þ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 63-0833573 | |
(State or other jurisdiction of | (I.R.S.Employer Identification No.) | |
incorporation or organization) |
Large accelerated filer o | Accelerated filer o | Non-accelerated filer o | Smaller reporting company þ |
Common Stock | Par Value | Outstanding at March 27, 2008 | ||||||||||
Class A |
$ | .01 | 2,251,164 | Shares* | ||||||||
Class B |
$ | .01 | 0 | Shares |
* | Excludes 133,007 shares held as treasury stock. |
2
3
4
5
(Dollars in Thousands) | ||||||||||||
Interest Income | Average Rates | |||||||||||
Average Balance | Expense | Earned Paid | ||||||||||
2007 |
||||||||||||
Loans, net (1) |
$ | 251,348 | $ | 21,195 | 8.43 | % | ||||||
Taxable securities available for sale |
73,682 | 3,662 | 4.97 | % | ||||||||
Tax exempt sec available for sale (2) |
35,750 | 2,163 | 6.05 | % | ||||||||
Federal funds sold and repurchase agreements |
5,230 | 258 | 4.93 | % | ||||||||
Interest-bearing deposits with other
financial institutions |
12,832 | 667 | 5.20 | % | ||||||||
Total interest-earning assets |
$ | 381,137 | $ | 27,945 | 7.38 | % | ||||||
Saving deposits and demand deposits interest-bearing |
$ | 90,123 | $ | 2,052 | 2.28 | % | ||||||
Time deposits |
174,009 | 8,407 | 4.83 | % | ||||||||
Repurchase agreements |
40,909 | 1,708 | 4.18 | % | ||||||||
Other borrowed funds |
18,318 | 1,396 | 7.62 | % | ||||||||
Total interest-bearing liabilities |
$ | 323,359 | $ | 13,563 | 4.19 | % | ||||||
Net interest income/net yield on interest earning assets |
$ | 14,382 | 3.8 | % | ||||||||
Interest Income | Average Rates | |||||||||||
Average Balance | Expense | Earned Paid | ||||||||||
2006 |
||||||||||||
Loans, net (1) |
$ | 242,431 | $ | 20,815 | 8.59 | % | ||||||
Taxable securities available for sale |
43,275 | 2,112 | 4.88 | % | ||||||||
Tax exempt sec available for sale (2) |
31,870 | 1,912 | 6.00 | % | ||||||||
Federal funds sold and repurchase agreements |
8,535 | 434 | 5.08 | % | ||||||||
Interest-bearing deposits with other
financial institutions |
10,369 | 427 | 4.12 | % | ||||||||
Total interest-earning assets |
$ | 336,480 | $ | 25,700 | 7.64 | % | ||||||
Saving deposits and demand deposits interest-bearing |
$ | 79,120 | $ | 1,197 | 1.51 | % | ||||||
Time deposits |
143,241 | 5,846 | 4.08 | % | ||||||||
Repurchase agreements |
41,745 | 1,661 | 3.98 | % | ||||||||
Other borrowed funds |
16,380 | 1,052 | 6.42 | % | ||||||||
Total interest-bearing liabilities |
$ | 280,486 | $ | 9,756 | 3.48 | % | ||||||
Net interest income/net yield on interest earning assets |
$ | 15,944 | 4.74 | % | ||||||||
6
Average Balance | Expense | Earned Paid | ||||||||||
2005 |
||||||||||||
Loans, net (1) |
$ | 213,311 | $ | 15,786 | 7.40 | % | ||||||
Taxable securities available for sale |
42,604 | 1,822 | 4.28 | % | ||||||||
Tax exempt sec available for sale (2) |
26,117 | 1,575 | 6.03 | % | ||||||||
Federal funds sold and repurchase agreements |
9,784 | 243 | 2.48 | % | ||||||||
Interest-bearing deposits with other
financial institutions |
6,847 | 204 | 2.98 | % | ||||||||
Total interest-earning assets |
$ | 298,663 | $ | 19,630 | 6.57 | % | ||||||
Saving deposits and demand deposits interest-bearing |
$ | 74,362 | $ | 893 | 1.20 | % | ||||||
Time deposits |
122,387 | 3,290 | 2.69 | % | ||||||||
Repurchase agreements |
27,580 | 642 | 2.33 | % | ||||||||
Other borrowed funds |
13,500 | 678 | 5.02 | % | ||||||||
Total interest-bearing liabilities |
$ | 237,829 | $ | 5,503 | 2.31 | % | ||||||
Net interest income/net yield on interest earning assets |
$ | 14,127 | 4.73 | % | ||||||||
(1) | Loans on nonaccrual status have been included in the computation of average balances. | |
(2) | Yields on tax-exempt obligations have been computed on a full federal tax-equivalent basis using an income tax rate of 34% for 2007, 2006, and 2005. |
Interest Income | ||||||||||||||||||||||||||||
Average Balances | Expense | Variance as to | ||||||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | Variance | Rate | Volume | ||||||||||||||||||||||
$ | 251,348 | $ | 242,431 | Loans (Net) |
$ | 21,194 | $ | 20,815 | $ | 379 | $ | (368 | ) | $ | 747 | |||||||||||||
73,682 | 43,275 | Taxable SecuritiesAFS (1) |
3,692 | 2,112 | 1,580 | 122 | 1,458 | |||||||||||||||||||||
35,750 | 31,870 | Tax Exempt Securities AFS (2) |
2,164 | 1,912 | 252 | 20 | 232 | |||||||||||||||||||||
5,230 | 8,535 | Fed Funds Sold |
258 | 434 | (176 | ) | (12 | ) | (164 | ) | ||||||||||||||||||
12,832 | 10,369 | Interest Bearing Deposits |
637 | 427 | 210 | 97 | 113 | |||||||||||||||||||||
$ | 378,842 | $ | 336,480 | Total Earning Assets |
$ | 27,945 | $ | 25,700 | $ | 2,245 | $ | (141 | ) | $ | 2,386 | |||||||||||||
$ | 90,123 | $ | 79,120 | Savings and Interest Bearing Demand Deposits |
$ | 2,052 | $ | 1,197 | $ | 855 | $ | 312 | $ | 543 | ||||||||||||||
174,009 | 143,241 | Time Deposits |
8,407 | 5,846 | 2,561 | 1,368 | 1,193 | |||||||||||||||||||||
40,909 | 41,745 | Repurchase Agreements |
1,708 | 1,661 | 47 | 78 | (31 | ) | ||||||||||||||||||||
18,318 | 16,380 | Other Borrowed Funds |
1,396 | 1,052 | 344 | 138 | 205 | |||||||||||||||||||||
$ | 323,359 | $ | 280,486 | Total Interest Bearing Liabilities |
$ | 13,563 | $ | 9,756 | $ | 3,807 | $ | 1,896 | $ | 1,910 | ||||||||||||||
(1) | Available for Sale (AFS) | |
(2) | Yields on tax-exempt obligations have been computed on a full federal tax-equivalent basis using an income tax rate of 34% for 2007, 2006, and 2005. |
7
Interest Income | ||||||||||||||||||||||||||||
Average Balances | Expense | Variance as to | ||||||||||||||||||||||||||
2006 | 2005 | 2006 | 2005 | Variance | Rate | Volume | ||||||||||||||||||||||
$ | 242,431 | $ | 213,311 | Loans (Net) |
$ | 20,815 | $ | 15,786 | $ | 5,029 | $ | 2,684 | $ | 2,345 | ||||||||||||||
43,275 | 42,604 | Taxable SecuritiesAFS (1) |
2,112 | 1,822 | 290 | 30 | 260 | |||||||||||||||||||||
31,870 | 26,117 | Tax Exempt Securities AFS (2) |
1,912 | 1,575 | 337 | (15 | ) | 352 | ||||||||||||||||||||
8,535 | 9,784 | Fed Funds Sold |
434 | 243 | 191 | (52 | ) | 243 | ||||||||||||||||||||
10,369 | 6,847 | Interest Bearing Deposits |
427 | 204 | 223 | 132 | 91 | |||||||||||||||||||||
$ | 336,480 | $ | 298,663 | Total Earning Assets |
$ | 25,700 | $ | 19,630 | $ | 6,070 | $ | 2,779 | $ | 3,291 | ||||||||||||||
$ | 79,120 | $ | 74,362 | Savings and Interest Bearing Demand Deposits |
$ | 1,197 | $ | 893 | $ | 304 | $ | 255 | $ | 49 | ||||||||||||||
143,241 | 122,387 | Time Deposits |
5,846 | 3,290 | 2,556 | 1,732 | 824 | |||||||||||||||||||||
41,745 | 27,580 | Repurchase Agreements |
1,661 | 642 | 1,019 | 595 | 424 | |||||||||||||||||||||
16,380 | 13,500 | Other Borrowed Funds |
1,052 | 678 | 374 | 130 | 244 | |||||||||||||||||||||
$ | 280,486 | $ | 237,829 | Total Interest Bearing Liabilities |
$ | 9,756 | $ | 5,503 | $ | 4,253 | $ | 2,712 | $ | 1,541 | ||||||||||||||
(1) | Available for Sale (AFS) | |
(2) | Yields on tax-exempt obligations have been computed on a full federal tax-equivalent basis using an income tax rate of 34% for 2006 and 2005. |
8
2007 | 2006 | 2005 | ||||||||||||||||||||||
US Government Agencies
excluding Mortgage Backed
securities
Within one year |
$ | 22,434 | 4.28 | % | $ | 29,457 | 5.40 | % | $ | | 0.00 | % | ||||||||||||
1-5 years |
14,236 | 4.73 | % | 12,869 | 4.48 | % | 17,103 | 4.06 | % | |||||||||||||||
5-10 years |
21,943 | 5.49 | % | 11,785 | 5.48 | % | 2,000 | 4.89 | % | |||||||||||||||
After 10 years |
1,002 | 5.75 | % | 1,000 | 5.75 | % | | 0.00 | % | |||||||||||||||
Total |
$ | 59,615 | 4.86 | % | $ | 55,111 | 5.21 | % | $ | 19,103 | 4.15 | % | ||||||||||||
Mortgage Backed Securities
Within one year |
$ | 728 | 3.60 | % | $ | | 0.00 | % | $ | | 0.00 | % | ||||||||||||
1-5 years |
2,356 | 4.05 | % | 3,980 | 4.02 | % | 4,292 | 3.83 | % | |||||||||||||||
5-10 years |
4,620 | 4.05 | % | 6,000 | 4.05 | % | 8,358 | 4.06 | % | |||||||||||||||
After 10 years |
9,208 | 4.74 | % | 11,435 | 4.66 | % | 11,123 | 4.98 | % | |||||||||||||||
Total |
$ | 16,912 | 4.44 | % | $ | 21,415 | 4.37 | % | $ | 23,773 | 4.45 | % | ||||||||||||
State &
Municipal (1) Within one year |
$ | 469 | 4.06 | % | $ | 591 | 2.52 | % | $ | 1,000 | 3.13 | % | ||||||||||||
1-5 years |
6,318 | 3.90 | % | 5,169 | 3.88 | % | 4,709 | 3.76 | % | |||||||||||||||
5-10 years |
14,160 | 4.02 | % | 12,407 | 4.09 | % | 10,416 | 4.11 | % | |||||||||||||||
After 10 years |
14,471 | 4.02 | % | 14,482 | 4.01 | % | 12,769 | 4.01 | % | |||||||||||||||
Total |
$ | 35,418 | 4.00 | % | $ | 32,649 | 3.99 | % | $ | 28,894 | 3.97 | % | ||||||||||||
Totals |
$ | 111,945 | 4.52 | % | $ | 109,175 | 4.68 | % | $ | 71,770 | 4.18 | % | ||||||||||||
(1) | Yields on tax-exempt obligations have been computed on a full federal tax-equivalent basis using an income tax rate of 34% for 2007, 2006 and 2005. |
9
10
One year | One - five | After five | ||||||||||||||
or less | years | years | Total | |||||||||||||
Real estate construction |
$ | 9,045 | $ | 56,955 | $ | 2,699 | $ | 68,699 | ||||||||
Real estate mortgage
1-4 family |
615 | 27,264 | 13,860 | 41,739 | ||||||||||||
Real estate commercial |
671 | 40,611 | 13,281 | 54,563 | ||||||||||||
Real estate other |
1,201 | 16,959 | 13,377 | 31,537 | ||||||||||||
Agricultural |
490 | 7,719 | 1,045 | 9,254 | ||||||||||||
Commercial |
3,202 | 32,362 | 10,566 | 46,130 | ||||||||||||
Other loans |
1,412 | 11,494 | 2,310 | 15,216 | ||||||||||||
Totals |
$ | 16,636 | $ | 193,364 | $ | 57,138 | $ | 267,138 | ||||||||
Prime | LIBOR | Other | Total | |||||||||||||
Real estate construction |
$ | 49,275 | $ | 4,517 | $ | | $ | 53,792 | ||||||||
Real estate mortgage
1-4 family |
16,035 | | | 16,035 | ||||||||||||
Real estate commercial |
19,723 | 707 | 20,430 | |||||||||||||
Real estate other |
11,087 | 425 | 11,512 | |||||||||||||
Agricultural |
1,920 | 1,920 | ||||||||||||||
Commercial |
18,369 | | | 18,369 | ||||||||||||
Other loans |
667 | | | 667 | ||||||||||||
Totals |
$ | 117,076 | $ | 5,224 | $ | 425 | $ | 122,725 | ||||||||
11
Descriptions | 2007 | 2006 | 2005 | |||||||||||
A | Loans accounted for on
a nonaccrual basis |
$ | 11,079 | $ | 1,570 | $ | 1,406 | |||||||
B | Loans which are contractually
past due ninety days or more
as to interest or principal payments
(excluding balances included in (A)
above) |
26 | 9 | 4 | ||||||||||
C | Loans, the terms of which have been
renegotiated to provide a reduction
or deferral of interest or principal
because of a deterioration in the
financial position of the borrower. |
54 | 197 | 318 | ||||||||||
D | Other non-performing assets |
551 | 621 | 1,131 | ||||||||||
Total |
$ | 11,710 | $ | 2,397 | $ | 2,859 | ||||||||
12
2007 | 2006 | 2005 | ||||||||||
Average amount of loans outstanding, net |
$ | 251,348 | $ | 243,546 | $ | 213,311 | ||||||
Allowance for loan losses beginning January 1 |
$ | 3,011 | $ | 3,028 | $ | 2,562 | ||||||
Loans Charged off: |
||||||||||||
Commercial, financial and
agriculture |
(226 | ) | (960 | ) | (365 | ) | ||||||
Real estate mortgage |
| | | |||||||||
Installment loans to
individuals |
(213 | ) | (95 | ) | (108 | ) | ||||||
Total Charged off |
(439 | ) | (1,055 | ) | (473 | ) | ||||||
Recoveries during the period
Commercial, financial and
agriculture |
12 | 35 | 2 | |||||||||
Real estate mortgage |
| | | |||||||||
Installment loans to
individuals |
17 | 45 | 57 | |||||||||
Total Recoveries |
29 | 80 | 59 | |||||||||
Loans Charged off, net |
(410 | ) | (975 | ) | (414 | ) | ||||||
Other Adjustments |
(102 | ) | | |||||||||
Additions to the allowance charged to operations |
1,380 | 1,060 | 880 | |||||||||
$ | 3,981 | $ | 3,011 | $ | 3,028 | |||||||
Ratio of net charge offs during the period to
average loans outstanding |
0.16 | % | 0.40 | % | 0.19 | % |
13
Percentage of Loans to | |||||||||||||||||||||||||
Allowance | Total Loans | ||||||||||||||||||||||||
2007 | 2006 | 2005 | 2007 | 2006 | 2005 | ||||||||||||||||||||
Commercial, financial
and agricultural |
$ | 2,964 | $ | 2,173 | $ | 2,271 | 53.5 | % | 54.2 | % | 70.1 | % | |||||||||||||
Real estate construction |
336 | 116 | 91 | 25.7 | % | 24.2 | % | 8.5 | % | ||||||||||||||||
Real estate mortgage
1-4 family |
554 | 563 | 454 | 15.6 | % | 15.4 | % | 15.6 | % | ||||||||||||||||
Installment loans to
individuals |
127 | 159 | 212 | 5.2 | % | 6.2 | % | 5.8 | % | ||||||||||||||||
Total |
$ | 3,981 | $ | 3,011 | $ | 3,028 | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||
14
Average | Average | ||||||||||||||||||||||||
Deposits | Rate Paid | ||||||||||||||||||||||||
2007 | 2006 | 2005 | 2007 | 2006 | 2005 | ||||||||||||||||||||
Noninterest-bearing
demand deposits |
$ | 60,446 | $ | 63,833 | $ | 63,211 | 0 | % | 0 | % | 0 | % | |||||||||||||
Interest bearing |
|||||||||||||||||||||||||
Demand |
71,593 | 57,613 | 49,350 | 2.80 | % | 1.98 | % | 1.38 | % | ||||||||||||||||
Savings |
18,530 | 21,507 | 25,012 | 0.25 | % | 0.25 | % | 0.25 | % | ||||||||||||||||
Time |
174,009 | 143,241 | 122,387 | 4.83 | % | 4.08 | % | 2.68 | % | ||||||||||||||||
$ | 264,132 | $ | 222,361 | $ | 196,749 | 3.96 | % | 3.17 | % | 2.05 | % | ||||||||||||||
15
$100,000 or Greater | ||||||||
Certificates of | Other Time | |||||||
Deposit | Deposits | |||||||
Maturity |
||||||||
Three months or less |
$ | 31,338 | $ | 28,895 | ||||
Three to six months |
14,496 | 23,163 | ||||||
Six to twelve months |
27,995 | 26,611 | ||||||
Twelve months or more |
13,595 | 20,242 | ||||||
Totals |
$ | 87,424 | $ | 98,911 | ||||
Maximum Outstanding | Average | Average interest | Ending | Average interest | ||||||||||||||||
at any month end | balance | rate | balance | rate at year end | ||||||||||||||||
2007 |
||||||||||||||||||||
Securities sold under
agreements to repurchase |
$ | 60,504 | $ | 40,909 | 4.18 | % | $ | 41,204 | 3.34 | % | ||||||||||
Other short term borrowings |
$ | 1,044 | $ | 422 | 6.09 | % | $ | 692 | 1.02 | % | ||||||||||
2006 |
||||||||||||||||||||
Securities sold under
agreements to repurchase |
$ | 47,133 | $ | 41,745 | 3.98 | % | $ | 44,410 | 4.17 | % | ||||||||||
Other short term borrowings |
$ | 872 | $ | 362 | 5.25 | % | $ | 857 | 3.49 | % | ||||||||||
2005 |
||||||||||||||||||||
Securities sold under
agreements to repurchase |
$ | 34,429 | $ | 27,580 | 2.30 | % | $ | 34,429 | 3.14 | % | ||||||||||
Other short term borrowings |
$ | 1,001 | $ | 346 | 3.45 | % | $ | 1,001 | 3.45 | % |
16
2007 | 2006 | 2005 | ||||||||||
Return on average assets |
0.23 | % | 0.84 | % | 0.88 | % | ||||||
Return on average equity |
3.28 | % | 11.08 | % | 10.93 | % | ||||||
Dividend pay-out ratio |
65.22 | % | 21.43 | % | 23.08 | % | ||||||
Ratio of average equity to
average assets |
7.12 | % | 7.55 | % | 8.02 | % |
17
Ending Balances | Down 200 | Up 200 | ||||||||||
as of 12/31/07 | Basis Points | Basis Points | ||||||||||
Earning Assets: |
||||||||||||
Cash & Short-term Investments |
$ | 36,547,422 | -57.21 | % | 8.34 | % | ||||||
Investment securities, taxable |
78,072,734 | -1.96 | % | 7.47 | % | |||||||
Investment securities, tax-exempt |
35,418,999 | -6.16 | % | -0.11 | % | |||||||
Loans |
267,137,723 | -18.58 | % | 18.28 | % | |||||||
Total Assets |
$ | 417,176,878 | -16.80 | % | 16.00 | % | ||||||
Interest Bearing Liabilities: |
||||||||||||
Interest Bearing Deposits |
$ | 119,740,850 | -39.74 | % | 38.70 | % | ||||||
Certificates of Deposit less than $100,000 |
93,890,301 | -24.84 | % | 24.84 | % | |||||||
Certificates of Deposit greater than $100,000 |
92,424,525 | -24.97 | % | 24.97 | % | |||||||
Total Interest Bearing Deposits |
306,055,676 | -27.86 | % | 27.65 | % | |||||||
Other short
term borrowings & securities sold under agreements to repurchase
|
41,895,519 | -85.78 | % | 114.88 | % | |||||||
Federal Home Loan Bank borrowings |
1,774,700 | 0.68 | % | -0.68 | % | |||||||
Total Purchased Funds |
43,670,219 | -74.64 | % | 99.98 | % | |||||||
Total Liabilities |
$ | 349,725,895 | -31.69 | % | 33.58 | % | ||||||
Net Interest Income |
-7.55 | % | 5.08 | % |
* | Information pertains to the Bank only |
18
19
20
21
(1) | 5,000,000 shares of Class A common stock, $.01 par value per share, of which 2,384,171 shares are issued and 2,251,164 are outstanding and held by approximately 820 shareholders of record, as of March 27, 2008. | ||
(2) | 250,000 shares of Class B common stock, $.01 par value per share, none of which were issued, as of March 27, 2008. |
22
23
24
2007 | 2006 | |||||||
Interest income (1) |
$ | 27,945 | $ | 25,700 | ||||
Interest expense |
13,563 | 9,756 | ||||||
Net interest income |
14,382 | 15,944 | ||||||
Provision for loan losses |
1,380 | 960 | ||||||
Net interest income after
provision for loan losses
on a tax equivalent basis |
13,002 | 14,984 | ||||||
Less: tax equivalent adjustment |
735 | 650 | ||||||
Net interest income after
provision for loan losses |
$ | 12,267 | $ | 14,334 | ||||
(1) | Income on tax-exempt obligations has been computed on a full federal tax-equivalent (FTE) basis using an income tax rate of 34% for 2007 and 2006. |
25
2007 | 2006 | |||||||
Service Charge Income |
$ | 1,035,779 | $ | 907,655 | ||||
Nonsufficient Fund Charges, net |
1,978,692 | 1,833,652 | ||||||
Mortgage Origination Fees |
213,071 | 261,473 | ||||||
Investment Securities Gains, (net) |
(3,780 | ) | (4,879 | ) | ||||
Other |
768,810 | 914,312 | ||||||
$ | 3,992,572 | $ | 3,912,213 | |||||
26
2007 | 2006 | |||||||
Salaries and benefits |
$ | 8,315,265 | $ | 7,353,896 | ||||
Net occupancy |
2,596,804 | 2,368,030 | ||||||
Other |
4,541,315 | 4,366,672 | ||||||
Total |
$ | 15,453,384 | $ | 14,088,598 | ||||
27
2007 | 2006 | |||||||
Commercial, financial and
agriculture |
$ | 142,857,221 | $ | 133,174,048 | ||||
Real estate construction |
68,699,154 | 59,392,025 | ||||||
Real estate mortgage |
41,738,820 | 37,899,222 | ||||||
Installment loans to
indiviuals |
13,842,528 | 15,173,427 | ||||||
Totals |
$ | 267,137,723 | $ | 245,638,722 | ||||
28
29
Index to Financial Statements | Page(s) | |
Report of Independent Registered Public Accounting Firm
|
F1 | |
Consolidated Balance Sheets as of December 31,
2007 and 2006
|
F2 | |
Consolidated Statements of Operations for
the years ended December 31, 2007 and 2006
|
F3 | |
Consolidated Statements of Stockholders
Equity and Other Comprehensive Income for
the years ended December 31, 2007 and 2006
|
F4 | |
Consolidated Statements of Cash Flows for
the years ended December 31, 2007 and 2006
|
F5 | |
Notes to Consolidated Financial
Statements December 31, 2007 and 2006
|
F6 |
30
31
32
(a)
|
(1 | ) | The financial statements listed in the Index to Financial Statements contained in Item 8 hereof are filed as part of this Annual Report on Form 10-K. | |||
(2 | ) | Financial statement schedules have been omitted as inapplicable. | ||||
(3 | ) | The Exhibits listed below are filed as part of this Report. Management contracts and compensatory plans and arrangements required to be filed pursuant to Item 15(b) are identified by an asterisk (*). | ||||
1.1 | Purchase Agreement, dated as of September 27, 2006, among the Registrant, United Bancorp Capital Trust II and TWE, Ltd., as Purchaser (Incorporated by reference herein from Exhibit 1.1 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2006). | |||||
3.1 | Restated Certificate of Incorporation of the Registrant (Incorporated by reference herein from Exhibit 3a to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1988). | |||||
3.1.1 | Certificate of Amendment to Restated Certificate of Incorporation Of the Registrant (Incorporated by reference herein from Exhibit 3.1.1 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended March 31, 1999). | |||||
3.2 | Amended and Restated Bylaws of the Registrant (Incorporated by reference herein from Exhibit 3.2 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1992). | |||||
4.1 | Junior Subordinated Indenture, dated as of September 27, 2006, by and between the Registrant and Wilmington Trust Company, as Trustee (Incorporated by reference herein from Exhibit 4.1 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2006). | |||||
4.2 | United Bancorp Capital Trust II Amended and Restated Trust Agreement, dated as of September 27, 2006, among the Registrant, as Depositor, Wilmington Trust Company, as Property Trustee, Wilmington Trust Company, as Delaware Trustee and Robert R. Jones, III and Allen O. Jones, as Administrative Trustees (Incorporated by reference herein from Exhibit 4.2 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2006). | |||||
4.3 | United Bancorp Capital Trust II Guarantee Agreement, dated as of September 27, 2006, by and between the Registrant, as Guarantor and Wilmington Trust Company, as Guarantee Trustee (Incorporated by reference herein from Exhibit 4.3 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2006). | |||||
33
4.4 | Common Securities Subscription Agreement, dated as of September 27, 2006, by and between United Bancorp Capital Trust II and the Registrant (Incorporated by reference herein from Exhibit 4.4 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2006). | |||||
4.5 | Junior Subordinated Note Subscription Agreement, dated as of September 27, 2006, by and between United Bancorp Capital Trust II and the Registrant (Incorporated by reference herein from Exhibit 4.5 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2006). | |||||
10.1 | Form of Employment Agreement between United Bank and Robert R. Jones, III(Incorporated by reference herein from Exhibit 10.1 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1997).* | |||||
10.2 | Supplemental Agreement between United Bank, the Registrant, and Robert R. Jones, III (Incorporated by reference herein from Exhibit 10.2 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 1998)*. | |||||
10.3 | 1998 Stock Option Plan of United Bancorporation of Alabama, Inc. (Incorporated by reference herein from Exhibit 3.1.1 to Registrants Quarterly Report on Form 10-Q for the Quarter Ended March 31, 1999). | |||||
10.4 | 1999 Employee Stock Purchase Plan of United Bancorporation of Alabama, Inc.
(incorporated herein by reference from Appendix A to the Registrants definitive proxy statement dated April 10, 2000)*. |
|||||
10.5 | Supplemental Compensation and Amendment Agreement between United Bank and Robert R. Jones, III (Incorporated by reference herein from Exhibit 10.4 to the Registrants Quarterly Report on Form 10-Q for the Quarter Ended June 30, 2001).* | |||||
10.6 | Placement Agreement for Floating Rate Cumulative Trust Preferred Securities of United Bancorp Capital Trust I effective as of June 27, 2002 among the Registrant, United Bancorp Capital Trust I and SAMCO Capital Markets, a division of Service Asset Management Company (Incorporated by reference herein from Exhibit 1.1 to the Registrants report on Form 8-K dated June 27, 2002). | |||||
10.7 | Indenture effective as of June 27, 2002, by and between the Registrant and Wells Fargo Bank, National Association, as Trustee (Incorporated by reference herein from Exhibit 4.1 to the Registrants report on Form 8-K dated June 27, 2002). | |||||
10.8 | United Bancorp Capital Trust I Amended and Restated Trust Agreement effective as of June 27, 2002, among the Registrant as Depositor, Wells Fargo Bank, National Association, as Property Trustee, Wells Fargo Delaware Trust Company, as Resident Trustee and Robert R. Jones, III, Mitchell D. Staples and Charles E. Karrick, as Administrative Trustees (Incorporated by reference herein from Exhibit 4.2 to the Registrants report on Form 8-K dated June 27, 2002). | |||||
34
10.9 | Trust Preferred Securities Guarantee Agreement effective as of June 27, 2002, by and between the Registrant and Wells Fargo Bank, National Association (Incorporated by reference herein from Exhibit 4.3 to the Registrants report on Form 8-K dated June 27, 2002). | |||||
10.10 | United Bancorporation of Alabama, Inc. 2007 Equity Incentive Plan (Incorporated by reference to Appendix A to the Registrants Definitive Proxy Statement on Schedule 14A filed with the Securities and Exchange Commission on April 9, 2007.* | |||||
10.11 | First Amendment to Supplemental Compensation and Amendment Agreement between the Registrant and Robert R. Jones, III, dated as of December 12, 2007 and effective January 1, 2008 (Incorporated by reference herein from Exhibit 10.12 to the Registrants report on Form 8-K dated December 12, 2007).* | |||||
10.12 | Employment Agreement between United Bank and Allen O. Jones, Jr. (filed herewith). | |||||
21 | Subsidiaries of the Registrant. | |||||
23 | Consent of Independent Registered Public Accounting Firm (Mauldin & Jenkins, LLC) | |||||
31.1 | Certification of Chief Executive Officer under Securities Exchange Act Rules 13a-15(e) and 15d- 15(e) | |||||
31.2 | Certification of Chief Financial Officer under Securities Exchange Act Rules 13a-15(e) and 15d- 15(e) | |||||
32.1 | Certificate pursuant to 18 U.S.C Section 1350 | |||||
32.2 | Certificate pursuant to 18 U.S.C Section 1350 |
35
UNITED BANCORPORATION OF ALABAMA, INC.(Registrant) |
||||
BY: /s/Robert R. Jones, III | ||||
Robert R. Jones, III | ||||
President and Chief Executive Officer March 27, 2008 |
||||
SIGNATURES | CAPACITY IN WHICH SIGNED | DATE | ||
/s/ Robert R. Jones, III
|
President, Chief Executive Officer, and Director | March 27, 2008 | ||
Robert R. Jones, III
|
||||
/s/ Allen O. Jones, Jr.
|
Senior Vice
President Chief Financial Officer (Principal Financial and Principal Accounting Officer) |
March 27, 2008 | ||
/s/ William J. Justice
|
Director | March 27, 2008 | ||
William J. Justice |
||||
/s/ David D. Swift
|
Director | March 27, 2008 | ||
/s/ Dale M. Ash
|
Director | March 27, 2008 | ||
/s/ Michael Andreoli
|
Director | March 27, 2008 | ||
/s/ L. Walter Crim
|
Director | March 27, 2008 | ||
/s/ J. W. Trawick
|
Director | March 27, 2008 |
36
2007 | 2006 | |||||||
Assets |
||||||||
Cash and due from banks |
$ | 17,571,893 | $ | 19,558,529 | ||||
Interest bearing deposits in banks |
31,547,422 | 31,645,717 | ||||||
Federal funds sold |
5,000,000 | 0 | ||||||
Cash and short-term investments |
54,119,315 | 51,204,246 | ||||||
Interest
bearing deposits with other Securities available for sale, at fair value (amortized cost of
$111,718,759 and $109,175,484 at December 31, 2007 and 2006,
respectively) |
111,945,701 | 108,410,473 | ||||||
Loans |
267,137,723 | 245,638,722 | ||||||
Less: Allowance for loan losses |
3,981,922 | 3,011,731 | ||||||
Net loans |
263,155,801 | 242,626,991 | ||||||
Premises and equipment, net |
16,808,578 | 11,796,175 | ||||||
Interest receivable |
3,952,077 | 3,579,922 | ||||||
Intangible assets |
934,763 | 917,263 | ||||||
Other assets |
6,385,725 | 7,635,904 | ||||||
Total assets |
$ | 457,301,960 | $ | 426,170,974 | ||||
Liabilities and Stockholders Equity |
||||||||
Deposits: |
||||||||
Non-interest bearing |
$ | 62,854,927 | $ | 64,993,029 | ||||
Interest bearing |
306,047,638 | 261,842,434 | ||||||
Total deposits |
368,902,565 | 326,835,463 | ||||||
Securities sold under agreements to repurchase |
41,203,851 | 44,410,101 | ||||||
Advances from Federal Home Loan Bank of Atlanta |
1,774,700 | 6,939,500 | ||||||
Treasury, tax, and loan account |
691,668 | 857,015 | ||||||
Interest Payable |
1,161,362 | 937,314 | ||||||
Accrued expenses and other liabilities |
1,336,424 | 1,144,008 | ||||||
Notes payable to Trusts, net of debt issuance costs
of $111,147 in 2006 |
10,310,000 | 14,322,853 | ||||||
Total liabilities |
425,380,570 | 395,446,254 | ||||||
Stockholders equity: |
||||||||
Class A common stock, $0.01 par value.
Authorized 5,000,000 shares; issued and outstanding,
2,383,097 and 2,375,471 shares in 2007 and 2006, respectively |
23,831 | 23,755 | ||||||
Class B common stock, $0.01 par value.
Authorized 250,000 shares; no shares issued or outstanding |
0 | 0 | ||||||
Preferred stock of $.01 par value. Authorized
250,000 shares; no shares issued or outstanding |
0 | 0 | ||||||
Additional paid in capital |
5,916,367 | 5,673,088 | ||||||
Unearned stock based compensation |
(51,403 | ) | 0 | |||||
Accumulated other comprehensive
income (loss), net of tax |
122,105 | (475,478 | ) | |||||
Retained earnings |
26,700,500 | 26,341,116 | ||||||
32,711,400 | 31,562,481 | |||||||
Less: 134,654 and 142,789 treasury shares, at cost, respectively |
790,010 | 837,761 | ||||||
Total stockholders equity |
31,921,390 | 30,724,720 | ||||||
Total liabilities and stockholders equity |
$ | 457,301,960 | $ | 426,170,974 | ||||
F-2
2007 | 2006 | |||||||
Interest income: |
||||||||
Interest and fees on loans |
$ | 21,194,540 | $ | 20,814,959 | ||||
Interest on investment securities available for sale: |
||||||||
Taxable |
3,661,508 | 2,095,191 | ||||||
Nontaxable |
1,428,219 | 1,261,694 | ||||||
Total investment income |
5,089,727 | 3,356,885 | ||||||
Other interest income |
925,634 | 878,384 | ||||||
Total interest income |
27,209,901 | 25,050,228 | ||||||
Interest expense: |
||||||||
Interest on deposits |
10,458,704 | 7,042,421 | ||||||
Interest on other borrowed funds |
3,103,958 | 2,713,470 | ||||||
Total interest expense |
13,562,662 | 9,755,891 | ||||||
Net interest income |
13,647,239 | 15,294,337 | ||||||
Provision for loan losses |
1,380,000 | 960,000 | ||||||
Net interest income after
provision for loan losses |
12,267,239 | 14,334,337 | ||||||
Noninterest income: |
||||||||
Service charge on deposits |
3,014,471 | 2,741,307 | ||||||
Commission on credit life |
57,499 | 45,666 | ||||||
Investment securities losses, net |
(3,780 | ) | (4,879 | ) | ||||
Other |
924,382 | 1,130,119 | ||||||
Total noninterest income |
3,992,572 | 3,912,213 | ||||||
Noninterest expense: |
||||||||
Salaries and benefits |
8,315,265 | 7,353,896 | ||||||
Net occupancy expense |
2,596,804 | 2,368,030 | ||||||
Other |
4,541,315 | 4,366,672 | ||||||
Total noninterest expense |
15,453,384 | 14,088,598 | ||||||
Earnings before income tax expense (benefits) |
806,427 | 4,157,952 | ||||||
Income tax expense (benefits) |
(225,331 | ) | 1,022,882 | |||||
Net earnings |
$ | 1,031,758 | $ | 3,135,070 | ||||
Basic earnings per share |
$ | 0.46 | $ | 1.41 | ||||
Basic weighted average shares outstanding |
2,240,010 | 2,225,269 | ||||||
Diluted earnings per share |
$ | 0.46 | $ | 1.40 | ||||
Diluted weighted average shares outstanding |
2,251,838 | 2,232,279 |
F-3
Accumulated | Unearned | |||||||||||||||||||||||||||||||||||
Additional | other | Stock | Total | |||||||||||||||||||||||||||||||||
Common | paid in | Retained | comprehensive | Based | Treasury | stockholders | Comprehensive | |||||||||||||||||||||||||||||
Shares | stock | Capital | earnings | income (loss) | Compensation | stock | equity | Income | ||||||||||||||||||||||||||||
Balance December 31, 2005 |
2,366,871 | $ | 23,669 | $ | 5,445,822 | $ | 23,874,164 | $ | (512,299 | ) | $ | 0 | $ | (805,711 | ) | $ | 28,025,645 | |||||||||||||||||||
Net earnings |
3,135,070 | 3,135,070 | $ | 3,135,070 | ||||||||||||||||||||||||||||||||
Other comprehensive income (Note 18) |
36,821 | 36,821 | 36,821 | |||||||||||||||||||||||||||||||||
Comprehensive income |
$ | 3,171,891 | ||||||||||||||||||||||||||||||||||
Cash dividends declared ($.30 per share) |
(668,118 | ) | (668,118 | ) | ||||||||||||||||||||||||||||||||
Exercise of stock options |
8,600 | 86 | 135,304 | 135,390 | ||||||||||||||||||||||||||||||||
Tax benefit from exercise of stock options |
8,701 | 8,701 | ||||||||||||||||||||||||||||||||||
Purchase of trreasury shares |
(63,750 | ) | (63,750 | ) | ||||||||||||||||||||||||||||||||
Treasury shares issued to
dividend reinvestment plan |
64,864 | 31,700 | 96,564 | |||||||||||||||||||||||||||||||||
Stock-based compensation |
18,397 | 18,397 | ||||||||||||||||||||||||||||||||||
Balance December 31, 2006 |
2,375,471 | $ | 23,755 | $ | 5,673,088 | $ | 26,341,116 | $ | (475,478 | ) | $ | 0 | $ | (837,761 | ) | $ | 30,724,720 | |||||||||||||||||||
Net earnings |
1,031,758 | 1,031,758 | $ | 1,031,758 | ||||||||||||||||||||||||||||||||
Other comprehensive income (Note 18) |
597,583 | 597,583 | 597,583 | |||||||||||||||||||||||||||||||||
Comprehensive income |
$ | 1,629,341 | ||||||||||||||||||||||||||||||||||
Cash dividends declared ($.30 per share) |
(672,374 | ) | (672,374 | ) | ||||||||||||||||||||||||||||||||
Exercise of stock options |
2,000 | 20 | 22,380 | 22,400 | ||||||||||||||||||||||||||||||||
Tax benefit from exercise of stock options |
5,313 | 5,313 | ||||||||||||||||||||||||||||||||||
Treasury shares issued to
dividend reinvestment plan |
96,425 | 41,411 | 137,836 | |||||||||||||||||||||||||||||||||
Treasury shares issued to
employee stock purchase plan |
10,649 | 6,340 | 16,989 | |||||||||||||||||||||||||||||||||
Restricted Stock Grants |
5,626 | 56 | 101,212 | (101,268 | ) | 0 | ||||||||||||||||||||||||||||||
Stock-based compensation |
7,300 | 49,865 | 57,165 | |||||||||||||||||||||||||||||||||
Balance December 31, 2007 |
2,383,097 | $ | 23,831 | $ | 5,916,367 | $ | 26,700,500 | $ | 122,105 | $ | (51,403 | ) | $ | (790,010 | ) | $ | 31,921,390 | |||||||||||||||||||
F-4
2007 | 2006 | |||||||
Cash flows from operating activities |
||||||||
Net earnings |
$ | 1,031,758 | $ | 3,135,070 | ||||
Adjustments to reconcile net earnings to net
cash provided by operating activities |
||||||||
Provision for loan losses |
1,380,000 | 960,000 | ||||||
Depreciation of premises and equipment |
1,183,299 | 1,217,193 | ||||||
Net amortization of premium on investment securities |
206,900 | 72,812 | ||||||
Loss on sales of investment securities available for sale, net |
3,780 | 4,879 | ||||||
Gain on sale of other real estate |
(28,516 | ) | (12,501 | ) | ||||
Stock-based compensation |
57,165 | 18,397 | ||||||
Gain on disposal of equipment |
(3,786 | ) | (3,987 | ) | ||||
Deferred income taxes |
(471,729 | ) | 238,646 | |||||
Writedown of other real estate |
90,000 | 278,100 | ||||||
Increase in interest receivable |
(372,155 | ) | (506,390 | ) | ||||
(Increase) decrease in other assets |
334,530 | (877,072 | ) | |||||
Increase in interest payable |
224,048 | 341,684 | ||||||
Increase (decrease) in accrued expenses and other liabilities |
237,621 | (719,149 | ) | |||||
Net cash provided by operating activities |
3,872,915 | 4,147,682 | ||||||
Cash flows from investing activities |
||||||||
Proceeds from maturities, calls, and principal
repayments of investment securities available for sale |
114,141,651 | 8,615,708 | ||||||
Proceeds from sales of investment securities available for sale |
18,055,198 | 1,743,150 | ||||||
Purchases of investment securities available for sale |
(134,974,231 | ) | (47,832,178 | ) | ||||
Net increase in loans |
(22,113,810 | ) | (16,544,981 | ) | ||||
Purchases of premises and equipment, net |
(6,176,578 | ) | (3,192,253 | ) | ||||
Proceeds from sale of premises and equipmet |
24,662 | 24,832 | ||||||
Insurance claim received |
1,038,775 | | ||||||
Proceeds from sale of other real estate |
173,016 | 484,901 | ||||||
Net cash used in investing activities |
(29,831,317 | ) | (56,700,821 | ) | ||||
Cash flows from financing activities |
||||||||
Net increase in deposits |
42,067,102 | 35,814,992 | ||||||
Net increase (decrease) in securities sold under
agreements to repurchase |
(3,206,250 | ) | 9,980,727 | |||||
Cash dividends |
(701,936 | ) | (668,118 | ) | ||||
Exercise of stock options |
22,400 | 135,390 | ||||||
Tax benefit from exercise of common stock |
5,313 | 8,701 | ||||||
Purchase of treasury stock |
| (63,750 | ) | |||||
Proceeds from sale of treasury stock |
16,989 | | ||||||
Advances from FHLB Atlanta |
| 5,000,000 | ||||||
Repayments of advances from FHLB Atlanta |
(5,164,800 | ) | (7,173,415 | ) | ||||
Proceeds from Trust Preferred Issuance |
| 10,000,000 | ||||||
Redemption of Trust Preferred (net unamortized issuance costs) |
(4,000,000 | ) | | |||||
Decrease in other borrowed funds |
(165,347 | ) | (143,985 | ) | ||||
Net cash provided by financing activities |
28,873,471 | 52,890,542 | ||||||
Net increase in cash and short-term investments |
2,915,069 | 337,403 | ||||||
Cash and short-term investments, beginning of period |
51,204,246 | 50,866,843 | ||||||
Cash and short-term investments, end of period |
$ | 54,119,315 | $ | 51,204,246 | ||||
Supplemental disclosures |
||||||||
Cash paid during the period for: |
||||||||
Interest |
$ | 13,338,614 | $ | 9,414,207 | ||||
Income taxes |
94,454 | 1,564,073 | ||||||
Noncash transactions |
||||||||
Transfer of loans to other real estate
through foreclosure |
$ | 205,000 | $ | 240,000 |
F-5
(1) | Summary of Significant Accounting Policies |
(a) | Principles of Consolidation | ||
The accompanying consolidated financial statements include the financial statements of United Bancorporation of Alabama, Inc. (the Corporation) and its wholly owned subsidiary United Bank (the Bank), collectively referred to as the Corporation. Significant inter-company balances and transactions have been eliminated in consolidation. | |||
(b) | Market Concentrations | ||
The Corporation operates primarily in one business segment, commercial banking, in Southwest Alabama and Northwest Florida. | |||
(c) | Basis of Presentation | ||
The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ significantly from those estimates. | |||
Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses. In connection with the determination of the allowance for loan losses, management obtains independent appraisals for significant properties. | |||
Management believes the allowance for losses on loans is appropriate. While management uses available information to recognize losses on loans, future additions to the allowance may be necessary based on changes in economic conditions, particularly in Southwest Alabama and Northwest Florida. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Corporations allowance for losses on loans. Such agencies may require the Corporation to recognize additions to the allowance based on their judgments about information available to them at the time of their examination. | |||
(d) | Cash and Short-Term Investments | ||
The Corporation considers due from banks, interest-bearing deposits in banks, and federal funds sold to be cash and short-term investments. Federal funds are generally sold for one-day periods. | |||
(e) | Investment Securities | ||
Investment securities are classified in one of three portfolios: (i) trading account securities, (ii) held to maturity securities, and (iii) securities available for sale. Trading account securities are stated at fair value. Investment securities held to maturity are stated at cost adjusted for amortization of premiums and accretion of discounts. Investment securities available for sale are stated at fair value with any unrealized gains and losses reported in a separate component of stockholders equity, net of tax effect, until realized. Once realized, gains and losses on investment securities available for sale are reflected in current period earnings. As of December 31, 2007 and 2006 all investment securities were classified as available for sale. |
F-6
Net gains and losses on the sale of investment securities available for sale, computed on the specific identification method, are shown separately in noninterest income in the consolidated statements of operations. Accretion of discounts and amortization of premiums are calculated on the effective interest method over the anticipated life of the security. | |||
A decline in the fair value of any security below amortized cost that is deemed other than temporary is charged to income resulting in the establishment of a new cost basis for the security or the securities call date, whichever comes first. | |||
(f) | Loans | ||
Interest income on loans is credited to earnings based on the principal amount outstanding at the respective rate of interest. Accrual of interest on loans is discontinued when a loan becomes contractually past due by 90 days or more with respect to interest or principal. When a loan is placed on nonaccrual status, all interest previously accrued, but not collected, is charged against current period interest income. Income on such loans is then recognized only to the extent that cash is received and where the future collection of principal is probable. Interest accruals are recorded on such loans only when they are brought fully current with respect to interest and principal and when, in the judgment of management, the loans are estimated to be fully collectible as to both principal and interest. | |||
As of December 31, 2007 and December 31, 2006, approximately 64% and 61%, respectively, of the Corporations loans were commercial loans. The Corporations commercial customers are primarily small to middle market enterprises. The Corporation also specializes in agricultural loans, which represented approximately 15% of the Corporations total loans at both December 31, 2007 and December 31, 2006, respectively. | |||
(g) | Allowance for Loan Losses | ||
Management considers a loan to be impaired when it is probable that the Corporation will be unable to collect all amounts due according to the contractual terms of the loan agreement. When a loan is considered impaired, the amount of impairment is measured based on the present value of expected future cash flows discounted at the loans effective interest rate. If the loan is collateral-dependent, the fair value of the collateral is used to determine the amount of impairment. Impairment losses are included in the allowance for loan losses through a charge to the provision for loan losses. Impaired loans are charged off against the allowance when such loans are deemed to be uncollectible. Subsequent recoveries are added to the allowance. | |||
When a loan is considered impaired, cash receipts are applied under the contractual terms of the loan agreement, first to principal and then to interest income. Once the recorded principal balance has been reduced to zero, future cash receipts are recognized as interest income, to the extent that any interest has not been recognized. Any further cash receipts are recorded as recoveries of any amount previously charged off. | |||
A loan is also considered impaired if its terms are modified in a troubled debt restructuring. For those accruing impaired loans, cash receipts are typically applied to principal and interest receivable in accordance with the terms of the restructured loan agreement. Interest income is recognized on these loans using the accrual method of accounting. |
F-7
The ultimate ability to collect a substantial portion of the Corporations loan portfolio is susceptible to changes in economic and market conditions in the geographic area served by the Corporation and various other factors. | |||
Additions to the allowance for loan losses are based on managements evaluation of the loan portfolio under current economic conditions, past loan loss experience and such other factors, which, in managements judgment, deserve recognition in estimating loan losses. Loans are charged-off when, in the opinion of management, such loans are deemed to be uncollectible. Subsequent recoveries are added to the allowance. | |||
(h) | Premises and Equipment | ||
Land is carried at cost. Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. | |||
(i) | Other Real Estate | ||
Other real estate represents property acquired through foreclosure or deeded to the Corporation in lieu of foreclosure on real estate mortgage loans on which borrowers have defaulted. Other real estate is carried in other assets at the lower of cost or fair value, adjusted for estimated selling costs. Reductions in the balance of other real estate at the date of foreclosure are charged to the allowance for loan losses. Subsequent valuation decreases in the carrying value of other real estate as well as costs to carry other real estate are recognized as charges to noninterest expense. As of December 31, 2007 and 2006, the Corporation had $550,776 and $620,776, respectively, in other real estate. | |||
(j) | Intangible Assets | ||
Intangible assets represent purchased assets that lack physical substance but can be identified because of contractual or other legal rights. Under the provisions of SFAS No. 142, intangible assets with indefinite useful lives are not amortized, but instead are tested for impairment at least annually. Intangible assets that have finite lives are amortized over their estimated useful lives and are also subject to impairment testing. The Corporations intangible assets have indefinite useful lives and are not subject to amortization. See Note 6 for summaries of the Corporations intangible assets. | |||
(k) | Income Taxes | ||
The Corporation accounts for income taxes under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. | |||
(l) | Stock Based Compensation | ||
At December 31, 2007, the Corporation had options and other equity awards outstanding under two stock-based employee compensation plans, which are described more fully in Note 12. Effective, January 1, 2006, the Corporation adopted FASB No. 123R, Share-Based Payment, whereby compensation cost is recognized for all stock-based payments based upon the grant-date fair value. |
F-8
(m) | Earnings per Share | ||
Basic and diluted earnings per share are computed on the weighted average number of shares outstanding in accordance with SFAS No. 128, Earnings Per Share. Note 13 provides additional disclosure information regarding earnings per share. | |||
(n) | Recent Accounting Pronouncements | ||
In September 2006, the FASB issued Statement No. 157, Fair Value Measurements. The Statement provides guidance for using fair value to measure assets and liabilities. It defines fair value, establishes a framework for measuring fair value under generally accepted accounting principles and expands disclosures about fair value measurement. Under the Statement, fair value refers to the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants in the market in which the reporting entity transacts. It clarifies the principle that fair value should be based on the assumptions market participants would use when pricing the asset or liability. In support of this principle, the Statement establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. Under the Statement, fair value measurements would be separately disclosed by level within the fair value hierarchy. Statement No. 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007 and is not expected to have a material impact on the Corporations financial condition or results of operations. | |||
In February 2007, the FASB issued Statement No. 159, The Fair Value Option for Financial Assets and Financial Liabilities Including an Amendment of FASB Statement No. 115. The Statement permits an entity to choose to measure many financial instruments and certain other items at fair value at specified election dates. A business entity will report unrealized gains and losses on items for which the fair value option has been elected in earnings at each subsequent reporting date. The fair value option may be applied instrument by instrument (with a few exceptions), is irrevocable (unless a new election date occurs) and is applied only to entire instruments and not to portions of instruments. Most of the provisions in Statement 159 are elective; however, the amendment to FASB Statement No. 115, Accounting for Certain Investments in Debt and Equity Securities, applies to all entities with available-for-sale and trading securities. Statement No. 159 is effective as of the beginning of an entitys first fiscal year that begins after November 15, 2007 and is not expected to have a material impact on the Corporations financial condition or results of operations. | |||
In December 2007, the FASB issued Statement No. 141 (Revised 2007), Business Combinations. The Statement will significantly change the accounting for business combinations, as an acquiring entity will be required to recognize all the assets and liabilities assumed in a transaction at the acquisition-date fair value with limited exceptions. The Statement changes the accounting treatment for several specific items, such as acquisition costs, noncontrolling interests (formerly referred to as minority interests), contingent liabilities, restructuring costs and changes in deferred tax asset valuation allowances. The Statement also includes a substantial number of new disclosure requirements. Statement No. 141R applies prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2008. Early adoption is prohibited. The Corporation is currently evaluating the impact the adoption of this statement will have on the accounting for future acquisitions and business combinations. | |||
In December 2007, the FASB issued Statement No. 160, Noncontrolling Interests in Consolidated Financial Statements An Amendment of ARB No. 51. The Statement establishes new accounting and reporting standards for the noncontrolling interest (formerly referred to as minority interests) in a subsidiary and for the deconsolidation of a subsidiary. Statement No. 160 is effective for fiscal years, and interim periods within those fiscal years, beginning on our after December 15, 2008 and |
F-9
early adoption is prohibited. The Corporation currently does not have any noncontrolling interests and is evaluating the impact the adoption of this statement will have on the accounting for future business combinations and ventures. | |||
(o) | Reclassifications | ||
Certain items on the consolidated balance sheets for the year ended December 31, 2006 have been reclassified, with no effect on total assets, to be consistent with the classifications adopted for the year ended December 31, 2007 |
(2) | Cash and Due From Banks |
The Bank is required by the Federal Reserve Bank to maintain daily cash balances. These balances were $2,048,000 and $2,984,000 at December 31, 2007 and 2006, respectively. |
F-10
(3) | Investment Securities |
The amortized cost and fair value of investment securities available for sale at December 31, 2007 and 2006 were as follows: |
Gross | Gross | |||||||||||||||
Amortized | unrealized | unrealized | Fair | |||||||||||||
cost | gains | losses | value | |||||||||||||
2007: |
||||||||||||||||
U.S. government sponsored agencies,
excluding mortgage-backed
securities |
$ | 59,297,311 | $ | 349,616 | $ | (32,722 | ) | $ | 59,614,205 | |||||||
State and political subdivisions |
35,446,149 | 223,688 | (250,838 | ) | 35,418,999 | |||||||||||
Mortgage-backed securities |
16,975,299 | 81,329 | (144,131 | ) | 16,912,497 | |||||||||||
$ | 111,718,759 | $ | 654,633 | $ | (427,691 | ) | $ | 111,945,701 | ||||||||
2006: |
||||||||||||||||
U.S. government sponsored agencies,
excluding mortgage-backed
securities |
$ | 55,111,730 | $ | 49,238 | $ | (268,097 | ) | $ | 54,892,871 | |||||||
State and political subdivisions |
32,648,697 | 232,723 | (230,686 | ) | 32,650,734 | |||||||||||
Mortgage-backed securities |
21,415,057 | 14,215 | (562,404 | ) | 20,866,868 | |||||||||||
$ | 109,175,484 | $ | 296,176 | $ | (1,061,187 | ) | $ | 108,410,473 | ||||||||
The FASB Emerging Issues Task Force Issue 03-01, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments requires disclosure of certain information about other than temporary impairments in the market value of securities. Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Corporation to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. |
F-11
Those investment securities which have an unrealized loss position at December 31, 2007 and 2006, are detailed below: |
2007 | Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
Unrealized | Unrealized | Unrealized | ||||||||||||||||||||||
Description of Securities | Fair Value | losses | Fair Value | losses | Fair Value | losses | ||||||||||||||||||
U.S. Government sponsored agencies &
mortgage-backed securities |
$ | 21,639,799 | $ | 33,336 | $ | 14,188,655 | $ | 143,517 | $ | 35,828,454 | $ | 176,853 | ||||||||||||
State and political subdivdisions |
7,418,877 | 127,547 | 9,069,492 | 123,291 | 16,488,369 | 250,838 | ||||||||||||||||||
Total temporarily impaired
securities |
$ | 29,058,676 | $ | 160,883 | $ | 23,258,147 | $ | 266,808 | $ | 52,316,823 | $ | 427,691 | ||||||||||||
2006 | Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
Unrealized | Unrealized | Unrealized | ||||||||||||||||||||||
Description of Securities | Fair Value | losses | Fair Value | losses | Fair Value | losses | ||||||||||||||||||
U.S. Government sponsored agencies &
mortgage-backed securities |
$ | 11,416,997 | $ | 100,759 | $ | 32,802,651 | $ | 729,742 | $ | 44,219,648 | $ | 830,501 | ||||||||||||
State and political subdivdisions |
6,115,311 | 57,643 | 10,235,173 | 173,043 | 16,350,484 | 230,686 | ||||||||||||||||||
Total temporarily impaired
securities |
$ | 17,532,308 | $ | 158,402 | $ | 43,037,824 | $ | 902,785 | $ | 60,570,132 | $ | 1,061,187 | ||||||||||||
In analyzing an issuers financial condition, management considers whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies has occurred, and industry analysts reports. As management has the ability to hold debt securities until maturity, or for the foreseeable future if classified as available for sale, no declines are deemed to be other than temporary. | |||
The amortized cost and fair value of investment securities available for sale at December 31, 2007, categorized by contractual maturity are shown below. Expected maturities may differ from contractual maturities for mortgage-backed securities because borrowers may have the right to call or prepay obligations with or without prepayment penalties. Therefore, these securities are not presented by maturity class in the following table. |
F-12
Amortized | Fair | |||||||
cost | value | |||||||
Investment securities available for sale: |
||||||||
Due in one year or less |
$ | 22,928,317 | $ | 22,902,542 | ||||
Due after one year through five years |
20,379,868 | 20,554,022 | ||||||
Due after five years through ten years |
35,825,067 | 36,103,296 | ||||||
Due after ten years |
15,610,208 | 15,473,344 | ||||||
Subtotal |
94,743,460 | 95,033,204 | ||||||
Mortgage-backed securities |
16,975,299 | 16,912,497 | ||||||
Total |
$ | 111,718,759 | $ | 111,945,701 | ||||
Gross gains of $139 and gross losses of $3,919 were realized on sales of investment securities available for sale in 2007. Gross gains of $3,886 and gross losses of $8,765 were realized on sales of investment securities available for sale in 2006. | |||
Securities with carrying values of approximately $102,745,000 and $69,210,000 at December 31, 2007 and 2006, respectively, were pledged to secure public and trust deposits as required by law and for other purposes. |
(4) | Loans and Allowance for Loan Losses | |
At December 31, 2007 and 2006, the composition of the loan portfolio was as follows: |
2007 | 2006 | |||||||
Real estate construction |
$ | 68,699,154 | $ | 59,392,025 | ||||
Real estate 1- 4 family residential mortgage |
41,738,820 | 37,899,222 | ||||||
Real estate commercial |
54,562,891 | 56,294,859 | ||||||
Real estate other |
31,537,613 | 23,699,403 | ||||||
Agricultural |
9,254,558 | 13,238,214 | ||||||
Commercial |
46,129,553 | 38,653,631 | ||||||
Other loans |
15,215,134 | 16,461,368 | ||||||
Total |
$ | 267,137,723 | $ | 245,638,722 | ||||
F-13
A summary of the transactions in the allowance for loan losses for the years ended December 31, 2007 and 2006 follows: |
2007 | 2006 | |||||||
Balance, beginning of year |
$ | 3,011,731 | $ | 3,028,847 | ||||
Provision charged to earnings |
1,380,000 | 960,000 | ||||||
Less loans charged-off |
(439,297 | ) | (1,157,350 | ) | ||||
Plus loan recoveries |
29,488 | 80,185 | ||||||
Net charge-offs |
(409,809 | ) | (1,077,165 | ) | ||||
Other adjustments |
| 100,050 | ||||||
Balance, end of year |
$ | 3,981,922 | $ | 3,011,731 | ||||
Impaired loans, which consist of loans on which the accrual of interest had been discontinued or reduced totaled $11,710,174 and $1,766,960 as of December 31, 2007 and 2006, respectively. The majority of the impaired loans is comprised of 7 loans totaling $10,959,402 against which specific reserves in the amount of $1,825,820, 16.65% of the balance, have been provided. | ||
The average amount of impaired loans for the year 2007 and 2006, totaled approximately, $5,212,000 and $2,477,000, respectively. If these loans had been current throughout their terms, interest income would have been increased by $685,398 and $123,917, for 2007 and 2006, respectively. At December 31, 2007 and 2006, the Corporation had no other significant impaired loans. There was no significant amount of interest income recognized from impaired loans for the years ended December 31, 2007 and 2006. | ||
During 2007, certain executive officers and directors of the Corporation, including their immediate families and companies with which they are associated, were loan customers of the Bank. Total loans outstanding and available lines of credit to these related parties at December 31, 2007 and 2006, totaled $7,854,404 and $6,583,666, respectively. Such loans are made in the ordinary course of business at normal credit terms, including interest rate and collateral requirements, and do not represent more than a normal credit risk. | ||
(5) | Premises and Equipment | |
At December 31, 2007 and 2006, premises and equipment were as follows: |
2007 | 2006 | |||||||
Land |
$ | 5,042,293 | $ | 3,341,231 | ||||
Buildings and leasehold improvements (depreciated over
5 to 50 years) |
12,787,606 | 9,341,067 | ||||||
Furniture, fixtures, and equipment (depreciated over
3 to 10 years) |
7,477,361 | 6,727,116 | ||||||
Automobiles (depreciated over 3 years) |
113,081 | 106,024 | ||||||
Construction in process |
364,391 | 88,986 | ||||||
25,784,732 | 19,604,424 | |||||||
Less accumulated depreciation |
8,976,154 | 7,808,249 | ||||||
$ | 16,808,578 | $ | 11,796,175 | |||||
F-14
The balance of construction in process associated with building projects that are in process, but are not complete, are anticipated to cost approximately $5,370,000. | ||
Depreciation expense for the year ended December 31, 2007 and 2006 was $1,183,299 and $1,217,193, respectively. | ||
(6) | Intangible Assets | |
Florida Charter - On July 2, 2004, the Corporation acquired a State of Florida banking charter from a financial institution. Subsequent to the purchase, the charter was terminated but the Corporation retained the legal right to branch into Florida through its existing Alabama bank charter. The Corporation accounts for the charter cost as an indefinite lived intangible asset because the legal right acquired does not have an expiration date under Florida banking laws and there is no renewal process to keep the branching rights. The Corporation tests the intangible asset each September 30 for impairment. At December 31, 2007, the Corporation operates two branch offices in Florida. | ||
For the years ended December 31, 2007 and 2006, no impairment was recorded related to the intangible asset. As of December 31, 2007 and 2006, the Corporation had recorded $917,263 in intangible assets related to the cost of the charter. | ||
Internet Domain Address - On March 21, 2007, the Bank purchased the rights to the internet domain name www.unitedbank.com for $17,500. This internet domain is defined as an intangible asset with an indefinite life under FAS 142 and, as such, is not required to be amortized over any period of time. | ||
(7) | Deposits | |
At December 31, 2007 and 2006, deposits were as follows: |
2007 | 2006 | |||||||
Noninterest bearing accounts |
$ | 62,854,927 | $ | 64,993,029 | ||||
NOW accounts |
84,770,810 | 68,550,299 | ||||||
Money market investment accounts |
17,692,439 | 19,554,738 | ||||||
Savings account |
17,248,660 | 18,626,579 | ||||||
Time deposits: |
||||||||
Time deposits less than $100,000 |
98,911,207 | 86,467,042 | ||||||
Time deposits greater than $100,000 |
87,424,522 | 68,643,776 | ||||||
Total deposits |
$ | 368,902,565 | $ | 326,835,463 | ||||
F-15
2007 | 2006 | |||||||
NOW accounts |
$ | 1,334,097 | $ | 704,904 | ||||
Money market investment accounts |
671,496 | 438,237 | ||||||
Savings accounts |
45,980 | 53,401 | ||||||
Time deposits: |
||||||||
Time deposit less than $100,000 |
6,634,034 | 4,104,442 | ||||||
Time deposit greater than $100,000 |
1,773,097 | 1,741,437 | ||||||
Total interst expense on deposits |
$ | 10,458,704 | $ | 7,042,421 | ||||
Due in one year |
$ | 152,675,496 | ||
Due in one to two years |
18,746,976 | |||
Due in two to three years |
4,946,662 | |||
Due in three to four years |
4,819,290 | |||
Due in four to five years |
5,147,305 | |||
$ | 186,335,729 | |||
(8) | Securities Sold Under Agreements to Repurchase |
F-16
(9) | Borrowed Funds |
2007 | ||||||||
Maturity date | Interest rate | |||||||
May 2012 |
7.41 | % | 52,801 | |||||
July 2017 |
6.93 | % | 650,000 | |||||
August 2017 |
6.84 | % | 106,275 | |||||
June 2020 |
4.62 | % | 808,333 | |||||
July 2020 |
7.54 | % | 157,291 | |||||
Total (weighted average rate of 5.94%) |
$ | 1,774,700 | ||||||
2006 | ||||||||
Maturity date | Interest rate | |||||||
May 2012 |
7.41 | % | 64,534 | |||||
April 2013 |
4.53 | % | 5,000,000 | |||||
July 2017 |
6.93 | % | 715,000 | |||||
August 2017 |
6.84 | % | 117,175 | |||||
June 2020 |
4.62 | % | 873,000 | |||||
July 2020 |
7.54 | % | 169,791 | |||||
Total (weighted average rate of 4.92%) |
$ | 6,939,500 | ||||||
(10) | Notes Payable to Trust |
F-17
F-18
(11) | Income Taxes |
2007 | 2006 | |||||||
Current: |
||||||||
Federal |
$ | 226,407 | $ | 736,314 | ||||
State |
19,991 | 47,924 | ||||||
Total |
246,398 | 784,238 | ||||||
Deferred: |
||||||||
Federal |
(419,277 | ) | 174,232 | |||||
State |
(52,452 | ) | 64,414 | |||||
Total |
(471,729 | ) | 238,646 | |||||
Total income tax expense |
$ | (225,331 | ) | $ | 1,022,884 | |||
2007 | 2006 | |||||||
Income tax at statutory rate |
$ | 274,525 | $ | 1,413,704 | ||||
Increase (decrease) resulting from: |
||||||||
Tax exempt interest |
(540,041 | ) | (471,962 | ) | ||||
Interest disallowance |
76,963 | 55,465 | ||||||
State income tax net of federal benefit |
(21,424 | ) | 74,143 | |||||
Premium amortization on tax exempt
investment securities |
22,733 | 21,892 | ||||||
Cash surrendered value of life insurance |
(30,850 | ) | (29,165 | ) | ||||
GoZone tax credits |
(26,429 | ) | (30,032 | ) | ||||
Other, net |
19,192 | (11,161 | ) | |||||
$ | (225,331 | ) | $ | 1,022,884 | ||||
F-19
2007 | 2006 | |||||||
Deferred tax assets: |
||||||||
Loans, principally due to the allowance for loan losses |
$ | 1,129,131 | $ | 809,953 | ||||
Other real estate, principally due to differences in
carrying value |
37,079 | 3,874 | ||||||
Deferred compensation |
239,453 | 160,604 | ||||||
AMT credit carryover |
202,417 | | ||||||
Investment securities available for sale |
| 306,000 | ||||||
Interest rate floor |
| 13,594 | ||||||
Other |
2,987 | 28,694 | ||||||
Total deferred tax assets |
1,611,067 | 1,322,719 | ||||||
Deferred tax liabilities: |
||||||||
Premises and equipment, principally due to difference
in depreciation |
415,589 | 286,794 | ||||||
Investment securities available for sale |
81,410 | | ||||||
Discount accretion |
34,996 | 29,605 | ||||||
Other |
86,932 | 83,599 | ||||||
Total deferred tax liabilities |
618,927 | 399,998 | ||||||
Net deferred tax assets |
$ | 992,140 | $ | 922,721 | ||||
F-20
(12) | Stock Based Compensation | |
Stock Options |
Weighted | ||||||||
average | ||||||||
Shares under | exercise price | |||||||
option | per share | |||||||
Balance at December 31, 2005 |
70,200 | $ | 14.70 | |||||
Granted |
6,000 | 16.67 | ||||||
Surrendered |
(12,000 | ) | (15.75 | ) | ||||
Exercised |
(8,600 | ) | (15.75 | ) | ||||
Balance at December 31, 2006 |
55,600 | $ | 14.50 | |||||
Granted |
| |||||||
Surrendered |
| |||||||
Exercised |
(2,000 | ) | 11.20 | |||||
Balance at December 31, 2007 |
53,600 | $ | 14.38 | |||||
2007 | 2006 | |||||||
Aggregate intrinsic value
of outstanding options |
$ | 220,837 | $ | 235,437 | ||||
Aggregate intrinsic value
of exercisable options |
$ | 215,037 | $ | 227,637 |
F-21
2007 | ||||||||||||||||
Weighted average | ||||||||||||||||
Exercise price per share | remaining contractual | Weighted average | ||||||||||||||
Outstanding: | Shares under option | life in years | exercise price | |||||||||||||
$ | 8.00 | 2,800 | 1.3 | $ | 8.00 | |||||||||||
11.25 | 8,160 | 1.3 | 11.25 | |||||||||||||
12.87 | 8,160 | 2.0 | 12.87 | |||||||||||||
15.65 | 8,960 | 3.1 | 15.65 | |||||||||||||
15.75 | 12,160 | 5.0 | 15.75 | |||||||||||||
16.00 | 3,200 | 8.2 | 16.00 | |||||||||||||
16.25 | 8,160 | 4.0 | 16.25 | |||||||||||||
18.00 | 2,000 | 8.6 | 18.00 | |||||||||||||
53,600 | 3.6 | $ | 14.38 | |||||||||||||
Exercisable: | ||||||||||||||||
$ | 8.00 | 2,800 | 1.3 | $ | 8.00 | |||||||||||
11.25 | 8,160 | 1.3 | 11.25 | |||||||||||||
12.87 | 8,160 | 2.0 | 12.87 | |||||||||||||
15.65 | 8,960 | 3.1 | 15.65 | |||||||||||||
15.75 | 12,160 | 5.0 | 15.75 | |||||||||||||
16.00 | 1,200 | 8.0 | 16.00 | |||||||||||||
16.25 | 8,160 | 5.0 | 16.25 | |||||||||||||
18.00 | 800 | 8.6 | 18.00 | |||||||||||||
50,400 | 3.5 | $ | 14.60 | |||||||||||||
F-22
2007 Equity Incentive Plan. The United Bancorporation of Alabama, Inc. 2007 Equity Incentive Plan (the 2007 Plan) provides for the grant of stock options, stock appreciation rights, restricted stock awards (discussed below), performance units, or any combination thereof to officers, directors, and employees of the Corporation to purchase up to an aggregate of 308,000 shares of Class A Stock. As of December 31, 2007, 300,374 shares of stock could be granted in the future. The changes in outstanding options are as follows: |
Weighted | ||||||||
average | ||||||||
Shares under | exercise price | |||||||
option | per share | |||||||
Balance at December 31, 2006 |
| |||||||
Granted |
2,000 | $ | 18.50 | |||||
Surrendered |
| |||||||
Exercised |
| | ||||||
Balance at December 31, 2007 |
2,000 | $ | 18.50 | |||||
The shares outstanding and exercisable had no intrinsic values as of December 31, 2007 as the strike price was equal to the fair market value of $18.50. | |||
At December 31, 2007, 400 optioned shares were exercisable at a price of $18.50 per share. When options are exercised, par value of the shares issued is recorded as an addition to common stock, and the remainder of the proceeds (including any tax benefit, if applicable) is credited to capital surplus. The following table summarizes information about stock options outstanding at December 31, 2007. | |||
Stock options outstanding and exercisable on December 31, 2007 were as follows: |
2007 | ||||||||||||
Weighted average | ||||||||||||
remaining contractual | Weighted average | |||||||||||
Exercise price per share Outstanding: | Shares under option | life in years | exercise price | |||||||||
2,000 | 9.9 | $ | 18.50 | |||||||||
$18.50 |
2,000 | 9.9 | $ | 18.50 | ||||||||
Exercisable: |
||||||||||||
400 | 9.9 | $ | 18.50 | |||||||||
$18.50 |
400 | 9.9 | $ | 18.50 | ||||||||
Grant-date fair value is measured on the date of grant using an option-pricing model with market assumptions. The grant-date fair values are amortized into expense on a straight-line basis over the vesting period. The company applies the Black-Scholes-Merton option-pricing model which requires the use of highly subjective assumptions, including but not limited to, expected stock price volatility, term, dividend rates, forfeiture rates, and risk-free interest rates, which if changed can materially affect fair value estimates. | |||
The following is a summary of our weighted average assumptions used to estimate the weighted-average per share fair value of options granted on the date of grant using the Black-Scholes-Merton option-pricing model. |
F-23
2007 | 2006 | |||||||
Weighted-average expected life (in years) |
10.00 | 6.67 | ||||||
Expected Volatility |
20.00 | % | 20.00 | % | ||||
Risk-free interest rate |
4.15 | % | 5.02 | % | ||||
Expected dividend yield |
1.62 | % | 1.90 | % | ||||
Weighted-average fair value of
options granted during the period |
$ | 5.47 | $ | 4.26 |
Cash received from the exercise of options was $22,400 and $135,390 for the years ended December 31, 2007 and 2006, respectively. The tax benefit realized for the tax deductions from options exercise of the share-based payment arrangements totaled $5,313 and $8,701 for the years ended December 31, 2007 and 2006. | |||
As of December 31, 2007, there was $22,664 of total unrecognized compensation costs related to the nonvested share based compensation arrangements granted under the 1998 and 2007 Plans. That cost is expected to be recognized over a period of 4 years. | |||
Restricted Stock | |||
On October 5, 2007, two restricted stock awards were made to employees totaling 5,626 shares of restricted common stock with an aggregate per share fair market value of $18.00. The first award of 2,620 shares was made with a six month vesting period. The Corporation recognized $47,160 of stock based compensation expense as of the award date. The second award of 3,006 shares has a duration of 60 months with vesting of one-third of the award on the third, fourth, and fifth anniversaries of the award. The total expense associated with this grant of $54,108 will be recognized over the vesting period on a straight-line basis. The unamortized balance of the fair value of the restricted stock grant has been recorded as unearned compensation in the equity section of the consolidated balance sheets. As of December 31, 2007, there was $51,403 of unrecognized stock-based compensation expense related to restricted stock, which is expected to be recognized over a period of 4.77 years. |
F-24
The following tables present restricted stock activity: |
Restricted | Weighted | |||||||
stock | average | |||||||
activity | fair value | |||||||
Balance at December 31, 2006 |
| |||||||
Granted |
5,626 | 18.00 | ||||||
Surrendered |
| |||||||
Vested |
| | ||||||
Balance at December 31, 2007 |
5,626 | 18.00 | ||||||
The following table summarizes stock-based compensation expense: |
2007 | 2006 | |||||||
Stock Option Expense (1998 Plan) |
5,112 | 18,397 | ||||||
Stock Option Expense (2007 Plan) |
2,188 | | ||||||
Restricted Stock Expense (2007 Plan) |
49,865 | | ||||||
Total Stock Based Compensation Expense |
57,165 | 18,397 | ||||||
(13) | Net Earnings per Share |
Presented below is a summary of the components used to calculate diluted earnings per share for the years ended December 31, 2007 and 2006: |
2007 | 2006 | |||||||
Diluted earnings per share: |
||||||||
Basic weighted average common shares
outstanding |
2,240,010 | 2,225,269 | ||||||
Effect of the assumed exercise of stock
options-based on the treasury stock
method using average market price |
11,828 | 7,010 | ||||||
Diluted weighted average
common shares outstanding |
2,251,838 | 2,232,279 | ||||||
(14) | Dividend Reinvestment and Share Purchase Plan |
The Corporation sponsors a dividend reinvestment and share purchase plan. Under the plan, all holders of record of common stock are eligible to participate in the plan. Participants in the plan may direct the plan administrator to invest cash dividends declared with respect to all or any portion of their common stock. Participants may also make optional cash payments that will be invested through the plan. All cash dividends paid to the plan administrator are invested within 30 days of cash dividend payment date. Cash dividends and optional cash payments will be used to purchase common stock of the Corporation in the open market, from newly-issued shares, from shares held in treasury, in negotiated transactions, or in any combination of the foregoing. The purchase price of the shares of common stock is based on the |
F-25
average market price. All administrative costs are borne by the Corporation. For the years ended December 31, 2007 and 2006, 7,055 and 5,518 shares were purchased under the plan, respectively. |
(15) | Employee Benefit Plans |
401(k) Savings Plan | ||
Prior to October 1, 2006, employees were eligible in the Corporations 401(k) Employee Incentive Savings Plan after completing six months of service and attaining age 20.5. Eligible employees could contribute a minimum of 1% up to 15% of salary to the plan. The Corporation contributed one dollar for each dollar the employee contributed, up to 4% of the employees salary, then the company matched fifty cents for each dollar the employee contributed up to 7% of the employees salary. | ||
Under a new 401(k) savings plan that became effective October 1, 2006, employees are eligible after completing ninety days of service and attaining age 20.5. Eligible employees can contribute a minimum of 1% up to 15% of salary to the plan. The Corporation contributes one dollar for each dollar the employee contributes, up to 5.5% of the employees salary. | ||
Contributions to the Plan charged to expense during 2007 and 2006 were $286,855 and $202,753, respectively. | ||
Profit-Sharing Plan | ||
The Corporation also maintains a profit-sharing plan for eligible employees. Eligibility requirements for this plan are the same as the 401(k) Employee Incentive Savings Plan. Annual profit sharing contributions of $57,142 and $60,533 were made in 2007 and 2006, respectively. | ||
Salary Continuation Plan | ||
The Corporation provides a salary continuation plan providing for death and retirement benefits for certain executive officers. The present value of the estimated amounts to be paid under the plan is being accrued over the remaining service period of the executives. The expense recognized for the salary continuation plan amounted to $82,030 and $77,382 for the years ended December 31, 2007 and 2006, respectively. The balance of the liability for the salary continuation plan included in other liabilities at December 31, 2007 and 2006 totaled $517,331 and $435,301, respectively. | ||
The cost of the salary continuation plan described above is being offset by earnings from bank owned life insurance policies on the executives. The balance of the policy surrender values included in other assets totaled $ 2,506,756 and $2,416,020 at December 31, 2007 and 2006, respectively. Income recognized from the increase in cash surrender value on these policies totaled $90,736 and $85,774 for the years ended December 31, 2007 and 2006, respectively. |
F-26
Employee Stock Purchase Plan | ||
The Corporation sponsors an employee stock purchase plan which is available to all employees subject to certain minimum service requirements. The Plan is administered by a Board appointed committee which designates the offering period in which employees may purchase shares and the offering price. All administrative costs are borne by the Corporation. For the years ended December 31, 2007 and 2006, 1,080 and 0 shares were purchased under the Plan, respectively. | ||
(16) | Fair Value of Financial Instruments | |
The assumptions used in estimating the fair value of the Corporations financial instruments are explained below. Where quoted market prices are not available, fair values are based on estimates using discounted cash flow and other valuation techniques. Discounted cash flows can be significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. The following fair value estimates cannot be substantiated by comparison to independent markets and should not be considered representative of the liquidation value of the Corporations financial instruments, but rather a good-faith estimate of the fair value of financial instruments held by the Corporation. SFAS No. 107 excludes certain financial instruments and all nonfinancial instruments from its disclosure requirements. | ||
The following methods and assumptions were used by the Corporation in estimating the fair value of its financial instruments: |
(a) | Cash and Short-term Investments | ||
Fair value approximates the carrying value of such assets. | |||
(b) | Investment Securities and Other Securities | ||
The fair value of investment securities is based on quoted market prices. The fair value of other securities, which includes Federal Home Loan Bank stock and other correspondent stocks, approximates their carrying value. | |||
(c) | Loans | ||
The fair value of loans is calculated using discounted cash flows and excludes lease-financing arrangements. The discount rates used to determine the present value of the loan portfolio are estimated market discount rates that reflect the credit and interest rate risk inherent in the loan portfolio. The estimated maturities are based on the Corporations historical experience with repayments adjusted to estimate the effect of current market conditions. | |||
(d) | Bank Owned Life Insurance | ||
The fair value of bank owned life insurance approximates its carrying value. | |||
(e) | Deposits | ||
The fair value of deposits with no stated maturity, such as non-interest bearing demand deposits, NOW accounts, savings and money market deposit accounts, approximates the carrying value. Certificates of deposit have been valued using discounted cash flows. The discount rates used are based on estimated market rates for deposits of similar remaining maturities. | |||
The fair value estimates in the table below do not include the benefit that results from the low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market. |
F-27
(f) | Securities Sold Under Agreements to Repurchase | ||
Due to their short-term nature, the fair value of securities sold under agreements to repurchase approximates their carrying value. | |||
(g) | FHLB, Other Borrowed Funds and Subordinated Debt | ||
The fair value of the Corporations other borrowed funds and subordinated debt approximates the carrying value of such liabilities. The fair value of FHLB advances have been valued using discounted cash flows. The discount rates used are based on estimated market rates for borrowings of similar remaining maturities. | |||
(h) | Accrued Interest | ||
The fair value of accrued interest receivable and payable approximates their carrying value. | |||
(i) | Commitments to Extend Credit and Standby Letters of Credit | ||
There is no market for the commitment to extend credit and standby letters of credit and they were issued without explicit cost. Therefore, it is not practical to establish their fair value. | |||
The carrying value and estimated fair value of the Corporations financial instruments at December 31, 2007 and 2006 are as follows (in thousands): |
2007 | 2006 | |||||||||||||||
Carrying | Estimated | Carrying | Estimated | |||||||||||||
amount | fair value | amount | fair value | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Financial assets: |
||||||||||||||||
Cash and short-term investments |
$ | 54,119 | $ | 54,119 | $ | 51,204 | $ | 51,204 | ||||||||
Investment securities |
111,946 | 111,946 | 108,410 | 108,410 | ||||||||||||
Loans, net of the allowance for loan losses |
263,156 | 265,186 | 242,627 | 241,925 | ||||||||||||
Bank owned life insurance |
2,507 | 2,507 | 2,416 | 2,416 | ||||||||||||
Accrued interest receivable |
3,952 | 3,952 | 3,580 | 3,580 | ||||||||||||
Financial liabilities: |
||||||||||||||||
Deposits |
368,903 | 369,222 | 326,835 | 336,040 | ||||||||||||
Securities sold under
agreements to repurchase |
41,204 | 41,204 | 44,410 | 44,410 | ||||||||||||
Other borrowed funds |
699 | 699 | 857 | 857 | ||||||||||||
FHLB advances |
1,775 | 1,897 | 6,939 | 7,054 | ||||||||||||
Subordinated Debt |
10,310 | 10,310 | 14,323 | 14,323 | ||||||||||||
Accrued interest payable |
1,161 | 1,161 | 937 | 937 |
F-28
(17) | Dividends From Bank |
Dividends paid by the Bank are the primary source of funds available to the Corporation for payment of dividends to its stockholders and for other needs. Applicable federal and state statutes and regulations impose restrictions on the amounts of dividends that may be declared by the subsidiary bank. In addition, the subsidiary bank is also required to maintain minimum amounts of capital to total risk-weighted assets, as defined by banking regulators. Capital adequacy considerations could further limit the availability of dividends from the subsidiary bank. During 2007, the Bank could have declared an additional amount of dividends of approximately $6,500,000 without prior approval of regulatory authorities. |
(18) | Comprehensive Income | |
The following is a summary of the components of other comprehensive income: |
Years ended December 31 | ||||||||
2007 | 2006 | |||||||
Other comprehensive income before tax: |
||||||||
Unrealized holding gains arising during
the period for securities, net |
$ | 964,745 | $ | 67,763 | ||||
Reclassification adjustment for losses on
sales of securities included in net earnings |
3,780 | 4,879 | ||||||
Unrealized holding gains (losses) arising
during the period for cash flow hedges |
30,062 | (13,888 | ) | |||||
Other comprehensive income,
before income taxes |
998,587 | 58,754 | ||||||
Income tax expense (benefits) related to other
comprehensive income: |
||||||||
Unrealized holding gains arising during
the period for securities, net |
(385,898 | ) | (25,422 | ) | ||||
Reclassification adjustment for losses on
sales of securities included in net earnings |
(1,512 | ) | (1,952 | ) | ||||
Unrealized holding (gains) losses arising
during the period for cash flow hedges |
(13,594 | ) | 5,441 | |||||
Total income tax expense related
to other comprehensive income |
(401,004 | ) | (21,933 | ) | ||||
Other comprehensive income
after taxes |
$ | 597,583 | $ | 36,821 | ||||
F-29
(19) | Litigation | |
The Corporation is involved in various legal proceedings arising in connection with their business. In the opinion of management, based upon consultation with legal counsel, the ultimate resolution of these proceedings is not expected to have a material adverse effect upon the financial statements of the Corporation. | ||
(20) | Commitments | |
The Corporation leases certain property and equipment for use in its business. These leases have lease terms generally not in excess of five years. Future minimum rental payments required under operating leases, which have initial or remaining noncancelable lease terms in excess of one year as of December 31, 2007, are as follows: |
Years ending December 31: |
||||
2008 |
$ | 42,000 | ||
2009 |
25,000 | |||
Total |
$ | 67,000 | ||
Rental expense for all operating leases charged to earnings aggregated $35,489 and $190,036 for the years ended December 31, 2007 and 2006, respectively. | ||
The Corporation is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Such instruments involve elements of credit risk in excess of the amounts recognized in the consolidated financial statements. | ||
The Corporations exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of these instruments. The Corporation uses the same credit policies in making conditional obligations as it does for on-balance-sheet instruments. | ||
The financial instruments whose contractual amounts represent credit risk as of December 31, 2007 and 2006, are approximately as follows: |
Years Ended December 31 | ||||||||
2007 | 2006 | |||||||
Commitments to extend credit |
$ | 36,710,000 | $ | 33,394,000 | ||||
Standby letters of credit |
1,580,000 | 3,233,000 |
F-30
Standby letters of credit are commitments issued by the Corporation to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Corporation holds various assets as collateral supporting those commitments for which collateral is deemed necessary. | ||
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. | ||
(21) | Other Noninterest Expense | |
Components of other noninterest expense exceeding 1% of the total of interest income and other income for any of the years ended December 31, 2007 and 2006, respectively, include the following: |
2007 | 2006 | |||||||
Advertising |
$ | 639,572 | $ | 481,016 | ||||
Accounting and audit |
349,927 | 214,612 |
(22) | Regulatory Matters | |
The Corporation and its subsidiary bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Corporation. Under capital adequacy guidelines and the regulatory framework of prompt corrective action, the Corporation and its subsidiary bank must meet specific capital guidelines that involve quantitative measures of each banks assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification of the Corporation and its subsidiary bank are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. | ||
Quantitative measures established by regulation to ensure capital adequacy require the Corporation and its subsidiary bank to maintain minimum core capital (Tier I Capital) of at least 4% of risk-weighted assets, minimum total capital (Total Qualifying Capital) of at least 8% of risk-weighted assets and a minimum leverage ratio of at least 4% of average assets. Management believes, as of December 31, 2007, that the Corporation and its subsidiary bank meet all capital adequacy requirements to which they are subject. | ||
As of December 31, 2007, the most recent notification from the appropriate regulatory agencies categorized the subsidiary bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the subsidiary banks must maintain minimum Total | ||
Qualifying Capital, Tier I Capital, and leverage ratios of at least 10%, 6%, and 5%, respectively. There are no conditions or events since that notification that management believes have changed the subsidiary banks category. | ||
The following table presents the actual capital amounts and ratios of the Corporation and its subsidiary bank at December 31, 2007 and 2006: |
F-31
Total Qualifying Capital | Tier I Capital | Leverage | ||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
As of December 31, 2007: |
||||||||||||||||||||||||
United Bancorporation |
$ | 44,846 | 14.35 | % | $ | 40,865 | 13.07 | % | $ | 40,865 | 8.94 | % | ||||||||||||
United Bank |
43,822 | 14.03 | % | 39,920 | 12.78 | % | 39,920 | 9.44 | % | |||||||||||||||
As of December 31, 2006: |
||||||||||||||||||||||||
United Bancorporation |
$ | 47,286 | 16.40 | % | $ | 40,366 | 14.00 | % | $ | 40,366 | 9.47 | % | ||||||||||||
United Bank |
42,550 | 14.77 | % | 39,538 | 13.72 | % | 39,538 | 9.88 | % |
F-32
(24) | Parent Corporation Financial Information |
2007 | 2006 | |||||||
Assets |
||||||||
Cash |
$ | 522,364 | $ | 4,868,380 | ||||
Investment in subsidiary |
41,287,605 | 39,979,820 | ||||||
Other assets |
632,640 | 571,667 | ||||||
Total assets |
$ | 42,442,609 | $ | 45,419,867 | ||||
Liabilities and Stockholders Equity |
||||||||
Other liabilities |
$ | 211,219 | $ | 380,995 | ||||
Note payable to Trust |
10,310,000 | 14,322,853 | ||||||
Total liabilities |
10,521,219 | 14,703,848 | ||||||
Stockholders equity: |
||||||||
Class A common stock of $0.01 par value. Authorized
5,000,000 shares; issued 2,383,097 and 2,375,471 shares
in 2007 and 2006, respectively |
23,831 | 23,755 | ||||||
Class B common stock of $0.01 par value. Authorized
250,000 shares; no shares issued |
| | ||||||
Preferred stock of $.01 par value. Authorized 250,000
shares; no shares issued |
| | ||||||
Additional paid-in capital |
5,916,367 | 5,664,387 | ||||||
Unearned stock based compensation |
(51,403 | ) | | |||||
Retained earnings |
26,700,500 | 26,341,116 | ||||||
Accumulated other comprehensive loss, net of tax |
122,105 | (475,478 | ) | |||||
Less: 134,654 and 142,789 treasury shares at cost in 2007
and 2006, respectively |
790,010 | 837,761 | ||||||
Total stockholders equity |
31,921,390 | 30,716,019 | ||||||
Total liabilities and
stockholders equity |
$ | 42,442,609 | $ | 45,419,867 | ||||
F-33
2007 | 2006 | |||||||
Income: |
||||||||
Dividend income from subsidiary |
$ | 1,500,000 | $ | 1,320,000 | ||||
Other income |
30,523 | 151,158 | ||||||
Total income |
1,530,523 | 1,471,158 | ||||||
Expense: |
||||||||
Interest on subordinated debentures |
1,126,275 | 567,449 | ||||||
Other operating expense |
201,424 | 286,216 | ||||||
Total expense |
1,327,699 | 853,665 | ||||||
Income before equity in undistributed
income of subsidiaries and taxes |
202,824 | 617,493 | ||||||
Equity in undistributed earnings
of subsidiary |
350,336 | 2,275,608 | ||||||
Income before taxes |
553,160 | 2,893,101 | ||||||
Income tax benefit |
(478,598 | ) | (241,969 | ) | ||||
Net earnings |
$ | 1,031,758 | $ | 3,135,070 | ||||
F-34
2007 | 2006 | |||||||
Cash flows from operating activities: |
||||||||
Net earnings |
$ | 1,031,758 | $ | 3,135,070 | ||||
Adjustments to reconcile net earnings to
net cash provided by operating
activities: |
||||||||
Equity in undistributed earnings of
subsidiary |
(350,336 | ) | (2,275,608 | ) | ||||
Depreciation of premises and equipment |
| 137,151 | ||||||
Stock-based compensation expense |
10,005 | 18,397 | ||||||
Amortization of trust preferred cost |
111,147 | 10,104 | ||||||
Increase (decrease) in other liabilities |
(411,616 | ) | (43,000 | ) | ||||
Decrease (increase) in receivables |
(79,740 | ) | 34,859 | |||||
Net cash provided by
operating activities |
311,218 | 1,016,973 | ||||||
Cash flows from investing activities: |
||||||||
Investment in bank subsidiary |
| (6,000,000 | ) | |||||
Net cash used in investing
activities |
| (6,000,000 | ) | |||||
Cash flows from financing activities: |
||||||||
Cash dividends |
(701,936 | ) | (668,118 | ) | ||||
Purchase of treasury stock |
| (63,750 | ) | |||||
Proceeds from sale of treasury stock |
16,989 | | ||||||
Proceeds from exercise of stock options |
22,400 | 135,390 | ||||||
Tax benefit from exercise of common stock |
5,313 | | ||||||
Redemption of subordinated debentures |
(4,000,000 | ) | | |||||
Issuance of surbordinated debentures |
| 10,000,000 | ||||||
Net cash provided by(used in)
financial activities |
(4,657,234 | ) | 9,403,522 | |||||
Net increase (decrease)
in cash |
(4,346,016 | ) | 4,420,495 | |||||
Cash, beginning of year |
4,868,380 | 447,885 | ||||||
Cash, end of year |
$ | 522,364 | $ | 4,868,380 | ||||
F-35
Exhibit | ||
10.12
|
Employment Agreement between United Bank and Allen O. Jones, Jr. (filed herewith). | |
21
|
Subsidiaries of the registrant | |
23
|
Consent of Independent Registered Public Accounting Firm (Mauldin & Jenkins, LLC) | |
31.1
|
Certification of Chief Executive Officer under Securities Exchange Act Rules 13a-15(e) and 15d-15(e) | |
31.2
|
Certification of Chief Financial Officer under Securities Exchange Act Rules 13a-15(e) and 15d-15(e) | |
32.1
|
Certificate pursuant to 18 U.S.C Section 1350 | |
32.2
|
Certificate pursuant to 18 U.S.C Section 1350 |