UNITED
STATES
|
|
SECURITIES
AND EXCHANGE COMMISSION
|
|
WASHINGTON,
D.C. 20549
|
|
FORM
10-K
|
|
[X]
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
|
For
the fiscal year ended December 31, 2007
|
|
or
|
|
[ ]
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
|
For
the transition period from _____________ to
______________
|
|
Commission
file number: 0-13368
|
|
FIRST
MID-ILLINOIS BANCSHARES, INC.
|
|
(Exact
name of Registrant as specified in its charter)
|
|
Delaware
|
37-1103704
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
1515
Charleston Avenue, Mattoon, Illinois
|
61938
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
(217)
234-7454
|
|
(Registrant's
telephone number, including area code)
|
|
Securities
registered pursuant to Section 12(b) of the Act:
|
|
NONE
|
|
Securities
registered pursuant to Section 12(g) of the Act:
|
|
Common stock, par value $4.00
per share,
and
related Common Stock Purchase Rights
|
|
(Title
of class)
|
Large
accelerated filer [ ]
|
Accelerated
filer [X]
|
Non-accelerated
filer [ ]
(Do
not check if a smaller reporting company)
|
Smaller
reporting company [ ]
|
Document
|
Into Form 10-K
Part:
|
First
Mid-Illinois Bancshares, Inc.
|
||
Form
10-K Table of Contents
|
||
Page
|
||
Part
I
|
||
Item
1
|
Business
|
3
|
Item
1A
|
Risk
Factors
|
11
|
Item
1B
|
Unresolved
Staff Comments
|
11
|
Item
2
|
Properties
|
12
|
Item
3
|
Legal
Proceedings
|
14
|
Item
4
|
Submission
of Matters to a Vote of Security Holders
|
14
|
Part
II
|
||
Item
5
|
Market
for Company’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
15
|
Item
6
|
Selected
Financial Data
|
17
|
Item
7
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
18
|
Item
7A
|
Quantitative
and Qualitative Disclosures About Market Risk
|
39
|
Item
8
|
Financial
Statements and Supplementary Data
|
41
|
Item
9
|
Changes
In and Disagreements with Accountants on Accounting and Financial
Disclosure
|
70
|
Item
9A
|
Controls
and Procedures
|
70
|
Item
9B
|
Other
Information
|
72
|
Part
III
|
||
Item
10
|
Directors
and Executive Officers of the Company
|
72
|
Item
11
|
Executive
Compensation
|
72
|
Item
12
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
73
|
Item
13
|
Certain
Relationships and Related Transactions
|
73
|
Item
14
|
Principal
Accountant Fees and Services
|
73
|
Part
IV
|
||
Item
15
|
Exhibit
and Financial Statement Schedules
|
74
|
Signatures
|
75
|
|
Exhibit
Index
|
76
|
|
|
ITEM
1.BUSINESS
|
|
Company
and Subsidiaries
|
·
|
Mattoon
Bank, Mattoon on April 2, 1984
|
·
|
State
Bank of Sullivan on April 1, 1985
|
·
|
Cumberland
County National Bank in Neoga on December 31,
1985
|
·
|
First
National Bank and Trust Company of Douglas County on December 31,
1986
|
·
|
Charleston
Community Bank on December 30, 1987
|
·
|
Heartland
Federal Savings and Loan Association on July 1,
1992
|
·
|
Downstate
Bancshares, Inc. on October 4, 1994
|
·
|
American
Bank of Illinois on April 20, 2001
|
Name
(Age)
|
Position
With Company
|
William
S. Rowland (60)
|
Chairman
of the Board of Directors, President and Chief Executive
Officer
|
Michael
L. Taylor (39)
|
Executive
Vice President and Chief Financial Officer
|
John
W. Hedges (59)
|
Executive
Vice President
|
Laurel
G. Allenbaugh (47)
|
Vice
President
|
Charles
A. LeFebvre (38)
|
Vice
President
|
Kelly
A. Downs (40)
|
Vice
President
|
Quarter
|
High
|
Low
|
||||||
2007
|
||||||||
4th
|
$ | 27.00 | $ | 25.75 | ||||
3rd
|
$ | 27.25 | $ | 25.70 | ||||
2nd
|
$ | 27.80 | $ | 25.93 | ||||
1st
|
$ | 27.95 | $ | 27.17 | ||||
2006
|
||||||||
4th
|
$ | 28.00 | $ | 27.20 | ||||
3rd
|
$ | 28.00 | $ | 27.50 | ||||
2nd
|
$ | 27.83 | $ | 26.67 | ||||
1st
|
$ | 28.00 | $ | 26.67 |
Dividend
|
||||||||||
Date
Declared
|
Date
Paid
|
Per
Share
|
||||||||
12-11-2007 | 1-07-2008 | $ | .190 | |||||||
4-24-2007 | 6-15-2007 | $ | .187 | |||||||
12-12-2006 | 1-08-2007 | $ | .173 | |||||||
4-25-2006 | 6-15-2006 | $ | .173 |
ISSUER
PURCHASES OF EQUITY SECURITIES
|
||||||||||||||||
Period
|
(a)
Total Number of Shares Purchased
|
(b)
Average Price Paid per Share
|
(c)
Total Number of Shares Purchased as Part of Publicly Announced Plans or
Programs
|
(d)
Approximate Dollar Value of Shares that May Yet Be Purchased Under the
Plans or Programs at End of Period
|
||||||||||||
October
1, 2007 – October 31, 2007
|
10,457 | $ | 27.00 | 10,457 | $ | 1,723,000 | ||||||||||
November
1, 2007 – November 30, 2007
|
18,672 | $ | 26.78 | 18,672 | $ | 6,223,000 | ||||||||||
December
1, 2007 – December 31, 2007
|
15,147 | $ | 26.38 | 15,147 | $ | 5,823,000 | ||||||||||
Total
|
44,276 | $ | 26.70 | 44,276 | $ | 5,823,000 |
·
|
On
August 5, 1998, repurchases of up to 3%, or $2 million, of the Company’s
common stock.
|
·
|
In
March 2000, repurchases up to an additional 5%, or $4.2 million of the
Company’s common stock.
|
·
|
In
September 2001, repurchases of $3 million of additional shares of the
Company’s common stock.
|
·
|
In
August 2002, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
In
September 2003, repurchases of $10 million of additional shares of the
Company’s common stock.
|
·
|
On
April 27, 2004, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
August 23, 2005, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
August 22, 2006, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
February 27, 2007, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
November 13, 2007, repurchases of $5 million of additional shares of the
Company’s common stock.
|
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||||||
Summary
of Operations
|
||||||||||||||||||||
Interest
income
|
$ | 59,931 | $ | 55,556 | $ | 44,580 | $ | 40,024 | $ | 38,938 | ||||||||||
Interest
expense
|
28,429 | 24,712 | 15,687 | 11,644 | 11,896 | |||||||||||||||
Net
interest income
|
31,502 | 30,844 | 28,893 | 28,380 | 27,042 | |||||||||||||||
Provision
for loan losses
|
862 | 760 | 1,091 | 588 | 1,000 | |||||||||||||||
Other
income
|
14,661 | 13,380 | 12,518 | 11,639 | 12,255 | |||||||||||||||
Other
expense
|
30,055 | 28,423 | 25,385 | 25,139 | 24,530 | |||||||||||||||
Income
before income taxes
|
15,246 | 15,041 | 14,935 | 14,292 | 13,767 | |||||||||||||||
Income
tax expense
|
5,087 | 5,032 | 5,128 | 4,541 | 4,674 | |||||||||||||||
Net
income
|
$ | 10,159 | $ | 10,009 | $ | 9,807 | $ | 9,751 | $ | 9,093 | ||||||||||
Per
Common Share Data (1)
|
||||||||||||||||||||
Basic
earnings per share
|
$ | 1.60 | $ | 1.54 | $ | 1.48 | $ | 1.44 | $ | 1.28 | ||||||||||
Diluted
earnings per share
|
1.57 | 1.51 | 1.44 | 1.42 | 1.26 | |||||||||||||||
Dividends
per common share
|
.38 | .35 | .33 | .30 | .29 | |||||||||||||||
Book
value per common share
|
12.82 | 11.78 | 10.98 | 10.35 | 10.01 | |||||||||||||||
Capital
Ratios
|
||||||||||||||||||||
Total
capital to risk-weighted assets
|
11.13 | % | 10.91 | % | 11.87 | % | 11.71 | % | 10.61 | % | ||||||||||
Tier
1 capital to risk-weighted assets
|
10.32 | % | 10.10 | % | 11.14 | % | 10.94 | % | 9.83 | % | ||||||||||
Tier
1 capital to average assets
|
7.89 | % | 7.56 | % | 8.55 | % | 7.99 | % | 7.18 | % | ||||||||||
Financial
Ratios
|
||||||||||||||||||||
Net
interest margin
|
3.43 | % | 3.51 | % | 3.70 | % | 3.75 | % | 3.75 | % | ||||||||||
Return
on average assets
|
1.03 | % | 1.07 | % | 1.18 | % | 1.20 | % | 1.17 | % | ||||||||||
Return
on average common equity
|
13.06 | % | 13.31 | % | 13.64 | % | 14.24 | % | 13.11 | % | ||||||||||
Dividend
payout ratio
|
23.75 | % | 22.51 | % | 22.55 | % | 20.92 | % | 22.57 | % | ||||||||||
Average
equity to average assets
|
7.90 | % | 8.01 | % | 8.64 | % | 8.44 | % | 8.94 | % | ||||||||||
Allowance
for loan losses as a percent of total loans
|
0.82 | % | 0.81 | % | 0.73 | % | 0.77 | % | 0.80 | % | ||||||||||
Year
End Balances
|
||||||||||||||||||||
Total
assets
|
$ | 1,016,338 | $ | 980,559 | $ | 850,573 | $ | 826,728 | $ | 793,981 | ||||||||||
Net
loans
|
742,043 | 717,692 | 631,707 | 590,539 | 547,647 | |||||||||||||||
Total
deposits
|
770,583 | 770,595 | 649,069 | 650,240 | 614,992 | |||||||||||||||
Total
equity
|
80,452 | 75,786 | 72,326 | 69,154 | 70,595 | |||||||||||||||
Average
Balances
|
||||||||||||||||||||
Total
assets
|
$ | 985,230 | $ | 938,784 | $ | 832,752 | $ | 811,061 | $ | 776,072 | ||||||||||
Net
loans
|
722,672 | 686,069 | 606,064 | 568,271 | 520,962 | |||||||||||||||
Total
deposits
|
771,561 | 737,344 | 650,116 | 638,445 | 611,982 | |||||||||||||||
Total
equity
|
77,787 | 75,174 | 71,911 | 68,459 | 69,349 |
(1)
|
All
share and per share data have been restated to reflect the 3-for-2 stock
splits effective June 29, 2007 and July 16,
2004.
|
|
ITEM
7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
|
2007
|
2006
|
2005
|
||||||||||
Return
on average assets
|
1.03 | % | 1.07 | % | 1.18 | % | ||||||
Return
on average equity
|
13.06 | % | 13.31 | % | 13.64 | % | ||||||
Average
equity to average assets
|
7.90 | % | 8.01 | % | 8.64 | % |
2007
vs 2006
|
2006
vs 2005
|
|||||||
Net
interest income
|
$ | 658 | $ | 1,951 | ||||
Provision
for loan losses
|
(102 | ) | 331 | |||||
Other
income, including securities transactions
|
1,281 | 862 | ||||||
Other
expenses
|
(1,632 | ) | (3,038 | ) | ||||
Income
taxes
|
(55 | ) | 96 | |||||
Increase
in net income
|
$ | 150 | $ | 202 |
Year
Ended
|
Year
Ended
|
Year
Ended
|
|||||||||||||||||
December
31, 2007
|
December
31, 2006
|
December
31, 2005
|
|||||||||||||||||
Average
|
Average
|
Average
|
Average
|
Average
|
Average
|
||||||||||||||
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
|||||||||||
ASSETS
|
|||||||||||||||||||
Interest-bearing
deposits
|
$ 265
|
$ 13
|
5.02%
|
$ 628
|
$ 31
|
4.94%
|
$
1,330
|
$ 40
|
3.01%
|
||||||||||
Federal
funds sold
|
4,012
|
201
|
5.00%
|
5,517
|
276
|
5.00%
|
9,184
|
285
|
3.10%
|
||||||||||
Investment
securities
|
|||||||||||||||||||
Taxable
|
169,425
|
8,448
|
4.99%
|
161,351
|
7,490
|
4.64%
|
140,972
|
5,313
|
3.77%
|
||||||||||
Tax-exempt
(1)
|
17,242
|
712
|
4.13%
|
17,900
|
771
|
4.31%
|
19,435
|
871
|
4.48%
|
||||||||||
Loans
(2) (3)
|
728,790
|
50,557
|
6.94%
|
691,726
|
46,988
|
6.79%
|
610,781
|
38,071
|
6.23%
|
||||||||||
Total
earning assets
|
919,734
|
59,931
|
6.52%
|
877,122
|
55,556
|
6.33%
|
781,702
|
44,580
|
5.70%
|
||||||||||
Cash
and due from banks
|
19,361
|
18,974
|
17,828
|
||||||||||||||||
Premises
and equipment
|
15,888
|
16,082
|
15,115
|
||||||||||||||||
Other
assets
|
36,365
|
32,263
|
22,824
|
||||||||||||||||
Allowance
for loan losses
|
(6,118)
|
(5,657)
|
(4,717)
|
||||||||||||||||
Total
assets
|
$985,230
|
$938,784
|
$832,752
|
||||||||||||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||||||||||||||
Interest-bearing
deposits
|
|||||||||||||||||||
Demand
deposits
|
$271,117
|
6,459
|
2.38%
|
$246,035
|
5,319
|
2.16%
|
$229,532
|
2,975
|
1.30%
|
||||||||||
Savings
deposits
|
60,654
|
349
|
0.58%
|
62,279
|
323
|
0.52%
|
59,830
|
248
|
0.41%
|
||||||||||
Time
deposits
|
325,397
|
14,783
|
4.54%
|
323,283
|
12,944
|
4.00%
|
271,161
|
8,496
|
3.13%
|
||||||||||
Securities
sold under
|
|||||||||||||||||||
agreements
to repurchase
|
54,962
|
2,419
|
4.40%
|
55,389
|
2,411
|
4.35%
|
57,799
|
1,496
|
2.59%
|
||||||||||
FHLB
advances
|
34,912
|
1,728
|
4.95%
|
34,063
|
1,562
|
4.59%
|
31,545
|
1,536
|
4.87%
|
||||||||||
Federal
funds purchased
|
3,907
|
206
|
5.27%
|
3,432
|
159
|
4.63%
|
874
|
33
|
3.78%
|
||||||||||
Subordinated
debentures
|
20,620
|
1,570
|
7.61%
|
17,367
|
1,315
|
7.57%
|
10,310
|
643
|
6.24%
|
||||||||||
Other
debt
|
14,345
|
915
|
6.39%
|
10,611
|
679
|
6.40%
|
5,711
|
260
|
4.55%
|
||||||||||
Total
interest-bearing liabilities
|
785,914
|
28,429
|
3.62%
|
752,459
|
24,712
|
3.28%
|
666,762
|
15,687
|
2.35%
|
||||||||||
Demand
deposits
|
114,393
|
105,747
|
89,593
|
||||||||||||||||
Other
liabilities
|
7,136
|
5,404
|
4,486
|
||||||||||||||||
Stockholders’
equity
|
77,787
|
75,174
|
71,911
|
||||||||||||||||
Total
liabilities & equity
|
$985,230
|
$938,784
|
$832,752
|
||||||||||||||||
Net
interest income
|
$31,502
|
$30,844
|
$28,893
|
||||||||||||||||
Net
interest spread
|
2.90%
|
3.05%
|
3.35%
|
||||||||||||||||
Impact
of non-interest bearing funds
|
.53%
|
.46%
|
.35%
|
||||||||||||||||
Net
yield on interest-earning assets
|
3.43%
|
3.51%
|
3.70%
|
||||||||||||||||
(1)
The tax-exempt income is not recorded on a tax equivalent
basis.
|
|||||||||||||||||||
(2)
Nonaccrual loans have been included in the average
balances.
|
|||||||||||||||||||
(3)
Includes loans held for sale.
|
2007
Compared to 2006
|
2006
Compared to 2005
|
|||||||||||||||||||||||
Increase
– (Decrease)
|
Increase
– (Decrease)
|
|||||||||||||||||||||||
Total
|
Total
|
|||||||||||||||||||||||
Change
|
Volume
(1)
|
Rate
(1)
|
Change
|
Volume
(1)
|
Rate
(1)
|
|||||||||||||||||||
Earning
Assets:
|
||||||||||||||||||||||||
Interest-bearing
deposits
|
$ | (18 | ) | $ | (19 | ) | $ | 1 | $ | (9 | ) | $ | (27 | ) | $ | 18 | ||||||||
Federal
funds sold
|
(75 | ) | (75 | ) | - | (9 | ) | (141 | ) | 132 | ||||||||||||||
Investment
securities:
|
||||||||||||||||||||||||
Taxable
|
958 | 382 | 576 | 2,177 | 838 | 1,339 | ||||||||||||||||||
Tax-exempt
(2)
|
(59 | ) | (28 | ) | (31 | ) | (100 | ) | (67 | ) | (33 | ) | ||||||||||||
Loans
(3)
|
3,569 | 2,527 | 1,042 | 8,917 | 5,314 | 3,603 | ||||||||||||||||||
Total
interest income
|
4,375 | 2,787 | 1,588 | 10,976 | 5,917 | 5,059 | ||||||||||||||||||
Interest-Bearing
Liabilities:
|
||||||||||||||||||||||||
Interest-bearing
deposits
|
||||||||||||||||||||||||
Demand
deposits
|
1,140 | 571 | 569 | 2,344 | 230 | 2,114 | ||||||||||||||||||
Savings
deposits
|
26 | (9 | ) | 35 | 75 | 10 | 65 | |||||||||||||||||
Time
deposits
|
1,839 | 85 | 1,754 | 4,448 | 1,818 | 2,630 | ||||||||||||||||||
Securities
sold under
|
||||||||||||||||||||||||
agreements
to repurchase
|
8 | (19 | ) | 27 | 915 | (64 | ) | 979 | ||||||||||||||||
FHLB
advances
|
166 | 40 | 126 | 26 | 118 | (92 | ) | |||||||||||||||||
Federal
funds purchased
|
47 | 12 | 35 | 126 | 118 | 8 | ||||||||||||||||||
Subordinated
debentures
|
255 | 117 | 138 | 672 | 512 | 160 | ||||||||||||||||||
Other
debt
|
236 | 110 | 126 | 419 | 284 | 135 | ||||||||||||||||||
Total
interest expense
|
3,717 | 907 | 2,810 | 9,025 | 3,026 | 5,999 | ||||||||||||||||||
Net
interest income
|
$ | 658 | $ | 1,880 | $ | (1,222 | ) | $ | 1,951 | $ | 2,891 | $ | (940 | ) | ||||||||||
(1)
Changes attributable to the combined impact of volume and rate have been
allocated proportionately to the change due to volume and the change due
to rate.
|
||||||||||||||||||||||||
(2)
The tax-exempt income is not recorded on a tax equivalent
basis.
|
||||||||||||||||||||||||
(3)
Nonaccrual loans are not material and have been included in the average
balances.
|
Ø
|
Average
loans increased by $37.1 million or 5.4% in 2007 compared to
2006. In 2006, average loans increased by $80.9 million or
13.3% compared to 2005.
|
Ø
|
Average
securities increased by $7.4 million or 4.1% in 2007 compared to
2006. In 2006, average securities increased by $18.8 million or
11.7% compared to 2005.
|
Ø
|
Average
interest-bearing deposits increased by $25.6 million or 4.1% in 2007
compared to 2006. In 2006, average interest-bearing deposits increased by
$71.1 million or 12.7% compared to
2005.
|
Ø
|
Average
securities sold under agreements to repurchase decreased by $.4 million or
.7% in 2007 compared to 2006. In 2006, average securities sold
under agreements to repurchase decreased by $2.4 million or 4.2% compared
to 2005.
|
Ø
|
Average
borrowings and other debt increased by $8.3 million or 12.7% in 2007
compared to 2006. In 2006, average borrowings and other debt
increased by $17 million or 35% compared to
2005.
|
Ø
|
The
federal funds rate decreased to 4.25% at December 31, 2007 from 5.25% at
December 31, 2006. The federal funds rate was also 4.25% at
December 31, 2005.
|
Ø
|
Net
interest margin decreased to 3.43% compared to 3.51% in 2006 and 3.70% in
2005. Asset yields increased by 19 basis points in 2007, while
interest-bearing liabilities increased by 34 basis
points.
|
$
Change From Prior Year
|
||||||||||||||||||||
2007
|
2006
|
2005
|
2007
|
2006
|
||||||||||||||||
Trust
|
$ | 2,607 | $ | 2,489 | $ | 2,356 | $ | 118 | $ | 133 | ||||||||||
Brokerage
|
528 | 533 | 383 | (5 | ) | 150 | ||||||||||||||
Insurance
commissions
|
1,950 | 1,689 | 1,567 | 261 | 122 | |||||||||||||||
Service
charges
|
5,621 | 5,308 | 4,719 | 313 | 589 | |||||||||||||||
Securities
gains
|
256 | 164 | 373 | 92 | (209 | ) | ||||||||||||||
Mortgage
banking
|
482 | 394 | 742 | 88 | (348 | ) | ||||||||||||||
Other
|
3,217 | 2,803 | 2,378 | 414 | 425 | |||||||||||||||
Total
other income
|
$ | 14,661 | $ | 13,380 | $ | 12,518 | $ | 1,281 | $ | 862 |
Ø
|
Trust
revenues increased $118,000 or 4.7% to $2,607,000 in 2007 from $2,489,000
in 2006 and $2,356,000 in 2005. Approximately 50 percent of trust revenue
is market value dependent. The increase in trust revenues was
the result of new business and an increase in equity
prices.
|
Ø
|
Revenue
from brokerage annuity sales decreased $5,000 or .9% to $528,000 in 2007
from $533,000 in 2006 and $383,000 in 2005 as a result of a reduction in
commissions received on sales of
annuities.
|
Ø
|
Insurance
commissions increased $261,000 or 15.5% to $1,950,000 in 2007 from
$1,689,000 in 2006 and $1,567,000 in 2005 due to an increase in
commissions received on sales of business property and casualty insurance
and greater contingency income received from insurance carriers based upon
lower claim experience.
|
Ø
|
Fees
from service charges increased $313,000 or 5.9% to $5,621,000 in 2007 from
$5,308,000 in 2006 and $4,719,000 in 2005. This was primarily
the result of an increase in the number of overdrafts and increased
service charges received from deposit accounts acquired from
Mansfield.
|
Ø
|
Net
securities gains in 2007 were $256,000 compared to net securities gains of
$164,000 in 2006, and $373,000 in 2005. Several securities in
the investment portfolio were sold to improve the overall portfolio mix
and the margin in 2007, 2006 and
2005.
|
Ø
|
Mortgage
banking income increased $88,000 or 22.3% to $482,000 in 2007 from
$394,000 in 2006 and $742,000 in 2005. This increase was due to
the increased volume of fixed rate loans originated and sold by First Mid
Bank. Loans sold balances are as
follows:
|
Ø
|
$45
million (representing 390 loans) in
2007
|
Ø
|
$34
million (representing 322 loans) in
2006
|
Ø
|
$63
million (representing 605 loans) in
2005
|
Ø
|
Other
income increased $414,000 or 14.8% to $3,217,000 in 2007 from $2,803,000
in 2006 and $2,378,000 in 2005. The increase was primarily due
to increased ATM and debit card transaction
fees.
|
$
Change From Prior Year
|
||||||||||||||||||||
2007
|
2006
|
2005
|
2007
|
2006
|
||||||||||||||||
Salaries
and benefits
|
$ | 16,408 | $ | 15,418 | $ | 13,310 | $ | 990 | $ | 2,108 | ||||||||||
Occupancy
and equipment
|
4,831 | 4,797 | 4,401 | 34 | 396 | |||||||||||||||
Amortization
of other intangibles
|
821 | 761 | 568 | 60 | 193 | |||||||||||||||
Stationery
and supplies
|
547 | 583 | 522 | (36 | ) | 61 | ||||||||||||||
Legal
and professional fees
|
1,641 | 1,324 | 1,553 | 317 | (229 | ) | ||||||||||||||
Marketing
and promotion
|
911 | 945 | 728 | (34 | ) | 217 | ||||||||||||||
Other
|
4,896 | 4,595 | 4,303 | 301 | 292 | |||||||||||||||
Total
other expense
|
$ | 30,055 | $ | 28,423 | $ | 25,385 | $ | 1,632 | $ | 3,038 |
Ø
|
Salaries
and employee benefits, the largest component of other expense, increased
$990,000 or 6.4% to $16,408,000 in 2007 from $15,418,000 in 2006 and
$13,310,000 in 2005. The increase in 2007 and 2006 was as a result of the
acquisition of Mansfield and merit increases for continuing employees.
There were 346 full-time equivalent employees at December 31, 2007
compared to 347 at December 31, 2006 and 318 at December 31,
2005.
|
Ø
|
Occupancy
and equipment expense increased $34,000 or .7% to $4,831,000 in 2007 from
$4,797,000 in 2006 and $4,401,000 in 2005. These increases were due to an
increase in occupancy expenses for
Mansfield.
|
Ø
|
Amortization
of other intangibles expense increased $60,000 in 2007. This was a result
of four months additional core deposit intangible amortization expense
resulting from the acquisition of
Mansfield.
|
Ø
|
Other
operating expenses increased $301,000 or 6.6% to 4,896,000 in 2007 from
$4,595,000 in 2006 and $4,303,000 in 2005. The increase in 2007 resulted
from an increase in various expenses including ATM and debit card
expenses. The increase in 2006 resulted from an increase in
expenses related to other real estate owned, ATM and debit card fee
expense and increased expenses following the acquisition of
Mansfield.
|
Ø
|
On
a net basis, all other categories of operating expenses increased $247,000
or 8.7% to $3,099,000 in 2007 from $2,852,000 in 2006 and $2,803,000 in
2005. The increase in 2007 was primarily due to increases in
legal and other professional expenses resulting from the new disclosure
requirements for the proxy statement for the 2007 annual meeting of
stockholders. The increase in 2006 was primarily due to increased expenses
following the acquisition of
Mansfield.
|
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||||||
Real
estate – mortgage
|
$ | 517,892 | $ | 510,735 | $ | 450,435 | $ | 427,154 | $ | 390,841 | ||||||||||
Commercial
& agricultural
|
172,294 | 161,085 | 150,598 | 137,733 | 131,609 | |||||||||||||||
Installment
|
52,875 | 47,017 | 34,385 | 30,587 | 28,932 | |||||||||||||||
Other
|
5,100 | 4,731 | 2,715 | 2,375 | 1,442 | |||||||||||||||
Total
loans
|
$ | 748,161 | $ | 723,568 | $ | 638,133 | $ | 597,849 | $ | 552,824 |
2007
|
2006
|
|||||||||||||||
Principal
|
%
Outstanding
|
Principal
|
%
Outstanding
|
|||||||||||||
balance
|
loans
|
balance
|
loans
|
|||||||||||||
Lessors
of non-residential buildings
|
$ | 68,322 | 9.13 | % | $ | 39,251 | 5.42 | % | ||||||||
Lessors
of residential buildings & dwellings
|
49,517 | 6.62 | % | 53,057 | 7.33 | % | ||||||||||
Hotels
and motels
|
30,841 | 4.12 | % | 28,065 | 3.88 | % | ||||||||||
Land
subdivision
|
19,618 | 2.62 | % | 23,839 | 3.29 | % |
Maturity
(1)
|
||||||||||||||||
Over
1
|
||||||||||||||||
One
year
|
through
|
Over
|
||||||||||||||
or
less(2)
|
5
years
|
5
years
|
Total
|
|||||||||||||
Real
estate – mortgage
|
$ | 178,957 | $ | 293,769 | $ | 45,166 | $ | 517,892 | ||||||||
Commercial
& agricultural
|
123,981 | 42,719 | 5,594 | 172,294 | ||||||||||||
Installment
|
24,999 | 27,636 | 240 | 52,875 | ||||||||||||
Other
|
1,237 | 2,373 | 1,490 | 5,100 | ||||||||||||
Total
loans
|
$ | 329,174 | $ | 366,497 | $ | 52,490 | $ | 748,161 | ||||||||
(1)
Based upon remaining maturity.
|
||||||||||||||||
(2)
Includes demand loans, past due loans and overdrafts.
|
December
31,
|
||||||||||||||||||||
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||||||
Nonaccrual
loans
|
$ | 7,460 | $ | 3,639 | $ | 3,458 | $ | 3,106 | $ | 3,296 | ||||||||||
Renegotiated
loans which are performing in accordance
|
||||||||||||||||||||
with
revised terms
|
21 | 29 | - | - | 35 | |||||||||||||||
Total
nonperforming loans
|
$ | 7,481 | $ | 3,668 | $ | 3,458 | $ | 3,106 | $ | 3,331 |
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||||||
Average
loans outstanding, net of unearned income
|
$ | 728,790 | $ | 691,726 | $ | 610,781 | $ | 572,836 | $ | 525,095 | ||||||||||
Allowance-beginning
of year
|
$ | 5,876 | $ | 4,648 | $ | 4,621 | $ | 4,426 | $ | 3,723 | ||||||||||
Balance
added through acquisitions
|
- | 1,405 | - | - | - | |||||||||||||||
Charge-offs:
|
||||||||||||||||||||
Real
estate-mortgage
|
368 | 231 | 122 | 23 | 50 | |||||||||||||||
Commercial,
financial and agricultural
|
180 | 595 | 757 | 436 | 589 | |||||||||||||||
Installment
|
100 | 142 | 278 | 129 | 139 | |||||||||||||||
Other
|
215 | 188 | 130 | - | - | |||||||||||||||
Total
charge-offs
|
863 | 1,156 | 1,287 | 588 | 778 | |||||||||||||||
Recoveries:
|
||||||||||||||||||||
Real
estate-mortgage
|
9 | 8 | 63 | - | 15 | |||||||||||||||
Commercial,
financial and agricultural
|
48 | 30 | 75 | 146 | 427 | |||||||||||||||
Installment
|
33 | 49 | 42 | 49 | 39 | |||||||||||||||
Other
|
153 | 132 | 43 | - | - | |||||||||||||||
Total
recoveries
|
243 | 219 | 223 | 195 | 481 | |||||||||||||||
Net
charge-offs
|
620 | 937 | 1,064 | 393 | 297 | |||||||||||||||
Provision
for loan losses
|
862 | 760 | 1,091 | 588 | 1,000 | |||||||||||||||
Allowance-end
of year
|
$ | 6,118 | $ | 5,876 | $ | 4,648 | $ | 4,621 | $ | 4,426 | ||||||||||
Ratio
of net charge-offs to average loans
|
.09 | % | .14 | % | .17 | % | .07 | % | .06 | % | ||||||||||
Ratio
of allowance for loan losses to
|
||||||||||||||||||||
loans
outstanding (at end of year)
|
.82 | % | .81 | % | .73 | % | .77 | % | .80 | % | ||||||||||
Ratio
of allowance for loan losses to nonperforming loans
|
81.8 | % | 160.2 | % | 134.4 | % | 148.8 | % | 132.9 | % |
December
31, 2007
|
December
31, 2006
|
December
31, 2005
|
||||||||||||||||||||||
Allowance
|
%
of
|
Allowance
|
%
of
|
Allowance
|
%
of
|
|||||||||||||||||||
for
|
loans
|
for
|
loans
|
for
|
loans
|
|||||||||||||||||||
loan
|
to
total
|
loan
|
to
total
|
loan
|
to
total
|
|||||||||||||||||||
losses
|
loans
|
losses
|
loans
|
losses
|
loans
|
|||||||||||||||||||
Real
estate-mortgage
|
$ | 214 | 69.2 | % | $ | 215 | 70.6 | % | $ | 134 | 70.6 | % | ||||||||||||
Commercial,
financial
|
||||||||||||||||||||||||
and
agricultural
|
4,359 | 23.0 | % | 4,002 | 22.3 | % | 3,249 | 23.6 | % | |||||||||||||||
Installment
|
404 | 7.1 | % | 382 | 6.5 | % | 319 | 5.4 | % | |||||||||||||||
Other
|
22 | .7 | % | 26 | .6 | % | 18 | .4 | % | |||||||||||||||
Total
allocated
|
4,999 | 4,625 | 3,720 | |||||||||||||||||||||
Unallocated
|
1,119 | N/A | 1,251 | N/A | 928 | N/A | ||||||||||||||||||
Allowance
at end of year
|
$ | 6,118 | 100.0 | % | $ | 5,876 | 100.0 | % | $ | 4,648 | 100.0 | % |
December
31, 2004
|
December
31, 2003
|
|||||||||||||||
Allowance
|
%
of
|
Allowance
|
%
of
|
|||||||||||||
for
|
loans
|
for
|
loans
|
|||||||||||||
loan
|
to
total
|
loan
|
to
total
|
|||||||||||||
losses
|
loans
|
losses
|
loans
|
|||||||||||||
Real
estate-mortgage
|
$ | 240 | 71.4 | % | $ | 219 | 70.7 | % | ||||||||
Commercial,
financial
|
||||||||||||||||
and
agricultural
|
3,124 | 23.1 | % | 2,912 | 23.8 | % | ||||||||||
Installment
|
150 | 5.1 | % | 154 | 5.2 | % | ||||||||||
Other
|
- | .4 | % | - | .3 | % | ||||||||||
Total
allocated
|
3,514 | 3,285 | ||||||||||||||
Unallocated
|
1,107 | N/A | 1,141 | N/A | ||||||||||||
Allowance
at end of year
|
$ | 4,621 | 100.0 | % | $ | 4,426 | 100.0 | % |
December
31,
|
||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||
Average
|
Average
|
Average
|
||||||||||||||||||||||
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
|||||||||||||||||||
U.S.
Treasury securities
|
||||||||||||||||||||||||
and
obligations of U.S. government
|
||||||||||||||||||||||||
corporations
and agencies
|
$ | 106,175 | 4.82 | % | $ | 140,924 | 4.81 | % | $ | 108,506 | 3.74 | % | ||||||||||||
Obligations
of states and
|
||||||||||||||||||||||||
political
subdivisions
|
17,820 | 4.15 | % | 16,637 | 4.17 | % | 16,829 | 4.54 | % | |||||||||||||||
Mortgage-backed
securities
|
49,798 | 5.33 | % | 15,491 | 4.50 | % | 20,046 | 4.34 | % | |||||||||||||||
Other
securities
|
9,622 | 6.30 | % | 7,347 | 6.56 | % | 6,895 | 6.21 | % | |||||||||||||||
Total
securities
|
$ | 183,415 | 4.96 | % | $ | 180,399 | 4.85 | % | $ | 152,276 | 4.10 | % |
One
|
After
1
|
After
5
|
After
|
|||||||||||||||||
year
|
through
|
through
|
10
|
|||||||||||||||||
or
less
|
5
years
|
10
years
|
years
|
Total
|
||||||||||||||||
Available-for-sale:
|
||||||||||||||||||||
U.S.
Treasury securities and obligations of U.S.
|
||||||||||||||||||||
government
corporations and agencies
|
$ | 35,200 | $ | 34,655 | $ | 36,320 | $ | - | $ | 106,175 | ||||||||||
Obligations
of state and political subdivisions
|
1,369 | 4,354 | 5,391 | 5,528 | 16,642 | |||||||||||||||
Mortgage-backed
securities
|
1 | 26,770 | 23,027 | - | 49,798 | |||||||||||||||
Other
securities
|
- | 551 | 4,747 | 4,324 | 9,622 | |||||||||||||||
Total
investments
|
$ | 36,570 | $ | 66,330 | $ | 69,485 | $ | 9,852 | $ | 182,237 | ||||||||||
Weighted
average yield
|
3.95 | % | 4.99 | % | 5.46 | % | 5.50 | % | 5.00 | % | ||||||||||
Full
tax-equivalent yield
|
4.01 | % | 5.10 | % | 5.61 | % | 6.18 | % | 5.16 | % | ||||||||||
Held-to-maturity:
|
||||||||||||||||||||
Obligations
of state and political subdivisions
|
$ | 155 | $ | 431 | $ | 423 | $ | 169 | $ | 1,178 | ||||||||||
Weighted
average yield
|
5.45 | % | 5.50 | % | 5.28 | % | 5.75 | % | 5.45 | % | ||||||||||
Full
tax-equivalent yield
|
8.00 | % | 7.97 | % | 7.75 | % | 8.46 | % | 7.97 | % |
2007
|
2006
|
2005
|
||||||||||||||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||
Average
|
Average
|
Average
|
Average
|
Average
|
Average
|
|||||||||||||||||||
Balance
|
Rate
|
Balance
|
Rate
|
Balance
|
Rate
|
|||||||||||||||||||
Demand
deposits:
|
||||||||||||||||||||||||
Non-interest
bearing
|
$ | 114,393 | - | $ | 105,744 | - | $ | 89,593 | - | |||||||||||||||
Interest
bearing
|
271,117 | 1.98 | % | 246,035 | 2.16 | % | 229,532 | 1.30 | % | |||||||||||||||
Savings
|
60,654 | .58 | % | 62,279 | .52 | % | 59,830 | .41 | % | |||||||||||||||
Time
deposits
|
325,397 | 4.54 | % | 323,283 | 4.00 | % | 271,161 | 3.13 | % | |||||||||||||||
Total
average deposits
|
$ | 771,561 | 2.66 | % | $ | 737,341 | 2.52 | % | $ | 650,116 | 1.80 | % |
December
31,
|
||||||||||||
(dollars
in thousands)
|
2007
|
2006
|
2005
|
|||||||||
High
month-end balances of total deposits
|
$ | 784,597 | $ | 799,002 | $ | 677,872 | ||||||
Low
month-end balances of total deposits
|
756,222 | 651,392 | 627,107 |
December
31,
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
3
months or less
|
$ | 17,883 | $ | 38,468 | $ | 15,947 | ||||||
Over
3 through 6 months
|
25,339 | 20,004 | 23,593 | |||||||||
Over
6 through 12 months
|
47,160 | 45,532 | 34,944 | |||||||||
Over
12 months
|
7,670 | 11,896 | 28,950 | |||||||||
Total
|
$ | 98,052 | $ | 115,900 | $ | 103,434 |
2007
|
2006
|
2005
|
||||||||||
At
December 31:
|
||||||||||||
Federal
funds purchased
|
$ | - | $ | 6,800 | $ | 4,000 | ||||||
Securities
sold under agreements to repurchase
|
68,300 | 66,693 | 67,380 | |||||||||
Federal
Home Loan Bank advances:
|
||||||||||||
Overnight
|
- | - | 12,000 | |||||||||
Fixed
term – due in one year or less
|
15,000 | 7,000 | 3,000 | |||||||||
Fixed
term – due after one year
|
37,750 | 13,000 | 20,000 | |||||||||
Junior
subordinated debentures
|
20,620 | 20,620 | 10,310 | |||||||||
Debt:
|
||||||||||||
Loans
due in one year or less
|
- | - | 5,500 | |||||||||
Loans
due after one year
|
14,500 | 11,000 | - | |||||||||
Total
|
$ | 156,170 | $ | 125,113 | $ | 122,190 | ||||||
Average
interest rate at year end
|
3.96 | % | 5.28 | % | 4.27 | % | ||||||
Maximum
Outstanding at Any Month-end
|
||||||||||||
Federal
funds purchased
|
$ | 14,100 | $ | 6,800 | $ | 4,000 | ||||||
Securities
sold under agreements to repurchase
|
68,300 | 71,516 | 67,380 | |||||||||
Federal
Home Loan Bank advances:
|
||||||||||||
Overnight
|
7,000 | 19,500 | 12,014 | |||||||||
Fixed
term – due in one year or less
|
20,000 | 7,000 | 20,000 | |||||||||
Fixed
term – due after one year
|
37,750 | 30,000 | 20,000 | |||||||||
Junior
subordinated debentures
|
20,620 | 20,620 | 10,310 | |||||||||
Debt:
|
||||||||||||
Loans
due in one year or less
|
- | 4,500 | 6,200 | |||||||||
Loans
due after one year
|
16,500 | 15,000 | 200 | |||||||||
2007
|
2006
|
2005
|
||||||||||
Averages
for the Year
|
||||||||||||
Federal
funds purchased
|
$ | 3,907 | $ | 3,432 | $ | 874 | ||||||
Securities
sold under agreements to repurchase
|
54,962 | 55,389 | 57,799 | |||||||||
Federal
Home Loan Bank advances:
|
||||||||||||
Overnight
|
57 | 6,622 | 2,447 | |||||||||
Fixed
term – due in one year or less
|
8,905 | 6,000 | 13,575 | |||||||||
Fixed
term – due after one year
|
25,950 | 21,441 | 15,523 | |||||||||
Junior
subordinated debentures
|
20,620 | 17,367 | 10,310 | |||||||||
Debt:
|
||||||||||||
Loans
due in one year or less
|
- | 995 | 5,607 | |||||||||
Loans
due after one year
|
14,345 | 9,616 | 104 | |||||||||
Total
|
$ | 128,747 | $ | 120,862 | $ | 106,239 | ||||||
Average
interest rate during the year
|
5.31 | % | 5.07 | % | 3.74 | % |
Ø
|
$10
million advance at 3.77% with a 1-month maturity, paid off on January 8,
2008
|
Ø
|
$5
million advance at 5.03% with a 1-year maturity, due September 8,
2008
|
Ø
|
$5
million advance at 4.82% with a 2-year maturity, due September 8,
2009
|
Ø
|
$5
million advance at 4.58% with a 5-year maturity, due March 22,
2010
|
Ø
|
$2.5
million advance at 5.46% with a 3-year maturity, due June 14,
2010
|
Ø
|
$2.5
million advance at 5.12% with a 3-year maturity, due June 14, 2010, one
year lockout, callable quarterly beginning June,
2008
|
Ø
|
$3
million advance at 5.98% with a 10-year maturity, due March 1,
2011
|
Ø
|
$5
million advance at 4.82% with a 5-year maturity, due January 19, 2012, two
year lockout, callable quarterly beginning January,
2009
|
Ø
|
$5
million advance at 4.69% with a 5-year maturity, due February 23, 2012,
two year lockout, callable quarterly beginning February,
2009
|
Ø
|
$4.75
million advance at 4.75% with a 5-year maturity, due December 24,
2012
|
Ø
|
$5
million advance at 4.58% with a 10-year maturity, due July 14, 2016, one
year lockout, callable quarterly beginning July,
2007
|
Rate
Sensitive Within
|
||||||||||||||||||||||||||||||||
1
year
|
1-2
years
|
2-3
years
|
3-4
years
|
4-5
years
|
Thereafter
|
Total
|
Fair
Value
|
|||||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||||||||||
Federal
funds sold and
other interest-bearing deposits
|
$ | 2,386 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 2,386 | $ | 2,386 | ||||||||||||||||
Taxable
investment securities
|
35,253 | 9,477 | 16,522 | - | 2,000 | 103,971 | 167,223 | 167,223 | ||||||||||||||||||||||||
Nontaxable
investment securities
|
1,528 | 972 | 1,935 | 1,356 | 551 | 11,646 | 17,988 | 18,004 | ||||||||||||||||||||||||
Loans
|
361,604 | 150,581 | 103,712 | 58,172 | 44,434 | 23,540 | 742,043 | 746,325 | ||||||||||||||||||||||||
Total
|
$ | 400,771 | $ | 161,030 | $ | 122,169 | $ | 59,528 | $ | 46,985 | $ | 139,157 | $ | 929,640 | $ | 933,938 | ||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||||||||||
Savings
and N.O.W. accounts
|
$ | 58,210 | $ | 9,681 | $ | 10,102 | $ | 14,740 | $ | 15,238 | $ | 91,408 | $ | 199,379 | $ | 199,379 | ||||||||||||||||
Money
market accounts
|
122,450 | 905 | 930 | 1,206 | 1,231 | 6,509 | 133,231 | 133,232 | ||||||||||||||||||||||||
Other
time deposits
|
278,149 | 14,088 | 9,754 | 4,373 | 7,043 | 80 | 313,487 | 317,956 | ||||||||||||||||||||||||
Short-term
borrowings/debt
|
83,300 | - | - | - | - | - | 83,300 | 83,366 | ||||||||||||||||||||||||
Long-term
borrowings/debt
|
- | 5,000 | 24,500 | 3,000 | 35,370 | 5,000 | 72,870 | 74,396 | ||||||||||||||||||||||||
Total
|
$ | 542,109 | $ | 29,674 | $ | 45,286 | $ | 23,319 | $ | 58,882 | $ | 102,997 | $ | 802,267 | $ | 808,329 | ||||||||||||||||
Rate
sensitive assets –
rate
sensitive liabilities
|
$ | (141,338 | ) | $ | 131,356 | $ | 76,883 | $ | 36,209 | $ | (11,897 | ) | $ | 36,160 | $ | 127,373 | ||||||||||||||||
Cumulative
GAP
|
$ | (141,338 | ) | $ | (9,982 | ) | $ | 66,901 | $ | 103,110 | $ | 91,213 | $ | 127,373 | ||||||||||||||||||
Cumulative
amounts as % of total
rate
sensitive assets
|
-15.2 | % | 14.1 | % | 8.2 | % | 3.9 | % | -1.3 | % | 3.9 | % | ||||||||||||||||||||
Cumulative
Ratio
|
-15.2 | % | -1.1 | % | 7.2 | % | 11.1 | % | 9.8 | % | 13.7 | % |
Ø
|
10,651
common shares during 2007
|
Ø
|
5,402
common shares during 2006
|
Ø
|
5,433
common shares during 2005.
|
Ø
|
3,087
common shares during 2007
|
Ø
|
4,086
common shares during 2006
|
Ø
|
12,003
common shares during 2005.
|
·
|
On
August 5, 1998, repurchases of up to 3%, or $2 million, of the Company’s
common stock.
|
·
|
In
March 2000, repurchases up to an additional 5%, or $4.2 million of the
Company’s common stock.
|
·
|
In
September 2001, repurchases of $3 million of additional shares of the
Company’s common stock.
|
·
|
In
August 2002, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
In
September 2003, repurchases of $10 million of additional shares of the
Company’s common stock.
|
·
|
On
April 27, 2004, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
August 23, 2005, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
August 22, 2006, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
February 27, 2007, repurchases of $5 million of additional shares of the
Company’s common stock.
|
·
|
On
November 13, 2007, repurchases of $5 million of additional shares of the
Company’s common stock.
|
Total
Capital
|
Tier
One Capital
|
Tier
One Capital
|
||||||||||
to
Risk-Weighted
|
to
Risk-Weighted
|
to
Average
|
||||||||||
Assets
|
Assets
|
Assets
|
||||||||||
First
Mid-Illinois Bancshares, Inc.
|
||||||||||||
(Consolidated)
|
11.13 | % | 10.32 | % | 7.89 | % | ||||||
First
Mid-Illinois Bank & Trust, N.A.
|
12.36 | % | 11.54 | % | 8.80 | % |
Ø
|
First
Mid Bank has $25 million available in overnight federal fund lines,
including $10 million from Harris Trust and Savings Bank of Chicago and
$15 million from The Northern Trust Company. Availability of the funds is
subject to the First Mid Bank’s meeting minimum regulatory capital
requirements for total capital to risk-weighted assets and Tier 1 capital
to total assets. As of December 31, 2007, the First Mid Bank’s ratios of
total capital to risk-weighted assets of 12.36% and Tier 1 capital to
total average assets of 8.80% met regulatory
requirements.
|
Ø
|
In
addition, the Company has a revolving credit agreement in the amount of
$22.5 million with The Northern Trust Company. The Company has an
outstanding balance of $14.5 million as of December 31, 2007 and $8
million in available funds. This loan was renegotiated on April 24, 2006
in conjunction with obtaining financing for the acquisition of Mansfield.
The revolving credit agreement has a term of three years from the date of
closing. The interest rate (5.4% as of December 31, 2007) is floating at
1.25% over the federal funds rate when the ratio of senior debt to Tier 1
capital is equal to or below 35% as of the end of the previous quarter and
1.50% over the federal funds rate when the ratio of senior debt to Tier 1
capital is above 35%. Currently senior debt to Tier 1 capital is below
35%. The loan is secured by the common stock of First Mid Bank and subject
to a borrowing agreement containing requirements for the Company and First
Mid Bank to maintain various operating and capital ratios and also
contains requirements for prior lender approval for certain sales of
assets, merger activity, the acquisition or issuance of debt and the
acquisition of treasury stock.
|
Ø
|
First
Mid Bank can also borrow from the FHLB as a source of liquidity.
Availability of the funds is subject to the pledging of collateral to the
FHLB. Collateral that can be pledged includes one-to-four family
residential real estate loans and securities. At December 31, 2007, the
excess collateral at the FHLB could support approximately $73 million of
additional advances.
|
Ø
|
First
Mid Bank is also a member of the Federal Reserve System and can borrow
funds provided sufficient collateral is
pledged.
|
Ø
|
First
Mid Bank also receives deposits from the State of Illinois. The receipt of
these funds is subject to competitive bid and requires collateral to be
pledged at the time of placement.
|
Ø
|
lending
activities, including loan commitments, letters of credit and mortgage
prepayment assumptions;
|
Ø
|
deposit
activities, including seasonal demand of private and public
funds;
|
Ø
|
investing
activities, including prepayments of mortgage-backed securities and call
assumptions on U.S. Treasuries and agencies;
and
|
Ø
|
operating
activities, including scheduled debt repayments and dividends to
stockholders.
|
Less
than
|
More
than
|
|||||||||||||||||||
Total
|
1
year
|
1-3
years
|
3-5
years
|
5
years
|
||||||||||||||||
Time
deposits
|
$ | 313,487 | $ | 277,971 | $ | 24,020 | $ | 11,416 | $ | 80 | ||||||||||
Debt
|
35,120 | - | 14,500 | - | 20,620 | |||||||||||||||
Other
borrowings
|
121,050 | 90,800 | 22,500 | 7,750 | - | |||||||||||||||
Operating
leases
|
3,277 | 463 | 781 | 731 | 1,302 | |||||||||||||||
Supplemental
retirement liability
|
827 | 50 | 100 | 100 | 577 | |||||||||||||||
$ | 473,761 | $ | 369,284 | $ | 61,901 | $ | 19,997 | $ | 22,579 |
Increase
(Decrease) In
|
||||
Net
Interest
|
Net
Interest
|
Return
On
|
||
December
31, 2007
|
Income
|
Income
|
Average
Equity
|
|
Prime
rate is 7.25%
|
($000)
|
(%)
|
2007=11.42%
|
|
Prime
rate increase of:
|
||||
200
basis points to 9.25%
|
$(1,188)
|
(5.1)
%
|
(1.02)%
|
|
100
basis points to 8.25%
|
(542)
|
(2.3)
%
|
(.46)%
|
|
Prime
rate decrease of:
|
||||
200
basis points to 5.25%
|
(122)
|
(0.5)%
|
(.10)%
|
|
100
basis points to 6.25%
|
259
|
1.1%
|
.22%
|
Increase
(Decrease) In
|
|||
Net
Interest
|
Net
Interest
|
Return
On
|
|
December
31, 2006
|
Income
|
Income
|
Average
Equity
|
Prime
rate is 8.25%
|
($000)
|
(%)
|
2006=13.89%
|
Prime
rate increase of:
|
|||
200
basis points to 10.25%
|
$(709)
|
(3.1)
%
|
(.73)%
|
100
basis points to 9.25%
|
(336)
|
(1.5)
%
|
(.34)%
|
Prime
rate decrease of:
|
|||
200
basis points to 6.25%
|
78
|
0.3%
|
.08%
|
100
basis points to 7.25%
|
(389)
|
(1.7)%
|
(.40)%
|
Change
in
|
||||||||||||
Changes
In
|
Economic
Value of Equity
|
|||||||||||
Interest
Rates
|
Amount
of
|
Percent
|
||||||||||
(basis
points)
|
Change
($000)
|
of
Change
|
||||||||||
December
31, 2007
|
+200 | bp | $ | (3,828 | ) | (2.5 | )% | |||||
+100 | bp | (1,269 | ) | (0.8 | ) % | |||||||
-200 | bp | (15,363 | ) | (9.9 | ) % | |||||||
-100 | bp | (5,112 | ) | (3.3 | ) % | |||||||
December
31, 2006
|
+200 | bp | $ | (18,814 | ) | (16.4 | )% | |||||
+100 | bp | (9,827 | ) | (8.6 | ) % | |||||||
-200 | bp | (4,514 | ) | (3.9 | ) % | |||||||
-100 | bp | 2,369 | 2.1 | % |
ITEM
8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
|
All
share and per share data have been restated to reflect 3-for-2 stock split
effective June 29, 2007.
|
Consolidated
Balance Sheets
|
||||||||
December
31, 2007 and 2006
|
||||||||
(In
thousands, except share data)
|
2007
|
2006
|
||||||
Assets
|
||||||||
Cash
and due from banks:
|
||||||||
Non-interest
bearing
|
$ | 28,737 | $ | 20,266 | ||||
Interest
bearing
|
136 | 200 | ||||||
Federal
funds sold
|
2,250 | 1,370 | ||||||
Cash
and cash equivalents
|
31,123 | 21,836 | ||||||
Investment
securities:
|
||||||||
Available-for-sale,
at fair value
|
184,033 | 179,108 | ||||||
Held-to-maturity,
at amortized cost (estimated fair value of
|
||||||||
$1,194
and $1,346 at December 31, 2007 and 2006, respectively)
|
1,178 | 1,323 | ||||||
Loans
held for sale
|
1,974 | 2,234 | ||||||
Loans
|
746,187 | 721,334 | ||||||
Less
allowance for loan losses
|
(6,118 | ) | (5,876 | ) | ||||
Net
loans
|
740,069 | 715,458 | ||||||
Interest
receivable
|
8,309 | 8,417 | ||||||
Premises
and equipment, net
|
15,520 | 16,293 | ||||||
Goodwill,
net
|
17,363 | 17,363 | ||||||
Intangible
assets, net
|
4,327 | 5,148 | ||||||
Other
assets
|
12,442 | 13,379 | ||||||
Total
assets
|
$ | 1,016,338 | $ | 980,559 | ||||
Liabilities
and Stockholders’ Equity
|
||||||||
Deposits:
|
||||||||
Non-interest
bearing
|
$ | 124,486 | $ | 121,405 | ||||
Interest
bearing
|
646,097 | 649,190 | ||||||
Total
deposits
|
770,583 | 770,595 | ||||||
Securities
sold under agreements to repurchase
|
68,300 | 66,693 | ||||||
Interest
payable
|
2,264 | 2,445 | ||||||
Other
borrowings
|
67,250 | 37,800 | ||||||
Junior
subordinated debentures
|
20,620 | 20,620 | ||||||
Other
liabilities
|
6,869 | 6,620 | ||||||
Total
liabilities
|
935,886 | 904,773 | ||||||
Stockholders’
Equity
|
||||||||
Common
stock, $4 par value; authorized 18,000,000 shares;
|
||||||||
issued
7,135,113 shares in 2007 and 8,552,886 shares in 2006
|
28,540 | 22,808 | ||||||
Additional
paid-in capital
|
23,308 | 21,261 | ||||||
Retained
earnings
|
49,895 | 68,625 | ||||||
Deferred
compensation
|
2,568 | 2,629 | ||||||
Accumulated
other comprehensive income (loss)
|
1,096 | 19 | ||||||
Less
treasury stock at cost, 858,396 shares
|
||||||||
in
2007 and 2,121,269 shares in 2006
|
(24,955 | ) | (39,556 | ) | ||||
Total
stockholders’ equity
|
80,452 | 75,786 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 1,016,338 | $ | 980,559 | ||||
See
accompanying notes to consolidated financial statements.
|
Consolidated
Statements of Income
|
||||||||||||
For
the years ended December 31, 2007, 2006 and 2005
|
||||||||||||
(In
thousands, except per share data)
|
2007
|
2006
|
2005
|
|||||||||
Interest
income:
|
||||||||||||
Interest
and fees on loans
|
$ | 50,557 | $ | 46,988 | $ | 38,071 | ||||||
Interest
on investment securities:
|
||||||||||||
Taxable
|
8,448 | 7,490 | 5,313 | |||||||||
Exempt
from federal income tax
|
712 | 771 | 871 | |||||||||
Interest
on federal funds sold
|
201 | 276 | 285 | |||||||||
Interest
on deposits with other financial institutions
|
13 | 31 | 40 | |||||||||
Total
interest income
|
59,931 | 55,556 | 44,580 | |||||||||
Interest
expense:
|
||||||||||||
Interest
on deposits
|
21,591 | 18,586 | 11,719 | |||||||||
Interest
on securities sold under agreements
|
||||||||||||
to
repurchase
|
2,419 | 2,411 | 1,496 | |||||||||
Interest
on FHLB advances
|
1,729 | 1,562 | 1,536 | |||||||||
Interest
on federal funds purchased
|
206 | 159 | 33 | |||||||||
Interest
on other debt
|
914 | 679 | 260 | |||||||||
Interest
on subordinated debt
|
1,570 | 1,315 | 643 | |||||||||
Total
interest expense
|
28,429 | 24,712 | 15,687 | |||||||||
Net
interest income
|
31,502 | 30,844 | 28,893 | |||||||||
Provision
for loan losses
|
862 | 760 | 1,091 | |||||||||
Net
interest income after provision for loan losses
|
30,640 | 30,084 | 27,802 | |||||||||
Other
income:
|
||||||||||||
Trust
revenues
|
2,607 | 2,489 | 2,356 | |||||||||
Brokerage
commissions
|
528 | 533 | 383 | |||||||||
Insurance
commissions
|
1,950 | 1,689 | 1,567 | |||||||||
Service
charges
|
5,621 | 5,308 | 4,719 | |||||||||
Gains
on sales of securities, net
|
256 | 164 | 373 | |||||||||
Mortgage
banking revenue, net
|
482 | 394 | 742 | |||||||||
Other
|
3,217 | 2,803 | 2,378 | |||||||||
Total
other income
|
14,661 | 13,380 | 12,518 | |||||||||
Other
expense:
|
||||||||||||
Salaries
and employee benefits
|
16,408 | 15,418 | 13,310 | |||||||||
Net
occupancy and equipment expense
|
4,831 | 4,797 | 4,401 | |||||||||
Amortization
of other intangible assets
|
821 | 761 | 568 | |||||||||
Stationery
and supplies
|
547 | 583 | 522 | |||||||||
Legal
and professional
|
1,641 | 1,324 | 1,553 | |||||||||
Marketing
and promotion
|
911 | 945 | 728 | |||||||||
Other
|
4,896 | 4,595 | 4,303 | |||||||||
Total
other expense
|
30,055 | 28,423 | 25,385 | |||||||||
Income
before income taxes
|
15,246 | 15,041 | 14,935 | |||||||||
Income
taxes
|
5,087 | 5,032 | 5,128 | |||||||||
Net
income
|
$ | 10,159 | $ | 10,009 | $ | 9,807 | ||||||
Per
common share data:
|
||||||||||||
Basic
earnings per share
|
$ | 1.60 | $ | 1.54 | $ | 1.48 | ||||||
Diluted
earnings per share
|
1.57 | 1.51 | 1.44 | |||||||||
Cash
dividends per share
|
.38 | .35 | .33 | |||||||||
See
accompanying notes to consolidated financial statements.
|
Consolidated
Statements of Changes in Stockholders’ Equity
|
||||||||||||||||||||||||||||
For
the years ended December 31, 2007, 2006 and 2005
|
|
|||||||||||||||||||||||||||
(In
thousands, except share and per share data)
|
Accumulated
|
|||||||||||||||||||||||||||
Additional
|
Other
|
|||||||||||||||||||||||||||
Common
|
Paid-In-
|
Retained
|
Deferred
|
Comprehensive
|
Treasury
|
|||||||||||||||||||||||
Stock
|
Capital
|
Earnings
|
Compensation
|
Income
(Loss)
|
Stock
|
Total
|
||||||||||||||||||||||
December
31, 2004
|
$ | 22,316 | $ | 17,845 | $ | 53,259 | $ | 2,204 | $ | 623 | $ | (27,093 | ) | $ | 69,154 | |||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
Net
income
|
- | - | 9,807 | - | - | - | 9,807 | |||||||||||||||||||||
Net
unrealized change in available-for-sale investment
securities
|
- | - | - | - | (1,362 | ) | - | (1,362 | ) | |||||||||||||||||||
Total
Comprehensive Income
|
8,445 | |||||||||||||||||||||||||||
Cash
dividends on common stock ($.33 per share)
|
- | - | (2,199 | ) | - | - | - | (2,199 | ) | |||||||||||||||||||
Issuance
of 25,658 common shares pursuant to the Dividend Reinvestment
Plan
|
68 | 631 | - | - | - | - | 699 | |||||||||||||||||||||
Issuance
of 5,433 common shares pursuant to the Deferred Compensation
Plan
|
14 | 133 | - | - | - | - | 147 | |||||||||||||||||||||
Issuance
of 12,003 common shares pursuant to the First Retirement & Savings
Plan
|
32 | 292 | - | - | - | - | 324 | |||||||||||||||||||||
Purchase
of 179,720 treasury shares
|
- | - | - | - | - | (4,851 | ) | (4,851 | ) | |||||||||||||||||||
Deferred
compensation
|
- | - | - | 271 | - | (271 | ) | - | ||||||||||||||||||||
Tax
benefit related to deferred compensation distributions
|
- | 52 | - | (35 | ) | - | - | 17 | ||||||||||||||||||||
Issuance
of 38,944 common shares pursuant to the exercise of stock
options
|
104 | 363 | - | - | - | - | 467 | |||||||||||||||||||||
Tax
benefit related to exercise of incentive stock options
|
- | 115 | - | - | - | - | 115 | |||||||||||||||||||||
Tax
benefit related to exercise of non-qualified stock options
|
- | 8 | - | - | - | - | 8 | |||||||||||||||||||||
December
31, 2005
|
$ | 22,534 | $ | 19,439 | $ | 60,867 | $ | 2,440 | $ | (739 | ) | $ | (32,215 | ) | $ | 72,326 | ||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
Net
income
|
- | - | 10,009 | - | - | - | 10,009 | |||||||||||||||||||||
Net
unrealized change in available-for-sale investment
securities
|
- | - | - | - | 758 | - | 758 | |||||||||||||||||||||
Total
Comprehensive Income
|
10,767 | |||||||||||||||||||||||||||
Cash
dividends on common stock ($.35 per share)
|
- | - | (2,251 | ) | - | - | - | (2,251 | ) | |||||||||||||||||||
Issuance
of 27,996 common shares pursuant to the Dividend Reinvestment
Plan
|
75 | 682 | - | - | - | - | 757 | |||||||||||||||||||||
Issuance
of 5,402 common shares pursuant to the Deferred Compensation
Plan
|
15 | 132 | - | - | - | - | 147 | |||||||||||||||||||||
Issuance
of 4,086 common shares pursuant to the First Retirement & Savings
Plan
|
11 | 102 | - | - | - | - | 113 | |||||||||||||||||||||
Purchase
of 259,230 treasury shares
|
- | - | - | - | - | (7,152 | ) | (7,152 | ) | |||||||||||||||||||
Deferred
compensation
|
- | - | - | 189 | - | (189 | ) | - | ||||||||||||||||||||
Tax
benefit related to deferred compensation distributions
|
- | 7 | - | - | - | - | 7 | |||||||||||||||||||||
Issuance
of 64,968 common shares pursuant to the exercise of stock
options
|
173 | 571 | - | - | - | - | 744 | |||||||||||||||||||||
Tax
benefit related to exercise of incentive stock options
|
- | 52 | - | - | - | - | 52 | |||||||||||||||||||||
Tax
benefit related to exercise of non-qualified stock options
|
- | 98 | - | - | - | - | 98 | |||||||||||||||||||||
Vested
stock options compensation expense
|
- | 178 | - | - | - | - | 178 | |||||||||||||||||||||
December
31, 2006
|
$ | 22,808 | $ | 21,261 | $ | 68,625 | $ | 2,629 | $ | 19 | $ | (39,556 | ) | $ | 75,786 |
Consolidated
Statements of Changes in Stockholders’ Equity
|
||||||||||||||||||||||||||||
For
the years ended December 31, 2007, 2006 and 2005
|
||||||||||||||||||||||||||||
(In
thousands, except share and per share data)
|
Accumulated
|
|||||||||||||||||||||||||||
Additional
|
Other
|
|||||||||||||||||||||||||||
Common
|
Paid-In-
|
Retained
|
Deferred
|
Comprehensive
|
Treasury
|
|||||||||||||||||||||||
Stock
|
Capital
|
Earnings
|
Compensation
|
Income
(Loss)
|
Stock
|
Total
|
||||||||||||||||||||||
December
31, 2006
|
$ | 22,808 | $ | 21,261 | $ | 68,625 | $ | 2,629 | $ | 19 | $ | (39,556 | ) | $ | 75,786 | |||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
Net
income
|
- | - | 10,159 | - | - | - | 10,159 | |||||||||||||||||||||
Net
unrealized change in available-for-sale investment
securities
|
- | - | - | - | 1,077 | - | 1,077 | |||||||||||||||||||||
Total
Comprehensive Income
|
11,236 | |||||||||||||||||||||||||||
Cash
dividends on common stock ($.38 per share)
|
- | - | (2,375 | ) | - | - | - | (2,375 | ) | |||||||||||||||||||
Issuance
of 28,778 common shares pursuant to the Dividend Reinvestment
Plan
|
77 | 713 | - | - | - | - | 790 | |||||||||||||||||||||
Issuance
of 10,650.50 common shares pursuant to the Deferred Compensation
Plan
|
32 | 254 | - | - | - | - | 286 | |||||||||||||||||||||
Issuance
of 3,086.50 common shares pursuant to the First Retirement & Savings
Plan
|
11 | 71 | - | - | - | - | 82 | |||||||||||||||||||||
Purchase
of 237,128 treasury shares
|
- | - | - | - | - | (6,481 | ) | (6,481 | ) | |||||||||||||||||||
Deferred
compensation
|
- | - | - | (61 | ) | - | 61 | - | ||||||||||||||||||||
Tax
benefit related to deferred compensation distributions
|
- | 409 | - | - | - | - | 409 | |||||||||||||||||||||
Issuance
of 39,801 common shares pursuant to the exercise of stock
options
|
119 | 322 | - | - | - | - | 441 | |||||||||||||||||||||
Tax
benefit related to exercise of incentive stock options
|
- | 153 | - | - | - | - | 153 | |||||||||||||||||||||
Tax
benefit related to exercise of non-qualified stock options
|
- | 64 | - | - | - | - | 64 | |||||||||||||||||||||
Vested
stock options compensation expense
|
- | 61 | - | - | - | - | 61 | |||||||||||||||||||||
Retirement
of 1,500,000 treasury shares
|
(4,000 | ) | - | (17,021 | ) | 21,021 | - | |||||||||||||||||||||
3-for-2
stock split in the form of 50% stock dividend
|
9.493 | - | (9,493 | ) | - | |||||||||||||||||||||||
December
31, 2007
|
$ | 28,540 | $ | 23,308 | $ | 49,895 | $ | 2,568 | $ | 1,096 | $ | (24,955 | ) | $ | 80,452 | |||||||||||||
See
accompanying notes to consolidated financial statements.
|
Consolidated
Statements of Cash Flows
|
||||||||||||
For
the years ended December 31, 2007, 2006 and 2005
|
||||||||||||
(In
thousands)
|
2007
|
2006
|
2005
|
|||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
income
|
$ | 10,159 | $ | 10,009 | $ | 9,807 | ||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Provision
for loan losses
|
862 | 760 | 1,091 | |||||||||
Depreciation,
amortization and accretion, net
|
1,845 | 1,670 | 1,489 | |||||||||
Compensation
expense for vested stock options
|
61 | 178 | - | |||||||||
Gain
on sales of securities, net
|
(256 | ) | (164 | ) | (373 | ) | ||||||
Loss
on sales of other real property owned, net
|
7 | 32 | 236 | |||||||||
Gain
on sales of loans held for sale, net
|
(560 | ) | (452 | ) | (845 | ) | ||||||
Deferred
income taxes
|
(218 | ) | 340 | 238 | ||||||||
(Increase)
decrease in accrued interest receivable
|
108 | (888 | ) | (1,005 | ) | |||||||
Increase
(decrease) in accrued interest payable
|
(181 | ) | 479 | 211 | ||||||||
Origination
of loans held for sale
|
(47,714 | ) | (34,519 | ) | (62,278 | ) | ||||||
Proceeds
from sales of loans held for sale
|
48,534 | 34,515 | 64,034 | |||||||||
Increase
in other assets
|
(188 | ) | (2,698 | ) | (612 | ) | ||||||
(Decrease)
increase in other liabilities
|
176 | 989 | (582 | ) | ||||||||
Net
cash provided by operating activities
|
12,635 | 10,251 | 11,411 | |||||||||
Cash
flows from investing activities:
|
||||||||||||
Proceeds
from sales of securities available-for-sale
|
14,007 | 21,927 | 45,819 | |||||||||
Proceeds
from maturities of securities available-for-sale
|
64,172 | 63,875 | 96,189 | |||||||||
Proceeds
from maturities of securities held-to-maturity
|
145 | 176 | 140 | |||||||||
Purchases
of securities available-for-sale
|
(80,478 | ) | (59,481 | ) | (130,069 | ) | ||||||
Purchases
of securities held-to-maturity
|
- | - | (264 | ) | ||||||||
Net
increase in loans
|
(25,473 | ) | (30,146 | ) | (42,259 | ) | ||||||
Purchases
of premises and equipment
|
(856 | ) | (1,272 | ) | (1,416 | ) | ||||||
Proceeds
from sales of other real property owned
|
1,274 | 338 | 822 | |||||||||
Payment
related to acquisition, net of cash and cash equivalents
acquired
|
- | (12,062 | ) | - | ||||||||
Net
cash used in investing activities
|
(27,209 | ) | (16,645 | ) | (31,038 | ) | ||||||
Cash
flows from financing activities:
|
||||||||||||
Net
increase (decrease) in deposits
|
(12 | ) | 13,412 | (1,171 | ) | |||||||
Increase
(decrease) in federal funds purchased
|
(6,800 | ) | 2,800 | 4,000 | ||||||||
(Decrease)
increase in repurchase agreements
|
1,607 | (687 | ) | 7,545 | ||||||||
Proceeds
from short-term FHLB advances
|
69,000 | 75,600 | 31,000 | |||||||||
Repayment
of short-term FHLB advances
|
(61,000 | ) | (100,600 | ) | (21,300 | ) | ||||||
Proceeds
from long-term FHLB advances
|
24,750 | 15,000 | - | |||||||||
Repayment
of long-term FHLB advances
|
- | (5,000 | ) | - | ||||||||
Proceeds
from (Repayment of) short-term debt
|
- | (5,500 | ) | 900 | ||||||||
Proceeds
from long-term debt
|
9,000 | 15,500 | - | |||||||||
Repayment
of long-term debt
|
(5,500 | ) | (4,500 | ) | - | |||||||
Issuance
of junior subordinated debentures
|
- | 10,310 | - | |||||||||
Proceeds
from issuance of common stock
|
809 | 1,004 | 938 | |||||||||
Purchase
of treasury stock
|
(6,481 | ) | (7,152 | ) | (4,851 | ) | ||||||
Dividends
paid on common stock
|
(1,512 | ) | (1,514 | ) | (1,431 | ) | ||||||
Net
cash provided by financing activities
|
23,861 | 8,673 | 15,630 | |||||||||
Increase
(decrease) in cash and cash equivalents
|
9,287 | 2,279 | (3,997 | ) | ||||||||
Cash
and cash equivalents at beginning of year
|
21,836 | 19,557 | 23,554 | |||||||||
Cash
and cash equivalents at end of year
|
$ | 31,123 | $ | 21,836 | $ | 19,557 | ||||||
Supplemental
disclosures of cash flow information
|
||||||||||||
Cash
paid during the year for:
|
||||||||||||
Interest
|
$ | 28,610 | $ | 23,984 | $ | 15,476 | ||||||
Income
taxes
|
4,306 | 4,851 | 5,115 | |||||||||
Supplemental
disclosure of noncash investing and financing activities:
|
||||||||||||
Loans
transferred to real estate owned
|
$ | 625 | $ | 1,342 | $ | 454 | ||||||
Dividends
reinvested in common shares
|
790 | 757 | 699 | |||||||||
Net
tax benefit related to option and deferred compensation
plans
|
626 | 157 | 140 | |||||||||
See
accompanying notes to consolidated financial statements.
|
2005
|
||||
Net
income, as reported
|
$ | 9,807 | ||
Stock-based
compensation expense determined under
|
||||
fair-value-based
method, net of related tax effect
|
(333 | ) | ||
Pro
forma net income
|
$ | 9,474 | ||
Basic
Earnings Per Share:
|
||||
As
reported
|
$ | 1.48 | ||
Pro
forma
|
1.43 | |||
Diluted
Earnings Per Share:
|
||||
As
reported
|
$ | 1.44 | ||
Pro
forma
|
1.39 |
2007
|
2006
|
2005
|
||||||||||
Net
income
|
$ | 10,159 | $ | 10,009 | $ | 9,807 | ||||||
Other
comprehensive gain (loss):
|
||||||||||||
Unrealized
gains (losses) during the year
|
2,020 | 1,407 | (1,859 | ) | ||||||||
Reclassification
adjustment for net
|
||||||||||||
gains
realized in net income
|
(256 | ) | (164 | ) | (373 | ) | ||||||
Tax
effect
|
(687 | ) | (485 | ) | 870 | |||||||
Total
other comprehensive gain (loss)
|
1,077 | 758 | (1,362 | ) | ||||||||
Comprehensive
income
|
$ | 11,236 | $ | 10,767 | $ | 8,445 |
2007
|
2006
|
2005
|
||||||||||
Basic
Earnings per Share:
|
||||||||||||
Net
income available to common stockholders
|
$ | 10,159,000 | $ | 10,009,000 | $ | 9,807,000 | ||||||
Weighted
average common shares outstanding
|
6,356,772 | 6,510,323 | 6,634,779 | |||||||||
Basic
earnings per common share
|
$ | 1.60 | $ | 1.54 | $ | 1.48 | ||||||
Diluted
Earnings per Share:
|
||||||||||||
Net
income available to common stockholders
|
$ | 10,159,000 | $ | 10,009,000 | $ | 9,807,000 | ||||||
Weighted
average common shares outstanding
|
6,356,772 | 6,510,323 | 6,634,779 | |||||||||
Assumed
conversion of stock options
|
125,521 | 106,956 | 186,722 | |||||||||
Diluted
weighted average common shares outstanding
|
6,482,293 | 6,617,279 | 6,821,501 | |||||||||
Diluted
earnings per common share
|
$ | 1.57 | $ | 1.51 | $ | 1.44 |
Gross
|
Gross
|
Estimated
|
||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
2007
|
||||||||||||||||
Available-for-sale:
|
||||||||||||||||
U.S.
Treasury securities and obligations of U.S.
|
||||||||||||||||
government
corporations and Agencies
|
$ | 106,175 | $ | 1,496 | $ | (73 | ) | $ | 107,598 | |||||||
Obligations
of states and political subdivisions
|
16,642 | 182 | (15 | ) | 16,809 | |||||||||||
Mortgage-backed
securities
|
49,798 | 502 | (116 | ) | 50,184 | |||||||||||
Corporate
bonds
|
9,622 | 222 | (402 | ) | 9,442 | |||||||||||
Total
available-for-sale
|
$ | 182,237 | $ | 2,402 | $ | (606 | ) | $ | 184,033 | |||||||
Held-to-maturity:
|
||||||||||||||||
Obligations
of states and political subdivisions
|
$ | 1,178 | $ | 16 | $ | - | $ | 1,194 | ||||||||
2006
|
||||||||||||||||
Available-for-sale:
|
||||||||||||||||
U.S.
Treasury securities and obligations of U.S.
|
||||||||||||||||
government
corporations and Agencies
|
$ | 140,924 | $ | 545 | $ | (836 | ) | $ | 140,633 | |||||||
Obligations
of states and political subdivisions
|
15,314 | 161 | (19 | ) | 15,456 | |||||||||||
Mortgage-backed
securities
|
15,491 | 23 | (331 | ) | 15,183 | |||||||||||
Corporate
bonds
|
7,347 | 489 | - | 7,836 | ||||||||||||
Total
available-for-sale
|
$ | 179,076 | $ | 1,218 | $ | (1,186 | ) | $ | 179,108 | |||||||
Held-to-maturity:
|
||||||||||||||||
Obligations
of states and political subdivisions
|
$ | 1,323 | $ | 23 | $ | - | $ | 1,346 |
2007
|
2006
|
2005
|
||||||||||
Proceeds
from sales
|
$ | 14,007 | $ | 21,927 | $ | 45,819 | ||||||
Gross
gains
|
256 | 165 | 402 | |||||||||
Gross
losses
|
- | 1 | 29 | |||||||||
Income
tax expense
|
90 | 57 | 132 |
Less
than 12 months
|
12
months or more
|
Total
|
||||||||||||||||||||||
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|||||||||||||||||||
December
31, 2007:
|
||||||||||||||||||||||||
U.S.
Treasury securities and obligations of U.S.
government
corporations and agencies
|
$ | - | $ | - | $ | 31,022 | $ | (73 | ) | $ | 31,022 | $ | (73 | ) | ||||||||||
Obligations
of states and political subdivisions
|
2,409 | (9 | ) | 1,228 | (6 | ) | 3,637 | (15 | ) | |||||||||||||||
Mortgage-backed
securities
|
337 | (3 | ) | 8,563 | (114 | ) | 8,900 | (116 | ) | |||||||||||||||
Corporate
bonds
|
4,897 | (402 | ) | - | - | 4,897 | (402 | ) | ||||||||||||||||
Total
|
$ | 7,643 | $ | (414 | ) | $ | 40,813 | $ | (193 | ) | $ | 48,456 | $ | (606 | ) | |||||||||
December
31, 2006:
|
||||||||||||||||||||||||
U.S.
Treasury securities and obligations of U.S.
government
corporations and agencies
|
$ | 25,877 | $ | (54 | ) | $ | 51,637 | $ | (782 | ) | $ | 77,514 | $ | (836 | ) | |||||||||
Obligations
of states and political subdivisions
|
1,325 | (7 | ) | 1,591 | (12 | ) | 2,916 | (19 | ) | |||||||||||||||
Mortgage-backed
securities
|
- | - | 13,550 | (331 | ) | 13,550 | (331 | ) | ||||||||||||||||
Total
|
$ | 27,202 | $ | (61 | ) | $ | 66,778 | $ | (1,125 | ) | $ | 93,980 | $ | (1,186 | ) |
Amortized
|
Estimated
|
|||||||
Cost
|
Fair
Value
|
|||||||
Available-for-sale:
|
||||||||
Due
in one year or less
|
$ | 36,569 | $ | 36,585 | ||||
Due
after one-five years
|
39,560 | 40,119 | ||||||
Due
after five-ten years
|
46,458 | 47,049 | ||||||
Due
after ten years
|
9,852 | 10,096 | ||||||
132,439 | 133,849 | |||||||
Mortgage-backed
securities
|
49,798 | 50,184 | ||||||
Total
available-for-sale
|
$ | 182,237 | $ | 184,033 | ||||
Held-to-maturity:
|
||||||||
Due
in one year or less
|
$ | 155 | $ | 155 | ||||
Due
after one-five years
|
431 | 440 | ||||||
Due
after five-ten years
|
423 | 427 | ||||||
Due
after ten-years
|
169 | 172 | ||||||
Total
held-to-maturity
|
$ | 1,178 | $ | 1,194 | ||||
Total
investment securities
|
$ | 183,415 | $ | 185,227 |
2007
|
2006
|
|||||||
Commercial,
financial and agricultural
|
$ | 172,297 | $ | 161,088 | ||||
Real
estate mortgage
|
517,892 | 510,735 | ||||||
Installment
|
52,875 | 47,017 | ||||||
Other
|
5,100 | 4,731 | ||||||
Total
gross loans
|
748,164 | 723,571 | ||||||
Less
unearned discount
|
3 | 3 | ||||||
Net
loans
|
$ | 748,161 | $ | 723,568 |
2007
|
2006
|
||||||
Impaired
loans for which a specific allowance has
|
|||||||
been
provided
|
$ | 3,610 | $ | 657 | |||
Impaired
loans for which no specific allowance has
|
|||||||
been
provided
|
3,871 | 3,011 | |||||
Total
loans determined to be impaired
|
$ | 7,481 | $ | 3,668 | |||
Allowance
on impaired loans
|
$ | 220 | $ | 82 | |||
For
the year ended December 31,
|
|||||||
2007
|
2006
|
||||||
Average
recorded investment in impaired loans
|
$ | 6,249 | $ | 3,468 | |||
Cash
basis interest income recognized from
|
|||||||
impaired
loans
|
325 | 332 |
2007
|
2006
|
2005
|
||||||||||
Balance,
beginning of year
|
$ | 5,876 | $ | 4,648 | $ | 4,621 | ||||||
Balance
added through acquisition
|
- | 1,405 | - | |||||||||
Provision
for loan losses
|
862 | 760 | 1,091 | |||||||||
Recoveries
|
243 | 219 | 223 | |||||||||
Charge-offs
|
(863 | ) | (1,156 | ) | (1,287 | ) | ||||||
Balance,
end of year
|
$ | 6,118 | $ | 5,876 | $ | 4,648 |
2007
|
2006
|
|||||||
Land
|
$ | 3,524 | $ | 3,524 | ||||
Buildings
and improvements
|
16,515 | 16,365 | ||||||
Furniture
and equipment
|
11,599 | 11,089 | ||||||
Leasehold
improvements
|
1,291 | 1,323 | ||||||
Construction
in progress
|
48 | 28 | ||||||
Subtotal
|
32,977 | 32,329 | ||||||
Accumulated
depreciation and amortization
|
17,457 | 16,036 | ||||||
Total
|
$ | 15,520 | $ | 16,293 |
2007
|
2006
|
|||||||
Balance
as of January 1
|
$ | 21,123 | $ | 12,794 | ||||
Goodwill
acquired during the year
|
- | 8,329 | ||||||
Balance
as of December 31
|
$ | 21,123 | $ | 21,123 |
2007
|
2006
|
|||||||||||||||
Gross
Carrying
Value
|
Accumulated
Amortization
|
Gross
Carrying Value
|
Accumulated
Amortization
|
|||||||||||||
Goodwill
not subject to amortization
|
$ | 21,123 | $ | 3,760 | $ | 21,123 | $ | 3,760 | ||||||||
Intangibles
from branch acquisition
|
3,015 | 2,161 | 3,015 | 1,961 | ||||||||||||
Core
deposit intangibles
|
5,936 | 3,241 | 5,936 | 2,810 | ||||||||||||
Customer
list intangibles
|
1,904 | 1,126 | 1,904 | 936 | ||||||||||||
$ | 31,978 | $ | 10,288 | $ | 31,978 | $ | 9,467 |
2007
|
2006
|
2005
|
||||||||||
Intangibles
from branch acquisitions
|
$ | 200 | $ | 201 | $ | 201 | ||||||
Core
deposit intangibles
|
431 | 370 | 161 | |||||||||
Mortgage
servicing rights
|
- | - | 15 | |||||||||
Customer
list intangibles
|
190 | 190 | 191 | |||||||||
$ | 821 | $ | 761 | $ | 568 |
Estimated
amortization expense:
|
||||
For
period ended 12/31/08
|
$ | 765 | ||
For
period ended 12/31/09
|
$ | 730 | ||
For
period ended 12/31/10
|
$ | 704 | ||
For
period ended 12/31/11
|
$ | 704 | ||
For
period ended 12/31/12
|
$ | 380 |
2007
|
2006
|
|||||||
Demand
deposits:
|
||||||||
Non-interest
bearing
|
$ | 124,486 | $ | 121,405 | ||||
Interest-bearing
|
143,481 | 140,038 | ||||||
Savings
|
55,898 | 58,888 | ||||||
Money
market
|
133,231 | 108,867 | ||||||
Time
deposits
|
313,487 | 341,397 | ||||||
Total
deposits
|
$ | 770,583 | $ | 770,595 |
2007
|
2006
|
2005
|
||||||||||
Interest-bearing
demand
|
$ | 1,872 | $ | 1,786 | $ | 1,314 | ||||||
Savings
|
291 | 270 | 212 | |||||||||
Money
market
|
4,587 | 3,534 | 1,660 | |||||||||
Time
deposits
|
14,841 | 12,996 | 8,533 | |||||||||
Total
|
$ | 21,591 | $ | 18,586 | $ | 11,719 |
2007
|
2006
|
2005
|
||||||||||
Outstanding
|
$ | 98,052 | $ | 115,900 | $ | 103,434 | ||||||
Interest
expense for the year
|
4,652 | 5,259 | 3,579 |
Less
than 1 year
|
$ | 277,971 | ||
1
year to 2 years
|
14,145 | |||
2
years to 3 years
|
9,875 | |||
3
years to 4 years
|
4,373 | |||
4
years to 5 years
|
7,043 | |||
Over
5 years
|
80 | |||
Total
|
$ | 313,487 |
2007
|
2006
|
|||||||
Federal
funds purchased
|
$ | - | $ | 6,800 | ||||
Securities
sold under agreements to repurchase
|
68,300 | 66,693 | ||||||
Federal
Home Loan Bank advances:
|
||||||||
Fixed-term
advances
|
52,750 | 20,000 | ||||||
Subordinated
debentures
|
20,620 | 20,620 | ||||||
Other
debt:
|
||||||||
Loans
due in one year or less
|
- | - | ||||||
Loans
due after one year
|
14,500 | 11,000 | ||||||
Total
|
$ | 156,170 | $ | 125,113 |
2008
|
$ | 15,000 | ||
2009
|
19,500 | |||
2010
|
10,000 | |||
2011
|
3,000 | |||
2012
|
14,750 | |||
Thereafter
|
25,620 | |||
$ | 87,870 |
Ø
|
$10
million advance at 3.77% with a 1-month maturity, paid off on January 8,
2008
|
Ø
|
$5
million advance at 5.03% with a 1-year maturity, due September 8,
2008
|
Ø
|
$5
million advance at 4.82% with a 2-year maturity, due September 8,
2009
|
Ø
|
$5
million advance at 4.58% with a 5-year maturity, due March 22,
2010
|
Ø
|
$2.5
million advance at 5.46% with a 3-year maturity, due June 14,
2010
|
Ø
|
$2.5
million advance at 5.12% with a 3-year maturity, due June 14, 2010, one
year lockout, callable quarterly beginning June,
2008
|
Ø
|
$3
million advance at 5.98% with a 10-year maturity, due March 1,
2011
|
Ø
|
$5
million advance at 4.82% with a 5-year maturity, due January 19, 2012, two
year lockout, callable quarterly beginning January,
2009
|
Ø
|
$5
million advance at 4.69% with a 5-year maturity, due February 23, 2012,
two year lockout, callable quarterly beginning February,
2009
|
Ø | $5 million advance at 4.58% with a 10-year maturity, due July 14, 2016, one year lockout, callable quarterly beginning July, 2007 |
2007
|
2006
|
2005
|
||||||||||
Securities
sold under agreements to repurchase:
|
||||||||||||
Maximum
outstanding at any month-end
|
$ | 68,300 | $ | 71,516 | $ | 67,380 | ||||||
Average
amount outstanding for the year
|
54,962 | 55,389 | 57,799 |
To
Be Well
|
|||||||||||||||||||||
Capitalized
Under
|
|||||||||||||||||||||
For
Capital
|
Prompt
Corrective
|
||||||||||||||||||||
Actual
|
Adequacy
Purposes
|
Action
Provisions
|
|||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||
December
31, 2007
|
|||||||||||||||||||||
Total
Capital (to risk-weighted assets)
|
|||||||||||||||||||||
Company
|
$ | 83,783 | 11.13 | % | $ | 60,228 |
> 8.00%
|
N/A | N/A | ||||||||||||
First
Mid Bank
|
92,290 | 12.36 | 59,727 |
> 8.00
|
$ | 74,659 |
> 10.00%
|
||||||||||||||
Tier
1 Capital (to risk-weighted assets)
|
|||||||||||||||||||||
Company
|
77,665 | 10.32 | 30,114 |
> 4.00
|
N/A | N/A | |||||||||||||||
First
Mid Bank
|
86,172 | 11.54 | 29,864 |
> 4.00
|
44,795 |
> 6.00
|
|||||||||||||||
Tier
1 Capital (to average assets)
|
|||||||||||||||||||||
Company
|
77,665 | 7.89 | 39,389 |
> 4.00
|
N/A | N/A | |||||||||||||||
First
Mid Bank
|
86,172 | 8.80 | 39,169 |
> 4.00
|
48,961 |
> 5.00
|
|||||||||||||||
December
31, 2006
|
|||||||||||||||||||||
Total
Capital (to risk-weighted assets)
|
|||||||||||||||||||||
Company
|
$ | 79,132 | 10.91 | % | $ | 58,019 |
> 8.00%
|
N/A | N/A | ||||||||||||
First
Mid Bank
|
85,008 | 11.83 | 57,492 |
> 8.00
|
$ | 71,866 |
> 10.00%
|
||||||||||||||
Tier
1 Capital (to risk-weighted assets)
|
|||||||||||||||||||||
Company
|
73,256 | 10.10 | 29,009 |
> 4.00
|
N/A | N/A | |||||||||||||||
First
Mid Bank
|
79,132 | 11.01 | 28,746 |
> 4.00
|
43,119 |
> 6.00
|
|||||||||||||||
Tier
1 Capital to average assets)
|
|||||||||||||||||||||
Company
|
73,256 | 7.56 | 38,754 |
> 4.00
|
N/A | N/A | |||||||||||||||
First
Mid Bank
|
79,132 | 8.21 | 38,549 |
> 4.00
|
48,187 |
> 5.00
|
2007
|
2006
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
Cash
and cash equivalents
|
$ | 31,123 | $ | 31,123 | $ | 21,863 | $ | 21,863 | ||||||||
Investments
available-for-sale
|
184,033 | 184,033 | 179,108 | 179,108 | ||||||||||||
Investments
held-to-maturity
|
1,178 | 1,194 | 1,323 | 1,346 |
2007
|
2006
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
Deposits
with stated maturities
|
$ | 313,487 | $ | 317,956 | $ | 341,397 | $ | 342,810 | ||||||||
Federal
funds purchased
|
- | - | 6,800 | 6,800 | ||||||||||||
Securities
sold under agreementsto repurchase
|
68,300 | 68,331 | 66,693 | 66,715 | ||||||||||||
Federal
Home Loan Bank advances
|
52,750 | 54,311 | 20,000 | 20,205 |
2007
|
2006
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
Deposits
with no stated maturity
|
$ | 457,096 | $ | 457,096 | $ | 429,198 | $ | 429,198 | ||||||||
Floating
rate debt
|
14,500 | 14,500 | 11,000 | 11,000 | ||||||||||||
Junior
subordinated debentures
|
20,620 | 20,620 | 20,620 | 20,620 |
2007
|
2006
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
Net
loan portfolio (including loans held for sale)
|
$ | 742,043 | $ | 746,325 | $ | 717,692 | $ | 712,857 |
2007
|
||||
Average
expected volatility
|
13.2 | % | ||
Average
expected dividend yield
|
1.4 | % | ||
Average
expected term
|
5.7
yrs
|
|||
Average
risk-free interest rate
|
3.4 | % |
2007
|
||||||||||||||||
Weighted-Average | ||||||||||||||||
|
Weighted-Average |
Remaining
|
Aggregate
|
|||||||||||||
Shares
|
Exercise
Price
|
Contractual Term |
Intrinsic
Value
|
|||||||||||||
Outstanding,
beginning of year
|
414,989 | $ | 16.75 | |||||||||||||
Granted
|
32,000 | 26.10 | ||||||||||||||
Exercised
|
(39,801 | ) | 11.09 | |||||||||||||
Forfeited
or expired
|
(9,704 | ) | 26.17 | |||||||||||||
Outstanding,
end of year
|
397,484 | $ | 17.85 | 5.40 | $ | 3,382,000 | ||||||||||
Exercisable,
end of year
|
316,124 | $ | 15.88 | 4.74 | $ | 3,293,000 |
2006
|
||||||||||||||||
Weighed-Average
|
||||||||||||||||
Weighted-Average
|
Remaining
|
Aggregate
|
||||||||||||||
Shares
|
Exercise
Price
|
Contractual Term |
Intrinsic
Value
|
|||||||||||||
Outstanding,
beginning of year
|
487,552 | $ | 16.14 | |||||||||||||
Granted
|
- | - | ||||||||||||||
Exercised
|
(64,968 | ) | 11.46 | |||||||||||||
Forfeited
or expired
|
(7,595 | ) | 22.57 | |||||||||||||
Outstanding,
end of year
|
414,989 | $ | 16.75 | 5.83 | $ | 4,348,000 | ||||||||||
Exercisable,
end of year
|
306,427 | $ | 14.69 | 4.11 | $ | 3,841,000 |
2005
|
||||||||||||||||
Weighed-Average | ||||||||||||||||
Weighted-Average |
Remaining
|
Aggregate
|
||||||||||||||
Shares
|
Exercise
Price
|
Contractual Term |
Intrinsic
Value
|
|||||||||||||
Outstanding,
beginning of year
|
534,984 | $ | 15.91 | |||||||||||||
Granted
|
- | - | ||||||||||||||
Exercised
|
(38,994 | ) | 11.98 | |||||||||||||
Forfeited
or expired
|
(8,438 | ) | 20.62 | |||||||||||||
Outstanding,
end of year
|
487,552 | $ | 16.14 | 6.49 | $ | 5,343,000 | ||||||||||
Exercisable,
end of year
|
296,585 | $ | 13.15 | 5.53 | $ | 4,126,000 |
2007
|
2006
|
2005
|
||||||||||||||||||||||
Shares
|
Weighted-Average
Grant-Date
Fair
Value
|
Shares
|
Weighted-Average
Grant-Date
Fair
Value
|
Shares
|
Weighted-Average
Grant-Date
Fair
Value
|
|||||||||||||||||||
Unvested,
beginning of year
|
108,562 | $ | 4.69 | 190,967 | $ | 4.33 | 270,415 | $ | 4.00 | |||||||||||||||
Granted
|
32,000 | 4.32 | - | - | - | - | ||||||||||||||||||
Vested
|
(52,451 | ) | 6.35 | (74,810 | ) | 3.83 | (71,010 | ) | 3.05 | |||||||||||||||
Forfeited
|
(6,751 | ) | 8.93 | (7,595 | ) | 4.03 | (8,438 | ) | 4.61 | |||||||||||||||
Unvested,
end of year
|
81,360 | $ | 6.26 | 108,562 | $ | 4.69 | 190,967 | $ | 4.33 |
Options Outstanding |
Options
Exercisable
|
|||||||||||||||||||
Range
of Exercise Prices
|
Number
Outstanding
|
Weighted-Average
Remaining Contractual Life
|
Weighted-Average
Exercise Price
|
Number
Exercisable
|
Weighted-Average
Exercise
Price
|
|||||||||||||||
Below
$10.50
|
72,140 | 2.23 | $ | 9.52 | 72,140 | $ | 9.52 | |||||||||||||
$10.50
to $25.00
|
200,531 | 5.09 | $ | 15.13 | 184,078 | $ | 14.64 | |||||||||||||
Above
$25.00
|
124,813 | 7.74 | $ | 27.02 | 59,906 | $ | 27.33 | |||||||||||||
397,484 | 5.40 | $ | 17.85 | 316,124 | $ | 15.88 |
2007
|
2006
|
2005
|
||||||||||
Current
|
||||||||||||
Federal
|
$ | 4,998 | $ | 4,435 | $ | 4,337 | ||||||
State
|
307 | 257 | 553 | |||||||||
Total
Current
|
5,305 | 4,692 | 4,890 | |||||||||
Deferred
|
||||||||||||
Federal
|
(184 | ) | 299 | 198 | ||||||||
State
|
(34 | ) | 41 | 40 | ||||||||
Total
Deferred
|
(218 | ) | 340 | 238 | ||||||||
Total
|
$ | 5,087 | $ | 5,032 | $ | 5,128 |
2007
|
2006
|
2005
|
||||||||||
Expected
income taxes
|
$ | 5,336 | $ | 5,264 | $ | 5,227 | ||||||
Effects
of:
|
||||||||||||
Tax-exempt
income
|
(423 | ) | (434 | ) | (433 | ) | ||||||
Nondeductible
interest expense
|
50 | 45 | 34 | |||||||||
State
taxes, net of federal taxes
|
177 | 194 | 385 | |||||||||
Other
items
|
46 | 64 | 14 | |||||||||
Effect
of marginal tax rate
|
(99 | ) | (101 | ) | (99 | ) | ||||||
Total
|
$ | 5,087 | $ | 5,032 | $ | 5,128 |
2007
|
2006
|
|||||||
Deferred
tax assets:
|
||||||||
Allowance
for loan losses
|
$ | 2,317 | $ | 2,226 | ||||
Deferred
compensation
|
792 | 833 | ||||||
Supplemental
retirement
|
323 | 314 | ||||||
Core
deposit premium amortization
|
89 | - | ||||||
Depreciation
|
211 | 51 | ||||||
Other
|
275 | 136 | ||||||
Total
gross deferred tax assets
|
$ | 4,007 | $ | 3,560 | ||||
Deferred
tax liabilities:
|
||||||||
Deferred
loan costs
|
$ | 90 | $ | 121 | ||||
Goodwill
|
1,076 | 637 | ||||||
Prepaid
expenses
|
126 | 106 | ||||||
FHLB
stock dividend
|
327 | 331 | ||||||
Core
deposit premium amortization
|
- | 176 | ||||||
Purchase
accounting
|
774 | 805 | ||||||
Accumulated
accretion
|
241 | 193 | ||||||
Other
|
- | 36 | ||||||
Available-for-sale
investment securities
|
700 | 12 | ||||||
Total
gross deferred tax liabilities
|
$ | 3,334 | $ | 2,417 | ||||
Net
deferred tax assets
|
$ | 673 | $ | 1,143 |
2007
|
2006
|
|||||||
Unused
commitments including lines of credit:
|
||||||||
Commercial
real estate
|
$ | 42,215 | $ | 32,197 | ||||
Commercial
operating
|
60,468 | 50,453 | ||||||
Home
Equity
|
18,492 | 17,021 | ||||||
Other
|
26,552 | 26,971 | ||||||
Total
|
$ | 147,727 | $ | 126,642 | ||||
Standby
letters of credit
|
$ | 4,996 | $ | 5,244 |
Balance
at December 31, 2006
|
$ | 16,091 | ||
New
loans
|
393 | |||
Loan
repayments
|
(1,802 | ) | ||
Balance
at December 31, 2007
|
$ | 14,682 |
Cash
and cash equivalents
|
$ | 12,193 | ||
Investment
securities
|
52,740 | |||
Loans
|
55,770 | |||
Less
allowance for loan losses
|
(1,405 | ) | ||
Premises
and equipment
|
1,465 | |||
Goodwill
|
8,329 | |||
Core
deposit intangibles
|
3,132 | |||
Other
asset
|
1,636 | |||
Total
assets acquired
|
133,860 | |||
Deposits
|
108,114 | |||
Deferred
income taxes
|
869 | |||
Other
liabilities
|
622 | |||
Total
liabilities assumed
|
109,605 | |||
Net
assets acquired
|
$ | 24,255 |
For
the year ended
|
For
the year ended
|
|||||||
December
31, 2006
|
December
31, 2005
|
|||||||
Net
interest income
|
$ | 31,806 | $ | 31,946 | ||||
Provision
for loan losses
|
800 | 1,171 | ||||||
Non-interest
income
|
13,605 | 13,183 | ||||||
Non-interest
expense
|
29,331 | 28,374 | ||||||
Income
before income taxes
|
15,280 | 15,584 | ||||||
Income
tax expense
|
5,233 | 5,244 | ||||||
Net
income
|
$ | 10,047 | $ | 10,340 | ||||
Earnings
per share
|
||||||||
Basic
|
$ | 1.54 | $ | 1.56 | ||||
Diluted
|
$ | 1.52 | $ | 1.52 | ||||
Basic
weighted average shares outstanding
|
6,510,323 | 6,634,779 | ||||||
Diluted
weighted average shares outstanding
|
6,617,279 | 6,821,501 |
Operating
Leases
|
||||
2008
|
$ | 463 | ||
2009
|
391 | |||
2010
|
390 | |||
2011
|
366 | |||
2012
|
365 | |||
Thereafter
|
1,302 | |||
Total
minimum lease payments
|
$ | 3,277 |
First
Mid-Illinois Bancshares, Inc. (Parent Company)
|
||||||||
Balance
Sheets
|
||||||||
December
31,
|
2007
|
2006
|
||||||
Assets
|
||||||||
Cash
|
$ | 285 | $ | 100 | ||||
Premises
and equipment, net
|
622 | 649 | ||||||
Investment
in subsidiaries
|
113,066 | 105,268 | ||||||
Other
assets
|
4,060 | 3,766 | ||||||
Total
Assets
|
$ | 118,033 | $ | 109,783 | ||||
Liabilities
and Stockholders’ equity
|
||||||||
Liabilities
|
||||||||
Dividends
payable
|
$ | 1,194 | $ | 1,123 | ||||
Debt
|
35,120 | 31,620 | ||||||
Other
liabilities
|
1,267 | 1,254 | ||||||
Total
Liabilities
|
37,581 | 33,997 | ||||||
Stockholders’
equity
|
80,452 | 75,786 | ||||||
Total
Liabilities and Stockholders’ equity
|
$ | 118,033 | $ | 109,783 |
First
Mid-Illinois Bancshares, Inc. (Parent Company)
|
||||||||||||
Statements
of Income
|
||||||||||||
Years
ended December 31,
|
2007
|
2006
|
2005
|
|||||||||
Income:
|
||||||||||||
Dividends
from subsidiaries
|
$ | 5,625 | $ | 15,469 | $ | 8,906 | ||||||
Other
income
|
48 | 75 | 38 | |||||||||
5,673 | 15,544 | 8,944 | ||||||||||
Operating
expenses
|
3,861 | 3,362 | 2,383 | |||||||||
Income
before income taxes and equity
|
||||||||||||
in
undistributed earnings of subsidiaries
|
1,812 | 12,182 | 6,561 | |||||||||
Income
tax benefit
|
1,639 | 1,353 | 930 | |||||||||
Income
before equity in undistributed
|
||||||||||||
earnings
of subsidiaries
|
3,451 | 13,535 | 7,491 | |||||||||
Equity
in undistributed earnings of subsidiaries
|
6,708 | (3,526 | ) | 2,316 | ||||||||
Net
income
|
$ | 10,159 | $ | 10,009 | $ | 9,807 |
First
Mid-Illinois Bancshares, Inc. (Parent Company)
|
||||||||||||
Statements
of Cash Flows
|
||||||||||||
Years
ended December 31,
|
2007
|
2006
|
2005
|
|||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
income
|
$ | 10,159 | $ | 10,009 | $ | 9,807 | ||||||
Adjustments
to reconcile net income to net
|
||||||||||||
cash
provided by operating activities:
|
||||||||||||
Depreciation,
amortization, accretion, net
|
47 | 46 | 10 | |||||||||
Equity
in undistributed earnings of
|
||||||||||||
subsidiaries
|
(6,708 | ) | 3,526 | (2,316 | ) | |||||||
(Increase)
decrease in other assets
|
357 | (569 | ) | (690 | ) | |||||||
Increase
in other liabilities
|
13 | 423 | 370 | |||||||||
Net
cash provided by operating activities
|
3,868 | 13,435 | 7,181 | |||||||||
Cash
flows from investing activities:
|
||||||||||||
Cash
paid in acquisition
|
- | (24,255 | ) | - | ||||||||
Net
cash used in investing activities
|
- | (24,255 | ) | - | ||||||||
Cash
flows from financing activities:
|
||||||||||||
Repayment
of short-term debt
|
- | (6,000 | ) | (2,900 | ) | |||||||
Proceeds
from short-term debt
|
- | 500 | 4,000 | |||||||||
Repayment
of long-term debt
|
(5,500 | ) | (4,500 | ) | (200 | ) | ||||||
Proceeds
from long-term debt
|
9,000 | 15,500 | - | |||||||||
Issuance
of subordinated debt
|
- | 10,310 | - | |||||||||
Proceeds
from issuance of common stock
|
810 | 1,004 | 937 | |||||||||
Purchase
of treasury stock
|
(6,481 | ) | (7,152 | ) | (4,851 | ) | ||||||
Dividends
paid on common stock
|
(1,512 | ) | (1,514 | ) | (1,431 | ) | ||||||
Net
cash provided by (used in) financing activities
|
(3,683 | ) | 8,148 | (4,445 | ) | |||||||
(Decrease)
increase in cash
|
185 | (2,672 | ) | 2,736 | ||||||||
Cash
at beginning of year
|
100 | 2,772 | 36 | |||||||||
Cash
at end of year
|
$ | 285 | $ | 100 | $ | 2,772 |
Quarters
ended in 2007
|
||||||||||||||||
March
31
|
June
30
|
September
30
|
December
31
|
|||||||||||||
Selected
operations data:
|
||||||||||||||||
Interest
income
|
$ | 14,526 | $ | 14,700 | $ | 15,293 | $ | 15,412 | ||||||||
Interest
expense
|
6,849 | 7,040 | 7,402 | 7,138 | ||||||||||||
Net
interest income
|
7,677 | 7,660 | 7,891 | 8,274 | ||||||||||||
Provision
for loan losses
|
186 | 209 | 203 | 264 | ||||||||||||
Net
interest income after provision for loan losses
|
7,491 | 7,451 | 7,688 | 8,010 | ||||||||||||
Other
income
|
3,832 | 3,546 | 3,613 | 3,670 | ||||||||||||
Other
expense
|
7,531 | 7,354 | 7,573 | 7,597 | ||||||||||||
Income
before income taxes
|
3,792 | 3,643 | 3,728 | 4,083 | ||||||||||||
Income
taxes
|
1,198 | 1,236 | 1,259 | 1,394 | ||||||||||||
Net
income
|
$ | 2,594 | $ | 2,407 | $ | 2,469 | $ | 2,689 | ||||||||
Basic
earnings per share
|
$ | 0.40 | $ | 0.38 | $ | 0.39 | $ | 0.43 | ||||||||
Diluted
earnings per share
|
$ | 0.40 | $ | 0.37 | $ | 0.38 | $ | 0.42 |
Quarters
ended in 2006
|
||||||||||||||||
March
31
|
June
30
|
September
30
|
December
31
|
|||||||||||||
Selected
operations data:
|
||||||||||||||||
Interest
income
|
$ | 11,859 | $ | 13,651 | $ | 14,804 | $ | 15,242 | ||||||||
Interest
expense
|
4,719 | 5,886 | 6,961 | 7,146 | ||||||||||||
Net
interest income
|
7,140 | 7,765 | 7,843 | 8,096 | ||||||||||||
Provision
for loan losses
|
193 | 211 | 171 | 185 | ||||||||||||
Net
interest income after provision for loan losses
|
6,947 | 7,554 | 7,672 | 7,911 | ||||||||||||
Other
income
|
3,133 | 3,415 | 3,368 | 3,464 | ||||||||||||
Other
expense
|
6,529 | 7,137 | 7,373 | 7,384 | ||||||||||||
Income
before income taxes
|
3,551 | 3,832 | 3,667 | 3,991 | ||||||||||||
Income
taxes
|
1,147 | 1,310 | 1,234 | 1,341 | ||||||||||||
Net
income
|
$ | 2,404 | $ | 2,522 | $ | 2,433 | $ | 2,650 | ||||||||
Basic
earnings per share
|
$ | 0.36 | $ | 0.39 | $ | 0.38 | $ | 0.41 | ||||||||
Diluted
earnings per share
|
$ | 0.36 | $ | 0.38 | $ | 0.37 | $ | 0.40 |
Equity
Compensation Plan Information
|
||||||||||||
Plan
category
|
Number
of securities to be issued upon exercise of outstanding
options
(a)
|
Weighted-average
exercise price of outstanding options
(b)
|
Number
of securities remaining available for future issuance under equity
compensation plans
(c)
|
|||||||||
Equity
compensation plans approved by security holders:
|
||||||||||||
(A)
Deferred Compensation Plan
|
- | - | 426,655 | (1) | ||||||||
(B)
Stock Incentive Plan
|
397,484 | (2) | $ | 17.85 | (3) | 268,000 | (4) | |||||
Equity
compensation plans not approved by security holders (5)
|
- | - | - | |||||||||
Total
|
397,484 | $ | 17.85 | 694,655 |
(1)
|
Consists
of shares issuable with respect to participant deferral contributions
invested in common stock.
|
(2)
|
Consists
of stock options.
|
(3)
|
Represents
the weighted-average exercise price of outstanding stock
options.
|
(4)
|
Consists
of stock option and/or restricted
stock.
|
(5)
|
The
Company does not maintain any equity compensation plans not approved by
stockholders.
|
Ø
|
Consolidated
Balance Sheets -- December 31, 2007 and
2006
|
Ø
|
Consolidated
Statements of Income -- For the Years Ended December 31, 2007, 2006 and
2005
|
Ø
|
Consolidated
Statements of Changes in Stockholders’ Equity -- For the Years Ended
December 31, 2007, 2006 and 2005
|
Ø
|
Consolidated
Statements of Cash Flows -- For the Years Ended December 31, 2007, 2006
and 2005.
|
|
(Company)
|
Exhibit
|
Exhibit
Index to Annual Report on Form 10-K
|
Number
|
Description
and Filing or Incorporation Reference
|
2.1
|
Agreement
and Plan of Merger By and Among First Mid-Illinois Bancshares, Inc., First
Mid Merger Company and Mansfield Bancorp, Inc.
Incorporated
by reference to Exhibit 2 to First Mid-Illinois Bancshares, Inc.’s Report
on Form 8-K filed with the SEC on February 15, 2006.
|
3.1
|
Restated
Certificate of Incorporation and Amendment to Restated Certificate of
Incorporation of First Mid-Illinois Bancshares, Inc.
Incorporated
by reference to Exhibit 3(a) to First Mid-Illinois Bancshares, Inc.’s
Annual Report on Form 10-K for the year ended December
31, 1987 (File No. 0-13368)
|
3.2
|
Amended
and Restated Bylaws of First Mid-Illinois Bancshares, Inc.
Incorporated
by reference to Exhibit 3.2 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on November 14,
2007.
|
4.1
|
Rights
Agreement, dated as of September 21, 1999, between First Mid-Illinois
Bancshares, Inc. and Harris Trust and Savings Bank, as
Rights Agent
Incorporated
by reference to Exhibit 4.1 to First Mid-Illinois Bancshares, Inc.’s
Registration Statement on Form 8-A filed with the SEC on September
22, 1999
|
10.1
|
Employment
Agreement between the Company and William S. Rowland
Incorporated
by reference to Exhibit 10.1 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on December 12,
2007.
|
10.2
|
Employment
Agreement between the Company and John W. Hedges
Incorporated
by reference to Exhibit 10.1 to First Mid-Illinois Bancshares, Inc.’s
Report on Form 8-K filed with the SEC on November 3,
2005.
|
10.3
|
First
Amendment to Employment Agreement between the Company and John
W. Hedges
Incorporated
by reference to Exhibit 10.3 to First Mid-Illinois Bancshares, Inc.’s
Annual Report on 10-K for the year ended December 31,
2006.
|
10.4
|
Employment
Agreement between the Company and Michael L. Taylor
Incorporated
by reference to Exhibit 10.2 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on May 3,
2007.
|
10.5
|
Employment
Agreement between the Company and Laurel G. Allenbaugh
Incorporated
by reference to Exhibit 10.1 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on May 3,
2007.
|
10.6
|
Employment
Agreement between the Company and Charles A. LeFebvre
Incorporated
by reference to Exhibit 10.1 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on April 25,
2007.
|
10.7
|
First
Amendment to Employment Agreement between the Company and
Charles A. LeFebvre (filed herewith)
|
10.8
|
Employment
Agreement between the Company and Kelly A. Downs
Incorporated
by reference to Exhibit 10.2 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on December 12,
2007.
|
10.9
|
Amended
and Restated Deferred Compensation Plan
Incorporated
by reference to Exhibit 10.4 to First Mid-Illinois Bancshares, Inc.’s
Annual Report on Form 10-K for the for the year ended December
31, 2005 (File No 0-13368)
|
10.10
|
2007
Stock Incentive Plan
Incorporated
by reference to Exhibit 10.1 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on May 23,
2007.
|
10.11
|
1997
Stock Incentive Plan
Incorporated
by reference to Exhibit 10.5 to First Mid-Illinois Bancshares, Inc.’s
Annual Report on Form 10-K for the for the year ended December
31, 1998 (File No 0-13368)
|
10.12
|
Form
of 2007 Stock Incentive Plan Stock Option Agreement
Incorporated
by reference to Exhibit 10.1 to First Mid-Illinois Bancshares, Inc.’s
Current Report on Form 8-K filed with the SEC on December 12,
2007.
|
10.13
|
Supplemental
Executive Retirement Plan
Incorporated
by reference to Exhibit 10.8 to First Mid-Illinois Bancshares, Inc.’s
Annual Report on Form 10-K for the for the year ended December
31, 2005 (File No 0-13368)
|
10.14
|
First
Amendment to Supplemental Executive Retirement Plan
Incorporated
by reference to Exhibit 10.9 to First Mid-Illinois Bancshares, Inc.’s
Annual Report on Form 10-K for the for the year ended December
31, 2005 (File No 0-13368)
|
10.15
|
Participation
Agreement (as Amended and Restated) to Supplemental Executive
Retirement Plan between the Company and William
S. Rowland
Incorporated
by reference to Exhibit 10.10 to First Mid-Illinois Bancshares, Inc.’s
Annual Report on Form 10-K for the year ended December 31,
2005
|
10.16
|
Description
of Incentive Compensation Plan (Filed herewith)
|
11.1
|
Statement
re: Computation of Earnings Per Share (Filed
herewith)
|
21.1
|
Subsidiaries
of the Company (Filed herewith)
|
23.1
|
Consent of
BKD LLP (Filed herewith)
|
31.1
|
Certification
of Chief Executive Officer pursuant to section 302 of the Sarbanes-Oxley
Act of 2002
|
31.2
|
Certification
of Chief Financial Officer pursuant to section 302 of the Sarbanes-Oxley
Act of 2002
|
32.1
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. section 1350, as adopted
pursuant to section 906 of the
Sarbanes-Oxley Act of 2002
|
32.2
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. section 1350, as adopted
pursuant to section 906 of the
Sarbanes-Oxley Act of 2002
|