x
|
ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Georgia
|
58-1492391
|
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification Number)
|
115 South Grant Street
|
||
Fitzgerald, Georgia
|
31750
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered | ||
Common Stock, Par Value $1.00
|
The NASDAQ Stock Market |
Large Accelerated Filer o
|
Accelerated Filer o
|
Nonaccelerated Filer o (Do not check if a smaller reporting company)
|
Smaller Reporting Company x
|
Page
|
|||
PART I
|
|||
Forward Looking Statement Disclosure |
3
|
||
Item 1.
|
5
|
||
Item 1A.
|
26
|
||
Item 1B.
|
26
|
||
Item 2.
|
26
|
||
Item 3.
|
26
|
||
Item 4.
|
26
|
||
PART II
|
|||
Item 5.
|
27
|
||
Item 6.
|
28
|
||
Item 7.
|
30
|
||
Item 7A.
|
62
|
||
Item 8.
|
62
|
||
Item 9.
|
63
|
||
Item 9A.
|
64
|
||
Item 9B.
|
65
|
||
PART III
|
|||
Item 10.
|
65
|
||
Item 11.
|
65
|
||
Item 12.
|
66
|
||
Item 13.
|
66 | ||
Item 14.
|
66
|
||
PART IV
|
|||
Item 15.
|
67
|
||
70
|
|
·
|
Local and regional economic conditions and the impact they may have on the Company and its customers and the Company’s assessment of that impact.
|
|
·
|
Changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.
|
|
·
|
The effects of and changes in trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board.
|
|
·
|
Inflation, interest rate, market and monetary fluctuations.
|
|
·
|
Political instability.
|
|
·
|
Acts of war or terrorism.
|
|
·
|
The timely development and acceptance of new products and services and perceived overall value of these products and services by users.
|
|
·
|
Changes in consumer spending, borrowings and savings habits.
|
|
·
|
Technological changes.
|
|
·
|
Acquisitions and integration of acquired businesses.
|
|
·
|
The ability to increase market share and control expenses.
|
|
·
|
The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) with which the Company and its subsidiary must comply.
|
|
·
|
The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Financial Accounting Standards Board and other accounting standard setters.
|
|
·
|
Changes in the Company’s organization, compensation and benefit plans.
|
|
·
|
The costs and effects of litigation and of unexpected or adverse outcomes in such litigation.
|
|
·
|
Greater than expected costs or difficulties related to the integration of new lines of business.
|
|
·
|
The Company’s success at managing the risks involved in the foregoing items.
|
|
·
|
Restrictions or conditions imposed by our regulators on our operations, including the terms of our memorandum of understanding.
|
|
·
|
the acquisition by a bank holding company of direct or indirect ownership or control of more than 5 percent of the voting shares or substantially all of the assets of any bank, or
|
|
·
|
a merger or consolidation of a bank holding company with another bank holding company.
|
|
·
|
Change the assessment base for federal deposit insurance from a deposit-based to an asset-based calculation as described in “FDIC Insurance Assessments” below;
|
|
·
|
Make permanent the $250,000 limit for federal deposit insurance and provide unlimited federal deposit insurance until December 31, 2012 for non-interest-bearing demand transaction accounts;
|
|
·
|
Repeal the federal prohibition on payment of interest on demand deposits;
|
|
·
|
Impose new mortgage lending requirements, including minimum underwriting standards, originator compensation restrictions, consumer protections for certain types of loans, and disclosure to borrowers;
|
|
·
|
Apply to bank holding companies the same leverage and risk-based capital requirements that apply to insured depository institutions;
|
|
·
|
Permit de novo and interstate branching as described in “Activity Limitations” above; and
|
|
·
|
Impose new limits on affiliate transactions as described in “Transactions with Affiliates and Insiders” below.
|
|
·
|
Incentive compensation arrangements should provide employees incentives that appropriately balance risk and financial results in a manner that does not encourage employees to expose the organization to imprudent risk;
|
|
·
|
Incentive compensation arrangements should be compatible with effective controls and risk management; and
|
|
·
|
Incentive compensation arrangements should be supported by strong corporate governance, including active and effective oversight by the board of directors.
|
|
·
|
“well capitalized” if it has a Total Capital ratio of 10 percent or greater, a Tier 1 Capital ratio of 6 percent or greater, a leverage ratio of 5 percent or better - or 4 percent in certain circumstances - and is not subject to any written agreement, order, capital directive, or prompt corrective action directive by a federal bank regulatory agency to meet and maintain a specific capital level for any capital measure;
|
|
·
|
“adequately capitalized” if it has a Total Capital ratio of 8 percent or greater, a Tier 1 Capital ratio of 4 percent or greater, and a leverage ratio of 4 percent or greater - or 3 percent in certain circumstances - and is not well capitalized;
|
|
·
|
“undercapitalized” if it has a Total Capital ratio of less that 8 percent, a Tier 1 Capital ratio of less that 4 percent - or 3 percent in certain circumstances;
|
|
·
|
“significantly undercapitalized” if it has a Total Capital ratio of less than 6 percent or a Tier 1 Capital ratio of less than 3 percent, or a leverage ratio of less than 3 percent; or
|
|
·
|
“critically undercapitalized” if its tangible equity is equal to or less than 2 percent of average quarterly assets.
|
December 31, 2011
|
||||||||
Amount
|
Percent
|
|||||||
Leverage Ratio
|
||||||||
Actual
|
$ | 109,822 | 9.51 | % | ||||
Well-Capitalized Requirement
|
57,731 | 5.00 | ||||||
Minimum Required (1)
|
46,185 | 4.00 | ||||||
Risk Based Capital:
|
||||||||
Tier 1 Capital
|
||||||||
Actual
|
109,822 | 15.24 | ||||||
Well-Capitalized Requirement
|
43,244 | 6.00 | ||||||
Minimum Required (1)
|
28,829 | 4.00 | ||||||
Total Capital
|
||||||||
Actual
|
118,913 | 16.50 | ||||||
Well-Capitalized Requirement
|
72,073 | 10.00 | ||||||
Minimum Required (1)
|
57,658 | 8.00 |
|
(1)
|
Represents the minimum requirement. Institutions that are contemplating acquisitions or anticipating or experiencing significant growth may be required to maintain a substantially higher leverage ratio.
|
|
·
|
Governing disclosures of credit terms to consumer borrowers;
|
|
·
|
Requiring financial institutions provide information to enable the public and public officials to determine whether a financial institution is fulfilling its obligation to help meet the housing needs of the community it serves;
|
|
·
|
Prohibiting discrimination on the basis of race, creed or other prohibited factors in extending credit;
|
|
·
|
Governing the use and provision of information to credit reporting agencies; and
|
|
·
|
Governing the manner in which consumer debts may be collected by collection agencies.
|
|
·
|
Impose a duty to maintain the confidentiality of consumer financial records and prescribe procedures for complying with administrative subpoenas of financial records; and
|
|
·
|
Govern automatic deposits to and withdrawals from deposit accounts and customers’ rights and liabilities arising from the use of automated teller machines and other electronic banking services.
|
Year Ended December 31, 2011
|
High
|
Low
|
Close
|
|||||||||
Fourth Quarter
|
$ | 2.79 | $ | 1.99 | $ | 2.24 | ||||||
Third Quarter
|
3.48 | 2.40 | 2.63 | |||||||||
Second Quarter
|
4.24 | 2.72 | 2.87 | |||||||||
First Quarter
|
4.50 | 4.01 | 4.15 | |||||||||
Year Ended December 31, 2010
|
||||||||||||
Fourth Quarter
|
4.97 | 3.76 | 4.03 | |||||||||
Third Quarter
|
7.00 | 4.50 | 4.50 | |||||||||
Second Quarter
|
9.25 | 5.90 | 7.00 | |||||||||
First Quarter
|
6.06 | 3.50 | 5.84 |
Year Ended December 31
|
||||||||||||||||||||
2011
|
2010
|
2009
|
2008
|
2007
|
||||||||||||||||
(Dollars in Thousands, except per share data)
|
||||||||||||||||||||
Selected Balance Sheet Data
|
||||||||||||||||||||
Total Assets
|
$ | 1,195,376 | $ | 1,275,658 | $ | 1,307,089 | $ | 1,252,782 | $ | 1,208,777 | ||||||||||
Total Loans, Net of Unearned Interest and Fees
|
716,264 | 813,189 | 931,252 | 960,857 | 944,978 | |||||||||||||||
Total Deposits
|
999,985 | 1,059,124 | 1,057,586 | 1,006,991 | 1,018,602 | |||||||||||||||
Investment Securities
|
303,937 | 303,886 | 267,300 | 207,704 | 167,191 | |||||||||||||||
Federal Home Loan Bank Stock
|
5,398 | 6,064 | 6,345 | 6,272 | 5,533 | |||||||||||||||
Stockholders’ Equity
|
96,613 | 92,959 | 89,275 | 83,215 | 83,743 | |||||||||||||||
Selected Income Statement Data
|
||||||||||||||||||||
Interest Income
|
51,793 | 58,738 | 65,847 | 75,297 | 90,159 | |||||||||||||||
Interest Expense
|
16,806 | 21,523 | 26,281 | 37,922 | 47,701 | |||||||||||||||
Net Interest Income
|
34,987 | 37,215 | 39,566 | 37,375 | 42,458 | |||||||||||||||
Provision for Loan Losses
|
8,250 | 13,350 | 43,445 | 12,938 | 5,931 | |||||||||||||||
Other Income
|
9,951 | 10,006 | 9,544 | 9,005 | 7,817 | |||||||||||||||
Other Expense
|
33,051 | 33,856 | 34,844 | 30,856 | 31,579 | |||||||||||||||
Income (Loss) Before Tax
|
3,637 | 15 | (29,179 | ) | 2,586 | 12,765 | ||||||||||||||
Income Tax Expense (Benefit)
|
1,104 | (459 | ) | (9,995 | ) | 557 | 4,218 | |||||||||||||
Net Income (Loss)
|
2,533 | 474 | (19,184 | ) | 2,029 | 8,547 | ||||||||||||||
Preferred Stock Dividends
|
1,400 | 1,400 | 1,365 | - | - | |||||||||||||||
Net Income (Loss) Available to Common Stockholders
|
$ | 1,133 | $ | (926 | ) | $ | (20,549 | ) | $ | 2,029 | $ | 8,547 | ||||||||
Weighted Average Common Shares Outstanding
|
8,439 | 8,149 | 7,213 | 7,199 | 7,189 | |||||||||||||||
Shares Outstanding
|
8,439 | 8,443 | 7,229 | 7,212 | 7,201 | |||||||||||||||
Intangible Assets
|
$ | 259 | $ | 295 | $ | 331 | $ | 2,779 | $ | 2,815 | ||||||||||
Dividends Declared
|
- | - | 1,057 | 2,814 | 2,629 | |||||||||||||||
Average Assets
|
1,205,891 | 1,269,607 | 1,286,418 | 1,204,846 | 1,204,165 | |||||||||||||||
Average Stockholders’ Equity
|
94,737 | 94,452 | 105,655 | 84,372 | 80,595 | |||||||||||||||
Net Charge-Offs
|
20,880 | 16,471 | 29,060 | 11,435 | 2,407 | |||||||||||||||
Reserve for Loan Losses
|
15,650 | 28,280 | 31,401 | 17,016 | 15,513 | |||||||||||||||
OREO
|
20,445 | 20,208 | 19,705 | 12,812 | 1,332 | |||||||||||||||
Nonperforming Loans
|
38,837 | 28,921 | 33,566 | 35,374 | 15,016 | |||||||||||||||
Nonperforming Assets
|
59,708 | 49,262 | 53,403 | 48,186 | 16,348 | |||||||||||||||
Average Interest-Earning Assets
|
1,132,523 | 1,199,216 | 1,218,153 | 1,144,927 | 1,141,652 | |||||||||||||||
Noninterest-Bearing Deposits
|
94,269 | 102,959 | 84,239 | 77,497 | 86,112 |
Year Ended December 31,
|
||||||||||||||||||||
2011
|
2010
|
2009
|
2008
|
2007
|
||||||||||||||||
(Dollars in Thousands, except per share data)
|
||||||||||||||||||||
Per Share Data:
|
||||||||||||||||||||
Net Income (Loss) Per Common Share (Diluted)
|
$ | 0.13 | $ | (0.11 | ) | $ | (2.85 | ) | $ | 0.28 | $ | 1.19 | ||||||||
Common Book Value Per Share
|
8.17 | 7.75 | 8.57 | 11.54 | 11.63 | |||||||||||||||
Tangible Common Book Value Per Share
|
8.14 | 7.72 | 8.52 | 11.15 | 11.24 | |||||||||||||||
Dividends Per Common Share
|
0.00 | 0.00 | 0.15 | 0.39 | 0.365 | |||||||||||||||
Profitability Ratios:
|
||||||||||||||||||||
Net Income (Loss) to Average Assets
|
0.09 | % | (0.07 | )% | (1.60 | )% | 0.17 | % | 0.71 | % | ||||||||||
Net Income (Loss)
to Average Stockholders’ Equity
|
1.20 | (0.98 | ) | (19.45 | ) | 2.40 | 10.60 | |||||||||||||
Net Interest Margin
|
3.11 | 3.12 | 3.27 | 3.30 | 3.75 | |||||||||||||||
Loan Quality Ratios:
|
||||||||||||||||||||
Net Charge-Offs to Total Loans
|
2.92 | 2.03 | 3.12 | 1.19 | 0.25 | |||||||||||||||
Reserve for Loan Losses to Total Loans and OREO
|
2.12 | 3.39 | 3.30 | 1.75 | 1.64 | |||||||||||||||
Nonperforming Assets to Total Loans and OREO
|
8.10 | 5.91 | 5.62 | 4.95 | 1.73 | |||||||||||||||
Reserve for Loan Losses to Nonperforming Loans
|
40.30 | 97.78 | 93.55 | 48.10 | 103.31 | |||||||||||||||
Reserve for Loan Losses to Total Nonperforming Assets
|
26.21 | 57.41 | 58.80 | 35.31 | 94.89 | |||||||||||||||
Liquidity Ratios:
|
||||||||||||||||||||
Loans to Total Deposits
|
71.63 | 76.78 | 88.06 | 95.42 | 92.77 | |||||||||||||||
Loans to Average Earning Assets
|
63.24 | 67.81 | 76.45 | 83.92 | 82.77 | |||||||||||||||
Noninterest-Bearing Deposits to Total Deposits
|
9.43 | 9.72 | 7.97 | 7.70 | 8.45 | |||||||||||||||
Capital Adequacy Ratios:
|
||||||||||||||||||||
Common Stockholders’ Equity to Total Assets
|
5.77 | 5.13 | 4.74 | 6.64 | 6.93 | |||||||||||||||
Total Stockholders’ Equity to Total Assets
|
8.08 | 7.29 | 6.83 | 6.64 | 6.93 | |||||||||||||||
Dividend Payout Ratio
|
0.00 |
NM(1)
|
NM(1)
|
139.29 | 30.67 |
(1)
|
Not meaningful due to net loss recorded.
|
|
·
|
Local and regional economic conditions and the impact they may have on the Company and its customers and the Company’s assessment of that impact.
|
|
·
|
Changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.
|
|
·
|
The effects of and changes in trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board.
|
|
·
|
Inflation, interest rate, market and monetary fluctuations.
|
|
·
|
Political instability.
|
|
·
|
Acts of war or terrorism.
|
|
·
|
The timely development and acceptance of new products and services and perceived overall value of these products and services by users.
|
|
·
|
Changes in consumer spending, borrowings and savings habits.
|
|
·
|
Technological changes.
|
|
·
|
Acquisitions and integration of acquired businesses.
|
|
·
|
The ability to increase market share and control expenses.
|
|
·
|
The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) with which the Company and its subsidiaries must comply.
|
|
·
|
The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Financial Accounting Standards Board and other accounting standard setters.
|
|
·
|
Changes in the Company’s organization, compensation and benefit plans.
|
|
·
|
The costs and effects of litigation and of unexpected or adverse outcomes in such litigation.
|
|
·
|
Greater than expected costs or difficulties related to the integration of new lines of business.
|
|
·
|
The Company’s success at managing the risks involved in the foregoing items.
|
|
·
|
Restrictions or conditions imposed by our regulators on our operations, including the terms of our Memorandum of Understanding.
|
2011
|
2010
|
2009
|
||||||||||
Taxable-Equivalent Net Interest Income
|
$ | 35,178 | $ | 37,393 | $ | 39,848 | ||||||
Taxable-Equivalent Adjustment
|
191 | 178 | 282 | |||||||||
Net Interest Income
|
34,987 | 37,215 | 39,566 | |||||||||
Provision for Loan Losses
|
8,250 | 13,350 | 43,445 | |||||||||
Noninterest Income
|
9,951 | 10,007 | 9,544 | |||||||||
Noninterest Expense
|
33,051 | 33,857 | 34,844 | |||||||||
Income (Loss) Before Income Taxes
|
3,637 | 15 | (29,179 | ) | ||||||||
Income Taxes (Benefits)
|
1,104 | ( 459 | ) | (9,995 | ) | |||||||
Net Income (Loss)
|
$ | 2,533 | $ | 474 | $ | (19,184 | ) | |||||
Preferred Stock Dividends
|
1,400 | 1,400 | 1,365 | |||||||||
Net Income (Loss) Available to Common Stockholders
|
$ | 1,133 | $ | ( 926 | ) | $ | (20,549 | ) | ||||
Basic per Common Share:
|
||||||||||||
Net Income (Loss)
|
$ | 0.13 | $ | (0.11 | ) | $ | (2.85 | ) | ||||
Diluted per Common Share:
|
||||||||||||
Net Income (Loss)
|
$ | 0.13 | $ | (0.11 | ) | $ | (2.85 | ) | ||||
Return on Average Assets:
|
||||||||||||
Net Income (Loss)
|
0.09 | % | (0.07 | )% | (1.60 | )% | ||||||
Return on Average Equity:
|
||||||||||||
Net Income (Loss)
|
1.20 | % | (0.98 | )% | (19.45 | )% |
Changes From
2010 to 2011 (a)
|
Changes From
2009 to 2010 (a)
|
|||||||||||||||||||||||
Volume
|
Rate
|
Total
|
Volume
|
Rate
|
Total
|
|||||||||||||||||||
Interest Income
|
||||||||||||||||||||||||
Loans, Net-taxable
|
$ | (6,117 | ) | $ | (1,149 | ) | $ | (7,266 | ) | $ | (5,850 | ) | $ | (67 | ) | $ | (5,917 | ) | ||||||
Investment Securities
|
||||||||||||||||||||||||
Taxable
|
831 | (581 | ) | 250 | 1,088 | (2,260 | ) | (1,172 | ) | |||||||||||||||
Tax-exempt
|
46 | (15 | ) | 31 | (226 | ) | (8 | ) | (234 | ) | ||||||||||||||
Total Investment Securities
|
877 | (596 | ) | 281 | 862 | (2,268 | ) | (1,406 | ) | |||||||||||||||
Interest-Bearing Deposits in Other banks
|
(3 | ) | 28 | 25 | 27 | (6 | ) | 21 | ||||||||||||||||
Federal Funds Sold
|
15 | 5 | 20 | 76 | (5 | ) | 71 | |||||||||||||||||
Other Interest - Earning Assets
|
(3 | ) | 11 | 8 | --- | 18 | 18 | |||||||||||||||||
Total Interest Income
|
(5,231 | ) | (1,701 | ) | (6,932 | ) | (4,885 | ) | (2,328 | ) | (7,213 | ) | ||||||||||||
Interest Expense
|
||||||||||||||||||||||||
Interest-Bearing Demand and Savings Deposits
|
145 | (549 | ) | (404 | ) | 106 | (206 | ) | (100 | ) | ||||||||||||||
Time Deposits
|
(1,499 | ) | (2,359 | ) | (3,858 | ) | (218 | ) | (4,113 | ) | (4,331 | ) | ||||||||||||
Total Interest Expense On Deposits
|
(1,354 | ) | (2,908 | ) | (4,262 | ) | (112 | ) | (4,319 | ) | (4,431 | ) | ||||||||||||
Other Interest-Bearing Liabilities
|
||||||||||||||||||||||||
Federal Funds Purchased and
|
||||||||||||||||||||||||
Repurchase Agreements
|
(449 | ) | 385 | (64 | ) | (337 | ) | 308 | (29 | ) | ||||||||||||||
Subordinated Debentures
|
--- | (8 | ) | (8 | ) | --- | (143 | ) | (143 | ) | ||||||||||||||
Other Debt
|
(508 | ) | 125 | (383 | ) | (173 | ) | 18 | (155 | ) | ||||||||||||||
Total Interest Expense
|
(2,311 | ) | (2,406 | ) | (4,717 | ) | (622 | ) | (4,136 | ) | (4,758 | ) | ||||||||||||
Net Interest Income (Loss)
|
$ | (2,920 | ) | $ | 705 | $ | (2,215 | ) | $ | (4,263 | ) | $ | 1,808 | $ | (2,455 | ) |
(a)
|
Changes in net interest income for the periods, based on either changes in average balances or changes in average rates for interest-earning assets and interest-bearing liabilities, are shown on this table. During each year there are numerous and simultaneous balance and rate changes; therefore, it is not possible to precisely allocate the changes between balances and rates. For the purpose of this table, changes that are not exclusively due to balance changes or rate changes have been attributed to rates.
|
2011
|
2010
|
2009
|
||||||||||
Service Charges on Deposit Accounts
|
$ | 3,244 | $ | 3,597 | $ | 4,198 | ||||||
Other Charges, Commissions and Fees
|
1,312 | 1,140 | 986 | |||||||||
Other
|
1,259 | 1,335 | 1,146 | |||||||||
Mortgage Fee Income
|
265 | 313 | 448 | |||||||||
Securities Gains
|
2,924 | 2,617 | 2,626 | |||||||||
SBA Premiums
|
947 | 1,005 | 140 | |||||||||
$ | 9,951 | $ | 10,007 | $ | 9,544 |
2011
|
2010
|
2009
|
||||||||||
Salaries and Employee Benefits
|
$ | 14,633 | $ | 14,098 | $ | 14,483 | ||||||
Occupancy and Equipment
|
3,998 | 4,422 | 4,287 | |||||||||
Other
|
14,420 | 15,337 | 16,074 | |||||||||
$ | 33,051 | $ | 33,857 | $ | 34,844 |
2011
|
2010
|
2009
|
||||||||||||||||||||||
Sources of Funds:
|
||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||
Noninterest-Bearing
|
$ | 93,903 | 7.8 | % | $ | 82,160 | 6.5 | % | $ | 71,561 | 5.5 | % | ||||||||||||
Interest-Bearing
|
906,816 | 75.2 | 952,095 | 75.0 | 945,360 | 73.5 | ||||||||||||||||||
Federal Funds Purchased and Repurchase Agreements
|
9,851 | 0.8 | 26,070 | 2.0 | 42,452 | 3.3 | ||||||||||||||||||
Subordinated Debentures and Other Borrowed Money
|
95,949 | 8.0 | 110,149 | 8.7 | 115,229 | 9.0 | ||||||||||||||||||
Other Noninterest-Bearing Liabilities
|
4,635 | 0.4 | 4,681 | 0.4 | 6,161 | 0.5 | ||||||||||||||||||
Equity Capital
|
94,737 | 7.8 | 94,452 | 7.4 | 105,655 | 8.2 | ||||||||||||||||||
Total
|
$ | 1,205,891 | 100.0 | % | $ | 1,269,607 | 100.0 | % | $ | 1,286,418 | 100.0 | % | ||||||||||||
Uses of Funds:
|
||||||||||||||||||||||||
Loans
|
$ | 742,482 | 61.6 | % | $ | 834,739 | 65.8 | % | $ | 943,164 | 73.3 | % | ||||||||||||
Investment Securities
|
300,293 | 24.9 | 267,015 | 2.10 | 238,968 | 18.6 | ||||||||||||||||||
Federal Funds Sold
|
44,667 | 3.7 | 38,809 | 3.1 | 9,392 | 0.7 | ||||||||||||||||||
Interest-Bearing Deposits
|
18,715 | 1.5 | 21,911 | 1.7 | 788 | 0.1 | ||||||||||||||||||
Other Interest-Earning Assets
|
5,781 | 0.5 | 6,297 | 0.5 | 6,328 | 0.5 | ||||||||||||||||||
Other Noninterest-Earning Assets
|
93,953 | 7.8 | 100,836 | 7.9 | 87,778 | 6.8 | ||||||||||||||||||
Total
|
$ | 1,205,891 | 100.0 | % | $ | 1,269,607 | 100.0 | % | $ | 1,286,418 | 100.0 | % |
2011
|
2010
|
2009
|
2008
|
2007
|
||||||||||||||||
Commercial, Financial and Agricultural
|
$ | 57,408 | $ | 63,772 | $ | 80,984 | $ | 86,379 | $ | 52,323 | ||||||||||
Real Estate
|
||||||||||||||||||||
Construction
|
62,076 | 76,682 | 113,117 | 160,374 | 211,484 | |||||||||||||||
Mortgage, Farmland
|
48,225 | 52,778 | 54,965 | 54,159 | 42,439 | |||||||||||||||
Mortgage, Other
|
508,919 | 570,350 | 626,993 | 600,653 | 544,655 | |||||||||||||||
Consumer
|
30,449 | 33,564 | 38,383 | 44,163 | 72,350 | |||||||||||||||
Other
|
9,244 | 16,104 | 16,950 | 15,308 | 22,028 | |||||||||||||||
716,321 | 813,250 | 931,392 | 961,036 | 945,279 | ||||||||||||||||
Unearned Interest and Fees
|
(57 | ) | (61 | ) | (140 | ) | (179 | ) | (301 | ) | ||||||||||
Allowance for Loan Losses
|
(15,650 | ) | (28,280 | ) | (31,401 | ) | (17,016 | ) | (15,513 | ) | ||||||||||
Loans
|
$ | 700,614 | $ | 784,909 | $ | 899,851 | $ | 943,841 | $ | 929,465 |
One Year or Less
|
$ | 435,505 | ||
After One Year through Three Years
|
237,463 | |||
After Three Years through Five Years
|
28,972 | |||
Over Five Years
|
14,381 | |||
$ | 716,321 |
December 31, 2011
|
December 31, 2010
|
|||||||||||||||||||||||
Number of
|
Period End Balances
|
Number of
|
Period End Balances
|
|||||||||||||||||||||
Relationships
|
Committed
|
Outstanding
|
Relationships
|
Committed
|
Outstanding
|
|||||||||||||||||||
Large Credit Relationships:
|
||||||||||||||||||||||||
$10 million and greater
|
1 | $ | 11,811 | $ | 11,811 | 1 | $ | 15,025 | $ | 15,025 | ||||||||||||||
$5 million to $9.9 million
|
5 | 31,363 | 31,363 | 7 | 46,794 | 45,588 |
Due in One
Year or Less
|
After One,
but Within
Three Years
|
After Three,
but Within
Five Years
|
After
Five
Years
|
Total
|
||||||||||||||||
Loans with fixed interest rates
|
$ | 254,768 | $ | 235,718 | $ | 24,975 | $ | 14,213 | $ | 529,674 | ||||||||||
Loans with floating interest rates
|
180,737 | 1,745 | 3,997 | 168 | 186,647 | |||||||||||||||
Total
|
$ | 435,505 | $ | 237,463 | $ | 28,972 | $ | 14,381 | $ | 716,321 |
2011
|
2010
|
2009
|
2008
|
2007
|
||||||||||||||||
Loans Accounted for on Nonaccrual
|
$ | 38,822 | $ | 28,902 | $ | 33,535 | $ | 35,124 | $ | 14,956 | ||||||||||
Loans Past Due 90 Days or More
|
15 | 19 | 31 | 250 | 60 | |||||||||||||||
Other Real Estate Foreclosed
|
20,445 | 20,208 | 19,705 | 12,812 | 1,332 | |||||||||||||||
Securities Accounted for on Nonaccrual
|
426 | 132 | 132 | --- | --- | |||||||||||||||
Total Nonperforming Assets
|
$ | 59,708 | $ | 49,261 | $ | 53,403 | $ | 48,186 | $ | 16,348 | ||||||||||
Nonperforming Assets as a Percentage of:
|
||||||||||||||||||||
Total Loans and Foreclosed Assets
|
8.10 | % | 5.91 | % | 5.62 | % | 4.95 | % | 1.73 | % | ||||||||||
Total Assets
|
4.99 | % | 3.86 | % | 4.09 | % | 3.85 | % | 1.35 | % | ||||||||||
Supplemental Data:
|
||||||||||||||||||||
Trouble Debt Restructured Loans
|
||||||||||||||||||||
In Compliance with Modified Terms
|
29,839 | 26,556 | 9,269 | --- | --- | |||||||||||||||
Trouble Debt Restructured Loans
|
||||||||||||||||||||
Past Due 30-89 Days
|
611 | 1,048 | 459 | --- | --- | |||||||||||||||
Accruing Past Due Loans:
|
||||||||||||||||||||
30-89 Days Past Due
|
7,161 | 19,740 | 25,547 | 18,675 | 15,681 | |||||||||||||||
90 or More Days Past Due
|
15 | 19 | 31 | 250 | 60 | |||||||||||||||
Total Accruing Past Due Loans
|
$ | 7,176 | $ | 19,759 | $ | 25,578 | $ | 18,925 | $ | 15,741 |
2011
|
2010
|
2009
|
2008
|
2007
|
||||||||||||||||||||||||||||||||||||
Reserve
|
% | * |
Reserve
|
% | * |
Reserve
|
% | * |
Reserve
|
% | * |
Reserve
|
% | * | ||||||||||||||||||||||||||
Commercial, Financial and Agricultural
|
$ | 1,368 | 8 | % | $ | 5,113 | 8 | % | $ | 4,710 | 9 | % | $ | 4,254 | 9 | % | $ | 3,645 | 6 | % | ||||||||||||||||||||
Real Estate - Construction
|
3,261 | 9 | 4,646 | 9 | 7,850 | 12 | 2,808 | 17 | 2,560 | 22 | ||||||||||||||||||||||||||||||
Real Estate - Farmland
|
365 | 7 | 944 | 7 | 942 | 6 | 681 | 6 | 621 | 4 | ||||||||||||||||||||||||||||||
Real Estate - Other
|
10,143 | 71 | 13,972 | 70 | 13,816 | 67 | 5,955 | 62 | 5,430 | 58 | ||||||||||||||||||||||||||||||
Loans to Individuals
|
205 | 4 | 3,074 | 4 | 2,826 | 4 | 2,467 | 4 | 2,404 | 8 | ||||||||||||||||||||||||||||||
All other loans
|
308 | 1 | 531 | 2 | 1,257 | 2 | 851 | 2 | 853 | 2 | ||||||||||||||||||||||||||||||
Total
|
$ | 15,650 | 100 | % | $ | 28,280 | 100 | % | $ | 31,401 | 100 | % | $ | 17,016 | 100 | % | $ | 15,513 | 100 | % |
*
|
Loan balance in each category expressed as a percentage of total end of period loans.
|
2011
|
2010
|
2009
|
2008
|
2007
|
||||||||||||||||
Allowance for Loan Losses at Beginning of Year
|
$ | 28,280 | $ | 31,401 | $ | 17,016 | $ | 15,513 | $ | 11,989 | ||||||||||
Charge-Offs
|
||||||||||||||||||||
Commercial, Financial and Agricultural
|
1,297 | 725 | 768 | 1,680 | 957 | |||||||||||||||
Real Estate
|
21,215 | 15,309 | 27,545 | 9,190 | 1,862 | |||||||||||||||
Consumer
|
223 | 549 | 908 | 994 | 793 | |||||||||||||||
All Other
|
115 | 1,040 | 272 | 103 | 296 | |||||||||||||||
22,850 | 17,623 | 29,493 | 11,967 | 3,908 | ||||||||||||||||
Recoveries
|
||||||||||||||||||||
Commercial, Financial and Agricultural
|
582 | 82 | 73 | 73 | 109 | |||||||||||||||
Real Estate
|
1,235 | 774 | 156 | 285 | 992 | |||||||||||||||
Consumer
|
145 | 246 | 191 | 155 | 312 | |||||||||||||||
All Other
|
8 | 50 | 13 | 19 | 88 | |||||||||||||||
1,970 | 1,152 | 433 | 532 | 1,501 | ||||||||||||||||
Net Charge-Offs
|
20,880 | 16,471 | 29,060 | 11,435 | 2,407 | |||||||||||||||
Provision for Loans Losses
|
8,250 | 13,350 | 43,445 | 12,938 | 5,931 | |||||||||||||||
Allowance for Loan Losses at End of Year
|
$ | 15,650 | $ | 28,280 | $ | 31,401 | $ | 17,016 | $ | 15,513 | ||||||||||
Ratio of Net Charge-Offs to Average Loans
|
2.74 | % | 1.90 | % | 3.02 | % | 1.19 | % | 0.25 | % |
2011
|
2010
|
2009
|
||||||||||
Obligations of States and Political Subdivisions
|
$ | 7,630 | $ | 3,305 | $ | 4,121 | ||||||
Corporate Obligations
|
2,114 | 1,986 | 4,138 | |||||||||
Asset-Backed Securities
|
132 | 132 | 132 | |||||||||
Investment Securities
|
9,876 | 5,423 | 8,391 | |||||||||
Mortgage-Backed Securities
|
294,061 | 298,463 | 258,909 | |||||||||
Total Investment Securities and Mortgage-Backed Securities
|
$ | 303,937 | $ | 303,886 | $ | 267,300 |
Within 1 Year
|
After 1 Year But
Within 5 Years |
After 5 Years But
Within 10 Years |
After 10 Years
|
|||||||||||||||||||||||||||||
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
|||||||||||||||||||||||||
Mortgage-Backed Securities
|
$ | 13,286 | 1.44 | % | $ | 211,393 | 2.06 | % | $ | 34,513 | 2.80 | % | $ | 34,869 | 2.98 | % | ||||||||||||||||
Obligations of State and Political Subdivisions
|
1,573 | 4.16 | 1,870 | 2.89 | 4,187 | 3.11 | -- | -- | ||||||||||||||||||||||||
Corporate Obligations
|
-- | -- | 1,124 | 5.67 | -- | -- | 990 | 3.50 | ||||||||||||||||||||||||
Asset-Backed Securities
|
-- | -- | -- | -- | -- | -- | 132 | -- | ||||||||||||||||||||||||
Total Investment Portfolio
|
$ | 14,859 | 1.73 | % | $ | 214,387 | 2.07 | % | $ | 38,700 | 2.91 | % | $ | 35,991 | 2.96 | % |
2011
|
2010
|
2009
|
||||||||||||||||||||||
Average
Amount |
Average
Rate |
Average
Amount |
Average
Rate |
Average
Amount |
Average
Rate |
|||||||||||||||||||
Noninterest-Bearing Demand Deposits
|
$ | 93,903 | $ | 82,160 | $ | 71,561 | ||||||||||||||||||
Interest-Bearing Demand and Savings
|
273,783 | 0.45 | % | 251,537 | 0.65 | % | 237,045 | 0.73 | % | |||||||||||||||
Time Deposits
|
633,033 | 1.85 | % | 700,558 | 2.22 | % | 708,315 | 2.81 | % | |||||||||||||||
Total Deposits
|
$ | 1,000,719 | 1.29 | % | $ | 1,034,255 | 1.66 | % | $ | 1,016,921 | 2.13 | % |
Other Time
Deposits
$100,000or Greater |
Other Time
Deposits
Less Than
$100,000
|
Total
|
||||||||||
Months to Maturity
|
||||||||||||
3 or Less
|
$ | 54,215 | $ | 71,819 | $ | 126,034056 | ||||||
Over 3 through 12
|
136,661 | 165,908 | 302,569 | |||||||||
Over 12 Months
|
56,713 | 94,299 | 151,012 | |||||||||
$ | 247,589 | $ | 332,026 | $ | 579,615 |
Payments Due by Period
|
||||||||||||||||||||
1 Year or Less
|
More than 1 Year but
Less Than 3 Years
|
3 Years or More but Less Than 5 Years
|
5 Years or More
|
Total
|
||||||||||||||||
Contractual Obligations:
|
||||||||||||||||||||
Subordinated Debentures
|
$ | ---- | $ | ---- | $ | ---- | $ | 24,229 | $ | 24,229 | ||||||||||
Federal Home Loan Bank Advances
|
41,000 | ---- | ---- | 30,000 | 71,000 | |||||||||||||||
Operating Leases
|
126 | 99 | ---- | ---- | 225 | |||||||||||||||
Deposits with Stated Maturity Dates
|
428,603 | 137,619 | 13,364 | 29 | 579,615 | |||||||||||||||
469,729 | 137,718 | 13,364 | 54,258 | 675,069 | ||||||||||||||||
Other Commitments:
|
||||||||||||||||||||
Loan Commitments
|
39,666 | ---- | ---- | ---- | 39,666 | |||||||||||||||
Standby Letters of Credit
|
1,327 | ---- | ---- | ---- | 1,327 | |||||||||||||||
40,993 | ---- | ---- | ---- | 40,993 | ||||||||||||||||
Total Contractual Obligations and Other Commitments
|
$ | 510,722 | $ | 137,718 | $ | 13,364 | $ | 54,258 | $ | 716,062 |
2011
|
2010
|
2009
|
||||||||||||||||||||||||||||||||||
Average
|
Income/
|
Yields/
|
Average
|
Income/
|
Yields/
|
Average
|
Income/
|
Yields/
|
||||||||||||||||||||||||||||
Balances
|
Expense
|
Rates
|
Balances
|
Expense
|
Rates
|
Balances
|
Expense
|
Rates
|
||||||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||||||
Interest-Earning Assets
|
||||||||||||||||||||||||||||||||||||
Loans, Net of Unearned Income (1)
|
$ | 763,067 | $ | 44,593 | 5.84 | % | $ | 865,184 | $ | 51,859 | 5.99 | % | $ | 962,677 | $ | 57,776 | 6.00 | % | ||||||||||||||||||
Investment Securities
|
||||||||||||||||||||||||||||||||||||
Taxable
|
296,948 | 7,012 | 2.36 | 264,494 | 6,762 | 2.56 | 232,590 | 7,934 | 3.41 | |||||||||||||||||||||||||||
Tax-Exempt (2)
|
3,345 | 171 | 5.11 | 2,521 | 140 | 5.55 | 6,378 | 374 | 5.86 | |||||||||||||||||||||||||||
Total Investment Securities
|
300,293 | 7,183 | 2.39 | 267,015 | 6,902 | 2.59 | 238,968 | 8,308 | 3.48 | |||||||||||||||||||||||||||
Interest-Bearing Deposits
|
18,715 | 47 | 0.25 | 21,911 | 22 | 0.10 | 788 | 1 | 0.13 | |||||||||||||||||||||||||||
Federal Funds Sold
|
44,667 | 115 | 0.26 | 38,809 | 95 | 0.25 | 9,392 | 24 | 0.26 | |||||||||||||||||||||||||||
Other Interest-Earning Assets
|
5,781 | 46 | 0.80 | 6,297 | 38 | 0.60 | 6,328 | 20 | 0.32 | |||||||||||||||||||||||||||
Total Interest-Earning Assets
|
1,132,523 | 51,984 | 4.59 | 1,199,216 | 58,916 | 4.92 | 1,218,153 | 66,129 | 5.43 | |||||||||||||||||||||||||||
Noninterest-Earning Assets
|
||||||||||||||||||||||||||||||||||||
Cash
|
19,057 | 19,347 | 21,011 | |||||||||||||||||||||||||||||||||
Allowance for Loan Losses
|
(20,585 | ) | (30,445 | ) | (19,513 | ) | ||||||||||||||||||||||||||||||
Other Assets
|
74,896 | 81,489 | 66,767 | |||||||||||||||||||||||||||||||||
Total Noninterest-Earning Assets
|
73,368 | 70,391 | 68,265 | |||||||||||||||||||||||||||||||||
Total Assets
|
$ | 1,205,891 | $ | 1,269,607 | $ | 1,286,418 | ||||||||||||||||||||||||||||||
Liabilities and Stockholders' Equity
|
||||||||||||||||||||||||||||||||||||
Interest-Bearing Liabilities
|
||||||||||||||||||||||||||||||||||||
Interest-Bearing Demand and Savings
|
$ | 273,783 | $ | 1,232 | 0.45 | % | $ | 251,537 | $ | 1,636 | 0.65 | % | $ | 237,045 | $ | 1,736 | 0.73 | % | ||||||||||||||||||
Other Time
|
633,033 | 11,718 | 1.85 | 700,558 | 15,576 | 2.22 | 708,315 | 19,907 | 2.81 | |||||||||||||||||||||||||||
Total Interest-Bearing Deposits
|
906,816 | 12,950 | 1.43 | 952,095 | 17,212 | 1.81 | 945,360 | 21,643 | 2.29 | |||||||||||||||||||||||||||
Other Interest-Bearing Liabilities
|
||||||||||||||||||||||||||||||||||||
Other Borrowed Money
|
71,720 | 3,010 | 4.20 | 85,920 | 3,074 | 3.58 | 91,000 | 3,103 | 3.41 | |||||||||||||||||||||||||||
Subordinated Debentures
|
24,229 | 508 | 2.10 | 24,229 | 516 | 2.13 | 24,229 | 659 | 2.72 | |||||||||||||||||||||||||||
Federal Funds Purchased and
|
||||||||||||||||||||||||||||||||||||
Repurchase Agreements
|
9,851 | 338 | 3.43 | 26,070 | 721 | 2.77 | 42,452 | 876 | 2.06 | |||||||||||||||||||||||||||
Total Other Interest-Bearing
|
||||||||||||||||||||||||||||||||||||
Liabilities
|
105,800 | 3,856 | 3.64 | 136,219 | 4,311 | 3.17 | 157,681 | 4,638 | 2.94 | |||||||||||||||||||||||||||
Total Interest-Bearing Liabilities
|
1,012,616 | 16,806 | 1.66 | 1,088,314 | 21,523 | 1.98 | 1,103,041 | 26,281 | 2.38 | |||||||||||||||||||||||||||
Noninterest-Bearing Liabilities and
|
||||||||||||||||||||||||||||||||||||
Stockholders' Equity
|
||||||||||||||||||||||||||||||||||||
Demand Deposits
|
93,903 | 82,160 | 71,561 | |||||||||||||||||||||||||||||||||
Other Liabilities
|
4,635 | 4,681 | 6,161 | |||||||||||||||||||||||||||||||||
Stockholders' Equity
|
94,737 | 94,452 | 105,655 | |||||||||||||||||||||||||||||||||
Total Noninterest-Bearing
|
||||||||||||||||||||||||||||||||||||
Liabilities and Stockholders' Equity
|
193,275 | 181,293 | 183,377 | |||||||||||||||||||||||||||||||||
Total Liabilities and
|
||||||||||||||||||||||||||||||||||||
Stockholders' Equity
|
$ | 1,205,891 | $ | 1,269,607 | $ | 1,286,418 | ||||||||||||||||||||||||||||||
Interest Rate Spread
|
2.93 | % | 2.94 | % | 3.05 | % | ||||||||||||||||||||||||||||||
Net Interest Income
|
$ | 35,178 | $ | 37,393 | $ | 39,848 | ||||||||||||||||||||||||||||||
Net Interest Margin
|
3.11 | % | 3.12 | % | 3.27 | % |
(1)
|
The average balance of loans includes the average balance of nonaccrual loans. Income on such loans is recognized and recorded on the cash basis. Taxable equivalent adjustments totaling $133, $130 and $155 for 2011, 2010 and 2009 respectively, are included in interest on loans. The adjustments are based on a federal tax rate of 34 percent.
|
(2)
|
Taxable-equivalent adjustments totaling $58, $48 and $127 for 2011, 2010, and 2009 respectively, are included in tax-exempt interest on investment securities. The adjustments are based on a federal tax rate of 34 percent with appropriate reductions for the effect of disallowed interest expense incurred in carrying tax-exempt obligations.
|
Assets and Liabilities Repricing Within
|
||||||||||||||||||||||||
3 Months
|
4 to 12
|
1 to 5
|
Over 5
|
|||||||||||||||||||||
or Less
|
Months
|
1 Year
|
Years
|
Years
|
Total
|
|||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
EARNING ASSETS:
|
||||||||||||||||||||||||
Interest-bearing Deposits
|
$ | 28,957 | $ | --- | $ | 28,957 | $ | --- | $ | --- | $ | 28,957 | ||||||||||||
Federal Funds Sold
|
54,991 | --- | 54,991 | --- | --- | 54,991 | ||||||||||||||||||
Investment Securities
|
2,225 | 10,710 | 12,935 | 211,470 | 79,532 | 303,937 | ||||||||||||||||||
Loans, Net of Unearned Income
|
295,902 | 139,575 | 435,477 | 266,406 | 14,381 | 716,264 | ||||||||||||||||||
Other Interest-bearing Assets
|
5,398 | --- | 5,398 | --- | --- | 5,398 | ||||||||||||||||||
Total Interest-earning Assets
|
387,473 | 150,285 | 537,758 | 477,876 | 93,913 | 1,109,547 | ||||||||||||||||||
INTEREST-BEARING LIABILITIES:
|
||||||||||||||||||||||||
Interest-bearing Demand Deposits (1)
|
284,871 | --- | 284,871 | --- | --- | 284,871 | ||||||||||||||||||
Savings (1)
|
41,231 | --- | 41,231 | --- | --- | 41,231 | ||||||||||||||||||
Time Deposits
|
126,035 | 302,568 | 428,603 | 150,983 | 29 | 579,615 | ||||||||||||||||||
Other Borrowings (2)
|
13,500 | 27,500 | 41,000 | ---- | 30,000 | 71,000 | ||||||||||||||||||
Subordinated Debentures
|
24,229 | ---- | 24,229 | --- | --- | 24,229 | ||||||||||||||||||
Total Interest-bearing Liabilities
|
489,866 | 330,068 | 819,934 | 150,983 | 30,029 | 1,000,946 | ||||||||||||||||||
Interest Rate-Sensitivity Gap
|
(102,393 | ) | (179,783 | ) | (282,176 | ) | 326,893 | 63,884 | 108,601 | |||||||||||||||
Cumulative Interest-Sensitivity Gap
|
$ | (102,393 | ) | $ | (282,176 | ) | $ | (282,176 | ) | $ | 44,717 | $ | 108,601 | |||||||||||
Interest Rate-Sensitivity Gap as a Percentage of Interest-Earning Assets
|
(9.23 | )% | (16.20 | )% | (25.43 | )% | 29.46 | % | 5.76 | % | ||||||||||||||
Cumulative Interest Rate-Sensitivity as a Percentage of Interest-Earning Assets
|
(9.23 | )% | (25.43 | )% | (25.43 | )% | 4.03 | % | 9.79 | % |
(1)
|
Interest-bearing Demand and Savings Accounts for repricing purposes are considered to reprice within 3 months or less.
|
(2)
|
Short-term borrowings for repricing purposes are considered to reprice within 3 months or less.
|
Years Ended December 31
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
Return on Average Assets(1)
|
0.09 | % | (0.07 | )% | (0.60 | )% | ||||||
Return on Average Equity(1)
|
1.20 | % | (0.98 | )% | (19.45 | )% | ||||||
Equity to Assets
|
8.08 | % | 7.29 | % | 6.83 | % | ||||||
Dividends Declared
|
$ | 0.00 | $ | 0.00 | $ | 0.146 |
(1)
|
Computed using net income available to common shareholders.
|
Three Months Ended
|
||||||||||||||||
December 31
|
September 30
|
June 30
|
March 31
|
|||||||||||||
2011
|
($ in Thousands, Except Per Share Data)
|
|||||||||||||||
Interest Income
|
$ | 12,439 | $ | 12,732 | $ | 13,095 | $ | 13,527 | ||||||||
Interest Expense
|
3,594 | 3,989 | 4,514 | 4,709 | ||||||||||||
Net Interest Income
|
8,845 | 8,743 | 8,581 | 8,818 | ||||||||||||
Provision for Loan Losses
|
2,250 | 2,250 | 2,250 | 1,500 | ||||||||||||
Securities Gains
|
979 | 813 | 736 | 396 | ||||||||||||
Noninterest Income
|
1,774 | 1,610 | 1,935 | 1,708 | ||||||||||||
Noninterest Expense
|
8,804 | 8,090 | 8,218 | 7,939 | ||||||||||||
Income (Loss) Before Income Taxes
|
544 | 826 | 784 | 1,483 | ||||||||||||
Provision for Income Taxes
|
164 | 268 | 245 | 427 | ||||||||||||
Net Income (Loss)
|
380 | 558 | 539 | 1,056 | ||||||||||||
Preferred Stock Dividends
|
350 | 350 | 350 | 350 | ||||||||||||
Net Income (Loss) Available to Common Stockholders
|
$ | 30 | $ | 208 | $ | 189 | $ | 706 | ||||||||
Net Income (Loss) Per Common Share
|
||||||||||||||||
Basic
|
$ | 0.00 | $ | 0.02 | $ | 0.02 | $ | 0.08 | ||||||||
Diluted
|
$ | 0.00 | $ | 0.02 | $ | 0.02 | $ | 0.08 | ||||||||
2010
|
||||||||||||||||
Interest Income
|
$ | 13,952 | $ | 14,441 | $ | 15,123 | $ | 15,222 | ||||||||
Interest Expense
|
5,073 | 5,379 | 5,527 | 5,544 | ||||||||||||
Net Interest Income
|
8,879 | 9,062 | 9,596 | 9,678 | ||||||||||||
Provision for Loan Losses
|
2,500 | 4,200 | 3,400 | 3,250 | ||||||||||||
Securities Gains
|
817 | 922 | 97 | 781 | ||||||||||||
Noninterest Income
|
1,966 | 1,742 | 1,922 | 1,759 | ||||||||||||
Noninterest Expense
|
8,732 | 9,115 | 7,696 | 8,313 | ||||||||||||
Income (Loss) Before Income Taxes
|
430 | (1,589 | ) | 519 | 655 | |||||||||||
Provision for Income Taxes
|
127 | (555 | ) | (2 | ) | (29 | ) | |||||||||
Net Income (Loss)
|
303 | (1,034 | ) | 521 | 684 | |||||||||||
Preferred Stock Dividends
|
350 | 350 | 350 | 350 | ||||||||||||
Net Income (Loss) Available to Common Stockholders
|
$ | (47 | ) | $ | (1,384 | ) | $ | 171 | $ | 334 | ||||||
Net Income (Loss) Per Common Share
|
||||||||||||||||
Basic
|
$ | (0.01 | ) | $ | (0.16 | ) | $ | 0.02 | $ | 0.05 | ||||||
Diluted
|
$ | (0.01 | ) | $ | (0.16 | ) | $ | 0.02 | $ | 0.05 |
Plan Category
|
Number of Securities
to be Issued Upon
Stock Grant, Exercise
of Outstanding
Options, Warrants
and Rights
(a)
|
Weighted-Average
Exercise Price of
Outstanding
Options, Warrants
and Rights
(b)
|
Number of Securities
Remaining Available for
Future Issuance Under
Equity Compensation
Plans (Excluding
Securities Reflected in
Column (a))
(c)
|
|||||
Equity Compensation Plans Approved By Security Holders
|
||||||||
2004 Restricted Stock Grant Plan
|
$ | 108,042 | ||||||
$ | 108,042 |
(a)
|
The following documents are filed as part of this report:
|
||
(1)
|
Financial Statements
|
||
(2)
|
Financial Statements Schedules:
|
||
All schedules are omitted as the required information is inapplicable or the information is presented in the financial statements or the related notes.
|
|||
(3)
|
A list of the exhibits required by Item 601 of Regulation S-K to be filed as a part of this report is shown on the “Exhibit Index” filed herewith.
|
||
Exhibit Index
|
|||
3.1
|
Articles of Incorporation
|
||
-filed as Exhibit 3(a) to the Registrant’s Registration Statement on Form 10 (File No. 0-18486), filed with the Commission on April 25, 1990 and incorporated herein by reference.
|
|||
3.2
|
Bylaws, as Amended
|
||
-filed as Exhibit 3(b) to the Registrant’s Registration Statement on Form 10 (File No. 0-18486), filed with the Commission on April 25, 1990 and incorporated herein by reference.
|
|||
3.3
|
Articles of Amendment to the Company’s Articles of Incorporation Authorizing Additional Capital Stock in the Form of Ten Million Shares of Preferred Stock
|
||
-filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 000-12436) filed with the Commission on January 13, 2009 and incorporated herein by reference.
|
|||
3.4
|
Articles of Amendment to the Company’s Articles of Incorporation Establishing the Terms of the Series A Preferred Stock
|
||
-filed as Exhibit 3.2 to the Registrant’s Current Report on Form 8-K (File No. 000-12436) filed with the Commission on January 13, 2009 and incorporated herein by reference.
|
|||
4.1
|
Instruments Defining the Rights of Security Holders
|
||
-incorporated herein by reference to page 1 of the Company’s Definitive Proxy Statement for Annual Meeting of Stockholders to be held on April 26, 2005, filed with the Securities and Exchange Commission on March 2, 2005 (File No. 000-12436).
|
|||
4.2
|
Warrant to Purchase up to 500,000 shares of Common Stock
|
||
-filed as Exhibit 4.1 to the Registrant’s Current Report on Form 8-K (File No. 000-12436), filed with the Commission on January 13, 2009 and incorporated herein by reference.
|
4.3
|
Form of Series A Preferred Stock Certificate
|
|
-filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K (File No. 000-12436), filed with the Commission on January 13, 2009 and incorporated herein by reference.
|
||
10.1
|
Deferred Compensation Plan and Sample Director Agreement
|
|
-filed as Exhibit 10(a) to the Registrant’s Registration Statement on Form 10 (File No. 0-18486), filed with the Commission on April 25, 1990 and incorporated herein by reference.
|
||
10.2
|
Profit-Sharing Plan Dated January 1, 1979
|
|
-filed as Exhibit 10(b) to the Registrant’s Registration Statement on Form 10 (File No. 0-18486), filed with the Commission on April 25, 1990 and incorporated herein by reference.
|
||
10.3
|
1999 Restricted Stock Grant Plan and Restricted Stock Grant Agreement
|
|
-filed as Exhibit 10© the Registrant’s Annual Report on Form 10-K (File 000-12436), filed with the Commission on March 30, 2001 and incorporated herein by reference.
|
||
10.4
|
2004 Restricted Stock Grant Plan and Restricted Stock Grant Agreement
|
|
-filed as Exhibit C to the Registrant’s Definitive Proxy Statement for Annual Meeting of Stockholders held on April 27, 2004, filed with the Securities and Exchange Commission on March 3, 2004 (File No. 000-12436) and incorporated herein by reference.
|
||
10.5
|
Lease Agreement – Mobile Home Tracks, LLC c/o Stafford Properties, Inc. and Colony Bank Worth
|
|
-filed as Exhibit 10.5 to the Registrant’s Quarterly Report on Form 10Q (File No. 000-12436), filed with Securities and Exchange Commission on November 5, 2004 and incorporated herein by reference.
|
||
10.6
|
Letter Agreement, Dated January 9, 2009, Including Securities Purchase Agreement – Standard Terms Incorporated by Reference Therein, Between the Company and the United States Department of the Treasury
|
|
-filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (File No. 000-12436), filed with the Commission on January 13, 2009 and incorporated herein by reference.
|
||
10.7
|
Form of Waiver, Executed by Each of Messrs Al D. Ross, Terry L. Hester, Henry F. Brown, Jr., Walter P. Patten and Larry E. Stevenson
|
|
-filed as Exhibit 10.2 to the Registrant’s Current Report on Form 8-K (File No. 000-12436), filed with the Commission on January 13, 2009 and incorporated herein by reference.
|
Consolidated Financial Statements of Colony Bankcorp, Inc. as of December 31, 2011 and 2010
|
||
Subsidiaries of the Company
|
||
Certificate of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
||
Certificate of Chief Financial and Accounting Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
||
Certificate of the Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
||
Certificate of the Chief Executive Officer and Chief Financial Officer Pursuant to Section 30.15 of 31 CFR Part 30
|
||
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Schema Document
|
|
101.CAL
|
XBRL Calculation Linkbase Document
|
|
101.LAB
|
XBRL Label Linkbase Document
|
|
101.PRE
|
XBRL Presentation Linkbase Document
|
/s/ James D. Minix
|
|
James D. Minix
Interim President/Director/Chief Executive Officer
|
|
March 15, 2012
|
|
Date
|
|
/s/ Terry L. Hester
|
|
Terry L. Hester
Executive Vice-President/Chief Financial Officer/Director
|
|
March 15, 2012
|
|
Date
|
/s/ B. Gene Waldron
|
March 15, 2012
|
||
B. Gene Waldron, Director
|
Date
|
||
/s/ Edward J. Harrell
|
March 15, 2012
|
||
Edward J. Harrell, Director
|
Date
|
||
/s/ Mark H. Massee
|
March 15, 2012
|
||
Mark H. Massee, Director
|
Date
|
/s/ Charles E. Myler
|
March 15, 2012
|
||
Charles E. Myler, Director
|
Date
|
||
/s/ W. B. Roberts, Jr.
|
March 15, 2012
|
||
W. B. Roberts, Jr., Director
|
Date
|
||
/s/ Jonathan W. R. Ross
|
March 15, 2012
|
||
Jonathan W. R. Ross, Director
|
Date
|
||
/s/ M. Frederick Dwozan
|
March 15, 2012
|
||
M. Frederick Dwozan, Director
|
Date
|
||
/s/ Davis W. King, Sr.
|
March 15, 2012
|
||
Davis W. King, Sr., Director
|
Date
|
||
/s/ Scott Lowell Downing
|
March 15, 2012
|
||
Scott Lowell Downing, Director
|
Date
|
ASSETS
|
||||||||
2011
|
2010
|
|||||||
Cash and Cash Equivalents
|
||||||||
Cash and Due from Banks
|
$ | 28,380,368 | $ | 16,613,187 | ||||
Federal Funds Sold
|
54,991,474 | 32,536,482 | ||||||
Securities Purchased Under Agreements to Resell
|
- | 5,000,000 | ||||||
83,371,842 | 54,149,669 | |||||||
Interest-Bearing Deposits
|
28,957,310 | 50,726,734 | ||||||
Investment Securities
|
||||||||
Available for Sale, at Fair Value
|
303,890,847 | 303,837,606 | ||||||
Held to Maturity, at Cost (Fair Value of $45,635 and $52,941 as of December 31, 2011 and 2010, Respectively)
|
46,111 | 48,412 | ||||||
303,936,958 | 303,886,018 | |||||||
Federal Home Loan Bank Stock, at Cost
|
5,398,200 | 6,063,500 | ||||||
Loans
|
716,321,321 | 813,250,673 | ||||||
Allowance for Loan Losses
|
(15,649,594 | ) | (28,280,077 | ) | ||||
Unearned Interest and Fees
|
(57,646 | ) | (61,311 | ) | ||||
700,614,081 | 784,909,285 | |||||||
Premises and Equipment
|
25,750,235 | 27,147,725 | ||||||
Other Real Estate (Net of Allowance of $1,411,061 and $1,293,174 in 2011 and 2010, Respectively)
|
20,445,085 | 20,207,806 | ||||||
Other Intangible Assets
|
259,258 | 295,007 | ||||||
Other Assets
|
26,643,467 | 28,272,629 | ||||||
Total Assets
|
$ | 1,195,376,436 | $ | 1,275,658,373 |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
2011
|
2010
|
|||||||
Deposits
|
||||||||
Noninterest-Bearing
|
$ | 94,268,911 | $ | 102,959,423 | ||||
Interest-Bearing
|
905,716,361 | 956,164,581 | ||||||
999,985,272 | 1,059,124,004 | |||||||
Borrowed Money
|
||||||||
Securities Sold Under Agreements to Repurchase
|
- | 20,000,000 | ||||||
Subordinated Debentures
|
24,229,000 | 24,229,000 | ||||||
Other Borrowed Money
|
71,000,000 | 75,076,010 | ||||||
95,229,000 | 119,305,010 | |||||||
Other Liabilities
|
3,549,354 | 4,270,776 | ||||||
Commitments and Contingencies
|
||||||||
Stockholders’ Equity
|
||||||||
Preferred Stock, Stated Value $1,000; Authorized 10,000,000 Shares, Issued 28,000 Shares
|
27,662,476 | 27,505,910 | ||||||
Common Stock, Par Value $1; Authorized 20,000,000 Shares, Issued 8,439,258 and 8,442,958 Shares as of December 31, 2011 and 2010, Respectively
|
8,439,258 | 8,442,958 | ||||||
Paid-In Capital
|
29,145,094 | 29,171,087 | ||||||
Retained Earnings
|
29,456,240 | 28,479,211 | ||||||
Restricted Stock - Unearned Compensation
|
- | (40,794 | ) | |||||
Accumulated Other Comprehensive Income (Loss), Net of Tax
|
1,909,742 | (599,789 | ) | |||||
96,612,810 | 92,958,583 | |||||||
Total Liabilities and Stockholders’ Equity
|
$ | 1,195,376,436 | $ | 1,275,658,373 |
2011
|
2010
|
2009
|
||||||||||
Interest Income
|
||||||||||||
Loans, Including Fees
|
$ | 44,460,149 | $ | 51,728,665 | $ | 57,620,911 | ||||||
Federal Funds Sold and Securities Purchased Under Agreements to Resell
|
114,794 | 95,428 | 24,438 | |||||||||
Deposits with Other Banks
|
45,646 | 38,085 | 553 | |||||||||
Investment Securities
|
||||||||||||
U. S. Government Agencies
|
6,873,296 | 6,613,030 | 7,626,856 | |||||||||
State, County and Municipal
|
160,892 | 103,133 | 258,545 | |||||||||
Corporate Obligations
|
91,034 | 137,831 | 296,273 | |||||||||
Dividends on Other Investments
|
47,001 | 21,547 | 19,846 | |||||||||
51,792,812 | 58,737,719 | 65,847,422 | ||||||||||
Interest Expense
|
||||||||||||
Deposits
|
12,950,229 | 17,212,312 | 21,642,734 | |||||||||
Federal Funds Purchased and Securities Sold Under Agreements to Repurchase
|
337,711 | 721,044 | 876,484 | |||||||||
Borrowed Money
|
3,517,633 | 3,589,847 | 3,761,924 | |||||||||
16,805,573 | 21,523,203 | 26,281,142 | ||||||||||
Net Interest Income
|
34,987,239 | 37,214,516 | 39,566,280 | |||||||||
Provision for Loan Losses
|
8,250,000 | 13,350,000 | 43,445,000 | |||||||||
Net Interest Income (Loss) After Provision for Loan Losses
|
26,737,239 | 23,864,516 | (3,878,720 | ) | ||||||||
Noninterest Income
|
||||||||||||
Service Charges on Deposits
|
3,244,536 | 3,597,416 | 4,198,019 | |||||||||
Other Service Charges, Commissions and Fees
|
1,311,758 | 1,139,935 | 986,392 | |||||||||
Mortgage Fee Income
|
265,636 | 313,005 | 447,989 | |||||||||
Securities Gains
|
2,923,601 | 2,617,062 | 2,625,867 | |||||||||
Gain on Sale of SBA Loans
|
946,732 | 1,004,585 | 140,122 | |||||||||
Other
|
1,258,813 | 1,334,846 | 1,145,798 | |||||||||
9,951,076 | 10,006,849 | 9,544,187 | ||||||||||
Noninterest Expenses
|
||||||||||||
Salaries and Employee Benefits
|
14,632,693 | 14,096,698 | 14,483,306 | |||||||||
Occupancy and Equipment
|
3,997,667 | 4,422,152 | 4,287,006 | |||||||||
Directors’ Fees
|
466,075 | 495,950 | 502,575 | |||||||||
Legal and Professional Fees
|
1,186,884 | 1,369,864 | 1,362,536 | |||||||||
Foreclosed Property
|
4,045,245 | 4,943,530 | 2,270,792 | |||||||||
FDIC Assessment
|
1,828,799 | 1,866,956 | 2,662,042 | |||||||||
Goodwill Impairment
|
- | - | 2,412,338 | |||||||||
Advertising
|
508,329 | 743,278 | 758,458 | |||||||||
Software
|
660,120 | 630,543 | 498,657 | |||||||||
Telephone
|
735,758 | 703,786 | 764,373 | |||||||||
Other
|
4,989,267 | 4,583,606 | 4,842,139 | |||||||||
33,050,837 | 33,856,363 | 34,844,222 | ||||||||||
Income (Loss) Before Income Taxes (Benefits)
|
3,637,478 | 15,002 | (29,178,755 | ) | ||||||||
Income Taxes (Benefits)
|
1,103,883 | (459,214 | ) | (9,994,881 | ) | |||||||
Net Income (Loss)
|
2,533,595 | 474,216 | (19,183,874 | ) | ||||||||
Preferred Stock Dividends
|
1,400,000 | 1,400,000 | 1,365,000 | |||||||||
Net Income (Loss) Available to Common Stockholders
|
$ | 1,133,595 | $ | (925,784 | ) | $ | (20,548,874 | ) | ||||
Net Income (Loss) Per Share of Common Stock
|
||||||||||||
Basic
|
$ | 0.13 | $ | (0.11 | ) | $ | (2.85 | ) | ||||
Diluted
|
$ | 0.13 | $ | (0.11 | ) | $ | (2.85 | ) | ||||
Cash Dividends Declared Per Share of Common Stock
|
$ | 0.00 | $ | 0.00 | $ | 0.146 | ||||||
Weighted Average Shares Outstanding
|
$ | 8,439,258 | 8,149,217 | 7,213,430 |
2011
|
2010
|
2009
|
||||||||||
Net Income (Loss)
|
$ | 2,533,595 | $ | 474,216 | $ | (19,183,874 | ) | |||||
Other Comprehensive Income, Net of Tax
|
||||||||||||
Gains on Securities Arising During the Year
|
4,439,108 | 1,227,281 | 1,257,136 | |||||||||
Reclassification Adjustment
|
(1,929,577 | ) | (1,727,261 | ) | (1,733,072 | ) | ||||||
Change in Net Unrealized Gains (Losses) on Securities Available for Sale, Net of Reclassification Adjustment and Tax Effects
|
2,509,531 | (499,980 | ) | (475,936 | ) | |||||||
Comprehensive Income (Loss)
|
$ | 5,043,126 | $ | (25,764 | ) | $ | (19,659,810 | ) |
Preferred
Stock
|
Shares
Issued
|
Common
Stock
|
Paid-In
Capital
|
Retained
Earnings
|
Restricted
Stock -
Unearned
Compensation
|
Accumulated Other Comprehensive Income (Loss)
|
Total
|
|||||||||||||||||||||||||
Balance, December 31, 2008
|
$ | - | 7,212,313 | $ | 7,212,313 | $ | 24,535,683 | 51,302,025 | $ | (210,993 | ) | $ | 376,127 | $ | 83,215,155 | |||||||||||||||||
Issuance of Preferred Stock
|
27,215,218 | 784,782 | 28,000,000 | |||||||||||||||||||||||||||||
Issuance of Restricted Stock
|
18,850 | 18,850 | 132,421 | (151,271 | ) | - | ||||||||||||||||||||||||||
Forfeiture of Restricted Stock
|
(2,000 | ) | (2,000 | ) | (14,050 | ) | 16,050 | - | ||||||||||||||||||||||||
Tax Loss on Restricted Stock
|
(45,923 | ) | (45,923 | ) | ||||||||||||||||||||||||||||
Amortization of Unearned Compensation
|
187,666 | 187,666 | ||||||||||||||||||||||||||||||
Change in Net Unrealized Gains (Losses) on Securities Available for Sale, Net of Reclassification Adjustment and Tax Effects
|
(475,936 | ) | (475,936 | ) | ||||||||||||||||||||||||||||
Accretion of Fair Value of Warrant
|
141,746 | (141,746 | ) | - | ||||||||||||||||||||||||||||
Dividends on Preferred Shares
|
(1,365,000 | ) | (1,365,000 | ) | ||||||||||||||||||||||||||||
Dividends on Common Stock
|
(1,057,464 | ) | (1,057,464 | ) | ||||||||||||||||||||||||||||
Net Loss
|
(19,183,874 | ) | (19,183,874 | ) | ||||||||||||||||||||||||||||
Balance, December 31, 2009
|
27,356,964 | 7,229,163 | 7,229,163 | 25,392,913 | 29,553,941 | (158,548 | ) | (99,809 | ) | 89,274,624 | ||||||||||||||||||||||
Issuance of Common Stock
|
1,216,545 | 1,216,545 | 3,861,710 | 5,078,255 | ||||||||||||||||||||||||||||
Forfeiture of Restricted Stock
|
(2,750 | ) | (2,750 | ) | (27,570 | ) | 30,320 | - | ||||||||||||||||||||||||
Tax Loss on Restricted Stock
|
(55,966 | ) | (55,966 | ) | ||||||||||||||||||||||||||||
Amortization of Unearned Compensation
|
87,434 | 87,434 | ||||||||||||||||||||||||||||||
Change in Net Unrealized Gains (Losses) on Securities Available for Sale, Net of Reclassification Adjustment and Tax Effects
|
(499,980 | ) | (499,980 | ) | ||||||||||||||||||||||||||||
Accretion of Fair Value of Warrant
|
148,946 | (148,946 | ) | - | ||||||||||||||||||||||||||||
Dividends on Preferred Shares
|
(1,400,000 | ) | (1,400,000 | ) | ||||||||||||||||||||||||||||
Net Income
|
474,216 | 474,216 | ||||||||||||||||||||||||||||||
Balance, December 31, 2010
|
27,505,910 | 8,442,958 | 8,442,958 | 29,171,087 | 28,479,211 | (40,794 | ) | (599,789 | ) | 92,958,583 | ||||||||||||||||||||||
Forfeiture of Restricted Stock
|
(3,700 | ) | (3,700 | ) | (25,993 | ) | 29,693 | - | ||||||||||||||||||||||||
Amortization of Unearned Compensation
|
11,101 | 11,101 | ||||||||||||||||||||||||||||||
Change in Net Unrealized Gains (Losses) on Securities Available for Sale, Net of Reclassification Adjustment and Tax Effects
|
2,509,531 | 2,509,531 | ||||||||||||||||||||||||||||||
Accretion of Fair Value of Warrant
|
156,566 | (156,566 | ) | - | ||||||||||||||||||||||||||||
Dividends on Preferred Shares
|
(1,400,000 | ) | (1,400,000 | ) | ||||||||||||||||||||||||||||
Net Income
|
2,533,595 | 2,533,595 | ||||||||||||||||||||||||||||||
Balance, December 31, 2011
|
$ | 27,662,476 | 8,439,258 | $ | 8,439,258 | $ | 29,145,094 | $ | 29,456,240 | $ | - | $ | 1,909,742 | $ | 96,612,810 |
2011
|
2010
|
2009
|
||||||||||
Cash Flows from Operating Activities
|
||||||||||||
Net Income (Loss)
|
$ | 2,533,595 | $ | 474,216 | $ | (19,183,874 | ) | |||||
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided from Operating Activities
|
||||||||||||
Depreciation
|
1,790,041 | 2,140,735 | 2,092,845 | |||||||||
Amortization and Accretion
|
3,487,124 | 4,043,795 | 3,807,011 | |||||||||
Goodwill Impairment
|
- | - | 2,412,338 | |||||||||
Provision for Loan Losses
|
8,250,000 | 13,350,000 | 43,445,000 | |||||||||
Deferred Income Taxes
|
867,006 | 639,607 | (5,869,055 | ) | ||||||||
Securities Gains
|
(2,923,601 | ) | (2,617,062 | ) | (2,625,867 | ) | ||||||
(Gain) Loss on Sale of Premises and Equipment
|
3,668 | 28,146 | (82,503 | ) | ||||||||
Loss on Sale of Other Real Estate and Repossessions
|
1,106,479 | 1,827,704 | 163,642 | |||||||||
Provision for Losses on Other Real Estate
|
1,411,061 | 1,293,174 | 467,408 | |||||||||
Increase in Cash Surrender Value of Life Insurance
|
(174,289 | ) | (56,024 | ) | (184,905 | ) | ||||||
Change In
|
||||||||||||
Interest Receivable
|
739,423 | 1,325,068 | 699,018 | |||||||||
Prepaid Expenses
|
1,861,810 | 2,006,032 | (5,785,826 | ) | ||||||||
Interest Payable
|
(398,903 | ) | (452,764 | ) | (1,256,460 | ) | ||||||
Accrued Expenses and Accounts Payable
|
(405,612 | ) | (148,591 | ) | 315,879 | |||||||
Other
|
(2,987,906 | ) | 3,500,575 | (3,360,614 | ) | |||||||
15,159,896 | 27,354,611 | 15,054,037 | ||||||||||
Cash Flows from Investing Activities
|
||||||||||||
Interest-Bearing Deposits in Other Banks
|
21,769,424 | (44,247,933 | ) | (6,331,814 | ) | |||||||
Purchase of Investment Securities Available for Sale
|
(381,284,748 | ) | (380,490,982 | ) | (488,257,181 | ) | ||||||
Proceeds from Sale of Investment Securities Available for Sale
|
342,672,937 | 286,387,727 | 368,575,701 | |||||||||
Proceeds from Maturities, Calls and Paydowns of Investment Securities Available for Sale
|
41,978,769 | 55,648,274 | 58,599,391 | |||||||||
Held to Maturity
|
12,565 | 14,001 | 12,688 | |||||||||
Proceeds from Sale of Premises and Equipment
|
1,605 | - | 125,512 | |||||||||
Net Loans to Customers
|
63,267,200 | 88,105,734 | (18,973,081 | ) | ||||||||
Purchase of Premises and Equipment
|
(397,825 | ) | (490,256 | ) | (1,290,324 | ) | ||||||
Proceeds from Sale of Other Real Estate and Repossessions
|
9,991,792 | 9,866,063 | 12,158,095 | |||||||||
Federal Home Loan Bank Stock
|
665,300 | 281,900 | (73,000 | ) | ||||||||
98,677,019 | 15,074,528 | (75,454,013 | ) | |||||||||
Cash Flows from Financing Activities
|
||||||||||||
Interest-Bearing Customer Deposits
|
(50,448,220 | ) | (17,183,061 | ) | 43,853,063 | |||||||
Noninterest-Bearing Customer Deposits
|
(8,690,512 | ) | 18,720,584 | 6,741,949 | ||||||||
Proceeds from Other Borrowed Money
|
- | 23,076,010 | 19,000,000 | |||||||||
Principal Payments on Other Borrowed Money
|
(4,076,010 | ) | (39,000,000 | ) | (19,000,000 | ) | ||||||
Dividends Paid on Preferred Stock
|
(1,400,000 | ) | (1,400,000 | ) | (1,190,000 | ) | ||||||
Dividends Paid on Common Stock
|
- | - | (1,760,665 | ) | ||||||||
Issuance of Common Stock
|
- | 5,078,255 | - | |||||||||
Federal Funds Purchased and Securities Sold Under Agreements to Repurchase
|
(20,000,000 | ) | (20,000,000 | ) | (2,274,000 | ) | ||||||
Proceeds Allocated to Issuance of Preferred Stock
|
- | - | 27,215,218 | |||||||||
Proceeds Allocated to Warrants Issued
|
- | - | 784,782 | |||||||||
(84,614,742 | ) | (30,708,212 | ) | 73,370,347 | ||||||||
Net Increase in Cash and Cash Equivalents
|
29,222,173 | 11,720,927 | 12,970,371 | |||||||||
Cash and Cash Equivalents, Beginning
|
54,149,669 | 42,428,742 | 29,458,371 | |||||||||
Cash and Cash Equivalents, Ending
|
$ | 83,371,842 | $ | 54,149,669 | $ | 42,428,742 |
Description
|
Life in Years
|
Method
|
||
Banking Premises
|
15-40
|
Straight-Line and Accelerated
|
||
Furniture and Equipment
|
5-10
|
Straight-Line and Accelerated
|
2011
|
2010
|
|||||||
Cash on Hand and Cash Items
|
$ | 9,271,705 | $ | 8,897,618 | ||||
Noninterest-Bearing Deposits with Other Banks
|
19,108,663 | 7,715,569 | ||||||
$ | 28,380,368 | $ | 16,613,187 |
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
|||||||||||||
Securities Available for Sale
|
||||||||||||||||
U.S. Government Agencies Mortgage-Backed
|
$ | 291,096,606 | $ | 3,152,095 | $ | (187,902 | ) | $ | 294,060,799 | |||||||
State, County and Municipal
|
7,474,500 | 132,226 | (23,035 | ) | 7,583,691 | |||||||||||
Corporate Obligations
|
2,000,000 | 123,930 | (10,000 | ) | 2,113,930 | |||||||||||
Asset-Backed Securities
|
426,191 | - | (293,764 | ) | 132,427 | |||||||||||
$ | 300,997,297 | $ | 3,408,251 | $ | (514,701 | ) | $ | 303,890,847 | ||||||||
Securities Held to Maturity
|
||||||||||||||||
State, County and Municipal
|
$ | 46,111 | $ | - | $ | (476 | ) | $ | 45,635 |
Securities
|
||||||||||||||||
Available for Sale
|
Held to Maturity
|
|||||||||||||||
Amortized
Cost
|
Fair
Value
|
Amortized
Cost
|
Fair
Value
|
|||||||||||||
Due After One Year Through Five Years
|
$ | 2,684,705 | $ | 2,830,842 | $ | 46,111 | $ | 45,635 | ||||||||
Due After Five Years Through Ten Years
|
4,473,468 | 4,550,705 | - | - | ||||||||||||
Due After Ten Years
|
2,742,518 | 2,448,501 | - | - | ||||||||||||
9,900,691 | 9,830,048 | 46,111 | 45,635 | |||||||||||||
Mortgage-Backed Securities
|
291,096,606 | 294,060,799 | - | - | ||||||||||||
$ | 300,997,297 | $ | 303,890,847 | $ | 46,111 | $ | 45,635 |
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
|||||||||||||
Securities Available for Sale
|
||||||||||||||||
U.S. Government Agencies Mortgage-Backed
|
$ | 299,018,595 | $ | 1,763,198 | $ | (2,319,337 | ) | $ | 298,462,456 | |||||||
State, County and Municipal
|
3,248,533 | 34,391 | (26,691 | ) | 3,256,233 | |||||||||||
Corporate Obligations
|
2,000,000 | 101,920 | (115,430 | ) | 1,986,490 | |||||||||||
Asset-Backed Securities
|
479,249 | - | (346,822 | ) | 132,427 | |||||||||||
$ | 304,746,377 | $ | 1,899,509 | $ | (2,808,280 | ) | $ | 303,837,606 | ||||||||
Securities Held to Maturity
|
||||||||||||||||
State, County and Municipal
|
$ | 48,412 | $ | 4,529 | $ | - | $ | 52,941 |
Less Than 12 Months
|
12 Months or Greater
|
Total
|
||||||||||||||||||||||
Fair
Value
|
Gross Unrealized Losses
|
Fair
Value
|
Gross Unrealized Losses
|
Fair
Value
|
Gross Unrealized Losses
|
|||||||||||||||||||
December 31, 2011
|
||||||||||||||||||||||||
U.S. Government Agencies Mortgage-Backed
|
$ | 26,439,317 | $ | (187,902 | ) | $ | - | $ | - | $ | 26,439,317 | $ | (187,902 | ) | ||||||||||
State, County and Municipal
|
1,224,119 | (21,704 | ) | 73,193 | (1,807 | ) | 1,297,312 | (23,511 | ) | |||||||||||||||
Corporate Obligations
|
- | - | 990,000 | (10,000 | ) | 990,000 | (10,000 | ) | ||||||||||||||||
Asset-Backed Securities
|
- | - | 132,427 | (293,764 | ) | 132,427 | (293,764 | ) | ||||||||||||||||
$ | 27,663,436 | $ | (209,606 | ) | $ | 1,195,620 | $ | (305,571 | ) | $ | 28,859,056 | $ | (515,177 | ) | ||||||||||
December 31, 2010
|
||||||||||||||||||||||||
U.S. Government Agencies Mortgage-Backed
|
$ | 152,286,738 | $ | (2,319,337 | ) | $ | - | $ | - | $ | 152,286,738 | $ | (2,319,337 | ) | ||||||||||
State, County and Municipal
|
1,776,763 | (26,691 | ) | - | - | 1,776,763 | (26,691 | ) | ||||||||||||||||
Corporate Obligations
|
- | - | 884,570 | (115,430 | ) | 884,570 | (115,430 | ) | ||||||||||||||||
Asset-Backed Securities
|
- | - | 132,427 | (346,822 | ) | 132,427 | (346,822 | ) | ||||||||||||||||
$ | 154,063,501 | $ | (2,346,028 | ) | $ | 1,016,997 | $ | (462,252 | ) | $ | 155,080,498 | $ | (2,808,280 | ) |
2011
|
2010
|
|||||||
Commercial and Industrial
|
||||||||
Commercial
|
$ | 48,986,102 | $ | 53,220,341 | ||||
Industrial
|
8,421,884 | 10,551,791 | ||||||
Real Estate
|
||||||||
Commercial Construction
|
58,545,820 | 72,309,231 | ||||||
Residential Construction
|
3,530,502 | 4,373,011 | ||||||
Commercial
|
315,280,748 | 362,878,565 | ||||||
Residential
|
193,637,817 | 207,471,813 | ||||||
Farmland
|
48,225,406 | 52,778,389 | ||||||
Consumer and Other
|
||||||||
Consumer
|
30,449,303 | 33,563,863 | ||||||
Other
|
9,243,739 | 16,103,669 | ||||||
Total Loans
|
$ | 716,321,321 | $ | 813,250,673 |
|
·
|
Grades 1 and 2 - Borrowers with these assigned grades range in risk from virtual absence of risk to minimal risk. Such loans may be secured by Company-issued and controlled certificates of deposit or properly margined equity securities or bonds. Other loans comprising these grades are made to companies that have been in existence for a long period of time with many years of consecutive profits and strong equity, good liquidity, excellent debt service ability and unblemished past performance, or to exceptionally strong individuals with collateral of unquestioned value that fully secures the loans. Loans in this category fall into the “pass” classification.
|
|
·
|
Grades 3 and 4 - Loans assigned these “pass” risk grades are made to borrowers with acceptable credit quality and risk. The risk ranges from loans with no significant weaknesses in repayment capacity and collateral protection to acceptable loans with one or more risk factors considered to be more than average.
|
|
·
|
Grade 5 - This grade includes “special mention” loans on management’s watch list and is intended to be used on a temporary basis for pass grade loans where risk-modifying action is intended in the short-term.
|
|
·
|
Grade 6 - This grade includes “substandard” loans in accordance with regulatory guidelines. This category includes borrowers with well-defined weaknesses that jeopardize the payment of the debt in accordance with the agreed terms. Loans considered to be impaired are assigned this grade, and these loans often have assigned loss allocations as part of the allowance for loan and lease losses. Generally, loans on which interest accrual has been stopped would be included in this grade.
|
|
·
|
Grades 7 and 8 - These grades correspond to regulatory classification definitions of “doubtful” and “loss,” respectively. In practice, any loan with these grades would be for a very short period of time, and generally the Company has no loans with these assigned grades. Management manages the Company’s problem loans in such a way that uncollectible loans or uncollectible portions of loans are charged off immediately with any residual, collectible amounts assigned a risk grade of 6.
|
December 31, 2011
|
Pass
|
Special Mention
|
Substandard
|
Total Loans
|
||||||||||||
Commercial and Industrial
|
||||||||||||||||
Commercial
|
$ | 42,586,230 | $ | 1,480,726 | $ | 4,919,146 | $ | 48,986,102 | ||||||||
Industrial
|
8,153,224 | - | 268,660 | 8,421,884 | ||||||||||||
Real Estate
|
||||||||||||||||
Commercial Construction
|
28,745,596 | 2,814,113 | 26,986,111 | 58,545,820 | ||||||||||||
Residential Construction
|
3,227,392 | 303,110 | - | 3,530,502 | ||||||||||||
Commercial
|
272,062,206 | 14,789,290 | 28,429,252 | 315,280,748 | ||||||||||||
Residential
|
175,099,480 | 8,343,336 | 10,195,001 | 193,637,817 | ||||||||||||
Farmland
|
43,664,126 | 1,413,476 | 3,147,804 | 48,225,406 | ||||||||||||
Consumer and Other
|
||||||||||||||||
Consumer
|
29,372,493 | 361,714 | 715,096 | 30,449,303 | ||||||||||||
Other
|
9,028,428 | 99,418 | 115,893 | 9,243,739 | ||||||||||||
Total Loans
|
$ | 611,939,175 | $ | 29,605,183 | $ | 74,776,963 | $ | 716,321,321 |
December 31, 2010
|
Pass
|
Special Mention
|
Substandard
|
Total Loans
|
||||||||||||
Commercial and Industrial
|
||||||||||||||||
Commercial
|
$ | 48,731,982 | $ | 2,498,305 | $ | 1,990,054 | $ | 53,220,341 | ||||||||
Industrial
|
10,059,081 | 169,381 | 323,329 | 10,551,791 | ||||||||||||
Real Estate
|
||||||||||||||||
Commercial Construction
|
33,522,709 | 10,064,271 | 28,722,251 | 72,309,231 | ||||||||||||
Residential Construction
|
3,974,130 | 204,000 | 194,881 | 4,373,011 | ||||||||||||
Commercial
|
294,186,347 | 11,847,051 | 56,845,167 | 362,878,565 | ||||||||||||
Residential
|
183,518,173 | 9,195,410 | 14,758,230 | 207,471,813 | ||||||||||||
Farmland
|
49,499,619 | 1,838,814 | 1,439,956 | 52,778,389 | ||||||||||||
Consumer and Other
|
||||||||||||||||
Consumer
|
32,046,108 | 726,933 | 790,822 | 33,563,863 | ||||||||||||
Other
|
14,553,167 | 1,185,260 | 365,242 | 16,103,669 | ||||||||||||
Total Loans
|
$ | 670,091,316 | $ | 37,729,425 | $ | 105,429,932 | $ | 813,250,673 |
Accruing Loans
|
||||||||||||||||||||||||
2011
|
30-89 Days
Past Due
|
90 Days
or More
Past Due
|
Total Accruing
Loans Past Due
|
Nonaccrual Loans
|
Current Loans
|
Total Loans
|
||||||||||||||||||
Commercial and Industrial
|
||||||||||||||||||||||||
Commercial
|
$ | 644,899 | $ | - | $ | 644,899 | $ | 2,102,522 | $ | 46,238,681 | $ | 48,986,102 | ||||||||||||
Industrial
|
- | - | - | 85,670 | 8,336,214 | 8,421,884 | ||||||||||||||||||
Real Estate
|
||||||||||||||||||||||||
Commercial Construction
|
513,905 | - | 513,905 | 23,578,263 | 34,453,652 | 58,545,820 | ||||||||||||||||||
Residential Construction
|
33,541 | - | 33,541 | - | 3,496,961 | 3,530,502 | ||||||||||||||||||
Commercial
|
2,930,743 | - | 2,930,743 | 9,193,650 | 303,156,355 | 315,280,748 | ||||||||||||||||||
Residential
|
2,251,009 | 15,160 | 2,266,169 | 3,110,032 | 188,261,616 | 193,637,817 | ||||||||||||||||||
Farmland
|
376,426 | - | 376,426 | 486,683 | 47,362,297 | 48,225,406 | ||||||||||||||||||
Consumer and Other
|
||||||||||||||||||||||||
Consumer
|
410,041 | - | 410,041 | 221,360 | 29,817,902 | 30,449,303 | ||||||||||||||||||
Other
|
- | - | - | 43,452 | 9,200,287 | 9,243,739 | ||||||||||||||||||
Total Loans
|
$ | 7,160,564 | $ | 15,160 | $ | 7,175,724 | $ | 38,821,632 | $ | 670,323,965 | $ | 716,321,321 | ||||||||||||
2010
|
||||||||||||||||||||||||
Commercial and Industrial
|
||||||||||||||||||||||||
Commercial
|
$ | 382,728 | $ | - | $ | 382,728 | $ | 393,823 | $ | 52,443,790 | $ | 53,220,341 | ||||||||||||
Industrial
|
100,810 | - | 100,810 | 175,062 | 10,275,919 | 10,551,791 | ||||||||||||||||||
Real Estate
|
||||||||||||||||||||||||
Commercial Construction
|
1,514,127 | - | 1,514,127 | 10,181,795 | 60,613,309 | 72,309,231 | ||||||||||||||||||
Residential Construction
|
194,881 | - | 194,881 | - | 4,178,130 | 4,373,011 | ||||||||||||||||||
Commercial
|
11,790,383 | - | 11,790,383 | 13,567,530 | 337,520,652 | 362,878,565 | ||||||||||||||||||
Residential
|
4,268,098 | 15,876 | 4,283,974 | 3,057,049 | 200,130,790 | 207,471,813 | ||||||||||||||||||
Farmland
|
566,868 | - | 566,868 | 1,157,528 | 51,053,993 | 52,778,389 | ||||||||||||||||||
Consumer and Other
|
||||||||||||||||||||||||
Consumer
|
702,795 | 3,312 | 706,107 | 290,115 | 32,567,641 | 33,563,863 | ||||||||||||||||||
Other
|
218,887 | - | 218,887 | 79,072 | 15,805,710 | 16,103,669 | ||||||||||||||||||
Total Loans
|
$ | 19,739,577 | $ | 19,188 | $ | 19,758,765 | $ | 28,901,974 | $ | 764,589,934 | $ | 813,250,673 |
Unpaid Contractual Principal Balance
|
Impaired Balance
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
Interest Income Collected
|
|||||||||||||||||||
With No Related Allowance Recorded
|
||||||||||||||||||||||||
Commercial
|
$ | 1,742,961 | $ | 1,580,140 | $ | - | $ | 946,466 | $ | 60,078 | $ | 65,346 | ||||||||||||
Agricultural
|
85,670 | 85,670 | - | 208,162 | (4,024 | ) | - | |||||||||||||||||
Commercial Construction
|
17,699,542 | 12,799,454 | - | 13,309,517 | 116,077 | 143,443 | ||||||||||||||||||
Commercial Real Estate
|
34,686,574 | 29,384,623 | - | 27,027,403 | 832,590 | 834,161 | ||||||||||||||||||
Residential Real Estate
|
2,600,919 | 1,933,669 | - | 3,176,244 | 88,419 | 80,334 | ||||||||||||||||||
Farmland
|
277,656 | 227,233 | - | 342,280 | 66,273 | 66,273 | ||||||||||||||||||
Consumer
|
228,688 | 215,956 | - | 184,372 | 10,732 | 12,203 | ||||||||||||||||||
Other
|
51,666 | 43,452 | - | 39,621 | 1,107 | 1,606 | ||||||||||||||||||
57,373,676 | 46,270,197 | - | 45,234,065 | 1,171,252 | 1,203,366 | |||||||||||||||||||
With An Allowance Recorded
|
||||||||||||||||||||||||
Commercial
|
775,506 | 775,506 | 308,211 | 213,898 | 15,086 | 19,171 | ||||||||||||||||||
Agricultural
|
- | - | - | - | - | - | ||||||||||||||||||
Commercial Construction
|
14,035,742 | 11,489,233 | 2,693,571 | 10,470,491 | 13,759 | 61,012 | ||||||||||||||||||
Commercial Real Estate
|
6,429,874 | 6,429,874 | 2,060,815 | 6,556,769 | 181,799 | 197,132 | ||||||||||||||||||
Residential Real Estate
|
4,771,867 | 4,041,950 | 674,998 | 3,858,609 | 97,383 | 96,534 | ||||||||||||||||||
Farmland
|
298,893 | 259,450 | 11,878 | 64,862 | (17,958 | ) | - | |||||||||||||||||
Consumer
|
5,404 | 5,404 | 1,632 | 3,987 | 607 | 724 | ||||||||||||||||||
Other
|
- | - | - | 19,566 | - | - | ||||||||||||||||||
26,317,286 | 23,001,417 | 5,751,105 | 21,188,182 | 290,676 | 374,573 | |||||||||||||||||||
Total
|
||||||||||||||||||||||||
Commercial
|
2,518,467 | 2,355,646 | 308,211 | 1,160,364 | 75,164 | 84,517 | ||||||||||||||||||
Agricultural
|
85,670 | 85,670 | - | 208,162 | (4,024 | ) | - | |||||||||||||||||
Commercial Construction
|
31,735,284 | 24,288,687 | 2,693,571 | 23,780,008 | 129,836 | 204,455 | ||||||||||||||||||
Commercial Real Estate
|
41,116,448 | 35,814,497 | 2,060,815 | 33,584,172 | 1,014,389 | 1,031,293 | ||||||||||||||||||
Residential Real Estate
|
7,372,786 | 5,975,619 | 674,998 | 7,034,853 | 185,802 | 176,868 | ||||||||||||||||||
Farmland
|
576,549 | 486,683 | 11,878 | 407,142 | 48,315 | 66,273 | ||||||||||||||||||
Consumer
|
234,092 | 221,360 | 1,632 | 188,359 | 11,339 | 12,927 | ||||||||||||||||||
Other
|
51,666 | 43,452 | - | 59,187 | 1,107 | 1,606 | ||||||||||||||||||
$ | 83,690,962 | $ | 69,271,614 | $ | 5,751,105 | $ | 66,422,247 | $ | 1,461,928 | $ | 1,577,939 |
Impaired Balance
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
Interest Income Collected
|
||||||||||||||||
With No Related
Allowance Recorded
|
||||||||||||||||||||
Commercial
|
$ | 258,676 | $ | - | $ | 308,508 | $ | (987 | ) | $ | 5,465 | |||||||||
Agricultural
|
175,062 | - | 220,716 | 689 | 689 | |||||||||||||||
Commercial Construction
|
10,181,795 | - | 11,760,840 | 7,320 | 31,963 | |||||||||||||||
Residential Construction
|
- | - | 8,248 | - | - | |||||||||||||||
Commercial Real Estate
|
4,270,905 | - | 9,041,753 | 80,585 | 85,448 | |||||||||||||||
Residential Real Estate
|
3,057,049 | - | 3,931,449 | 41,420 | 53,813 | |||||||||||||||
Farmland
|
1,157,528 | - | 645,619 | (6,571 | ) | 10,969 | ||||||||||||||
Consumer
|
290,115 | - | 296,301 | 17,166 | 19,342 | |||||||||||||||
Other
|
79,072 | - | 129,249 | 4,550 | 7,760 | |||||||||||||||
19,470,202 | - | 26,342,683 | 144,172 | 215,449 | ||||||||||||||||
With An Allowance Recorded
|
||||||||||||||||||||
Commercial
|
135,146 | 116,159 | 33,787 | (1,125 | ) | 3,316 | ||||||||||||||
Commercial Real Estate
|
9,296,626 | 539,671 | 2,324,156 | 341,937 | 475,999 | |||||||||||||||
9,431,772 | 655,830 | 2,357,943 | 340,812 | 479,315 | ||||||||||||||||
Total
|
||||||||||||||||||||
Commercial
|
393,822 | 116,159 | 342,295 | (2,112 | ) | 8,781 | ||||||||||||||
Agricultural
|
175,062 | - | 220,716 | 689 | 689 | |||||||||||||||
Commercial Construction
|
10,181,795 | - | 11,760,840 | 7,320 | 31,963 | |||||||||||||||
Residential Construction
|
- | - | 8,248 | - | - | |||||||||||||||
Commercial Real Estate
|
13,567,531 | 539,671 | 11,365,909 | 422,522 | 561,447 | |||||||||||||||
Residential Real Estate
|
3,057,049 | - | 3,931,449 | 41,420 | 53,813 | |||||||||||||||
Farmland
|
1,157,528 | - | 645,619 | (6,571 | ) | 10,969 | ||||||||||||||
Consumer
|
290,115 | - | 296,301 | 17,166 | 19,342 | |||||||||||||||
Other
|
79,072 | - | 129,249 | 4,550 | 7,760 | |||||||||||||||
$ | 28,901,974 | $ | 655,830 | $ | 28,700,626 | $ | 484,984 | $ | 694,764 |
|
·
|
Interest rate reductions - Occur when the stated interest rate is reduced to a nonmarket rate or a rate the borrower would not be able to obtain elsewhere under similar circumstances.
|
|
·
|
Amortization or maturity date changes - Result when the amortization period of the loan is extended beyond what is considered a normal amortization period for loans of similar type with similar collateral.
|
|
·
|
Principal reductions - These are often the result of commercial real estate loan workouts where two new notes are created. The primary note is underwritten based upon our normal underwriting standards and is structured so that the projected cash flows are sufficient to repay the contractual principal and interest of the newly restructured note. The terms of the secondary note vary by situation and often involve that note being charged-off, or the principal and interest payments being deferred until after the primary note has been repaid. In situations where a portion of the note is charged-off during modification there is often no specific reserve allocated to those loans. This is due to the fact that the amount of the charge-off usually represents the excess of the original loan balance over the collateral value and the Company has determined there is no additional exposure on those loans.
|
Troubled Debt Restructurings
|
# of Contracts
|
Pre-Modification
|
Post-Modification
|
|||||||||
Commercial
|
3 | $ | 3,240,469 | $ | 1,541,882 | |||||||
Commercial Construction
|
3 | 1,430,147 | 1,430,101 | |||||||||
Commercial RE
|
9 | 20,827,349 | 15,906,547 | |||||||||
Residential RE
|
8 | 1,505,356 | 1,456,878 | |||||||||
Total Loans
|
23 | $ | 27,003,321 | $ | 20,335,408 |
Troubled Debt Restructurings That Subsequently Defaulted
|
# of Contracts
|
Recorded Investment
|
||||||
Commercial
|
1 | $ | 1,175,922 | |||||
Commercial Construction
|
3 | 4,475,473 | ||||||
Commercial RE
|
3 | 2,322,361 | ||||||
Total Loans
|
7 | $ | 7,973,756 |
December 31
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
Balance, Beginning of Year
|
$ | 28,280,077 | $ | 31,400,641 | $ | 17,015,883 | ||||||
Provision for Loan Losses
|
8,250,000 | 13,350,000 | 43,445,000 | |||||||||
Loans Charged Off
|
(22,850,673 | ) | (17,622,454 | ) | (29,493,324 | ) | ||||||
Recoveries of Loans Previously Charged Off
|
1,970,190 | 1,151,890 | 433,082 | |||||||||
Balance, End of Year
|
$ | 15,649,594 | $ | 28,280,077 | $ | 31,400,641 |
2011
|
Beginning Balance
|
Charge-Offs
|
Recoveries
|
Provision
|
Ending Balance
|
|||||||||||||||
Commercial and Industrial
|
||||||||||||||||||||
Commercial
|
$ | 4,414,817 | $ | (841,887 | ) | $ | 127,490 | $ | (2,629,860 | ) | $ | 1,070,560 | ||||||||
Industrial
|
698,637 | (455,165 | ) | 454,453 | (400,757 | ) | 297,168 | |||||||||||||
Real Estate
|
||||||||||||||||||||
Commercial Construction
|
4,126,043 | (6,957,181 | ) | 557,168 | 5,396,564 | 3,122,594 | ||||||||||||||
Residential Construction
|
519,766 | (481 | ) | - | (381,193 | ) | 138,092 | |||||||||||||
Commercial
|
8,029,525 | (12,492,097 | ) | 527,996 | 10,382,640 | 6,448,064 | ||||||||||||||
Residential
|
5,941,696 | (1,704,887 | ) | 149,173 | (690,625 | ) | 3,695,357 | |||||||||||||
Farmland
|
944,323 | (60,447 | ) | 411 | (519,624 | ) | 364,663 | |||||||||||||
Consumer and Other
|
||||||||||||||||||||
Consumer
|
3,074,220 | (222,878 | ) | 145,279 | (2,791,467 | ) | 205,154 | |||||||||||||
Other
|
531,050 | (115,650 | ) | 8,220 | (115,678 | ) | 307,942 | |||||||||||||
$ | 28,280,077 | $ | (22,850,673 | ) | $ | 1,970,190 | $ | 8,250,000 | $ | 15,649,594 |
2010
|
Beginning Balance
|
Charge-Offs
|
Recoveries
|
Provision
|
Ending Balance
|
|||||||||||||||
Commercial and Industrial
|
||||||||||||||||||||
Commercial
|
$ | 3,930,760 | $ | (469,214 | ) | $ | 80,181 | $ | 873,090 | $ | 4,414,817 | |||||||||
Industrial
|
779,337 | (255,627 | ) | 1,377 | 173,550 | 698,637 | ||||||||||||||
Real Estate
|
||||||||||||||||||||
Commercial Construction
|
7,402,484 | (4,648,124 | ) | 184,868 | 1,186,815 | 4,126,043 | ||||||||||||||
Residential Construction
|
447,676 | - | - | 72,090 | 519,766 | |||||||||||||||
Commercial
|
8,790,443 | (7,459,619 | ) | 141,931 | 6,556,770 | 8,029,525 | ||||||||||||||
Residential
|
5,025,839 | (2,929,668 | ) | 439,940 | 3,405,585 | 5,941,696 | ||||||||||||||
Farmland
|
942,019 | (271,750 | ) | 7,639 | 266,415 | 944,323 | ||||||||||||||
Consumer and Other
|
||||||||||||||||||||
Consumer
|
2,826,058 | (548,834 | ) | 245,641 | 551,355 | 3,074,220 | ||||||||||||||
Other
|
1,256,025 | (1,039,618 | ) | 50,313 | 264,330 | 531,050 | ||||||||||||||
$ | 31,400,641 | $ | (17,622,454 | ) | $ | 1,151,890 | $ | 13,350,000 | $ | 28,280,077 |
Ending Allowance Balance
|
||||||||||||||||||||
2011
|
Nonaccrual/TDR
Individually
Evaluated for
Impairment
|
Substandard
Individually
Evaluated for
Impairment
|
Total Individually Evaluated for Impairment
|
Collectively Evaluated for Impairment
|
Total
|
|||||||||||||||
Commercial and Industrial
|
||||||||||||||||||||
Commercial
|
$ | 308,211 | $ | 590,543 | $ | 898,754 | $ | 171,806 | $ | 1,070,560 | ||||||||||
Industrial
|
- | - | - | 297,168 | 297,168 | |||||||||||||||
Real Estate
|
||||||||||||||||||||
Commercial Construction
|
2,693,571 | 190,800 | 2,884,371 | 238,223 | 3,122,594 | |||||||||||||||
Residential Construction
|
- | - | - | 138,092 | 138,092 | |||||||||||||||
Commercial
|
2,060,815 | 347,260 | 2,408,075 | 4,039,989 | 6,448,064 | |||||||||||||||
Residential
|
674,998 | 764,835 | 1,439,833 | 2,255,524 | 3,695,357 | |||||||||||||||
Farmland
|
11,878 | - | 11,878 | 352,785 | 364,663 | |||||||||||||||
Consumer and Other
|
||||||||||||||||||||
Consumer
|
1,632 | 33,000 | 34,632 | 170,522 | 205,154 | |||||||||||||||
Other
|
- | - | - | 307,942 | 307,942 | |||||||||||||||
Total End of Period Allowance Balance
|
$ | 5,751,105 | $ | 1,926,438 | $ | 7,677,543 | $ | 7,972,051 | $ | 15,649,594 |
Ending Loan Balance
|
||||||||||||||||||||
2011
|
Nonaccrual/TDR
Individually
Evaluated for
Impairment
|
Substandard
Individually
Evaluated for
Impairment
|
Total
Individually
Evaluated for
Impairment
|
Collectively Evaluated for Impairment
|
Total
|
|||||||||||||||
Commercial and Industrial
|
||||||||||||||||||||
Commercial
|
$ | 2,237,878 | $ | 2,300,231 | $ | 4,538,109 | $ | 44,447,993 | $ | 48,986,102 | ||||||||||
Industrial
|
- | 164,090 | 164,090 | 8,257,794 | 8,421,884 | |||||||||||||||
Real Estate
|
||||||||||||||||||||
Commercial Construction
|
24,212,519 | 2,560,484 | 26,773,003 | 31,772,817 | 58,545,820 | |||||||||||||||
Residential Construction
|
- | - | - | 3,530,502 | 3,530,502 | |||||||||||||||
Commercial
|
35,715,026 | 4,629,461 | 40,344,487 | 274,936,261 | 315,280,748 | |||||||||||||||
Residential
|
5,614,744 | 4,441,958 | 10,056,702 | 183,581,115 | 193,637,817 | |||||||||||||||
Farmland
|
486,683 | 2,589,640 | 3,076,323 | 45,149,083 | 48,225,406 | |||||||||||||||
Consumer and Other
|
||||||||||||||||||||
Consumer
|
9,596 | 38,354 | 47,950 | 30,401,353 | 30,449,303 | |||||||||||||||
Other
|
- | 22,166 | 22,166 | 9,221,573 | 9,243,739 | |||||||||||||||
Total End of Period Loan Balance
|
$ | 68,276,446 | $ | 16,746,384 | $ | 85,022,830 | $ | 631,298,491 | $ | 716,321,321 |
Ending Allowance Balance
|
||||||||||||
2010
|
Individually Evaluated for Impairment
|
Collectively Evaluated for Impairment
|
Total
|
|||||||||
Commercial and Industrial
|
||||||||||||
Commercial
|
$ | 336,011 | $ | 4,078,806 | $ | 4,414,817 | ||||||
Industrial
|
- | 698,637 | 698,637 | |||||||||
Real Estate
|
||||||||||||
Commercial Construction
|
3,501,117 | 624,926 | 4,126,043 | |||||||||
Residential Construction
|
- | 519,766 | 519,766 | |||||||||
Commercial
|
7,539,533 | 489,992 | 8,029,525 | |||||||||
Residential
|
1,561,952 | 4,379,744 | 5,941,696 | |||||||||
Farmland
|
- | 944,323 | 944,323 | |||||||||
Consumer and Other
|
||||||||||||
Consumer
|
3,033 | 3,071,187 | 3,074,220 | |||||||||
Other
|
- | 531,050 | 531,050 | |||||||||
Total End of Period Allowance Balance
|
$ | 12,941,646 | $ | 15,338,431 | $ | 28,280,077 |
Ending Loan Balance
|
||||||||||||
2010
|
Individually Reviewed for Impairment
|
Collectively Reviewed for Impairment
|
Total
|
|||||||||
Commercial and Industrial
|
||||||||||||
Commercial
|
$ | 2,131,375 | $ | 51,088,966 | $ | 53,220,341 | ||||||
Industrial
|
274,679 | 10,277,112 | 10,551,791 | |||||||||
Real Estate
|
||||||||||||
Commercial Construction
|
28,392,107 | 43,917,124 | 72,309,231 | |||||||||
Residential Construction
|
194,881 | 4,178,130 | 4,373,011 | |||||||||
Commercial
|
58,562,946 | 304,315,619 | 362,878,565 | |||||||||
Residential
|
13,645,907 | 193,825,906 | 207,471,813 | |||||||||
Farmland
|
1,416,538 | 51,361,851 | 52,778,389 | |||||||||
Consumer and Other
|
||||||||||||
Consumer
|
76,420 | 33,487,443 | 33,563,863 | |||||||||
Other
|
113,002 | 15,990,667 | 16,103,669 | |||||||||
$ | 104,807,855 | $ | 708,442,818 | $ | 813,250,673 |
2011
|
2010
|
|||||||
Land
|
$ | 7,780,167 | $ | 7,787,667 | ||||
Building
|
23,662,849 | 23,790,525 | ||||||
Furniture, Fixtures and Equipment
|
12,982,160 | 13,737,177 | ||||||
Leasehold Improvements
|
994,637 | 993,086 | ||||||
Construction in Progress
|
77,366 | - | ||||||
45,497,179 | 46,308,455 | |||||||
Accumulated Depreciation
|
(19,746,944 | ) | (19,160,730 | ) | ||||
$ | 25,750,235 | $ | 27,147,725 |
Year Ending December 31
|
Amount
|
|||
2012
|
$ | 126,033 | ||
2013
|
88,658 | |||
2014
|
10,139 | |||
$ | 224,830 |
December 31
|
||||||||
2011
|
2010
|
|||||||
Balance, Beginning of Year
|
$ | 20,207,806 | $ | 19,705,044 | ||||
Additions
|
12,555,622 | 13,159,402 | ||||||
Sales of OREO
|
(9,804,669 | ) | (9,531,210 | ) | ||||
Loss on Sale
|
(1,102,613 | ) | (1,832,256 | ) | ||||
Provision for Losses
|
(1,411,061 | ) | (1,293,174 | ) | ||||
Balance, End of Year
|
$ | 20,445,085 | $ | 20,207,806 |
Core
Deposit Intangible
|
Accumulated Amortization
|
Net Core Deposit Intangible
|
||||||||||
Core Deposit Intangible
|
||||||||||||
Balance, December 31, 2009
|
$ | 1,056,693 | $ | (725,937 | ) | $ | 330,756 | |||||
Amortization Expense
|
- | (35,749 | ) | (35,749 | ) | |||||||
Balance, December 31, 2010
|
1,056,693 | (761,686 | ) | $ | 295,007 | |||||||
Amortization Expense
|
- | (35,749 | ) | (35,749 | ) | |||||||
Balance, December 31, 2011
|
$ | 1,056,693 | $ | (797,435 | ) | $ | 259,258 |
2011
|
2010
|
2009
|
||||||||||
Current Federal (Benefit) Expense
|
$ | 311,174 | $ | (1,037,717 | ) | $ | (4,075,442 | ) | ||||
Deferred Federal (Benefit) Expense
|
867,006 | 639,607 | (5,869,055 | ) | ||||||||
Federal Income Tax (Benefit) Expense
|
1,178,180 | (398,110 | ) | (9,944,497 | ) | |||||||
Current State Income Tax (Benefit) Expense
|
(74,297 | ) | (61,104 | ) | (50,384 | ) | ||||||
$ | 1,103,883 | $ | (459,214 | ) | $ | (9,994,881 | ) |
2011
|
2010
|
2009
|
||||||||||
Statutory Federal Income Taxes
|
$ | 1,228,538 | $ | 5,101 | $ | (9,920,776 | ) | |||||
Tax-Exempt Interest
|
(126,468 | ) | (117,586 | ) | (185,775 | ) | ||||||
Interest Expense Disallowance
|
8,751 | 8,400 | 16,729 | |||||||||
Premiums on Officers’ Life Insurance
|
(52,431 | ) | (134,106 | ) | (58,906 | ) | ||||||
Meal and Entertainment Disallowance
|
20,693 | 24,972 | 32,068 | |||||||||
Goodwill
|
- | - | 58,507 | |||||||||
Other
|
99,097 | (184,891 | ) | 113,656 | ||||||||
Actual Federal Income Taxes
|
$ | 1,178,180 | $ | (398,110 | ) | $ | (9,944,497 | ) |
2011
|
2010
|
|||||||
Deferred Tax Assets
|
||||||||
Allowance for Loan Losses
|
$ | 5,320,862 | $ | 9,615,226 | ||||
Other Real Estate
|
1,012,326 | 511,839 | ||||||
Deferred Compensation
|
386,225 | 423,233 | ||||||
Restricted Stock
|
508,547 | 504,772 | ||||||
Goodwill
|
392,124 | 439,100 | ||||||
Net Operating Loss Carryforward
|
2,992,777 | |||||||
Other
|
559,836 | 470,435 | ||||||
11,172,697 | 11,964,605 | |||||||
Deferred Tax Liabilities
|
||||||||
Premises and Equipment
|
(1,195,334 | ) | (1,184,064 | ) | ||||
Vested Restricted Stock
|
(476,540 | ) | (412,715 | ) | ||||
Other
|
(4,185 | ) | (4,185 | ) | ||||
(1,676,059 | ) | (1,600,964 | ) | |||||
Deferred Tax Assets (Liabilities) on Unrealized Securities Gains (Losses)
|
(983,807 | ) | 308,982 | |||||
Net Deferred Tax Assets
|
$ | 8,512,831 | $ | 10,672,623 |
2011
|
2010
|
|||||||
Balance, Beginning
|
$ | 78,121 | $ | 221,584 | ||||
Positions Taken During the Current Year
|
14,275 | 17,259 | ||||||
Reductions Resulting from Lapse of Statutes of Limitation
|
(59,028 | ) | (160,722 | ) | ||||
Balance, Ending
|
$ | 33,368 | $ | 78,121 |
|
·
|
Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
|
·
|
Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
|
|
·
|
Level 3 inputs to the valuation methodology are unobservable and represent the Company’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||||||
2011
|
Total Fair Value
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
Recurring
|
||||||||||||||||
Securities Available for Sale
|
||||||||||||||||
U.S. Government Agencies Mortgage-Backed
|
$ | 294,060,799 | $ | - | $ | 294,060,799 | $ | - | ||||||||
State, County and Municipal
|
7,583,691 | - | 7,583,691 | - | ||||||||||||
Corporate Obligations
|
2,113,930 | - | 1,123,930 | 990,000 | ||||||||||||
Asset-Backed Securities
|
132,427 | - | - | 132,427 | ||||||||||||
$ | 303,890,847 | $ | - | $ | 302,768,420 | $ | 1,122,427 | |||||||||
Nonrecurring
|
||||||||||||||||
Impaired Loans
|
$ | 63,520,509 | $ | - | $ | 34,935,324 | $ | 28,585,185 | ||||||||
Other Real Estate
|
$ | 20,445,085 | $ | - | $ | 6,170,534 | $ | 14,274,551 | ||||||||
2010
|
||||||||||||||||
Recurring
|
||||||||||||||||
Securities Available for Sale
|
||||||||||||||||
U.S. Government Agencies Mortgage-Backed
|
$ | 298,462,456 | $ | - | $ | 298,462,456 | $ | - | ||||||||
State, County and Municipal
|
3,256,233 | - | 3,256,233 | - | ||||||||||||
Corporate Obligations
|
1,986,490 | - | 1,101,920 | 884,570 | ||||||||||||
Asset-Backed Securities
|
132,427 | - | - | 132,427 | ||||||||||||
$ | 303,837,606 | $ | - | $ | 302,820,609 | $ | 1,016,997 | |||||||||
Nonrecurring
|
||||||||||||||||
Impaired Loans
|
$ | 28,246,144 | $ | - | $ | - | $ | 28,246,144 | ||||||||
Other Real Estate
|
$ | 20,207,806 | $ | - | $ | 20,207,806 | $ | - |
Available for Sale Securities
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
Balance, Beginning
|
$ | 1,016,997 | $ | 982,427 | $ | 1,426,220 | ||||||
Total Realized/Unrealized Gains (Losses) Included In Loss on OTTI Impairment
|
(53,058 | ) | - | (520,751 | ) | |||||||
Other Comprehensive Income
|
158,488 | 34,570 | 76,958 | |||||||||
Balance, Ending
|
$ | 1,122,427 | $ | 1,016,997 | $ | 982,427 |
2011
|
2010
|
|||||||
Interest-Bearing Demand
|
$ | 284,870,972 | $ | 235,855,037 | ||||
Savings
|
41,230,662 | 36,629,698 | ||||||
Time, $100,000 and Over
|
247,589,188 | 298,009,596 | ||||||
Other Time
|
332,025,539 | 385,670,250 | ||||||
$ | 905,716,361 | $ | 956,164,581 |
Year
|
Amount
|
|||
2012
|
$ | 428,602,577 | ||
2013
|
117,066,000 | |||
2014
|
20,552,850 | |||
2015
|
8,382,521 | |||
2016 and Thereafter
|
5,010,779 | |||
$ | 579,614,727 |
2011
|
2010
|
|||||||
Federal Home Loan Bank Advances
|
$ | 71,000,000 | $ | 71,000,000 | ||||
Other Secured Borrowing
|
- | 4,076,010 | ||||||
$ | 71,000,000 | $ | 75,076,010 |
Year
|
Amount
|
|||
2012
|
$ | 41,000,000 | ||
2013
|
- | |||
2014
|
- | |||
2015
|
- | |||
2016 and Thereafter
|
30,000,000 | |||
$ | 71,000,000 |
Contract Amount
|
||||||||
2011
|
2010
|
|||||||
Commitments to Extend Credit
|
$ | 39,966,000 | $ | 39,457,000 | ||||
Standby Letters of Credit
|
1,327,000 | 1,540,000 |
2011
|
2010
|
2009
|
||||||||||
Interest Expense
|
$ | 17,204,476 | $ | 21,975,968 | $ | 27,537,602 | ||||||
Income Taxes
|
$ | 390,152 | $ | 275,000 | $ | - |
2011
|
2010
|
2009
|
||||||||||
Acquisitions of Real Estate Through Loan Foreclosures
|
$ | 12,555,622 | $ | 13,159,402 | $ | 19,258,910 | ||||||
Unrealized (Gain) Loss on Investment Securities
|
$ | (3,802,320 | ) | $ | 757,545 | $ | 721,116 |
2011
|
2010
|
|||||||
Balance, Beginning
|
$ | 9,797,492 | $ | 6,473,238 | ||||
New Loans
|
15,455,299 | 12,533,229 | ||||||
Repayments
|
(17,871,362 | ) | (9,208,975 | ) | ||||
Transactions Due to Changes in Directors
|
(1,877,199 | ) | - | |||||
Balance, Ending
|
$ | 5,504,230 | $ | 9,797,492 |
2011
|
2010
|
|||||||||||||||
Carrying
|
Estimated
|
Carrying
|
Estimated
|
|||||||||||||
Amount
|
Fair Value
|
Amount
|
Fair Value
|
|||||||||||||
(in Thousands)
|
||||||||||||||||
Assets
|
||||||||||||||||
Cash and Short-Term Investments
|
$ | 112,329 | $ | 112,329 | $ | 104,876 | $ | 104,876 | ||||||||
Investment Securities Available for Sale
|
303,891 | 303,891 | 303,838 | 303,838 | ||||||||||||
Investment Securities Held to Maturity
|
46 | 46 | 48 | 53 | ||||||||||||
Federal Home Loan Bank Stock
|
5,398 | 5,398 | 6,064 | 6,064 | ||||||||||||
Loans, Net
|
700,614 | 702,438 | 784,909 | 788,455 | ||||||||||||
Liabilities
|
||||||||||||||||
Deposits
|
999,985 | 1,003,648 | 1,059,124 | 1,064,695 | ||||||||||||
Subordinated Debentures
|
24,229 | 24,229 | 24,229 | 24,229 | ||||||||||||
Securities Sold Under Agreements to Repurchase
|
- | - | 20,000 | 20,308 | ||||||||||||
Other Borrowed Money
|
71,000 | 74,720 | 75,076 | 77,119 |
Actual
|
For Capital
Adequacy Purposes
|
To Be Well
Capitalized Under
Prompt Corrective
Action Provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio | |||||||||||||||||||
As of December 31, 2011
|
(In Thousands)
|
|||||||||||||||||||||||
Total Capital to Risk-Weighted Assets
|
||||||||||||||||||||||||
Consolidated
|
$ | 118,913 | 16.50 | % | $ | 57,658 | 8.00 | % | N/A | N/A | ||||||||||||||
Colony Bank
|
117,243 | 16.29 | 57,584 | 8.00 | $ | 71,980 | 10.00 | % | ||||||||||||||||
Tier I Capital to Risk-Weighted Assets
|
||||||||||||||||||||||||
Consolidated
|
109,822 | 15.24 | 28,829 | 4.00 | N/A | N/A | ||||||||||||||||||
Colony Bank
|
108,163 | 15.03 | 28,792 | 4.00 | 43,188 | 6.00 | ||||||||||||||||||
Tier I Capital to Average Assets
|
||||||||||||||||||||||||
Consolidated
|
109,822 | 9.51 | 46,185 | 4.00 | N/A | N/A | ||||||||||||||||||
Colony Bank
|
108,163 | 9.38 | 46,117 | 4.00 | 57,646 | 5.00 | ||||||||||||||||||
As of December 31, 2010
|
||||||||||||||||||||||||
Total Capital to Risk-Weighted Assets
|
||||||||||||||||||||||||
Consolidated
|
116,914 | 14.85 | 62,981 | 8.00 | N/A | N/A | ||||||||||||||||||
Colony Bank
|
113,119 | 14.39 | 62,905 | 8.00 | 78,631 | 10.00 | ||||||||||||||||||
Tier I Capital to Risk-Weighted Assets
|
||||||||||||||||||||||||
Consolidated
|
106,845 | 13.57 | 31,491 | 4.00 | N/A | N/A | ||||||||||||||||||
Colony Bank
|
103,062 | 13.11 | 31,452 | 4.00 | 47,179 | 6.00 | ||||||||||||||||||
Tier I Capital to Average Assets
|
||||||||||||||||||||||||
Consolidated
|
106,845 | 8.59 | 49,748 | 4.00 | N/A | N/A | ||||||||||||||||||
Colony Bank
|
103,062 | 8.30 | 49,697 | 4.00 | 62,122 | 5.00 |
ASSETS
|
||||||||
2011
|
2010
|
|||||||
Cash
|
$ | 1,051,904 | $ | 3,173,061 | ||||
Premises and Equipment, Net
|
1,378,395 | 1,478,045 | ||||||
Investment in Subsidiary, at Equity
|
118,289,024 | 112,389,013 | ||||||
Other
|
437,414 | 484,008 | ||||||
Total Assets
|
$ | 121,156,737 | $ | 117,524,127 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Liabilities
|
||||||||
Dividends Payable
|
$ | 175,000 | $ | 175,000 | ||||
Other
|
139,927 | 161,544 | ||||||
314,927 | 336,544 | |||||||
Subordinated Debt
|
24,229,000 | 24,229,000 | ||||||
Stockholders’ Equity
|
||||||||
Preferred Stock, Stated Value $1,000; Authorized 10,000,000 Shares, Issued 28,000 Shares
|
27,662,476 | 27,505,910 | ||||||
Common Stock, Par Value $1; Authorized 20,000,000 Shares, Issued 8,439,258 and 8,442,958Shares as of December 31, 2011 and 2010, Respectively
|
8,439,258 | 8,442,958 | ||||||
Paid-In Capital
|
29,145,094 | 29,171,087 | ||||||
Retained Earnings
|
29,456,240 | 28,479,211 | ||||||
Restricted Stock - Unearned Compensation
|
- | (40,794 | ) | |||||
Accumulated Other Comprehensive Income, Net of Tax
|
1,909,742 | (599,789 | ) | |||||
96,612,810 | 92,958,583 | |||||||
Total Liabilities and Stockholders’ Equity
|
$ | 121,156,737 | $ | 117,524,127 |
2011
|
2010
|
2009
|
||||||||||
Income
|
||||||||||||
Dividends from Subsidiary
|
$ | 15,265 | $ | 15,536 | $ | 2,170,827 | ||||||
Management Fees
|
505,414 | 455,241 | 227,620 | |||||||||
Other
|
98,180 | 119,776 | 100,157 | |||||||||
618,859 | 590,553 | 2,498,604 | ||||||||||
Expenses
|
||||||||||||
Interest
|
508,081 | 516,170 | 659,456 | |||||||||
Amortization
|
2,250 | 2,250 | 2,250 | |||||||||
Salaries and Employee Benefits
|
734,104 | 761,873 | 848,076 | |||||||||
Goodwill Impairment
|
- | - | 172,029 | |||||||||
Other
|
656,914 | 807,209 | 799,924 | |||||||||
1,901,349 | 2,087,502 | 2,481,735 | ||||||||||
Income (Loss) Before Taxes and Equity in Undistributed Earnings of Subsidiary
|
(1,282,490 | ) | (1,496,949 | ) | 16,869 | |||||||
Income Tax Benefits
|
425,605 | 532,823 | 608,062 | |||||||||
Income (Loss) Before Equity in Undistributed Earnings of Subsidiary
|
(856,885 | ) | (964,126 | ) | 624,931 | |||||||
Equity in Undistributed Earnings (Losses) of Subsidiary
|
3,390,480 | 1,438,342 | (19,808,805 | ) | ||||||||
Net Income (Loss)
|
2,533,595 | 474,216 | (19,183,874 | ) | ||||||||
Preferred Stock Dividends
|
1,400,000 | 1,400,000 | 1,365,000 | |||||||||
Net Income (Loss) Available to Common Stockholders
|
$ | 1,133,595 | $ | (925,784 | ) | $ | (20,548,874 | ) | ||||
2011
|
2010
|
2009
|
||||||||||
Net Income (Loss)
|
$ | 2,533,595 | $ | 474,216 | $ | (19,183,874 | ) | |||||
Other Comprehensive Income, Net of Tax
|
||||||||||||
Gains on Securities Arising During the Year
|
4,439,108 | 1,227,281 | 1,257,136 | |||||||||
Reclassification Adjustment
|
(1,929,577 | ) | (1,727,261 | ) | (1,733,072 | ) | ||||||
Change in Net Unrealized Gains (Losses) on Securities Available for Sale, Net of Reclassification Adjustment and Tax Effects
|
2,509,531 | (499,980 | ) | (475,936 | ) | |||||||
Comprehensive Income (Loss)
|
$ | 5,043,126 | $ | (25,764 | ) | $ | (19,659,810 | ) |
2011
|
2010
|
2009
|
||||||||||
Cash Flows from Operating Activities
|
||||||||||||
Net Income (Loss)
|
$ | 2,533,595 | $ | 474,216 | $ | (19,183,874 | ) | |||||
Adjustments to Reconcile Net Income (Loss) to
|
||||||||||||
Net Cash Provided (Used) by Operating Activities
|
||||||||||||
Depreciation and Amortization
|
112,651 | 194,918 | 295,209 | |||||||||
Goodwill Impairment
|
- | - | 172,029 | |||||||||
Equity in Undistributed (Earnings) Losses of Subsidiary
|
(3,390,480 | ) | (1,438,342 | ) | 19,808,805 | |||||||
Other
|
24,977 | (260,318 | ) | 31,634 | ||||||||
(719,257 | ) | (1,029,526 | ) | 1,123,803 | ||||||||
Cash Flows from Investing Activities
|
||||||||||||
Capital Infusion in Subsidiary
|
- | - | (25,500,000 | ) | ||||||||
Purchases of Premises and Equipment
|
(1,900 | ) | (31,877 | ) | (119,156 | ) | ||||||
(1,900 | ) | (31,877 | ) | (25,619,156 | ) | |||||||
Cash Flows from Financing Activities
|
||||||||||||
Dividends Paid on Preferred Stock
|
(1,400,000 | ) | (1,400,000 | ) | (1,190,000 | ) | ||||||
Dividends Paid on Common Stock
|
- | - | (1,760,665 | ) | ||||||||
Proceeds from Issuance of Common Stock
|
- | 5,078,255 | - | |||||||||
Proceeds Allocated to Issuance of Preferred Stock
|
- | - | 27,215,218 | |||||||||
Proceeds Allocated to Warrants Issued
|
- | - | 784,782 | |||||||||
(1,400,000 | ) | 3,678,255 | 25,049,335 | |||||||||
Increase (Decrease) in Cash
|
(2,121,157 | ) | 2,616,852 | 553,982 | ||||||||
Cash, Beginning
|
3,173,061 | 556,209 | 2,227 | |||||||||
Cash, Ending
|
$ | 1,051,904 | $ | 3,173,061 | $ | 556,209 |
2011
|
2010
|
2009
|
||||||||||
Numerator
|
||||||||||||
Net Income (Loss) Available to Common Stockholders
|
$ | 1,135,595 | $ | (925,784 | ) | $ | (20,548,874 | ) | ||||
Denominator
|
||||||||||||
Weighted Average Number of Common Shares Outstanding for Basic Earnings Per Common Share
|
8,439,258 | 8,149,217 | 7,213,430 | |||||||||
Dilutive Effect of Potential Common Stock
|
||||||||||||
Restricted Stock
|
- | - | - | |||||||||
Stock Warrants
|
- | - | - | |||||||||
Weighted-Average Number of Shares Outstanding for Diluted Earnings Per Common Share
|
8,439,258 | 8,149,217 | 7,213,430 | |||||||||
Earnings (Loss) Per Share - Basic
|
$ | 0.13 | $ | (0.11 | ) | $ | (2.85 | ) | ||||
Earnings (Loss) Per Share - Diluted
|
$ | 0.13 | $ | (0.11 | ) | $ | (2.85 | ) |
Name of Subsidiary
|
State of Incorporation
|
|
Colony Bank
|
Georgia
|
|
Colony Bankcorp Statutory Trust III
|
Delaware
|
|
Colony Bankcorp Capital Trust I
|
Delaware
|
|
Colony Bankcorp Capital Trust II
|
Delaware
|
|
Colony Bankcorp Capital Trust III
|
Delaware
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report.
|
4.
|
The Registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:
|
a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiary, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and
|
5.
|
The Registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of Registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial; and
|
b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.
|
March 15, 2012
|
|
/s/ James D. Minix
|
JAMES D. MINIX
|
||
Interim President and Chief Executive Officer
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report.
|
4.
|
The Registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:
|
a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiary, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and
|
5.
|
The Registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of Registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
all significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial; and
|
b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.
|
March 15, 2012
|
|
/s/ Terry L. Hester
|
TERRY L. HESTER
|
||
Executive Vice President and
|
||
Chief Financial Officer |
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ James D. Minix
|
|
James D. Minix
|
|
Interim President and Chief Executive Officer
|
|
March 15, 2012
|
/s/ Terry L. Hester
|
|
Terry L. Hester
|
|
Chief Financial and Accounting Officer
|
|
March 15, 2012
|
i.
|
The Compensation Committee of the Company has discussed, reviewed, and evaluated with senior risk officers at least every six months during any part of the most recently completed fiscal year that was a TARP period, senior executive officer (“SEO”) compensation plans and employee compensation plans and the risks these plans pose to the Company;
|
ii.
|
The Compensation Committee of the Company has identified and limited during any part of the most recently completed fiscal year that was a TARP period any features of the SEO compensation plans that could lead SEOs to take unnecessary and excessive risks that could threaten the value of the Company and has identified any features of the employee compensation plans that pose risks to the Company and has limited those features to ensure that the Company is not unnecessarily exposed to risks;
|
iii.
|
The Compensation Committee has reviewed, at least every six months during any part of the most recently completed fiscal year that was a TARP period, the terms of each employee compensation plan and identified any features of the plan that could encourage the manipulation of reported earnings of the Company to enhance the compensation of an employee, and has limited any such features;
|
iv.
|
The Compensation Committee of the Company will certify to the reviews of the SEO compensation plans and employee compensation plans required under (i) and (iii) above;
|
v.
|
The Compensation Committee of the Company will provide a narrative description of how it limited during any part of the most recently completed fiscal year that was a TARP period the features in:
|
a.
|
SEO compensation plans that could lead SEOs to take unnecessary and excessive risks that could threaten the value of the Company;
|
b.
|
Employee compensation plans that unnecessarily expose the Company to risks; and
|
c.
|
Employee compensation plans that could encourage the manipulation of reported earnings of the Company to enhance the compensation of an employee;
|
vi.
|
The Company has required that bonus payments to SEOs or any of the next twenty most highly compensated employees, as defined in the regulations and guidance established under Section 111 of EESA (bonus payments), be subject to a recovery or “clawback” provision during any part of the most recently completed fiscal year that was a TARP period if the bonus payments were based on materially inaccurate financial statements or any other materially inaccurate performance metric criteria;
|
vii.
|
The Company has prohibited any golden parachute payment, as defined in the regulations and guidance established under Section 111 of EESA, to a SEO or any of the next five most highly compensated employees during any part of the most recently completed fiscal year that was a TARP period;
|
viii.
|
The Company has limited bonus payments to its applicable employees in accordance with Section 111 of EESA and the regulations and guidance established thereunder during any part of the most recently completed fiscal year that was a TARP period;
|
ix.
|
The Company and its employees have complied with the excessive or luxury expenditures policy, as defined in the regulations and guidance established under Section 111 of EESA, during any part of the most recently completed fiscal year that was a TARP period; and any expenses that, pursuant to the policy, required approval of the board of directors, a committee of the board of directors, an SEO, or an executive officer with a similar level of responsibility were properly approved;
|
x.
|
The Company will permit a non-binding shareholder resolution in compliance with any applicable federal securities rules and regulations on the disclosures provided under the federal securities laws related to SEO compensation paid or accrued during any part of the most recently completed fiscal year that was a TARP period;
|
xi.
|
The Company will disclose the amount, nature, and justification for the offering, during any part of the most recently completed fiscal year that was a TARP period, of any perquisites, as defined in the regulations and guidance established under Section 111 of EESA, whose total value exceeds $25,000 for any employee who is subject to the bonus payment limitations identified in paragraph (viii);
|
xii.
|
The Company will disclose whether the Company, the board of directors of the Company, or the Compensation Committee of the Company has engaged during any part of the most recently completed fiscal year that was a TARP period a compensation consultant; and the services the compensation consultant or any affiliate of the compensation consultant provided during this period;
|
xiii.
|
The Company has prohibited the payment of any gross-ups, as defined in the regulations and guidance established under Section 111 of EESA, to the SEOs and the next twenty most highly compensated employees during any part of the most recently completed fiscal year that was a TARP period;
|
xiv.
|
The Company has substantially complied with all other requirements related to employee compensation that are provided in the agreement between the Company and Treasury, including any amendments;
|
xv.
|
The Company has submitted to Treasury a complete and accurate list of the SEOs and the twenty next most highly compensated employees for the current fiscal year, with the non-SEOs ranked in descending order of level of annual compensation, and with the name, title, and employer of each SEO and most highly compensated employee identified; and
|
xvi.
|
I understand that a knowing and willful false or fraudulent statement made in connection with this certification may be punished by fine, imprisonment, or both. (See, for example, 18 USC 1001).
|
COLONY BANKCORP, INC.
|
||
March 15, 2012
|
|
/s/ James D. Minix
|
JAMES D. MINIX
|
||
Interim President and Chief Executive Officer
|
March 15, 2012
|
|
/s/ Terry L. Hester
|
TERRY L. HESTER
|
||
Executive Vice President and
|
||
Chief Financial Officer |
Subsequent Event
|
12 Months Ended |
---|---|
Dec. 31, 2011
|
|
Subsequent Event [Abstract] | |
Subsequent Event | (26) Subsequent Event On February 13, 2012, the Company announced that it would exercise its right to suspend its regularly scheduled interest payments on its trust preferred securities. The Company may defer interest payments for consecutive periods of up to five years (20 consecutive quarters) without default or penalty under the terms of the trust preferred agreements. Interest payments on the trust preferred securities will continue to be accrued for payment at a future date and reported as an expense in the financial statements. The Company also announced that it would exercise its right to suspend the $350,000 quarterly dividend payment on its $28 million of Cumulative Perpetual Preferred Stock, Series A that was issued to the U.S. Treasury under its Capital Purchase Program. The Company may defer dividend payments for up to six consecutive quarters without default or penalty under the terms of the investment documents. The quarterly dividend payments on the Company's Series A preferred stock will also continue to be accrued for payment at a future date. The accrued dividends will be reported for the duration of the deferral period as a preferred dividend requirement that is deducted from income available to common stockholders for financial statement purposes. Both deferral decisions were made in consultation with the Georgia Department of Banking and Finance and the Federal Reserve Bank of Atlanta. |
F?@MCC M00O8NM27#$;43[V,B1^B)4J$N8$@C)M*S*]S`89)KP>VCWLM">4_A;.IVI/\ M43!^8JM28-XEF*_N']#E,QZN52$!B]9+Z_\Y\$)^5Q\O-.`7L$7X&=P@<`O\ MQ(?A?_,-,Q1YPUJ:-,R+H-(<8KTC(!_&W7]R9`AW!N=A1&J*1'D=MUKW9$S\ MF*`'PL84S,\'8."C&(DW^V\2@,@QNB#<^F1Q1MI'FPIG!&4#<+Y2VL`O`^O5 M`VWP^X6:
)[H'S1V&94G=[(BK!:R:O5U(JG.V,
M5Z!`C!%[:>H\MQ$@%0W]T+!US6B:PN[FMZ")\9[`8(B"-3>AE5.1F*JE)[7I
M[U.7*:Q5^S53=P8+)FZ@A&TDAEB,"5^2WRB4W"W\ZAJAJ>]0$9?\A&>3;BO<
M>-&8OU-$3_Z;Y67!!'LCO*!X<1>$I][+.D1?)5TVD'3':MCF]'5="\;>.:TK
M"+=C6::].:UWF"47^:`?C,]H:IU-<;['_Z%D&`VE1'8T$(\&\A$;$_QEF1I0
MD#;CCAV_571)3<4]X3%61,?$>UDBF +U8ZS[M=ZUZS:-5'
MM4?V!;.172\]J]D62ZT.R&I2U0""AWO9\[B.95=95,SR]9ERGO^X[;W,*S`>
M*[9V^I]TO.66@WJ!X"7!CO8B&'!U'*Y>O*5PO<=9K\8P.5^'LMT8E^VU`#4O
M.35-8I8QRYAETA&-&\FRIAC1^`(/A4ZNFJF`12KYUB:B/5KE*MJKZF,O7X%4
M43?"J#8VF-;*!U$\@L)@8#"DZQ31+^^-$$,$LR"8A8[J`65`V1'5`\J`LE6J
M7S_SZ""Y>%Q=RD)G14\+>2FS,KF2<[*1,TT\YF-V)KZMA7$T#FG[((S5@Z#J
M`65`V1'5`\J`LE6JI]ZPI?6BW+^+)"N9KF@CA[,BJ1+UF;TB*9/L@AVJ7ZA_
ME(?'ODA14'7B6KAE HTU,M#Z.5U'F?3+D3#"*/ZYL)B
M4709_&3G>0XKG1V&(&Q8))Z0-Z1>[GR7UG5Z<.'W?)[3!3[.V&]ID,!_@8.D
MTFO*;IMVNRMJ<]/0N. <"QW5L13-(D=RG:_<"SU?G31])TN@-+O.UV6%5T6/WM?0
M=`=\?JWF9.-F/^ "!
M`);
2KC5=/AWH7YW\RK*+V;B:I8H:RQ2(6L=BZ#
M%,XMNJA+-9I;]$I:],&IW%D:@:4M=A,:J&-,BCL%0-"1?."=14#6F_Z-1Z
M#*,;/##SIG/9%*V30[T\A%ZF3-:/%D)RZ9,F[!]R^;-8TW\LQ(0*0"B;2Z7C
M5"G<<'7N:@U'ME387CLBO#IWVTA,K!3,ZW-FGN]R1U(9ZK?Z90.O?A!X?Y_.BJ&R9UG<_,[_.TL:\;00]3>H48AD5!N,
MDB+VV$A`%+`S"T:`&,!?!*(#7]+D
M@2;ARE%!$#T)DC`"2\&?*ZN=;0[QUC__[?4L/[T.@NE?+^:=<5??9+U8L?DW
M24W9K0""BR7R+\$#O9&NYI=__S?&_O8?IZ?O0%TIT`GTQ0@X$62Y!"G+;Z"K
M7IV>5@_.VWP?9(GD\!>1?94/S+\-2DCG=B'&?W\1RE[2X/^*5/ZD&Z;^`EQ%
M5'WZ3=.,%Q*JT03`_/<7QHM?M#/=7*JUIHDC"ZPM!-:>%O@4)-8[EECSYQ)K
M_A82&V>>O;W$%V(Z`Z:`=V/GUYFH(,79A6
Y3KD:LHA&`-PI[8G!3][EIMG#(^FA*O"+@#@ZXAN]QRS&X9;>0`0WGJF/O
MS(S*KSF^%D$A.'N;SI+BC@7)B'V:)5$838.8UA38A.[&/YC
WA[ET+KI92`?!>
MGFF9VETGO!JO&(N'6\V=#Z/NR3Q1M^/D49S3N[<)
MUZQ[756%KE;DA_&=OF.,/,&B-8T-POT;E-(OR
M0ZY+)G,P8G/@A-P)0^Z9=(Y#5=+TD^=0=PD$=@!^C>X24)4T_>0Y%)(=.^2A
MZQ&2%25-/WD.M%)G<=\/N!V,/[S8=W6#>M:2,E)#!_(K(Y$G09F@/!)Y$I0)
MRB.1)T'YXI<6%.A:BV>WYU-1LBA/V!_UO2@W14K+#F0I1FTI",H$98(R09F@
MK(?H"
_8)J\#*WP'@<:&-`=EI_.V*V5WY\EYG1>?E3].W]95^8MC@#@.
MRE['^&EEJ<2QB+06N0+]07]F!!/Z@_Z@/Q:DM<@5Z(^#_L)`A-$$!2>(D*4K
M$"$'$6;"=UWAIQ.LL08=LG0%.F2B0QH/DV""+:X,T2%6>OM.V\QXB&3F$Z.Y
M=72#RJ`RJ`PJ@\IF0`\J@\J60`\J@\J60`\J@\I&03]="V!XBA9`!LO`?6J'
MO'9^;_.F?PKTJ5H#0Y8%O9=7H\D?IVQ7Y[747(Y^&JZ_XAHG(M!8Z:FF8>GMH2+>J\*5$*8L!.;IDABF.1QB@$<37-/#S1%00&FXTG,C%X;`.>
MNE:[\B+520$F