
Revolving
home equity and
|
||||
credit
card lines
|
$ |
35,400
|
||
Construction
loans
|
85,010
|
|||
Other
loans
|
43,652
|
|||
Standby
letters of credit
|
13,006
|
|||
Total
|
$ |
177,068
|
Change
in
|
Estimated
% Change in Net
|
|||||||
Interest
Rates
|
Interest
Income Over:
|
|||||||
(basis
points)
|
0
- 12 Months
|
0
- 24 Months
|
||||||
Down
200 (1)
|
1.78 | % | 4.97 | % | ||||
Down
200, steepening yield curve (2)
|
3.31 | % | 11.24 | % | ||||
Up
100 (1)
|
0.72 | % | 0.36 | % | ||||
Up
200 (1)
|
1.19 | % | -5.15 | % | ||||
(1) assumes
a parallel shift in the yield curve
|
||||||||
(2)
assumes steepening curve whereby short term rates decline
by
|
||||||||
200
basis points, while long term rates decline by 50 basis
points
|
(a)
|
Restatement
|
•
|
|
implementing
additional management and oversight controls to review and approve
hedging
strategies and related documentation to ensure hedge accounting is
appropriately applied with respect to SFAS 133 and related
guidance;
|
•
|
retesting
our internal financial controls with respect to the deficiencies
related
to the material weakness to ensure they are operating effectively
to
ensure compliance with SFAS 133;
and
|
•
|
improving
training, education and accounting reviews to ensure that all relevant
personnel involved in derivatives transactions understand and apply
hedge
accounting in compliance with generally accepted accounting principles,
including SFAS 133 and its related
interpretations.
|
SUMMIT
FINANCIAL GROUP, INC.
|
|||
(registrant)
|
|||
By:
|
/s/
H. Charles Maddy, III
|
||
H.
Charles Maddy, III,
|
|||
President
and Chief Executive Officer
|
|||
By:
|
/s/
Robert S. Tissue
|
||
Robert
S. Tissue,
|
|||
Senior
Vice President and Chief Financial Officer
|
|||
By:
|
/s/
Julie R. Cook
|
||
Julie
R. Cook,
|
|||
Vice
President and Chief Accounting Officer
|
|||
Date: November 9,
2007
|