Back to GetFilings.com
UNITED STATES
SECURITIES AND
EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
[ X ] QUARTERLY REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT
OF 1934
For the quarterly period ended September 30, 2004
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the transition
period from ______ to _______
Commission File Number: 0-12896
OLD POINT FINANCIAL
CORPORATION
(Exact name of
registrant as specified in its charter)
|
|
|
|
|
Virginia |
|
54-1265373 |
|
(State or other jurisdiction of |
|
(I.R.S. Employer |
|
incorporation or organization) |
|
Identification No.) |
| |
|
1 West Mellen Street, Hampton, VA |
|
23663 |
|
(Address of principal executive offices) |
|
(Zip Code) |
| |
|
(757)722-7451 |
|
(Registrant's telephone number, |
|
including area code) |
| |
Not Applicable
(Former
name, former address and former fiscal year, if changed since last report.)
Check
whether the registrant (1) has filed all reports required to be filed by Section 13 or
15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that
the registrant was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes X No
Indicate by check mark whether the
registrant is an accelerated filer (as defined by Rule 12b-2 of the Exchange Act) Yes ___
No X
Indicate the number of shares
outstanding of each of the issuers classes of common stock, as of the latest practicable date.
|
|
| Class |
Outstanding at October 31, 2004 |
| Common Stock, $5.00 par value |
4,009,295 shares |
OLD POINT FINANCIAL
CORPORATION
INDEX
PART I - FINANCIAL INFORMATION
|
|
|
| |
|
Page |
| Item 1. |
Financial Statements |
1 |
| |
| |
Consolidated Balance Sheets |
|
| |
September 30, 2004 and December 31, 2003 |
1 |
| |
|
Consolidated Statement of Income |
|
|
Three months ended September 30, 2004 and 2003 |
2 |
|
Nine months ended September 30, 2004 and 2003 |
2 |
| |
|
Consolidated Statement of Cash Flows |
|
|
Nine months ended September 30, 2004 and 2003 |
3 |
| |
|
Consolidated Statements of Changes in Stockholders' Equity |
|
|
Nine months ended September 30, 2004 and 2003 |
4 |
| |
|
Notes to Consolidated Financial Statements |
5 |
| |
| Item 2. |
Management's Discussion and Analysis of Financial |
|
|
Condition and Results of Operations |
11 |
| |
|
Analysis of Changes in Net Interest Income |
15 |
| |
| Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
19 |
| |
| Item 4. |
Controls and Procedures |
20 |
| |
PART II - OTHER INFORMATION
|
|
|
| |
| Item 1. |
Legal Proceedings |
21 |
| Item 2. |
Unresgistered Sales of Equity Securities and Use of Proceeds |
21 |
| Item 5. |
Other Information |
21 |
| Item 6. |
Exhibits |
22 |
(i)
PART I FINANCIAL
INFORMATION
Item 1. Financial Statements
|
|
|
|
| |
September 30, |
December 31, |
| Consolidated Balance Sheets |
2004 |
2003 |
|
|
|
|
| Assets |
(Unaudited) |
|
| |
| Cash and due from banks |
$ 19,482,360 |
$ 18,383,840 |
| Federal funds sold |
17,986,201 |
14,969,009 |
| Cash and cash equivalents |
37,468,561 |
33,352,849 |
| Securities available for sale |
188,202,214 |
172,859,448 |
| Securities held to maturity |
9,224,233 |
12,389,178 |
| Loans, net of allowance for loan losses of |
| $4,670,861 and $4,832,658 |
424,561,210 |
400,278,561 |
| Premises and equipment, net |
17,710,260 |
14,163,103 |
| Other assets |
14,854,598 |
12,871,506 |
| Total assets |
$692,021,076 |
$645,914,645 |
| |
| Liabilities and Stockholders' Equity |
| |
| Deposits: |
| Noninterest-bearing deposits |
$110,009,727 |
$114,100,535 |
| Savings deposits |
195,764,731 |
179,668,299 |
| Time deposits |
216,019,515 |
196,653,326 |
| Total deposits |
521,793,973 |
490,422,160 |
| Federal funds purchased, repurchase agreements and |
|
|
| demand notes issued to the United States Treasury |
39,286,749 |
39,817,501 |
| Federal Home Loan Bank advances |
60,000,000 |
50,000,000 |
| Accrued expenses and other liabilities |
3,080,377 |
2,376,348 |
| Total liabilities |
624,161,099 |
582,616,009 |
| |
| Commitments and contingencies |
- |
- |
| |
| Stockholders' Equity: |
| Common stock, $5 par value, 10,000,000 shares authorized; |
| Shares outstanding 4,005,172 3,976,019 |
20,025,860 |
19,880,095 |
| Additional paid-in capital |
13,600,113 |
12,433,007 |
| Retained earnings |
33,741,383 |
30,245,571 |
| Accumulated other comprehensive income |
492,621 |
739,963 |
| Total stockholders' equity |
67,859,977 |
63,298,636 |
| Total liabilities and stockholders' equity |
$692,021,076 |
$645,914,645 |
| |
| |
| |
| |
| See notes to consolidated financial statements. |
1
|
|
|
|
| |
Three Months Ended |
Nine Months Ended |
| Consolidated Statements of Income |
September 30, |
September 30, |
|
|
|
|
|
| (Unaudited) |
2004 |
2003 |
2004 |
2003 |
|
|
|
|
|
|
| Interest Income |
| |
| Interest and fees on loans |
$6,704,185 |
$6,547,209 |
$19,540,690 |
$19,979,839 |
| Interest on federal funds sold |
45,009 |
24,425 |
106,607 |
117,848 |
| Interest on securities: |
| Interest on United States Treasury securities (taxable) |
6,676 |
13,519 |
43,493 |
58,388 |
| Interest on obligations of other |
| United States Government agencies (taxable) |
1,264,724 |
987,056 |
3,697,164 |
2,978,896 |
| Interest on obligations of states and |
| political subdivisions (tax exempt) |
460,637 |
537,870 |
1,431,938 |
1,658,179 |
| Interest on obligations of states and |
| political subdivisions (taxable) |
21,295 |
21,933 |
64,736 |
59,385 |
| Dividends and interest on all other securities |
41,703 |
33,165 |
105,777 |
95,478 |
| Total interest and dividend income |
8,544,229 |
8,165,177 |
24,990,405 |
24,948,013 |
| |
| Interest Expense |
| |
| Interest on savings deposits |
260,781 |
235,266 |
735,583 |
819,939 |
| Interest on time deposits |
1,408,994 |
1,513,570 |
4,163,722 |
4,914,355 |
| Interest on federal funds purchased, securities sold under |
| agreement to repurchase and other borrowings |
78,336 |
50,956 |
212,808 |
170,084 |
| Interest on Federal Home Loan Bank advances |
586,888 |
512,548 |
1,672,976 |
1,511,854 |
| Interest on demand notes issued to the |
| United States Treasury |
3,701 |
3,584 |
10,250 |
11,930 |
| Total interest expense |
2,338,700 |
2,315,924 |
6,795,339 |
7,428,162 |
| |
| Net interest income |
6,205,529 |
5,849,253 |
18,195,066 |
17,519,851 |
| Provision for loan losses |
300,000 |
300,000 |
650,000 |
900,000 |
| |
| Net interest income after provision for loan losses |
5,905,529 |
5,549,253 |
17,545,066 |
16,619,851 |
| |
| Other Income |
| |
| Income from fiduciary activities |
621,922 |
603,711 |
1,934,068 |
1,672,692 |
| Service charges on deposit accounts |
1,174,007 |
742,910 |
3,198,559 |
2,187,228 |
| Other service charges, commissions and fees |
410,995 |
274,086 |
1,191,465 |
950,476 |
| Other operating income |
196,279 |
284,603 |
583,891 |
777,213 |
| Net gain on the sale of available-for-sale securities |
12,005 |
15,429 |
210,947 |
44,518 |
| Total other income |
2,415,208 |
1,920,739 |
7,118,930 |
5,632,127 |
| |
| Other Expenses |
| |
| Salaries and employee benefits |
3,346,228 |
3,058,429 |
9,813,627 |
8,962,417 |
| Occupancy expense of Bank premises |
355,495 |
309,969 |
1,014,636 |
920,077 |
| Furniture and equipment expense |
406,601 |
407,510 |
1,212,924 |
1,228,858 |
| Other operating expenses |
1,323,697 |
1,106,008 |
3,766,146 |
3,363,035 |
| Total other expenses |
5,432,021 |
4,881,916 |
15,807,333 |
14,474,387 |
| |
| Income before income taxes |
2,888,716 |
2,588,076 |
8,856,663 |
7,777,591 |
| Income tax expense |
795,475 |
623,990 |
2,364,721 |
1,920,038 |
| |
| Net income |
$2,093,241 |
$1,964,086 |
$6,491,942 |
$5,857,553 |
| |
| Earnings per share: |
| Weighted average number of common shares - basic |
4,001,129 |
3,967,134 |
3,993,011 |
3,954,717 |
| Weighted average number of common shares - diluted |
4,082,777 |
4,079,232 |
4,081,809 |
4,078,988 |
| Basic earnings per share |
$ 0.52 |
$ 0.50 |
$ 1.63 |
$ 1.48 |
| Diluted earnings per share |
$ 0.51 |
$ 0.48 |
$ 1.59 |
$ 1.44 |
| |
| |
| See notes to consolidated financial statements. |
2
|
|
|
| OLD POINT FINANCIAL CORPORATION |
Nine Months Ended |
| Consolidated Statements of Cash Flows |
September 30, |
|
|
|
| CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
| Net income |
$ 6,491,942 |
$ 5,857,553 |
| Adjustments to reconcile net income to net cash |
| provided by operating activities: |
| Depreciation and amortization |
951,104 |
995,645 |
| Provision for loan losses |
650,000 |
900,000 |
| Net (gain) on sale of available-for-sale securities |
(210,947) |
(44,518) |
| Net amortization and accretion of securities |
26,354 |
33,885 |
| Loss on disposal of equipment |
8,426 |
2,398 |
| (Increase) in other real estate owned |
- |
(509,501) |
| (Increase) in other assets |
(1,792,004) |
(2,360,788) |
| Increase in other liabilities |
827,623 |
449,870 |
| Net cash provided by operating activities |
6,952,498 |
5,324,544 |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES |
| Purchases of securities |
(84,215,281) |
(110,790,608) |
| Proceeds from maturities and calls of securities |
55,262,350 |
97,627,550 |
| Proceeds from sales of available-for-sale securities |
16,397,679 |
2,397,720 |
| Loans made to customers |
(174,128,354) |
(197,573,104) |
| Principal payments received on loans |
149,195,705 |
184,134,150 |
| Proceeds from sales of other real estate owned |
- |
1,149,092 |
| Purchases of premises and equipment |
(4,506,687) |
(1,303,075) |
| Decrease in federal funds sold |
- |
5,010,363 |
| Net cash used in investing activities |
(41,994,588) |
(19,347,912) |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES |
| Increase (decrease) in non-interest bearing deposits |
(4,090,808 |
8,215,656 |
| Increase in savings deposits |
16,096,432 |
8,402,508 |
| Proceeds from the sale of certificates of deposit |
97,480,121 |
60,462,744 |
| Payments for maturing certificates of deposit |
(78,113,932) |
(62,335,464) |
| Increase in federal funds purchased and repurchase |
|
|
| agreements |
42,325 |
823,581 |
| Increase in Federal Home Loan Bank advances |
10,000,000 |
5,000,000 |
| (Decrease) in other borrowed money |
(573,077) |
(5,430,553) |
| Proceeds from issuance of common stock |
621,116 |
375,184 |
| Repurchase and retirement of common stock |
(465,487) |
- |
| Dividends paid |
(1,838,888) |
(1,543,909) |
| Net cash provided by financing activities |
39,157,802 |
13,969,747 |
| |
| Net increase in cash and cash equivalents |
4,115,712 |
(53,620) |
| Cash and cash equivalents at beginning of period |
33,352,849 |
14,436,850 |
| Cash and cash equivalents at end of period |
$ 37,468,561 |
$ 14,383,230 |
| |
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION |
| Cash payments for: |
| Interest |
$ 6,807,613 |
$ 7,568,603 |
| Income taxes |
2,200,000 |
1,920,000 |
| |
| SUPPLEMENTAL SCHEDULE OF NONCASH TRANSACTIONS |
| Unrealized (loss) on investment securities |
(562,023) |
(843,634) |
| |
| Reduction in minimum liability related to pension |
123,593 |
(620,723) |
| |
| |
| |
| See notes to consolidated financial statements. |
3
|
|
|
| OLD POINT FINANCIAL CORPORATION |
|
| STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
| (Unaudited) |
|
|
|
|
Accumulated |
|
| |
|
|
|
|
Other |
Total |
| |
Common Stock |
Par |
Capital |
Retained |
Comprehensive |
Stockholder's |
| |
Shares |
Value |
Surplus |
Earnings |
Income (Loss) |
Equity |
|
|
|
|
|
|
|
|
| FOR NINE MONTHS ENDED SEPTEMBER 30, 2004 |
| |
| Balance at beginning of period |
3,976,019 |
$19,880,095 |
$12,433,007 |
$30,245,571 |
$ 739,963 |
$63,298,636 |
| Comprehensive Income |
| Net income |
-- |
-- |
-- |
6,491,942 |
-- |
6,491,942 |
| Unrealized holding losses arising during the period |
| (net of tax, $119,366) |
|
|
|
|
(231,710) |
(231,710) |
| Reclassification adjustment, (net of tax, $71,722) |
|
|
|
|
(139,225) |
(139,225) |
| Minimum pension liability adjustment |
- |
- |
- |
- |
123,593 |
123,593 |
| Total Comprehensive Income |
|
|
|
6,491,942 |
(247,342) |
6,244,600 |
| Sale of common stock |
44,902 |
224,510 |
1,218,503 |
(821,897) |
|
621,116 |
| Repurchase and retirement of common stock |
(15,749) |
(78,745) |
(51,397) |
(335,345) |
|
(465,487) |
| Cash dividends ($.46 per share) |
|
-- |
-- |
(1,838,888) |
-- |
(1,838,888) |
| Balance at end of period |
4,005,172 |
$20,025,860 |
$13,600,113 |
$33,741,383 |
$492,621 |
$67,859,977 |
| |
| |
| FOR NINE MONTHS ENDED SEPTEMBER 30, 2003 |
| |
| Balance at beginning of period |
3,936,720 |
$19,683,600 |
$11,165,496 |
$25,597,568 |
$ 1,668,810 |
$58,115,474 |
| Comprehensive Income |
| Net income |
-- |
-- |
-- |
5,857,553 |
-- |
5,857,553 |
| Unrealized holding gains arising during the period |
| (net of tax, $793,868) |
|
|
|
|
(814,252) |
(814,252) |
| Reclassification adjustment, (net of tax, $15,136) |
|
|
|
|
(29,382) |
(29,382) |
| Minimum pension liability adjustment |
-- |
-- |
-- |
-- |
(620,723) |
(620,723) |
| Total Comprehensive Income |
|
|
|
5,857,553 |
(1,464,357) |
4,393,196 |
| Sale of common stock |
33,773 |
168,865 |
1,095,788 |
(889,469) |
-- |
375,184 |
| Cash dividends ($.39 per share) |
-- |
-- |
-- |
(1,543,909) |
-- |
(1,543,909) |
| Balance at end of period |
3,970,493 |
$19,852,465 |
$12,261,284 |
$29,021,743 |
$ 204,453 |
$61,339,945 |
| |
| |
See notes to consolidated financial statements.
4
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Unaudited)
Note 1. General
The accompanying unaudited
consolidated financial statements of Old Point Financial Corporation (the Company) and its
subsidiaries have been prepared in accordance with accounting principles general accepted
in the United States of America for interim financial information. All significant
intercompany balances and transactions have been eliminated. In the opinion of management,
the accompanying unaudited consolidated financial statements contain all adjustments and
reclassifications consisting of a normal and recurring nature considered necessary to
present fairly the financial positions at September 30, 2004 and December 31, 2003, the
results of operations for the nine and three months ending September 30, 2004 and 2003,
and statements of cash flows and changes in shareholders equity for the nine months
ended September 30, 2004 and 2003. The results of operations for the interim periods are
not necessarily indicative of the results that may be expected for the full year.
These financial statements should be
read in conjunction with the consolidated financial statements and notes thereto included
in the Companys 2003 Annual Report on Form 10-K. If needed, certain previously
reported amounts have been reclassified to conform to current period presentation.
Note 2. Securities
Amortized costs and fair values of
securities held to maturity at September 30, 2004 and December 31, 2003 are as follows:
|
|
|
|
|
| |
Amortized |
Unrealized |
Unrealized |
Market |
| |
Cost |
Gains |
Losses |
Value |
|
|
|
|
|
| September 30, 2004 |
|
|
|
|
| United States Treasury securities |
$ - |
$ - |
$ - |
$ - |
| Obligations of other United |
| States Government Agencies |
8,209 |
126 |
(6) |
8,329 |
| Obligations of state and political |
| subdivisions |
1,015 |
117 |
-- |
1,132 |
| |
$9,224 |
$ 243 |
$ (6) |
$9,461 |
| December 31, 2003 |
| United States Treasury securities |
$ 176 |
$ 2 |
$ - |
$ 178 |
| Obligations of other United |
| States Government Agencies |
11,198 |
420 |
(6) |
11,612 |
| Obligations of state and political |
| subdivisions |
1,015 |
117 |
- |
1,132 |
| |
$12,389 |
$539 |
$ (6) |
$12,922 |
| |
5
Note 2. Securities
(cont.)
Amortized costs and fair values of
securities available for sale at September 30, 2004 and December 31, 2003 are as follows:
|
|
|
|
|
| |
Amortized |
Unrealized |
Unrealized |
Market |
| |
Cost |
Gains |
Losses |
Value |
|
|
|
|
|
| September 30, 2004 |
|
|
|
|
| United States Treasury securities |
$ 998 |
$ - |
$ (1) |
$ 997 |
| Obligations of other United |
| States Government Agencies |
141,780 |
- |
(367) |
141,413 |
| Obligations of state and political |
| subdivisions |
39,287 |
2,285 |
- |
41,572 |
| Money market investments |
881 |
|
|
881 |
| Federal Home Loan Bank stock |
3,000 |
|
|
3,000 |
| Federal Reserve Bank stock |
169 |
|
|
169 |
| Other marketable equity securities |
170 |
- |
- |
170 |
| |
$186,285 |
$ 2,285 |
$ (368) |
$188,202 |
| December 31, 2003 |
| United States Treasury securities |
$ 1,007 |
$ 31 |
$ - |
$ 1,038 |
| Obligations of other United |
| States Government Agencies |
122,243 |
606 |
(907) |
121,942 |
| Obligations of state and political |
| subdivisions |
43,293 |
2,673 |
(25) |
45,941 |
| Money market investments |
896 |
|
|
896 |
| Federal Home Loan Bank stock |
2,500 |
|
|
2,500 |
| Federal Reserve Bank stock |
169 |
|
|
169 |
| Other marketable equity securities |
293 |
107 |
(27) |
373 |
| |
$170,401 |
$3,417 |
$ (959) |
$172,859 |
| |
6
Note 3. Loans
Loans at September 30, 2004 and
December 31, 2003, are summarized as follows:
|
|
|
| |
September 30, |
December 31, |
| |
2004 |
2003 |
|
|
|
| Commercial and other |
$ 56,256 |
$ 53,711 |
| Real Estate - construction |
40,899 |
32,844 |
| Real Estate - mortgage |
260,794 |
241,868 |
| Installment Loans to Individuals |
68,572 |
73,844 |
| Tax Exempt |
2,711 |
2,844 |
| Total |
$429,232 |
$405,111 |
Note 4. Allowance for
Loan Losses
The following summarizes activity in
the allowance for loan losses for the nine months ending September 30, 2004 and 2003:
|
|
|
| Balance, beginning of year |
$ 4,832 |
$ 4,565 |
| Provision for loan losses |
650 |
1,000 |
| Recoveries |
273 |
462 |
| Loans charged off |
(1,084) |
(1,195 |
| Balance, end of year |
$4,671 |
$4,832 |
Note 5. Stock-Based Compensation
At September 30, 2004 the Company had
two stock option plans. The Company has elected to continue to apply the provisions of APB
No. 25 and related interpretations in accounting for stock options and to continue to
provide the pro forma disclosure requirements of SFAS No. 123, as amended by SFAS No. 148,
Accounting For Stock-Based Compensation Transition and Disclosure, in
the table below. Under APB No. 25, compensation cost for stock options is measured as the
excess, if any, of the fair market value of the Companys common stock at the date of
grant over the amount the employee or director must pay to acquire the stock. Because the
Companys stock option plans provide for the issuance of stock options at a price of
no less than the fair market value at the date of the grant, no compensation cost is
required to be recognized for the Companys stock option plans.
7
Note 5. Stock-based
Compensation (cont.)
Had compensation costs for the stock option
plans been determined based upon the fair value at the date of grant consistent with SFAS
No. 123, net income and earnings per share would have been reduced to the pro forma
amounts indicated in the following table.
Pro forma disclosure
SFAS No. 123 as amended by SFAS No. 148
|
|
|
|
Three Months Ended |
|
September 30, |
|
|
|
|
| Net income: |
|
|
| As reported |
$ 2,093,241 |
$ 1,964,086 |
| |
| Fair value-based expense, net of tax |
(81,752) |
(108,250) |
| Pro forma |
$ 2,011,489 |
$ 1,855,836 |
| |
| Basic earnings per share: |
| As reported |
$ .52 |
$ .50 |
| |
| Pro forma |
$ .50 |
$ .47 |
| |
| Diluted earnings per share: |
| As reported |
$ .51 |
$ .48 |
| |
| Pro forma |
$ .49 |
$ .46 |
|
|
|
|
|
Nine Months Ended |
|
September 30, |
|
|
|
|
| Net income: |
|
|
| As reported |
$ 6,491,942 |
$ 5,857,553 |
| |
| Fair value-based expense, net of tax |
(81,752) |
(305,250) |
| Pro forma |
$ 6,410,190 |
$ 5,552,303 |
| |
| Basic earnings per share: |
| As reported |
$ 1.63 |
$ 1.48 |
| |
| Pro forma |
$ 1.61 |
$ 1.40 |
| |
| Diluted earnings per share: |
| As reported |
$ 1.59 |
$ 1.44 |
| |
| Pro forma |
$ 1.57 |
$ 1.36 |
|
8
Note 6. Benefit Plans
The
Company provides pension benefits for eligible employees through a defined benefit pension
plan. Substantially all employees participate in the retirement plan on a non-contributing
basis, and are fully vested after 25 years of service. The components of net periodic
pension cost are as follows: