West
Virginia
|
|
55-0672148
|
(State
or other jurisdiction of
|
|
(IRS
Employer
|
incorporation
or organization)
|
|
Identification
No.)
|
|
300
North Main Street
|
|
|
|
Moorefield,
West Virginia
|
26836
|
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
Yes
þ
|
No
o
|
|
Yes
o
|
No
þ
|
|
|
|
|
Page
|
PART
I.
|
FINANCIAL
INFORMATION
|
|
|
|
|
|
|
|
Item
1.
|
Financial
Statements
|
|
|
|
|
|
|
|
Consolidated
balance sheets
March
31, 2007 (unaudited), December 31, 2006, and March 31, 2006
(unaudited)
|
5
|
|
|
|
|
|
|
Consolidated
statements of income for the three months ended
March
31, 2007 and 2006 (unaudited)
|
6
|
|
|
|
|
|
|
Consolidated
statements of shareholders’ equity for the three months
ended
March
31, 2007 and 2006 (unaudited)
|
7
|
|
|
|
|
|
|
Consolidated
statements of cash flows for the three months ended
March
31, 2007 and 2006 (unaudited)
|
8-9
|
|
|
|
|
|
|
Notes
to consolidated financial statements (unaudited)
|
10-24
|
|
|
|
|
|
Item
2.
|
Management's
Discussion and Analysis of Financial Condition
and
Results of Operations
|
25-35
|
|
|
|
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
34
|
|
|
|
|
|
Item
4.
|
Controls
and Procedures
|
34-35
|
|
|
|
|
|
PART
II.
|
OTHER
INFORMATION
|
|
||
|
Item
1.
|
Legal
Proceedings
|
36
|
|
|
|
|
|
|
|
Item
1A.
|
Risk
Factors
|
37
|
|
|
|
|
|
|
|
Item
2.
|
Changes
in Securities and Use of Proceeds
|
None
|
|
|
|
|
|
|
|
Item
3.
|
Defaults
upon Senior Securities
|
None
|
|
|
|
|
|
|
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
None
|
|
|
|
|
|
|
|
Item
5.
|
Other
Information
|
None
|
|
|
|
|
|
|
|
Item
6.
|
Exhibits
|
|
|
|
|
|
|
|
|
|
Exhibits
|
|
|
|
|
|
|
|
Exhibit 3.1 | By-Laws of Summit Financial Group, Inc. as last amended and restated on April 27, 2007 | |||
Exhibit 10.1 |
Chief
Banking Officer Incentive Plan
|
|||
|
|
Exhibit
11
|
Statement
re: Computation of Earnings per Share - Information contained in
Note 5 to the Consolidated Financial Statements on page 14 of this
Quarterly Report is incorporated herein by
reference.
|
|
|
|
|
|
|
|
|
Exhibit
31.1
|
Sarbanes-Oxley
Act Section 302 Certification of Chief Executive
Officer
|
|
|
|
|
|
|
|
|
Exhibit
31.2
|
Sarbanes-Oxley
Act Section 302 Certification of Chief Financial
Officer
|
|
|
|
|
|
|
|
|
Exhibit
32.1
|
Sarbanes-Oxley
Act Section 906 Certification of Chief Executive
Officer
|
|
|
|
|
|
|
|
|
Exhibit
32.2
|
Sarbanes-Oxley
Act Section 906 Certification of Chief Financial
Officer
|
|
|
|
|
|
|
SIGNATURES
|
|
38
|
|
March
31,
|
|
December
31,
|
|
March
31,
|
|
||||
|
|
2007
|
|
2006
|
|
2006
|
|
|||
|
|
(unaudited)
(Restated)
|
|
(*)
(Restated)
|
|
(unaudited)
(Restated)
|
|
|||
ASSETS
|
|
|
|
|
|
|
|
|||
Cash
and due from banks
|
|
$
|
12,232,258
|
|
$
|
12,030,969
|
|
$
|
14,780,214
|
|
Interest
bearing deposits with other banks
|
|
|
105,752
|
|
|
270,589
|
|
|
1,658,080
|
|
Federal
funds sold
|
|
|
1,412,000
|
|
|
517,000
|
|
|
607,000
|
|
Securities
available for sale
|
|
|
258,172,895
|
|
|
247,874,120
|
|
|
233,804,893
|
|
Loans,
net
|
|
|
930,768,989
|
|
|
916,045,185
|
|
|
824,359,382
|
|
Property
held for sale
|
|
|
42,000
|
|
|
41,000
|
|
|
268,287
|
|
Premises
and equipment, net
|
|
|
22,178,553
|
|
|
22,445,635
|
|
|
22,782,107
|
|
Accrued
interest receivable
|
|
|
6,656,344
|
|
|
6,351,575
|
|
|
4,845,037
|
|
Intangible
assets
|
|
|
3,158,732
|
|
|
3,196,520
|
|
|
3,309,885
|
|
Other
assets
|
|
|
17,631,089
|
|
|
17,031,762
|
|
|
17,560,138
|
|
Assets
related to discontinued operations
|
|
|
2,169,610
|
|
|
9,714,749
|
|
|
14,577,381
|
|
Total
assets
|
|
$
|
1,254,528,222
|
|
$
|
1,235,519,104
|
|
$
|
1,138,552,404
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
|
|
|
|
Non
interest bearing
|
|
$
|
60,644,647
|
|
$
|
62,591,493
|
|
$
|
62,860,714
|
|
Interest
bearing
|
|
|
816,580,699
|
|
|
826,096,142
|
|
|
667,876,124
|
|
Total
deposits
|
|
|
877,225,346
|
|
|
888,687,635
|
|
|
730,736,838
|
|
Short-term
borrowings
|
|
|
79,886,486
|
|
|
60,427,675
|
|
|
136,482,684
|
|
Long-term
borrowings
|
|
|
183,819,248
|
|
|
176,109,484
|
|
|
165,812,828
|
|
Subordinated
debentures owed to unconsolidated subsidiary trusts
|
|
|
19,589,000
|
|
|
19,589,000
|
|
|
19,589,000
|
|
Other
liabilities
|
|
|
10,953,808
|
|
|
9,843,823
|
|
|
10,763,518
|
|
Liabilities
related to discontinued operations
|
|
|
1,104,319
|
|
|
2,109,320
|
|
|
755,962
|
|
Total
liabilities
|
|
|
1,172,578,207
|
|
|
1,156,766,937
|
|
|
1,064,140,830
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments
and Contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
Equity
|
|
|
|
|
|
|
|
|
|
|
Common
stock and related surplus, $2.50 par value;
|
|
|
|
|
|
|
|
|
|
|
authorized
20,000,000 shares, issued and outstanding
|
|
|
|
|
|
|
|
|
|
|
2007
- 7,084,980 shares; issued December 2006 - 7,084,980
|
|
|
|
|
|
|
|
|
|
|
shares;
issued March 2006 - 7,134,920 shares
|
|
|
18,028,656
|
|
|
18,020,591
|
|
|
18,905,744
|
|
Retained
earnings
|
|
|
63,822,588
|
|
|
61,083,257
|
|
|
57,781,820
|
|
Accumulated
other comprehensive income
|
|
|
98,771
|
|
|
(351,681
|
)
|
|
(2,275,990
|
)
|
Total
shareholders' equity
|
|
|
81,950,015
|
|
|
78,752,167
|
|
|
74,411,574
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities and shareholders' equity
|
|
$
|
1,254,528,222
|
|
$
|
1,235,519,104
|
|
$
|
1,138,552,404
|
|
|
|
Three
Months Ended
|
|
||||
|
|
March
31,
|
|
March
31,
|
|
||
|
|
2007
(Restated)
|
|
2006
(Restated)
|
|
||
Interest
income
|
|
|
|
|
|
|
|
Interest
and fees on loans
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
18,597,172
|
|
$
|
15,140,378
|
|
Tax-exempt
|
|
|
115,189
|
|
|
99,745
|
|
Interest
and dividends on securities
|
|
|
|
|
|
|
|
Taxable
|
|
|
2,579,027
|
|
|
2,134,877
|
|
Tax-exempt
|
|
|
544,882
|
|
|
511,765
|
|
Interest
on interest bearing deposits with other banks
|
|
|
2,692
|
|
|
16,457
|
|
Interest
on Federal funds sold
|
|
|
3,185
|
|
|
7,768
|
|
Total
interest income
|
|
|
21,842,147
|
|
|
17,910,990
|
|
Interest
expense
|
|
|
|
|
|
|
|
Interest
on deposits
|
|
|
9,028,100
|
|
|
5,153,192
|
|
Interest
on short-term borrowings
|
|
|
958,063
|
|
|
1,963,989
|
|
Interest
on long-term borrowings and subordinated debentures
|
|
|
2,652,653
|
|
|
2,335,186
|
|
Total
interest expense
|
|
|
12,638,816
|
|
|
9,452,367
|
|
Net
interest income
|
|
|
9,203,331
|
|
|
8,458,623
|
|
Provision
for loan losses
|
|
|
390,000
|
|
|
325,000
|
|
Net
interest income after provision for loan
losses
|
|
|
8,813,331
|
|
|
8,133,623
|
|
Other
income
|
|
|
|
|
|
|
|
Insurance
commissions
|
|
|
206,083
|
|
|
230,066
|
|
Service
fees
|
|
|
616,914
|
|
|
630,890
|
|
Gain
(loss) on sale of assets
|
|
|
1,828
|
|
|
(3,875
|
)
|
Net
cash settlement on derivative instruments
|
(184,346)
|
(71,760)
|
|||||
Change
in fair value of derivative instruments
|
226,673
|
(473,060)
|
|||||
Other
|
|
|
189,351
|
|
|
140,897
|
|
Total
other income
|
|
|
1,056,503
|
|
|
453,158
|
|
Other
expense
|
|
|
|
|
|
|
|
Salaries
and employee benefits
|
|
|
3,225,616
|
|
|
3,055,157
|
|
Net
occupancy expense
|
|
|
418,298
|
|
|
401,119
|
|
Equipment
expense
|
|
|
446,111
|
|
|
449,568
|
|
Supplies
|
|
|
172,118
|
|
|
165,879
|
|
Professional
fees
|
|
|
174,334
|
|
|
207,534
|
|
Postage
|
|
|
67,224
|
|
|
55,700
|
|
Advertising
|
|
|
24,551
|
|
|
48,886
|
|
Amortization
of intangibles
|
|
|
37,788
|
|
|
37,788
|
|
Other
|
|
|
1,083,306
|
|
|
939,498
|
|
Total
other expense
|
|
|
5,649,346
|
|
|
5,361,129
|
|
Income
before income taxes
|
|
|
4,220,488
|
|
|
3,225,652
|
|
Income
tax expense
|
|
|
1,285,932
|
|
|
928,901
|
|
Income
from continuing operations
|
|
$
|
2,934,556
|
|
$
|
2,296,751
|
|
Discontinued
Operations
|
|
|
|
|
|
|
|
Reversal
of severance in exit costs
|
|
|
80,011
|
|
|
-
|
|
Operating
income(loss)
|
|
|
(371,736
|
)
|
|
608,878
|
|
Income
from discontinued operations before income tax
expense(benefit)
|
|
|
(291,725
|
)
|
|
608,878
|
|
Income
tax expense(benefit)
|
|
|
(96,500
|
)
|
|
226,000
|
|
Income
from discontinued operations
|
|
|
(195,225
|
)
|
|
382,878
|
|
Net
Income
|
|
$
|
2,739,331
|
|
$
|
2,679,629
|
|
|
|
|
|
|
|
|
|
Basic
earnings from continuing operations per common
share
|
|
$
|
0.41
|
|
$
|
0.32
|
|
Basic
earnings per common share
|
|
$
|
0.39
|
|
$
|
0.38
|
|
|
|
|
|
|
|
|
|
Diluted
earnings from continuing operations per common
share
|
|
$
|
0.41
|
|
$
|
0.32
|
|
Diluted
earnings per common share
|
|
$
|
0.38
|
|
$
|
0.37
|
|
|
|
|
|
|
|
Accumulated
|
|
Total
|
|
||||
|
|
Common
|
|
|
|
Other
|
|
Share-
|
|
||||
|
|
Stock
and
|
|
Retained
|
|
Compre-
|
|
holders'
|
|
||||
|
|
Related
|
|
Earnings
|
|
hensive
|
|
Equity
|
|
||||
|
Surplus
|
|
(Restated)
|
|
Income
|
|
(Restated)
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||
Balance,
December 31, 2006
|
|
$
|
18,020,591
|
|
$
|
61,083,257
|
|
$
|
(351,681
|
)
|
$
|
78,752,167
|
|
Three
Months Ended March 31, 2007
|
|
|
|
|
|
|
|
|
|
||||
Comprehensive
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
-
|
|
|
2,739,331
|
|
|
-
|
|
|
2,739,331
|
|
Other
comprehensive income,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net
of deferred tax expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of
$276,083:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
unrealized gain on
|
|
|
|
|
|
|
|
|
|
|
|
|
|
securities
of $450,452, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of
reclassification adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for
gains included in net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
income
of $0
|
|
|
-
|
|
|
-
|
|
|
450,452
|
|
|
450,452
|
|
Total
comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
3,189,783
|
|
Exercise
of stock options
|
|
|
8,065
|
|
|
-
|
|
|
-
|
|
|
8,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2007
|
|
$
|
18,028,656
|
|
$
|
63,822,588
|
|
$
|
98,771
|
|
$
|
81,950,015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
December 31, 2005
|
|
$
|
18,856,774
|
|
$
|
55,102,191
|
|
$
|
(1,268,356
|
)
|
$
|
72,690,609
|
|
Three
Months Ended March 31, 2006
|
|
|
|
|
|
|
|
|
|
||||
Comprehensive
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
-
|
|
|
2,679,629
|
|
|
-
|
|
|
2,679,629
|
|
Other
comprehensive income,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net
of deferred tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of
($617,582):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
unrealized (loss) on
|
|
|
|
|
|
|
|
|
|
|
|
|
|
securities
of ($1,007,634)
|
|
|
-
|
|
|
-
|
|
|
(1,007,634
|
)
|
|
(1,007,634
|
)
|
Total
comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
1,671,995
|
|
Exercise
of stock options
|
|
|
48,970
|
|
|
-
|
|
|
-
|
|
|
48,970
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2006
|
|
$
|
18,905,744
|
|
$
|
57,781,820
|
|
$
|
(2,275,990
|
)
|
$
|
74,411,574
|
|
|
Three
Months Ended
|
|
|||||
|
|
March
31,
|
|
March
31,
|
|
||
|
|
2007
(Restated)
|
|
2006
(Restated)
|
|
||
Cash
Flows from Operating Activities
|
|
|
|
|
|
|
|
Net
income
|
|
$
|
2,739,331
|
|
$
|
2,679,629
|
|
Adjustments
to reconcile net earnings to net cash
|
|
|
|
|
|
|
|
provided
by operating activities:
|
|
|
|
|
|
|
|
Depreciation
|
|
|
385,779
|
|
|
411,139
|
|
Provision
for loan losses
|
|
|
640,000
|
|
|
395,000
|
|
Stock
compensation expense
|
|
|
8,065
|
|
|
6,617
|
|
Deferred
income tax (benefit)
|
|
|
113,082
|
|
|
(306,399
|
)
|
Loans
originated for sale
|
|
|
(8,149,409
|
)
|
|
(73,051,790
|
)
|
Proceeds
from loans sold
|
|
|
15,674,280
|
|
|
80,031,236
|
|
(Gain)
on sales of loans held for sale
|
|
|
(286,302
|
)
|
|
(2,737,342
|
)
|
Securities
(gains)
|
|
|
-
|
|
|
-
|
|
Change
in fair value of derivative instruments
|
(226,673)
|
473,060
|
|||||
Reversal
of exit costs accrual of discontinued operations
|
|
|
(80,192
|
)
|
|
|
|
Loss
on disposal of other assets
|
|
|
(1,828
|
)
|
|
3,875
|
|
Amortization
of securities premiums, net
|
|
|
(14,781
|
)
|
|
66,874
|
|
Amortization
of goodwill and purchase accounting
|
|
|
|
|
|
|
|
adjustments,
net
|
|
|
40,671
|
|
|
40,670
|
|
(Decrease)
in accrued interest receivable
|
|
|
(304,957
|
)
|
|
(21,454
|
)
|
(Increase)
in other assets
|
|
|
(818,316
|
)
|
|
(281,102
|
)
|
Increase
in other liabilities
|
|
|
530,171
|
|
|
1,693,057
|
|
Net
cash provided by (used in) operating
activities
|
|
|
10,248,921
|
|
|
9,403,070
|
|
Cash
Flows from Investing Activities
|
|
|
|
|
|
|
|
Net
(increase) decrease in interest bearing deposits
|
|
|
|
|
|
|
|
with
other banks
|
|
|
164,837
|
|
|
(121,574
|
)
|
Proceeds
from maturities and calls of securities available for
sale
|
|
|
4,484,392
|
|
|
955,937
|
|
Proceeds
from sales of securities available for sale
|
|
|
1,623,800
|
|
|
2,905,400
|
|
Principal
payments received on securities available for sale
|
|
|
6,817,338
|
|
|
5,585,097
|
|
Purchases
of securities available for sale
|
|
|
(22,498,098
|
)
|
|
(21,145,507
|
)
|
Net
(increase) decrease in Federal funds sold
|
|
|
(895,000
|
)
|
|
3,043,000
|
|
Net
loans made to customers
|
|
|
(15,361,000
|
)
|
|
(31,652,753
|
)
|
Purchases
of premises and equipment
|
|
|
(122,839
|
)
|
|
(798,637
|
)
|
Proceeds
from sales of other assets
|
|
|
85,675
|
|
|
16,695
|
|
Purchase
of life insurance contracts
|
|
|
-
|
|
|
(440,000
|
)
|
Net
cash provided by (used in) investing
activities
|
|
|
(25,700,895
|
)
|
|
(41,652,342
|
)
|
Cash
Flows from Financing Activities
|
|
|
|
|
|
|
|
Net
increase in demand deposit, NOW and
|
|
|
|
|
|
|
|
savings
accounts
|
|
|
5,238,895
|
|
|
8,955,789
|
|
Net
increase(decrease) in time deposits
|
|
|
(16,754,207
|
)
|
|
47,937,426
|
|
Net
increase(decrease) in short-term borrowings
|
|
|
19,458,811
|
|
|
(45,545,429
|
)
|
Proceeds
from long-term borrowings
|
|
|
10,000,000
|
|
|
15,000,000
|
|
Repayment
of long-term borrowings
|
|
|
(2,290,236
|
)
|
|
(1,896,415
|
)
|
Exercise
of stock options
|
|
|
-
|
|
|
42,354
|
|
Net
cash provided by financing activities
|
|
|
15,653,263
|
|
|
24,493,725
|
|
Increase
(decrease) in cash and due from banks
|
|
|
201,289
|
|
|
(7,755,547
|
)
|
Cash
and due from banks:
|
|
|
|
|
|
|
|
Beginning
|
|
|
12,030,969
|
|
|
22,535,761
|
|
Ending
|
|
$
|
12,232,258
|
|
$
|
14,780,214
|
|
|
|
|
|
|
|
|
|
(Continued)
|
|
|
Three
Months Ended
|
|
||||
|
|
March
31,
|
|
March
31,
|
|
||
|
|
2006
(Restated)
|
|
2005
(Restated)
|
|
||
|
|
|
|
|
|
||
Supplemental
Disclosures of Cash Flow Information
|
|
|
|
|
|
|
|
Cash
payments for:
|
|
|
|
|
|
|
|
Interest
|
|
$
|
12,231,731
|
|
$
|
8,976,219
|
|
Income
taxes
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
Supplemental
Schedule of Noncash Investing and Financing
Activities
|
|
|
|
||||
Other
assets acquired in settlement of loans
|
|
$
|
43,000
|
|
$
|
3,000
|
|
Consolidated
Balance Sheets
|
||||||||||||||||||||||||
March
31, 2007
|
December
31, 2006
|
March
31, 2006
|
||||||||||||||||||||||
As
Previously Reported
|
As
Restated
|
As
Previously Reported
|
As
Restated
|
As
Previously Reported
|
As
Restated
|
|||||||||||||||||||
Other
assets
|
$ |
17,027,641
|
$ |
17,631,089
|
$ |
16,343,431
|
$ |
17,031,762
|
$ |
16,699,264
|
$ |
17,560,138
|
||||||||||||
Total
assets
|
1,253,924,774
|
1,254,528,222
|
1,234,830,773
|
1,235,519,104
|
1,137,691,530
|
1,138,552,404
|
||||||||||||||||||
Long-term
borrowings
|
182,225,213
|
183,819,248
|
174,292,074
|
176,109,484
|
163,547,368
|
165,812,828
|
||||||||||||||||||
Total
liabilities
|
1,170,990,183
|
1,172,578,207
|
1,154,955,538
|
1,156,766,937
|
1,061,875,370
|
1,064,140,830
|
||||||||||||||||||
Retained
earnings
|
64,807,164
|
63,822,588
|
62,206,325
|
61,083,257
|
59,186,406
|
57,781,820
|
||||||||||||||||||
Total
shareholders' equity
|
82,934,591
|
81,950,015
|
79,875,235
|
78,752,167
|
75,816,160
|
74,411,574
|
||||||||||||||||||
Total
liabilities and shareholders' equity
|
1,253,924,774
|
1,254,528,222
|
1,234,830,773
|
1,235,519,104
|
1,137,691,530
|
1,138,552,404
|
Consolidated
Statements of Income
|
||||||||||||||||
Three
Months Ended March 31,
|
||||||||||||||||
2007
|
2006
|
|||||||||||||||
As
Previously Reported
|
As
Restated
|
As
Previously Reported
|
As
Restated
|
|||||||||||||
Interest
income
|
$ |
21,842,147
|
$ |
21,842,147
|
$ |
17,910,990
|
$ |
17,910,990
|
||||||||
Interest
expense
|
12,818,136
|
12,638,816
|
9,531,650
|
9,452,367
|
||||||||||||
Net
interest income
|
9,024,011
|
9,203,331
|
8,379,340
|
8,458,623
|
||||||||||||
Provision
for loan losses
|
390,000
|
390,000
|
325,000
|
325,000
|
||||||||||||
Noninterest
income:
|
||||||||||||||||
Net
cash settlement
|
||||||||||||||||
on
derivative instruments
|
-
|
(184,346 | ) |
-
|
(71,760 | ) | ||||||||||
Change
in fair value of
|
||||||||||||||||
derivative
instruments
|
-
|
226,673
|
-
|
(473,060 | ) | |||||||||||
Other
noninterest income
|
1,012,448
|
1,014,176
|
1,003,360
|
997,978
|
||||||||||||
Noninterest
expense
|
5,649,346
|
5,649,346
|
5,361,129
|
5,361,129
|
||||||||||||
Income
from continuing operations
|
||||||||||||||||
before
income taxes
|
3,997,113
|
4,220,488
|
3,696,571
|
3,225,652
|
||||||||||||
Income
tax expense
|
1,201,050
|
1,285,932
|
1,107,850
|
928,901
|
||||||||||||
Income
from continuing operations
|
||||||||||||||||
Income
(loss) from discontinued
|
2,796,063
|
2,934,556
|
2,588,721
|
2,296,751
|
||||||||||||
operations,
net of income taxes
|
(195,225 | ) | (195,225 | ) |
382,878
|
382,878
|
||||||||||
Net
income
|
$ |
2,600,838
|
$ |
2,739,331
|
$ |
2,971,599
|
$ |
2,679,629
|
||||||||
Diluted
earnings per share:
|
||||||||||||||||
Income
from continuing operations
|
$ |
0.39
|
$ |
0.41
|
$ |
0.36
|
$ |
0.32
|
||||||||
Net
income
|
$ |
0.36
|
$ |
0.38
|
$ |
0.41
|
$ |
0.37
|
||||||||
Average
diluted shares outstanding
|
7,147,170
|
7,147,170
|
7,189,063
|
7,189,063
|
Consolidated
Statements of Shareholders' Equity
|
||||||||||||||||
March
31,
|
||||||||||||||||
2007
|
2006
|
|||||||||||||||
As
Previously Reported
|
As
Restated
|
As
Previously Reported
|
As
Restated
|
|||||||||||||
Balance,
beginning of period
|
$ |
73,803,225
|
$ |
78,752,167
|
$ |
73,803,225
|
$ |
72,690,609
|
||||||||
Increase
attributable to net income
|
8,267,205
|
2,739,331
|
2,974,599
|
2,679,629
|
||||||||||||
Balance,
end of period
|
82,934,590
|
81,950,015
|
75,816,160
|
74,411,574
|
|
March
31,
|
December
31,
|
March
31,
|
|||||||||
2007
|
2006
|
2006
|
||||||||||
Assets:
|
||||||||||||
Loans
held for sale, net
|
$ |
1,189,966
|
$ |
8,428,535
|
$ |
12,342,886
|
||||||
Loans,
net
|
133,838
|
179,642
|
662,208
|
|||||||||
Premises
and equipment, net
|
-
|
-
|
694,803
|
|||||||||
Property
held for sale
|
-
|
75,000
|
75,000
|
|||||||||
Other
assets
|
845,806
|
1,031,572
|
802,483
|
|||||||||
Total
assets
|
$ |
2,169,610
|
$ |
9,714,749
|
$ |
14,577,380
|
||||||
Liabilities:
|
||||||||||||
Accrued
expenses and other liabilities
|
$ |
1,104,319
|
$ |
2,109,320
|
$ |
755,962
|
||||||
Total
liabilities
|
$ |
1,104,319
|
$ |
2,109,320
|
$ |
755,962
|
Statements
of Income from Discontinued Operations
|
||||||||
For
the Quarter Ended March 31,
|
||||||||
2007
|
2006
|
|||||||
Interest
income
|
$ |
112,721
|
$ |
562,351
|
||||
Interest
expense
|
45,411
|
310,548
|
||||||
Net
interest income
|
67,310
|
251,803
|
||||||
Provision
for loan losses
|
250,000
|
70,000
|
||||||
Net
interest income after provision for loan losses
|
(182,690 | ) |
181,803
|
|||||
Noninterest
income
|
||||||||
Mortgage
origination revenue
|
803,056
|
6,583,913
|
||||||
(Loss)
on sale of assets
|
(50,814 | ) |
-
|
|||||
Total
noninterest income
|
752,242
|
6,583,913
|
||||||
Noninterest
expense
|
||||||||
Salaries
and employee benefits
|
442,368
|
2,102,875
|
||||||
Net
occupancy expense
|
(3,880 | ) |
169,608
|
|||||
Equipment
expense
|
21,892
|
70,291
|
||||||
Professional
fees
|
97,422
|
77,507
|
||||||
Postage
|
33
|
1,735,774
|
||||||
Advertising
|
97,674
|
1,290,429
|
||||||
Impairment
of long-lived assets
|
-
|
-
|
||||||
Exit
costs
|
(80,011 | ) |
-
|
|||||
Other
|
285,780
|
710,354
|
||||||
Total
noninterest expense
|
861,278
|
6,156,838
|
||||||
Income
(loss) before income tax expense
|
(291,726 | ) |
608,878
|
|||||
Income
tax expense (benefit)
|
(96,500 | ) |
226,000
|
|||||
Income
(loss) from discontinued operations
|
$ | (195,226 | ) | $ |
382,878
|
|
|
Operating
Lease Terminations
|
|
Vendor
Contract Terminations
|
|
Severance
Payments
|
|
Total
|
|
||||
Balance,
December 31, 2006
|
|
$
|
734,000
|
|
$
|
740,000
|
|
$
|
385,000
|
|
$
|
1,859,000
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments
from the accrual
|
|
|
(184,863
|
)
|
|
-
|
|
|
(287,889
|
)
|
|
(472,752
|
)
|
Reversal
of over accrual
|
|
|
-
|
|
|
-
|
|
|
(80,011
|
)
|
|
(80,011
|
)
|
Balance,
March 31, 2007
|
|
$
|
549,137
|
|
$
|
740,000
|
|
$
|
17,100
|
|
$
|
1,306,237
|
|
For
the Three Months Ended March 31,
(Restated)
|
||||||||
2007
|
2006
|
|||||||
Numerator
for both basic and diluted earnings per share:
|
|
|
||||||
Income
from continuing operations
|
$ |
2,934,556
|
$ |
2,296,751
|
||||
Income
(loss) from discontinued operations
|
(195,225 | ) |
382,878
|
|||||
Net
Income
|
$ |
2,739,331
|
$ |
2,679.629
|
||||
Denominator
|
||||||||
Denominator
for basic earnings per share -
|
||||||||
weighted
average common shares outstanding
|
7,084,980
|
7,128,076
|
||||||
Effect
of dilutive securities:
|
||||||||
Stock
options
|
62,190
|
60,987
|
||||||
62,190
|
60,987
|
|||||||
Denominator
for diluted earnings per share -
|
||||||||
weighted
average common shares outstanding and
|
||||||||
assumed
conversions
|
7,147,170
|
7,189,063
|
||||||
Basic
earnings per share from continuing operations
|
$ |
0.41
|
$ |
0.32
|
||||
Basic
earnings per share from discontinued operations
|
(0.03 | ) |
0.06
|
|||||
Basic
earnings per share
|
$ |
0.39
|
$ |
0.38
|
||||
Diluted
earnings per share from continuing operations
|
$ |
0.41
|
$ |
0.32
|
||||
Diluted
earnings per share from discontinued operations
|
(0.03 | ) |
0.05
|
|||||
Diluted
earnings per share
|
$ |
0.38
|
$ |
0.37
|
|
|
March
31, 2007
|
|
||||||||||
|
|
Amortized
|
|
Unrealized
|
|
Estimated
|
|
||||||
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Fair
Value
|
|
||||
Available
for Sale
|
|
|
|
|
|
|
|
|
|
||||
Taxable:
|
|
|
|
|
|
|
|
|
|
||||
U.
S. Government agencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and
corporations
|
|
$
|
36,774,275
|
|
$
|
7,704
|
|
$
|
263,509
|
|
$
|
36,518,470
|
|
Mortgage-backed
securities
|
|
|
153,538,946
|
|
|
649,600
|
|
|
1,876,262
|
|
|
152,312,284
|
|
State
and political subdivisions
|
|
|
3,758,987
|
|
|
25,684
|
|
|
-
|
|
|
3,784,671
|
|
Corporate
debt securities
|
|
|
1,679,740
|
|
|
17,968
|
|
|
1,551
|
|
|
1,696,157
|
|
Federal
Reserve Bank stock
|
|
|
729,000
|
|
|
-
|
|
|
-
|
|
|
729,000
|
|
Federal
Home Loan Bank stock
|
|
|
13,735,100
|
|
|
-
|
|
|
-
|
|
|
13,735,100
|
|
Other
equity securities
|
|
|
150,410
|
|
|
-
|
|
|
-
|
|
|
150,410
|
|
Total
taxable
|
|
|
210,366,458
|
|
|
700,956
|
|
|
2,141,322
|
|
|
208,926,092
|
|
Tax-exempt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State
and political subdivisions
|
|
|
41,685,349
|
|
|
1,046,096
|
|
|
60,783
|
|
|
42,670,662
|
|
Other
equity securities
|
|
|
5,973,746
|
|
|
614,134
|
|
|
11,739
|
|
|
6,576,141
|
|
Total
tax-exempt
|
|
|
47,659,095
|
|
|
1,660,230
|
|
|
72,522
|
|
|
49,246,803
|
|
Total
|
|
$
|
258,025,553
|
|
$
|
2,361,186
|
|
$
|
2,213,844
|
|
$
|
258,172,895
|
|
|
|
December
31, 2006
|
|
||||||||||
|
|
Amortized
|
|
Unrealized
|
|
Estimated
|
|
||||||
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Fair
Value
|
|
||||
Available
for Sale
|
|
|
|
|
|
|
|
|
|
||||
Taxable:
|
|
|
|
|
|
|
|
|
|
||||
U.
S. Government agencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and
corporations
|
|
$
|
37,671,345
|
|
$
|
2,727
|
|
$
|
333,799
|
|
$
|
37,340,273
|
|
Mortgage-backed
securities
|
|
|
146,108,268
|
|
|
470,268
|
|
|
2,262,050
|
|
|
144,316,486
|
|
State
and political subdivisions
|
|
|
3,758,978
|
|
|
25,225
|
|
|
-
|
|
|
3,784,203
|
|
Corporate
debt securities
|
|
|
1,682,275
|
|
|
18,908
|
|
|
2,274
|
|
|
1,698,909
|
|
Federal
Reserve Bank stock
|
|
|
669,000
|
|
|
-
|
|
|
-
|
|
|
669,000
|
|
Federal
Home Loan Bank stock
|
|
|
12,093,900
|
|
|
-
|
|
|
-
|
|
|
12,093,900
|
|
Other
equity securities
|
|
|
150,410
|
|
|
-
|
|
|
-
|
|
|
150,410
|
|
Total
taxable
|
|
|
202,134,176
|
|
|
517,128
|
|
|
2,598,123
|
|
|
200,053,181
|
|
Tax-exempt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State
and political subdivisions
|
|
|
40,329,315
|
|
|
1,026,437
|
|
|
67,709
|
|
|
41,288,043
|
|
Other
equity securities
|
|
|
5,974,719
|
|
|
572,752
|
|
|
14,575
|
|
|
6,532,896
|
|
Total
tax-exempt
|
|
|
46,304,034
|
|
|
1,599,189
|
|
|
82,284
|
|
|
47,820,939
|
|
Total
|
|
$
|
248,438,210
|
|
$
|
2,116,317
|
|
$
|
2,680,407
|
|
$
|
247,874,120
|
|
|
|
March
31, 2006
|
|
||||||||||
|
|
Amortized
|
|
Unrealized
|
|
Estimated
|
|
||||||
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Fair
Value
|
|
||||
Available
for Sale
|
|
|
|
|
|
|
|
|
|
||||
Taxable:
|
|
|
|
|
|
|
|
|
|
||||
U.
S. Government agencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and
corporations
|
|
$
|
42,089,023
|
|
$
|
13,026
|
|
$
|
671,421
|
|
$
|
41,430,628
|
|
Mortgage-backed
securities
|
|
|
127,013,475
|
|
|
87,964
|
|
|
4,000,383
|
|
|
123,101,056
|
|
State
and political subdivisions
|
|
|
3,889,504
|
|
|
-
|
|
|
15,969
|
|
|
3,873,535
|
|
Corporate
debt securities
|
|
|
3,290,502
|
|
|
24,114
|
|
|
3,893
|
|
|
3,310,723
|
|
Federal
Reserve Bank stock
|
|
|
639,000
|
|
|
-
|
|
|
-
|
|
|
639,000
|
|
Federal
Home Loan Bank stock
|
|
|
16,384,900
|
|
|
-
|
|
|
-
|
|
|
16,384,900
|
|
Other
equity securities
|
|
|
150,410
|
|
|
-
|
|
|
-
|
|
|
150,410
|
|
Total
taxable
|
|
|
193,456,814
|
|
|
125,104
|
|
|
4,691,666
|
|
|
188,890,252
|
|
Tax-exempt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State
and political subdivisions
|
|
|
37,981,230
|
|
|
832,995
|
|
|
127,911
|
|
|
38,686,314
|
|
Other
equity securities
|
|
|
5,977,638
|
|
|
269,909
|
|
|
19,220
|
|
|
6,228,327
|
|
Total
tax-exempt
|
|
|
43,958,868
|
|
|
1,102,904
|
|
|
147,131
|
|
|
44,914,641
|
|
Total
|
|
$
|
237,415,682
|
|
$
|
1,228,008
|
|
$
|
4,838,797
|
|
$
|
233,804,893
|
|
|
|
Available
for Sale
|
|
||||
|
|
Amortized
|
|
Estimated
|
|
||
|
|
Cost
|
|
Fair
Value
|
|
||
|
|
|
|
|
|
||
Due
in one year or less
|
|
$
|
57,430,744
|
|
$
|
56,497,112
|
|
Due
from one to five years
|
|
|
106,222,649
|
|
|
105,669,469
|
|
Due
from five to ten years
|
|
|
38,674,141
|
|
|
38,946,187
|
|
Due
after ten years
|
|
|
35,109,763
|
|
|
35,869,476
|
|
Equity
securities
|
|
|
20,588,256
|
|
|
21,190,651
|
|
|
|
$
|
258,025,553
|
|
$
|
258,172,895
|
|
March
31,
|
December
31,
|
March
31,
|
||||||||||
2007
|
2006
|
2006
|
||||||||||
Commercial
|
$ |
69,700,489
|
$ |
69,469,550
|
$ |
66,563,444
|
||||||
Commercial
real estate
|
329,561,244
|
314,198,436
|
275,896,117
|
|||||||||
Construction
and development
|
220,429,701
|
215,820,164
|
165,026,192
|
|||||||||
Residential
real estate
|
279,563,537
|
282,512,334
|
281,300,798
|
|||||||||
Consumer
|
33,845,269
|
36,455,257
|
37,356,618
|
|||||||||
Other
|
7,208,600
|
6,968,465
|
6,381,884
|
|||||||||
Total
loans
|
940,308,840
|
925,424,206
|
832,525,053
|
|||||||||
Less
unearned income
|
1,757,328
|
1,867,613
|
1,730,728
|
|||||||||
Total
loans net of unearned income
|
938,551,512
|
923,556,593
|
830,794,325
|
|||||||||
Less
allowance for loan losses
|
7,782,523
|
7,511,408
|
6,434,943
|
|||||||||
Loans,
net
|
$ |
930,768,989
|
$ |
916,045,185
|
$ |
824,359,382
|
|
Three
Months Ended
|
Year
Ended
|
||||||||||
March
31,
|
December
31,
|
|||||||||||
2007
|
2006
|
2006
|
||||||||||
Balance,
beginning of period
|
$ |
7,511,408
|
$ |
6,111,713
|
$ |
6,111,713
|
||||||
Losses:
|
||||||||||||
Commercial
|
50,000
|
-
|
31,744
|
|||||||||
Commercial
real estate
|
40,000
|
-
|
185,436
|
|||||||||
Real
estate - mortgage
|
-
|
-
|
35,011
|
|||||||||
Consumer
|
49,416
|
72,724
|
199,505
|
|||||||||
Other
|
67,028
|
47,410
|
289,159
|
|||||||||
Total
|
206,444
|
120,134
|
740,855
|
|||||||||
Recoveries:
|
||||||||||||
Commercial
|
20,737
|
1,025
|
1,269
|
|||||||||
Commercial
real estate
|
4,400
|
19,447
|
45,918
|
|||||||||
Real
estate - mortgage
|
123
|
82
|
6,518
|
|||||||||
Consumer
|
14,240
|
15,970
|
62,535
|
|||||||||
Other
|
48,059
|
81,840
|
179,310
|
|||||||||
Total
|
87,559
|
118,364
|
295,550
|
|||||||||
Net
losses
|
118,885
|
1,770
|
445,305
|
|||||||||
Provision
for loan losses
|
390,000
|
325,000
|
1,845,000
|
|||||||||
Balance,
end of period
|
$ |
7,782,523
|
$ |
6,434,943
|
$ |
7,511,408
|
Goodwill
Activity
|
||||
Balance,
January 1, 2007
|
$
|
2,088,030
|
||
Acquired
goodwill, net
|
-
|
|||
|
|
|
|
|
Balance,
March 31, 2007
|
$
|
2,088,030
|
Unidentifiable
Intangible Assets
|
||||||||||||
March
31,
|
December
31,
|
March
31,
|
||||||||||
2007
|
2006
|
2006
|
||||||||||
Unidentifiable
intangible assets
|
||||||||||||
Gross
carrying amount
|
$ |
2,267,323
|
$ |
2,267,323
|
$ |
2,267,323
|
||||||
Less:
accumulated amortization
|
1,196,621
|
1,158,833
|
1,045,468
|
|||||||||
Net
carrying amount
|
$ |
1,070,702
|
$ |
1,108,490
|
$ |
1,221,855
|
|
|
March
31,
|
|
December
31,
|
|
March
31,
|
|
|||
|
|
2007
|
|
2006
|
|
2006
|
|
|||
Interest
bearing demand deposits
|
|
$
|
230,634,293
|
|
$
|
220,166,660
|
|
$
|
214,571,646
|
|
Savings
deposits
|
|
|
44,712,689
|
|
|
47,983,961
|
|
|
39,474,064
|
|
Retail
time deposits
|
|
|
287,439,479
|
|
|
278,321,917
|
|
|
243,645,391
|
|
Brokered
time deposits
|
|
|
253,794,238
|
|
|
279,623,604
|
|
|
170,185,023
|
|
Total
|
|
$
|
816,580,699
|
|
$
|
826,096,142
|
|
$
|
667,876,124
|
|
Amount
|
Percent
|
|||||||
Three
months or less
|
$ |
67,885,301
|
23.3 | % | ||||
Three
through six months
|
58,151,193
|
20.0 | % | |||||
Six
through twelve months
|
53,407,632
|
18.4 | % | |||||
Over
twelve months
|
111,555,130
|
38.3 | % | |||||
Total
|
$ |
290,999,256
|
100.0 | % |
Nine
month period ending December 31, 2007
|
$
|
375,116,669
|
||
Year
Ending December 31, 2008
|
97,064,945
|
|||
Year
Ending December 31, 2009
|
42,130,644
|
|||
Year
Ending December 31, 2010
|
23,265,877
|
|||
Year
Ending December 31, 2011
|
2,118,020
|
|||
Thereafter
|
1,537,562
|
|||
$
|
541,233,717
|
Quarter
Ended March 31, 2007
|
||||||||||||
Federal
Funds
|
||||||||||||
Short-term
|
Purchased
|
|||||||||||
FHLB
|
Repurchase
|
and
Lines
|
||||||||||
Advances
|
Agreements
|
of
Credit
|
||||||||||
Balance
at March 31
|
$ |
71,132,900
|
$ |
7,358,186
|
$ |
1,395,400
|
||||||
Average
balance outstanding for the period
|
64,449,678
|
6,507,188
|
1,458,241
|
|||||||||
Maximum
balance outstanding at
|
||||||||||||
any
month end during period
|
71,132,900
|
7,358,185
|
1,625,900
|
|||||||||
Weighted
average interest rate for the period
|
5.36 | % | 4.09 | % | 7.51 | % | ||||||
Weighted
average interest rate for balances
|
||||||||||||
outstanding
at March 31
|
5.35 | % | 4.13 | % | 7.75 | % |
Year
Ended December 31, 2006
|
||||||||||||
Federal
Funds
|
||||||||||||
Short-term
|
Purchased
|
|||||||||||
FHLB
|
Repurchase
|
and
Lines
|
||||||||||
Advances
|
Agreements
|
of
Credit
|
||||||||||
Balance
at December 31
|
$ |
54,765,000
|
$ |
4,730,575
|
$ |
932,100
|
||||||
Average
balance outstanding for the period
|
123,952,970
|
5,792,863
|
1,025,717
|
|||||||||
Maximum
balance outstanding at
|
||||||||||||
any
month end during period
|
175,407,800
|
7,036,562
|
1,171,200
|
|||||||||
Weighted
average interest rate for the period
|
5.08 | % | 4.03 | % | 7.49 | % | ||||||
Weighted
average interest rate for balances
|
||||||||||||
outstanding
at December 31
|
5.39 | % | 4.08 | % | 7.75 | % |
Quarter
Ended March 31, 2006
|
||||||||||||
Federal
Funds
|
||||||||||||
Short-term
|
Purchased
|
|||||||||||
FHLB
|
Repurchase
|
and
Lines
|
||||||||||
Advances
|
Agreements
|
of
Credit
|
||||||||||
Balance
at March 31
|
$ |
128,538,400
|
$ |
7,036,562
|
$ |
907,722
|
||||||
Average
balance outstanding for the period
|
165,480,730
|
6,594,377
|
305,069
|
|||||||||
Maximum
balance outstanding at
|
||||||||||||
any
month end during period
|
175,407,800
|
7,036,562
|
907,722
|
|||||||||
Weighted
average interest rate for the period
|
4.56 | % | 3.72 | % | 6.40 | % | ||||||
Weighted
average interest rate for balances
|
||||||||||||
outstanding
at March 31
|
4.79 | % | 4.00 | % | 7.25 | % |
Year
Ending
|
Amount
|
|||
December
31,
|
(Restated)
|
|||
2007
|
$
|
21,029,707
|
||
2008
|
52,376,851
|
|||
2009
|
28,911,094
|
|||
2010
|
54,533,194
|
|||
2011
|
2,465,409
|
|||
Thereafter
|
44,091,993
|
|||
$
|
203,408,248
|
March
31, 2007
|
March
31, 2006
|
|||||||||||||||
Weighted-
|
Weighted-
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Exercise
|
Exercise
|
|||||||||||||||
Options
|
Price
|
Options
|
Price
|
|||||||||||||
Outstanding,
January 1
|
349,080
|
$ |
17.83
|
361,740
|
$ |
17.41
|
||||||||||
Granted
|
-
|
-
|
-
|
-
|
||||||||||||
Exercised
|
-
|
-
|
(8,700 | ) |
4.87
|
|||||||||||
Forfeited
|
-
|
-
|
-
|
-
|
||||||||||||
Outstanding,
March 31
|
349,080
|
$ |
17.83
|
353,040
|
$ |
17.72
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||||||||||||||||
Wted.
Avg.
|
Aggregate
|
Aggregate
|
||||||||||||||||||||||||||||
Remaining
|
Intrinsic
|
Intrinsic
|
||||||||||||||||||||||||||||
Range
of
|
#
of
|
Contractual
|
Value
|
#
of
|
Value
|
|||||||||||||||||||||||||
exercise
price
|
shares
|
WAEP
|
Life
(yrs)
|
(in
thousands)
|
shares
|
WAEP
|
(in
thousands)
|
|||||||||||||||||||||||
$ |
4.63
- $6.00
|
83,600
|
$ |
5.34
|
5.60
|
1297
|
83,600
|
$ |
5.34
|
1,297
|
||||||||||||||||||||
6.01
- 10.00
|
31,680
|
9.49
|
8.76
|
360
|
24,480
|
9.49
|
278
|
|||||||||||||||||||||||
10.01
- 17.50
|
3,500
|
17.43
|
6.92
|
12
|
3,500
|
17.43
|
12
|
|||||||||||||||||||||||
17.51
- 20.00
|
51,800
|
17.79
|
9.72
|
159
|
31,000
|
17.79
|
95
|
|||||||||||||||||||||||
20.01
- 25.93
|
178,500
|
25.19
|
8.32
|
-
|
178,500
|
25.19
|
-
|
|||||||||||||||||||||||
349,080
|
17.83
|
1,828
|
321,080
|
18.02
|
1,682
|
March
31,
|
||||
2007
|
||||
Commitments
to extend credit:
|
||||
Revolving
home equity and
|
||||
credit
card lines
|
$
|
34,023,333
|
||
Construction
loans
|
88,947,000
|
|||
Other
loans
|
32,560,000
|
|||
Standby
letters of credit
|
13,928,392
|
|||
Total
|
$
|
169,458,725
|
(Dollars
in thousands)
|
||||||||||||||||||||||||
To
be Well Capitalized
|
||||||||||||||||||||||||
Minimum
Required
|
under
Prompt Corrective
|
|||||||||||||||||||||||
Actual
|
Regulatory
Capital
|
Action
Provisions
|
||||||||||||||||||||||
Amount
(Restated)
|
Ratio
(Restated)
|
Amount
(Restated)
|
Ratio
|
Amount
(Restated)
|
Ratio
|
|||||||||||||||||||
As
of March 31, 2007
|
||||||||||||||||||||||||
Total
Capital (to risk weighted assets)
|
||||||||||||||||||||||||
Summit
|
$ |
106,436
|
10.9 | % | $ |
78,153
|
8.0 | % | $ |
97,691
|
10.0 | % | ||||||||||||
Summit
Community
|
62,077
|
10.8 | % |
46,155
|
8.0 | % |
57,694
|
10.0 | % | |||||||||||||||
Shenandoah
|
42,518
|
10.9 | % |
31,335
|
8.0 | % |
39,168
|
10.0 | % | |||||||||||||||
Tier
I Capital (to risk weighted assets)
|
||||||||||||||||||||||||
Summit
|
97,691
|
10.0 | % |
39,076
|
4.0 | % |
58,615
|
6.0 | % | |||||||||||||||
Summit
Community
|
57,396
|
10.0 | % |
23,078
|
4.0 | % |
34,616
|
6.0 | % | |||||||||||||||
Shenandoah
|
38,454
|
9.8 | % |
15,667
|
4.0 | % |
23,501
|
6.0 | % | |||||||||||||||
Tier
I Capital (to average assets)
|
||||||||||||||||||||||||
Summit
|
97,691
|
7.9 | % |
37,101
|
3.0 | % |
61,835
|
5.0 | % | |||||||||||||||
Summit
Community
|
57,396
|
7.6 | % |
22,745
|
3.0 | % |
37,908
|
5.0 | % | |||||||||||||||
Shenandoah
|
38,454
|
8.0 | % |
14,345
|
3.0 | % |
23,909
|
5.0 | % | |||||||||||||||
As
of December 31, 2006
|
||||||||||||||||||||||||
Total
Capital (to risk weighted assets)
|
||||||||||||||||||||||||
Summit
|
$ |
103,102
|
10.7 | % |
77,046
|
8.0 | % |
96,307
|
10.0 | % | ||||||||||||||
Summit
Community
|
59,684
|
10.4 | % |
46,087
|
8.0 | % |
57,609
|
10.0 | % | |||||||||||||||
Shenandoah
|
41,243
|
10.9 | % |
30,355
|
8.0 | % |
37,944
|
10.0 | % | |||||||||||||||
Tier
I Capital (to risk weighted assets)
|
||||||||||||||||||||||||
Summit
|
94,899
|
9.9 | % |
38,523
|
4.0 | % |
57,784
|
6.0 | % | |||||||||||||||
Summit
Community
|
55,041
|
9.6 | % |
23,044
|
4.0 | % |
34,565
|
6.0 | % | |||||||||||||||
Shenandoah
|
37,683
|
9.9 | % |
15,178
|
4.0 | % |
22,766
|
6.0 | % | |||||||||||||||
Tier
I Capital (to average assets)
|
||||||||||||||||||||||||
Summit
|
94,899
|
7.8 | % |
36,492
|
3.0 | % |
60,820
|
5.0 | % | |||||||||||||||
Summit
Community
|
55,041
|
7.4 | % |
22,383
|
3.0 | % |
37,305
|
5.0 | % | |||||||||||||||
Shenandoah
|
37,683
|
8.0 | % |
14,097
|
3.0 | % |
23,495
|
5.0 | % |
Table
I - Average Balance
Sheet and Net Interest Income Analysis
|
||||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
For
the Three Months Ended
|
||||||||||||||||||||||||
March
31, 2007
|
March
31, 2006
|
|||||||||||||||||||||||
Earnings/
|
Yield/
|
Earnings/
|
Yield/
|
|||||||||||||||||||||
Average
Balance
|
Expense
(Restated)
|
Rate
(Restated)
|
Average
Balance
|
Expense
(Restated)
|
Rate
(Restated)
|
|||||||||||||||||||
Interest
earning assets
|
||||||||||||||||||||||||
Loans,
net of unearned income
|
||||||||||||||||||||||||
Taxable
|
$ |
928,979
|
$ |
18,665
|
8.15 | % | $ |
829,381
|
$ |
15,392
|
7.53 | % | ||||||||||||
Tax-exempt
(1)
|
8,917
|
173
|
7.87 | % |
8,244
|
150
|
7.38 | % | ||||||||||||||||
Securities
|
||||||||||||||||||||||||
Taxable
|
208,315
|
2,577
|
5.02 | % |
186,586
|
2,135
|
4.64 | % | ||||||||||||||||
Tax-exempt
(1)
|
47,289
|
814
|
6.98 | % |
44,077
|
767
|
7.06 | % | ||||||||||||||||
Federal
funds sold and interest
|
||||||||||||||||||||||||
bearing
deposits with other banks
|
446
|
5
|
4.55 | % |
2,294
|
24
|
4.24 | % | ||||||||||||||||
Total
interest earning assets
|
1,193,946
|
22,234
|
7.55 | % |
1,070,582
|
18,468
|
7.00 | % | ||||||||||||||||
Noninterest
earning assets
|
||||||||||||||||||||||||
Cash
& due from banks
|
13,099
|
14,449
|
||||||||||||||||||||||
Premises
and equipment
|
22,332
|
23,361
|
||||||||||||||||||||||
Other
assets
|
26,993
|
24,659
|
||||||||||||||||||||||
Allowance
for loan losses
|
(8,135 | ) | (6,338 | ) | ||||||||||||||||||||
Total
assets
|
$ |
1,248,235
|
$ |
1,126,713
|
||||||||||||||||||||
Interest
bearing liabilities
|
||||||||||||||||||||||||
Interest
bearing demand deposits
|
$ |
221,924
|
$ |
2,066
|
3.78 | % | $ |
204,161
|
$ |
1,543
|
3.07 | % | ||||||||||||
Savings
deposits
|
46,407
|
217
|
1.90 | % |
43,067
|
73
|
0.69 | % | ||||||||||||||||
Time
deposits
|
556,525
|
6,745
|
4.92 | % |
374,170
|
3,537
|
3.83 | % | ||||||||||||||||
Short-term
borrowings
|
72,415
|
958
|
5.37 | % |
172,380
|
1,964
|
4.62 | % | ||||||||||||||||
Long-term
borrowings
|
||||||||||||||||||||||||
and
capital trust securities
|
196,005
|
2,653
|
5.49 | % |
184,051
|
2,335
|
5.15 | % | ||||||||||||||||
Total
interest bearing liabilities
|
1,093,276
|
12,639
|
4.69 | % |
977,829
|
9,452
|
3.92 | % | ||||||||||||||||
Noninterest
bearing liabilities
|
||||||||||||||||||||||||
and
shareholders' equity
|
||||||||||||||||||||||||
Demand
deposits
|
61,288
|
63,308
|
||||||||||||||||||||||
Other
liabilities
|
11,881
|
9,395
|
||||||||||||||||||||||
Shareholders'
equity
|
81,790
|
76,181
|
||||||||||||||||||||||
Total
liabilities and
|
||||||||||||||||||||||||
shareholders'
equity
|
$ |
1,248,235
|
$ |
1,126,713
|
||||||||||||||||||||
Net
interest earnings
|
$ |
9,595
|
$ |
9,016
|
||||||||||||||||||||
Net
yield on interest earning assets
|
3.26 | % | 3.42 | % |
(1)
- Interest income on
tax-exempt securities has been adjusted assuming an effective tax
rate of
34% for all periods presented.
|
|
The tax equivalent adjustment resulted in an increase in interest
income
of $319,000 and $305,000 for the periods ended
|
|
March 31, 2007 and March 31, 2006, respectively.
|
Table
II - Changes in
Interest Margin Attributable to Rate and
Volume
|
||||||||||||
(Dollars
in thousands)
|
||||||||||||
For
the Quarter Ended
|
||||||||||||
March
31, 2007 versus March 31, 2006
(Restated)
|
||||||||||||
Increase
(Decrease)
|
||||||||||||
Due
to Change in:
|
||||||||||||
Volume
|
Rate
|
Net
|
||||||||||
Interest
earned on:
|
||||||||||||
Loans
|
||||||||||||
Taxable
|
$ |
1,938
|
$ |
1,335
|
$ |
3,273
|
||||||
Tax-exempt
|
12
|
11
|
23
|
|||||||||
Securities
|
||||||||||||
Taxable
|
261
|
181
|
442
|
|||||||||
Tax-exempt
|
55
|
(8 | ) |
47
|
||||||||
Federal
funds sold and interest
|
||||||||||||
bearing
deposits with other banks
|
(20 | ) |
1
|
(19 | ) | |||||||
Total
interest earned on
|
||||||||||||
interest
earning assets
|
2,246
|
1,520
|
3,766
|
|||||||||
Interest
paid on:
|
||||||||||||
Interest
bearing demand
|
||||||||||||
deposits
|
142
|
381
|
523
|
|||||||||
Savings
deposits
|
6
|
138
|
144
|
|||||||||
Time
deposits
|
2,032
|
1,176
|
3,208
|
|||||||||
Short-term
borrowings
|
(1,283 | ) |
277
|
(1,006 | ) | |||||||
Long-term
borrowings and capital
|
||||||||||||
trust
securities
|
157
|
161
|
318
|
|||||||||
Total
interest paid on
|
||||||||||||
interest
bearing liabilities
|
1,054
|
2,133
|
3,187
|
|||||||||
Net
interest income
|
$ |
1,192
|
$ | (613 | ) | $ |
579
|
Noninterest
Income
|
||||||||
For
the Quarter Ended
|
||||||||
March
31,
|
||||||||
Dollars
in thousands
|
2007
(Restated)
|
2006
(Restated)
|
||||||
Insurance
commissions
|
$ |
206
|
$ |
230
|
||||
Service
fees
|
617
|
631
|
||||||
Net
cash settlement on derivative instruments
|
(184 | ) | (72 | ) | ||||
Change
in fair value of derivative instruments
|
227
|
(473 | ) | |||||
(Loss)
on sale of assets
|
2
|
(4 | ) | |||||
Other
|
189
|
141
|
||||||
Total
|
$ |
1,057
|
$ |
453
|
Table
III - Noninterest Expense
|
||||||||||||||||
Dollars
in thousands
|
||||||||||||||||
For
the Quarter Ended March 31,
|
||||||||||||||||
Change
|
||||||||||||||||
2007
|
$
|
%
|
2006
|
|||||||||||||
Salaries
and employee benefits
|
$ |
3,226
|
$ |
171
|
5.6 | % | $ |
3,055
|
||||||||
Net
occupancy expense
|
418
|
17
|
4.2 | % |
401
|
|||||||||||
Equipment
expense
|
446
|
(4 | ) | -0.9 | % |
450
|
||||||||||
Supplies
|
172
|
6
|
3.6 | % |
166
|
|||||||||||
Professional
fees
|
174
|
(33 | ) | -15.9 | % |
207
|
||||||||||
Amortization
of intangibles
|
38
|
-
|
0.0 | % |
38
|
|||||||||||
Other
|
1,175
|
131
|
12.5 | % |
1,044
|
|||||||||||
Total
|
$ |
5,649
|
$ |
288
|
5.4 | % | $ |
5,361
|
Table
IV - Summary of Past Due Loans and Non-Performing
Assets
|
||||||||||||
(Dollars
in thousands)
|
||||||||||||
March
31,
|
December
31,
|
|||||||||||
2007
|
2006
|
2006
|
||||||||||
Accruing
loans past due 90 days or more
|
$ |
4,233
|
$ |
1,046
|
$ |
4,638
|
||||||
Nonperforming
assets:
|
||||||||||||
Nonaccrual
loans
|
241
|
401
|
638
|
|||||||||
Foreclosed
properties
|
42
|
268
|
77
|
|||||||||
Repossessed
assets
|
1
|
3
|
-
|
|||||||||
Total
|
$ |
4,517
|
$ |
1,718
|
$ |
5,353
|
||||||
Total
nonperforming loans as a
|
||||||||||||
percentage
of total loans
|
0.48 | % | 0.17 | % | 0.57 | % | ||||||
Total
nonperforming assets as a
|
||||||||||||
percentage
of total assets
|
0.36 | % | 0.15 | % | 0.43 | % |
Table
V - Summary of Significant Changes in Financial
Position
|
||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
Increase
(Decrease)
|
||||||||||||||||
Balance
December 31, 2006
(Restated)
|
Amount
|
Percentage
|
Balance
March
31,
2007
(Restated)
|
|||||||||||||
Assets
|
||||||||||||||||
Securities
available for sale
|
$ |
247,874
|
10,299
|
4.2 | % | $ |
258,173
|
|||||||||
Loans,
net of unearned income
|
916,045
|
14,724
|
1.6 | % |
930,769
|
|||||||||||
Liabilities
|
||||||||||||||||
Deposits
|
$ |
888,688
|
$ | (11,463 | ) | -1.3 | % | $ |
877,225
|
|||||||
Short-term
borrowings
|
60,428
|
19,458
|
32.2 | % |
79,886
|
|||||||||||
Long-term
borrowings
|
||||||||||||||||
and
subordinated debentures
|
195,698
|
7,710
|
3.9 | % |
203,408
|
Long
|
||||||||||||
Term
|
Capital
|
|||||||||||
Debt
(Restated)
|
Trust
Securities
|
Operating
Leases
|
||||||||||
2007
|
$ |
21,029,707
|
$ |
-
|
$ |
836,447
|
||||||
2008
|
52,376,851
|
-
|
997,070
|
|||||||||
2009
|
28,911,094
|
-
|
431,349
|
|||||||||
2010
|
54,533,194
|
-
|
123,389
|
|||||||||
2011
|
2,465,409
|
-
|
88,620
|
|||||||||
Thereafter
|
24,502,993
|
19,589,000
|
199,395
|
|||||||||
Total
|
$ |
183,819,248
|
$ |
19,589,000
|
$ |
2,676,270
|
March
31,
|
||||
2007
|
||||
Commitments
to extend credit:
|
||||
Revolving
home equity and
|
||||
credit
card lines
|
$
|
34,023,333
|
||
Construction
loans
|
88,947,000
|
|||
Other
loans
|
32,560,000
|
|||
Standby
letters of credit
|
13,928,392
|
|||
Total
|
$
|
169,458,725
|
Change
in
|
Estimated
% Change in Net
|
|||||||
Interest
Rates
|
Interest
Income Over:
|
|||||||
(basis
points)
|
0
- 12 Months
|
13
- 24 Months
|
||||||
Down
200 (1)
|
1.60 | % | 4.70 | % | ||||
Down
200, steepening yield curve (2)
|
2.59 | % | 9.23 | % | ||||
Up
100 (1)
|
-0.80 | % | -0.82 | % | ||||
Up
200 (1)
|
-2.03 | % | -7.09 | % |
(1)
assumes a parallel shift in the yield curve
|
|
(2)
assumes steepening curve whereby short term rates decline
by 200 basis points, while long term rates decline by 50 basis
points
|
|
(a)
|
Restatement
|
•
|
implementing
additional management and oversight controls to review and approve
hedging
strategies and related documentation to ensure hedge accounting is
appropriately applied with respect to SFAS 133 and related
guidance;
|
•
|
retesting
our internal financial controls with respect to the deficiencies
related
to the material weakness to ensure they are operating effectively
to
ensure compliance with SFAS 133;
and
|
•
|
improving
training, education and accounting reviews to ensure that all relevant
personnel involved in derivatives transactions understand and apply
hedge
accounting in compliance with generally accepted accounting principles,
including SFAS 133 and its related
interpretations.
|
|
SUMMIT
FINANCIAL GROUP, INC.
|
||
|
(registrant)
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/
H. Charles Maddy, III
|
|
|
H.
Charles Maddy,
III,
|
||
|
President and Chief Executive Officer
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/
Robert S. Tissue
|
|
|
Robert
S. Tissue,
|
||
|
Senior
Vice President and Chief Financial Officer
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/
Julie R. Cook
|
|
|
Julie
R. Cook,
|
||
|
Vice
President and Chief Accounting Officer
|
||
|
|
|
|
|
|
|
|
Date:
September 25, 2007
|
|
|
|