T
|
Annual
Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of
1934.
|
*
|
Transition
Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of
1934
|
New
Hampshire
|
04-3368579
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
9
Main Street
|
|
Berlin,
New Hampshire
|
03570
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Title
of Each Class
|
Name
of Each Exchange on Which Registered
|
Common
Stock
|
NASDAQ
Stock Market LLC
|
2006
|
2005
|
2004
|
||||||||
U.S.
Treasury and other U.S. government agency securities
|
$
|
47,063
|
$
|
47,751
|
$
|
54,563
|
||||
Mortgage-backed
securities (1)
|
40,621
|
23,939
|
29,301
|
|||||||
Marketable
equity securities
|
3,617
|
2,809
|
1,931
|
|||||||
Corporate
bonds
|
3,522
|
5,569
|
12,287
|
|||||||
Asset
backed securities
|
4,968
|
-
|
-
|
|||||||
State
and political subdivision bonds and notes
|
27,998
|
23,176
|
3,051
|
|||||||
Total
securities
|
$
|
127,789
|
$
|
103,244
|
$
|
101,133
|
(1)
|
Includes
collateralized mortgage obligations of $6, $8 and $10 for December
31,
2006, 2005 and 2004, respectively.
|
Maturities
|
||||||||||||||||
Within
one
year
|
|
|
One
to
five
years
|
|
|
Five
to
ten
years
|
|
|
Over
ten
years
|
|
|
Total
amortized
cost
|
||||
Available-for-sale:
|
||||||||||||||||
U.S.
Treasury and other U.S. government agency securities
|
$
|
6,300
|
$
|
30,455
|
$
|
10,983
|
$
|
-
|
$
|
47,738
|
||||||
Mortgage-backed
securities (1)
|
-
|
20
|
-
|
40,891
|
40,911
|
|||||||||||
Corporate
bonds
|
1,508
|
2,009
|
-
|
-
|
3,517
|
|||||||||||
Asset
backed securities
|
-
|
-
|
-
|
4,974
|
4,974
|
|||||||||||
State
and political subdivision bonds and notes
|
1,506
|
996
|
-
|
25,282
|
27,784
|
|||||||||||
Total
amortized cost
|
$
|
9,314
|
$
|
33,480
|
$
|
10,983
|
$
|
71,147
|
$
|
124,924
|
||||||
Fair
value
|
$
|
9,262
|
$
|
32,935
|
$
|
10,916
|
$
|
71,059
|
$
|
124,172
|
||||||
Weighted
average yield
|
3.94
|
%
|
4.13
|
%
|
5.57
|
%
|
5.49
|
%
|
5.02
|
%
|
(1)
|
Includes
collateralized mortgage obligations of
$6
|
December
31,
|
||||||||||||||||
2006
|
2005
|
2004
|
2003
|
2002
|
||||||||||||
Real
estate:
|
||||||||||||||||
Residential
|
$
|
167,172
|
$
|
158,729
|
$
|
147,333
|
$
|
129,493
|
$
|
114,526
|
||||||
Commercial
|
158,464
|
143,456
|
130,334
|
120,366
|
111,941
|
|||||||||||
Construction
|
10,700
|
13,241
|
5,366
|
3,851
|
6,330
|
|||||||||||
Commercial
|
33,569
|
27,349
|
27,013
|
24,528
|
23,885
|
|||||||||||
Installment
|
42,489
|
35,786
|
29,345
|
30,291
|
40,169
|
|||||||||||
Indirect
installment
|
28,714
|
62,221
|
116,520
|
150,807
|
139,477
|
|||||||||||
Other
|
20,843
|
19,507
|
18,901
|
14,530
|
9,652
|
|||||||||||
Total
loans
|
461,951
|
460,289
|
474,812
|
473,866
|
445,980
|
|||||||||||
Unamortized
cost/(unearned income)
|
279
|
84
|
(106
|
)
|
(247
|
)
|
(207
|
)
|
||||||||
Allowance
for loan losses
|
(5,581
|
)
|
(5,150
|
)
|
(5,204
|
)
|
(5,036
|
)
|
(4,920
|
)
|
||||||
Total
unamortized cost/(unearned income) and allowance for loan
losses
|
(5,302
|
)
|
(5,066
|
)
|
(5,310
|
)
|
(5,283
|
)
|
(5,127
|
)
|
||||||
Net
loans
|
$
|
456,649
|
$
|
455,223
|
$
|
469,502
|
$
|
468,583
|
$
|
440,853
|
Amount
|
Percent
of
Total
|
||||||
Within
one year
|
$
|
12,088
|
27.31
|
%
|
|||
After
one through five years
|
15,154
|
34.23
|
|||||
Over
five years
|
17,027
|
38.46
|
|||||
$
|
44,269
|
100.00
|
%
|
Amount
|
||||
Fixed
interest rate
|
$
|
14,965
|
||
Adjustable
interest rate
|
17,216
|
|||
$
|
32,181
|
Years
ended December 31,
|
||||||||||||||||
2006
|
2005
|
2004
|
2003
|
2002
|
||||||||||||
Balance
at the beginning of period
|
$
|
5,150
|
$
|
5,204
|
$
|
5,036
|
$
|
4,920
|
$
|
4,642
|
||||||
Charge-offs:
|
||||||||||||||||
Real
estate
|
9
|
8
|
56
|
-
|
83
|
|||||||||||
Commercial
|
-
|
10
|
28
|
120
|
12
|
|||||||||||
Installment
loans
|
323
|
397
|
581
|
750
|
729
|
|||||||||||
Total
|
332
|
415
|
665
|
870
|
824
|
|||||||||||
Recoveries:
|
||||||||||||||||
Real
estate
|
56
|
44
|
162
|
25
|
64
|
|||||||||||
Commercial
|
16
|
85
|
16
|
11
|
4
|
|||||||||||
Installment
loans
|
226
|
157
|
160
|
145
|
134
|
|||||||||||
Total
|
298
|
286
|
338
|
181
|
202
|
|||||||||||
Net
charge-offs
|
34
|
129
|
327
|
689
|
622
|
|||||||||||
Provision
charged to expense
|
465
|
75
|
495
|
805
|
900
|
|||||||||||
Balance
at the end of period
|
$
|
5,581
|
$
|
5,150
|
$
|
5,204
|
$
|
5,036
|
$
|
4,920
|
||||||
Ratio
of net charge-offs to average loans
|
0.01
|
%
|
0.03
|
%
|
0.07
|
%
|
0.15
|
%
|
0.15
|
%
|
December
31,
|
|||||||||||||||||||||||||||||||
2006
|
2005
|
2004
|
2003
|
2002
|
|||||||||||||||||||||||||||
Amount
|
Percent
of
loans
in each
category
to
total
loans
|
Amount
|
Percent
of
loans
in each
category
to
total
loans
|
Amount
|
Percent
of
loans
in each
category
to
total
loans
|
Amount
|
Percent
of
loans
in each
category
to
total
loans
|
Amount
|
Percent
of
loans
in each
category
to
total
loans
|
||||||||||||||||||||||
Real
estate:
|
|||||||||||||||||||||||||||||||
Residential
|
$
|
996
|
36.2
|
%
|
$
|
784
|
34.5
|
%
|
$
|
644
|
31.0
|
%
|
$
|
624
|
27.3
|
%
|
$
|
598
|
25.9
|
%
|
|||||||||||
Commercial
& construction
|
3,422
|
36.6
|
3,032
|
34.0
|
1,892
|
28.6
|
1,724
|
26.2
|
2,008
|
26.7
|
|||||||||||||||||||||
Commercial
|
339
|
7.3
|
278
|
6.0
|
174
|
5.7
|
155
|
5.2
|
216
|
5.4
|
|||||||||||||||||||||
Installment
|
747
|
15.4
|
985
|
21.3
|
2,398
|
30.7
|
2,505
|
38.2
|
2,084
|
40.6
|
|||||||||||||||||||||
Other
|
77
|
4.5
|
71
|
4.2
|
96
|
4.0
|
28
|
3.1
|
14
|
1.4
|
|||||||||||||||||||||
$
|
5,581
|
100.0
|
%
|
$
|
5,150
|
100.0
|
%
|
$
|
5,204
|
100.0
|
%
|
$
|
5,036
|
100.0
|
%
|
$
|
4,920
|
100.0
|
%
|
·
|
The
risk that the acquired business will not perform in accordance with
management’s expectations;
|
·
|
The
risk that difficulties will arise in connection with the integration
of
the operations of the acquired business with the operation of our
businesses;
|
·
|
The
risk that management will divert its attention from other aspects
of our
business;
|
·
|
The
risk that we may lose key employees of the acquired business;
and
|
·
|
The
risks associated with entering into geographic and product markets
in
which we have limited or no direct prior
experience.
|
Price
Per Share
|
Dividends
|
|||
Low
|
High
|
Per
Share
|
||
2006
|
4thQuarter
|
$32.41
|
$33.64
|
$0.20
|
|
3rdQuarter
|
32.41
|
34.38
|
0.20
|
|
2ndQuarter
|
34.72
|
38.05
|
0.20
|
|
1stQuarter
|
33.28
|
37.61
|
0.18
|
2005
|
4thQuarter
|
$31.59
|
$35.31
|
$0.18
|
|
3rdQuarter
|
30.27
|
35.56
|
0.18
|
|
2ndQuarter
|
29.61
|
33.77
|
0.18
|
|
1stQuarter
|
32.37
|
35.24
|
0.17
|
Period
|
Total
Number of Shares Purchased
|
Average
Price Paid per Share
|
Total
Number of Shares Purchased as Part of Publicly Announced
Program
|
Maximum
Number of Shares that May Yet Be Purchased Under the Plan(1)
|
October
1, 2006 to October 31, 2006
|
-
|
-
|
-
|
75,515
|
November
1, 2006 to November 30, 2006
|
-
|
-
|
-
|
75,515
|
December
1, 2006 to December 31, 2006
|
-
|
-
|
-
|
75,515
|
Total
|
-
|
-
|
-
|
|
12/31/02
|
12/31/03
|
12/31/04
|
12/31/05
|
12/31/06
|
|||||||||||
NWFI
|
$
|
115.50
|
$
|
129.67
|
$
|
129.16
|
$
|
131.97
|
$
|
131.65
|
||||||
S&P
500
|
90.66
|
114.58
|
124.88
|
128.63
|
146.15
|
|||||||||||
NASDAQ
Bank Stocks
|
107.11
|
139.17
|
154.47
|
147.77
|
164.04
|
At
or for the years ended December 31,
|
2006
|
2005
|
2004
|
2003
|
2002
|
|||||||||||
($000
Omitted, except per share data)
|
||||||||||||||||
Balance
Sheet Data:
|
||||||||||||||||
Total
assets
|
$
|
650,877
|
$
|
632,734
|
$
|
638,418
|
$
|
609,216
|
$
|
598,945
|
||||||
Securities
available-for-sale, at fair value
|
127,789
|
103,244
|
101,133
|
68,082
|
87,776
|
|||||||||||
Loans,
net of unearned income
|
462,230
|
460,373
|
474,706
|
473,619
|
445,773
|
|||||||||||
Allowance
for loan losses
|
5,581
|
5,150
|
5,204
|
5,036
|
4,920
|
|||||||||||
Other
real estate owned
|
-
|
196
|
-
|
175
|
22
|
|||||||||||
Goodwill
|
10,577
|
10,152
|
10,152
|
10,152
|
10,152
|
|||||||||||
Core
deposit intangibles, net
|
2,178
|
1,995
|
2,949
|
3,903
|
4,857
|
|||||||||||
Deposits
|
484,677
|
464,456
|
475,359
|
463,307
|
476,194
|
|||||||||||
Long-term
debt
|
73,620
|
105,620
|
98,620
|
87,620
|
66,620
|
|||||||||||
Stockholders’
equity
|
52,149
|
50,250
|
49,510
|
47,872
|
44,266
|
|||||||||||
Income
Statement Data:
|
||||||||||||||||
Net
interest and dividend income
|
$
|
22,202
|
$
|
23,176
|
$
|
22,846
|
$
|
23,050
|
$
|
21,664
|
||||||
Provision
for loan losses
|
465
|
75
|
495
|
805
|
900
|
|||||||||||
Noninterest
income
|
5,871
|
3,996
|
5,097
|
5,375
|
3,396
|
|||||||||||
Noninterest
expense
|
23,741
|
23,582
|
22,394
|
22,136
|
20,035
|
|||||||||||
Net
income
|
3,215
|
2,673
|
3,388
|
3,617
|
2,598
|
|||||||||||
Per
Common Share Data:
|
||||||||||||||||
Net
income - basic
|
$
|
2.15
|
$
|
1.78
|
$
|
2.26
|
$
|
2.40
|
$
|
1.71
|
||||||
Net
income - assuming dilution
|
2.14
|
1.77
|
2.24
|
2.39
|
1.71
|
|||||||||||
Cash
dividends declared
|
0.78
|
0.71
|
0.68
|
0.68
|
0.68
|
|||||||||||
Book
value
|
34.97
|
33.70
|
32.93
|
31.92
|
29.19
|
|||||||||||
Tangible
book value
|
26.28
|
25.39
|
24.02
|
22.30
|
19.07
|
|||||||||||
Selected
Ratios:
|
||||||||||||||||
Return
on average assets
|
0.51
|
%
|
0.43
|
%
|
0.54
|
%
|
0.59
|
%
|
0.49
|
%
|
||||||
Return
on average equity
|
6.24
|
5.33
|
6.97
|
7.82
|
5.86
|
|||||||||||
Dividend
payout
|
36.21
|
39.96
|
30.10
|
28.28
|
39.65
|
|||||||||||
Average
equity to average assets
|
8.12
|
7.99
|
7.75
|
7.61
|
8.33
|
2006
|
2005
|
2004
|
||||||||||||||||||||||||||
Average
Balance
|
Income/
Expense
|
Average
Yield/
Rate
|
Average
Balance
|
Income/
Expense
|
Average
Yield/
Rate
|
Average
Balance
|
Income/
Expense
|
Average
Yield/
Rate
|
||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||
Interest
earning assets:
|
||||||||||||||||||||||||||||
Federal
funds sold
|
$
|
4,151
|
$
|
200
|
4.82
|
%
|
$
|
9,383
|
$
|
322
|
3.43
|
%
|
$
|
10,564
|
$
|
125
|
1.18
|
%
|
||||||||||
Interest
bearing deposits
|
198
|
8
|
4.04
|
130
|
3
|
2.31
|
143
|
1
|
0.70
|
|||||||||||||||||||
Securities
(1) (2)
|
123,599
|
6,069
|
4.91
|
109,333
|
4,650
|
4.25
|
86,236
|
3,684
|
4.27
|
|||||||||||||||||||
Loans,
net (3) (4)
|
463,965
|
30,690
|
6.61
|
464,041
|
27,642
|
5.96
|
483,865
|
26,821
|
5.54
|
|||||||||||||||||||
Total
interest earning assets (5)
|
591,913
|
36,967
|
6.25
|
582,887
|
32,617
|
5.60
|
580,808
|
30,631
|
5.27
|
|||||||||||||||||||
Cash
and due from banks
|
13,008
|
14,942
|
15,637
|
|||||||||||||||||||||||||
Allowance
for loan losses
|
(5,341
|
)
|
(5,254
|
)
|
(5,104
|
)
|
||||||||||||||||||||||
Premises
and equipment, net
|
12,934
|
13,453
|
13,444
|
|||||||||||||||||||||||||
Other
assets
|
22,071
|
21,750
|
22,574
|
|||||||||||||||||||||||||
Total
assets
|
$
|
634,585
|
$
|
627,778
|
$
|
627,359
|
||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||||||
Interest
bearing liabilities:
|
||||||||||||||||||||||||||||
Regular
savings
|
$
|
69,304
|
178
|
0.26
|
$
|
81,534
|
201
|
0.25
|
$
|
85,319
|
220
|
0.26
|
||||||||||||||||
NOW
and super NOW
|
85,785
|
279
|
0.33
|
96,713
|
356
|
0.37
|
97,170
|
334
|
0.34
|
|||||||||||||||||||
Money
market accounts
|
67,986
|
1,701
|
2.50
|
68,398
|
767
|
1.12
|
65,286
|
460
|
0.70
|
|||||||||||||||||||
Certificates
of deposit
|
173,706
|
6,207
|
3.57
|
135,751
|
2,769
|
2.04
|
140,614
|
2,136
|
1.52
|
|||||||||||||||||||
Securities
sold under agreements to repurchase
|
22,559
|
672
|
2.98
|
8,836
|
183
|
2.07
|
8,611
|
87
|
1.01
|
|||||||||||||||||||
FHLB
advances
|
66,408
|
2,896
|
4.36
|
84,437
|
3,189
|
3.78
|
80,744
|
3,115
|
3.86
|
|||||||||||||||||||
Junior
subordinated debentures
|
20,620
|
1,832
|
8.88
|
20,620
|
1,463
|
7.10
|
20,620
|
1,079
|
5.23
|
|||||||||||||||||||
Total
interest bearing liabilities
|
506,368
|
13,765
|
2.72
|
496,289
|
8,928
|
1.80
|
498,364
|
7,431
|
1.49
|
|||||||||||||||||||
Noninterest
bearing deposits
|
72,883
|
77,845
|
76,915
|
|||||||||||||||||||||||||
Other
liabilities
|
3,775
|
3,466
|
3,475
|
|||||||||||||||||||||||||
Total
liabilities
|
583,026
|
577,600
|
578,754
|
|||||||||||||||||||||||||
Stockholders'
equity
|
51,559
|
50,178
|
48,605
|
|||||||||||||||||||||||||
Total
liabilities and stockholders' equity
|
$
|
634,585
|
$
|
627,778
|
$
|
627,359
|
||||||||||||||||||||||
Net
interest and dividend income (6)
|
$
|
23,202
|
$
|
23,689
|
$
|
23,200
|
||||||||||||||||||||||
Interest
rate spread (7)
|
3.53
|
%
|
3.80
|
%
|
3.78
|
%
|
||||||||||||||||||||||
Net
interest margin (8)
|
3.92
|
%
|
4.06
|
%
|
3.99
|
%
|
(1)
|
Reported
on a tax equivalent basis. Reported interest on securities of $5,432,000,
$4,465,000 and $3,582,000 was adjusted by $637,000, $185,000 and
$102,000,
for 2006, 2005 and 2004, respectively, to reflect the tax equivalent
adjustment.
|
(2)
|
Average
balances are calculated using the adjusted cost
basis.
|
(3)
|
Reported
on a tax equivalent basis. Reported interest and fees on loans of
$30,327,000, $27,314,000 and $26,569,000 was adjusted by $364,000,
$328,000 and $252,000 for 2006, 2005 and 2004, respectively, to reflect
the tax equivalent adjustment.
|
(4)
|
Net
of unamortized cost/unearned income. Includes loans held for sale
and
nonperforming loans.
|
(5)
|
Reported
on a tax equivalent basis. Reported interest and dividend income
of
$35,967,000, $32,104,000 and $30,277,000 was adjusted by $1,000,000,
$513,000 and $354,000 for 2006, 2005 and 2004, respectively, to reflect
the tax equivalent adjustment.
|
(6)
|
Reported
on a tax equivalent basis. Reported net interest and dividend income
of
$22,202,000, $23,176,000 and $22,846,000 was adjusted by $1,000,000,
$513,000 and $354,000 for 2006, 2005 and 2004, respectively, to reflect
the tax equivalent adjustment.
|
(7)
|
Interest
rate spread equals the yield on interest earning assets minus the
rate
paid on interest bearing
liabilities.
|
(8)
|
The
net interest margin equals net interest and dividend income divided
by
total average interest earning
assets.
|
($000
Omitted)
|
|||||||||||||||||||||||||
2006
Compared to 2005
Increase
(Decrease) Due to Change in
|
2005
Compared to 2004
Increase
(Decrease) Due to Change in
|
||||||||||||||||||||||||
Volume
|
|
|
Rate
|
|
|
Mix
|
|
|
Total
|
|
|
Volume
|
|
|
Rate
|
|
|
Mix
|
|
|
Total
|
||||
Interest
and dividend income:
|
|||||||||||||||||||||||||
Federal
funds sold
|
$
|
(180
|
)
|
$
|
130
|
$
|
(72
|
)
|
$
|
(122
|
)
|
$
|
(14
|
)
|
$
|
238
|
$
|
(27
|
)
|
$
|
197
|
||||
Interest
bearing deposits
|
2
|
2
|
1
|
5
|
-
|
2
|
-
|
2
|
|||||||||||||||||
Securities
|
607
|
718
|
94
|
1,419
|
987
|
(16
|
)
|
(5
|
)
|
966
|
|||||||||||||||
Loans,
net
|
(5
|
)
|
3,053
|
-
|
3,048
|
(1,099
|
)
|
2,002
|
(82
|
)
|
821
|
||||||||||||||
Total
interest and dividend income
|
424
|
3,903
|
23
|
4,350
|
(126
|
)
|
2,226
|
(114
|
)
|
1,986
|
|||||||||||||||
Interest
expense:
|
|||||||||||||||||||||||||
Regular
savings
|
(30
|
)
|
8
|
(1
|
)
|
(23
|
)
|
(10
|
)
|
(9
|
)
|
-
|
(19
|
)
|
|||||||||||
NOW
and super NOW
|
(40
|
)
|
(42
|
)
|
5
|
(77
|
)
|
(2
|
)
|
24
|
-
|
22
|
|||||||||||||
Money
market accounts
|
(5
|
)
|
945
|
(6
|
)
|
934
|
22
|
272
|
13
|
307
|
|||||||||||||||
Certificates
of deposit
|
774
|
2,082
|
582
|
3,438
|
(74
|
)
|
732
|
(25
|
)
|
633
|
|||||||||||||||
Securities
sold under agreements to repurchase
|
284
|
80
|
125
|
489
|
2
|
91
|
3
|
96
|
|||||||||||||||||
FHLB
advances
|
(681
|
)
|
493
|
(105
|
)
|
(293
|
)
|
143
|
(66
|
)
|
(3
|
)
|
74
|
||||||||||||
Junior
subordinated debentures
|
-
|
369
|
-
|
369
|
-
|
384
|
-
|
384
|
|||||||||||||||||
Total
interest expense
|
302
|
3,935
|
600
|
4,837
|
81
|
1,428
|
(12
|
)
|
1,497
|
||||||||||||||||
Net
interest and dividend income
|
$
|
122
|
$
|
(32
|
)
|
$
|
(577
|
)
|
$
|
(487
|
)
|
$
|
(207
|
)
|
$
|
798
|
$
|
(102
|
)
|
$
|
489
|
(1)
|
Reported
on a tax equivalent basis.
|
($000
Omitted)
Years
Ended December 31,
|
||||||||||
2006
|
|
|
2005
|
|
|
2004
|
||||
Service
charges and fees on deposit accounts
|
$
|
2,837
|
$
|
2,430
|
$
|
2,229
|
||||
Gain
(loss) on sales of securities available-for-sale, net
|
394
|
(551
|
)
|
753
|
||||||
Debit
card fees
|
557
|
456
|
372
|
|||||||
Gain
on sales of loans, net
|
137
|
260
|
374
|
|||||||
Other
|
1,946
|
1,401
|
1,369
|
|||||||
Total
noninterest income
|
$
|
5,871
|
$
|
3,996
|
$
|
5,097
|
($000
Omitted)
Years
Ended December 31,
|
||||||||||
2006
|
|
|
2005
|
|
|
2004
|
||||
Salaries
and employee benefits
|
$
|
12,252
|
$
|
11,633
|
$
|
12,058
|
||||
Office
occupancy and equipment
|
4,190
|
4,282
|
3,873
|
|||||||
Amortization
of core deposit intangibles
|
1,051
|
954
|
954
|
|||||||
Professional
fees
|
1,026
|
1,179
|
907
|
|||||||
Marketing
|
726
|
757
|
326
|
|||||||
Stationery
and supplies
|
365
|
647
|
429
|
|||||||
Telecommunications
|
455
|
619
|
595
|
|||||||
Other
|
3,676
|
3,511
|
3,252
|
|||||||
Total
noninterest expense
|
$
|
23,741
|
$
|
23,582
|
$
|
22,394
|
($000
Omitted)
December
31
|
|||||||||||||
2006
|
2005
|
$
Change
|
%
Change
|
||||||||||
Total
assets
|
$
|
650,877
|
$
|
632,734
|
$
|
18,143
|
2.9
|
%
|
|||||
Earning
assets
|
602,320
|
582,558
|
19,762
|
3.4
|
|||||||||
Federal
funds sold
|
8,755
|
14,775
|
(6,020
|
)
|
(40.7
|
)
|
|||||||
Securities
available-for-sale, at fair value (1)
|
131,571
|
108,785
|
22,786
|
21.0
|
|||||||||
Loans,
net of unamortized cost/unearned income
|
462,230
|
460,373
|
1,857
|
0.4
|
|||||||||
Deposits
|
484,677
|
464,456
|
20,221
|
4.4
|
|||||||||
Borrowings
|
110,117
|
114,983
|
(4,866
|
)
|
(4.2
|
)
|
|||||||
Stockholders’
equity
|
52,149
|
50,250
|
1,899
|
3.8
|
(1)
|
Includes
Federal Home Loan Bank stock
|
($000
Omitted)
December
31,
|
|||||||||||||
2006
|
2005
|
||||||||||||
Amortized
Cost
|
Fair
Value
|
Amortized
Cost
|
Fair
Value
|
||||||||||
Securities
available-for-sale:
|
|||||||||||||
U.S.
Treasury and U.S. government agency securities
|
$
|
47,738
|
$
|
47,063
|
$
|
48,728
|
$
|
47,751
|
|||||
Mortgage-backed
securities
|
40,905
|
40,615
|
24,704
|
23,931
|
|||||||||
Collateralized
mortgage obligations
|
6
|
6
|
8
|
8
|
|||||||||
Marketable
equity securities
|
3,364
|
3,617
|
2,695
|
2,809
|
|||||||||
Corporate
bonds
|
3,517
|
3,522
|
5,541
|
5,569
|
|||||||||
Asset
backed securities
|
4,974
|
4,968
|
-
|
-
|
|||||||||
State
and political subdivision bonds and notes
|
27,784
|
27,998
|
23,396
|
23,176
|
|||||||||
Total
securities available-for-sale
|
$
|
128,288
|
$
|
127,789
|
$
|
105,072
|
$
|
103,244
|
($000 Omitted)
|
||||||||||||||||
2006
|
|
|
Percent
of
Total
|
|
|
2005
|
|
|
Percent
of
Total
|
|||||||
Real
estate:
|
||||||||||||||||
Residential
|
$
|
167,172
|
36.2
|
%
|
$
|
158,729
|
34.5
|
%
|
||||||||
Commercial
|
158,464
|
34.3
|
143,456
|
31.1
|
||||||||||||
Construction
|
10,700
|
2.3
|
13,241
|
2.9
|
||||||||||||
Commercial
|
33,569
|
7.3
|
27,349
|
6.0
|
||||||||||||
Installment
|
42,489
|
9.2
|
35,786
|
7.8
|
||||||||||||
Indirect
installment
|
28,714
|
6.2
|
62,221
|
13.5
|
||||||||||||
Other
|
20,843
|
4.5
|
19,507
|
4.2
|
||||||||||||
$
|
461,951
|
100.0
|
%
|
$
|
460,289
|
100.0
|
%
|
($000
Omitted)
Years
Ended December 31,
|
||||||||||
2006
|
|
|
2005
|
|
|
2004
|
||||
Beginning
allowance
|
$
|
5,150
|
$
|
5,204
|
$
|
5,036
|
||||
Provision
for loan losses
|
465
|
75
|
495
|
|||||||
Loans
charged-off
|
(332
|
)
|
(415
|
)
|
(665
|
)
|
||||
Recoveries
on loans previously charged-off
|
298
|
286
|
338
|
|||||||
Net
charge-offs
|
(34
|
)
|
(129
|
)
|
(327
|
)
|
||||
Ending
allowance
|
$
|
5,581
|
$
|
5,150
|
$
|
5,204
|
||||
Allowance
as a percentage of loans outstanding
|
1.21
|
%
|
1.12
|
%
|
1.10
|
%
|
||||
Allowance
as a percentage of nonperforming loans
|
150.92
|
170.93
|
181.51
|
|||||||
Net
charge-offs as a percentage of average loans
|
0.01
|
0.03
|
0.07
|
($000
Omitted)
December
31,
|
|||||||
2006
|
|
|
2005
|
||||
Demand
|
$
|
72,054
|
$
|
77,436
|
|||
Regular
savings, NOW and
money market
|
217,682
|
238,689
|
|||||
Time
|
194,941
|
148,331
|
|||||
Total
deposits
|
$
|
484,677
|
$
|
464,456
|
($000
Omitted)
|
||||
3
months or less
|
$
|
17,084
|
||
Over
3 to 6 months
|
24,461
|
|||
Over
6 to 12 months
|
13,054
|
|||
Over
12 months
|
1,077
|
|||
$
|
55,676
|
($000
Omitted)
December
31,
|
|||||||
2006
|
2005
|
||||||
Short-term
borrowings
|
$
|
36,497
|
$
|
9,363
|
|||
Long-term
debt
|
73,620
|
105,620
|
|||||
$
|
110,117
|
$
|
114,983
|
($000
Omitted)
|
||||
Less
than one year
|
$
|
13,000
|
||
After
one year through three years
|
19,000
|
|||
After
three year through five years
|
7,000
|
|||
Over
five years
|
34,620
|
|||
$
|
73,620
|
($000
Omitted)
December
31,
|
||||||||||
2006
|
2005
|
|||||||||
Risk-adjusted
assets
|
$
|
416,735
|
$
|
426,731
|
||||||
Tier
1 capital (to average assets)
|
9.31
|
%
|
8.96
|
%
|
||||||
Tier
1 capital (to risk weighted assets)
|
14.02
|
13.07
|
||||||||
Total
capital (to risk weighted assets)
|
15.95
|
15.24
|
($000
Omitted)
|
||||||||||||||||
Contractual
Obligations
|
Total
|
|
|
Less
Than
One
Year
|
|
|
One
to Three
Years
|
|
|
Three
to Five
Years
|
|
|
More
than
Five
Years
|
|||
FHLB
advances
|
$
|
53,000
|
$
|
13,000
|
$
|
19,000
|
$
|
7,000
|
$
|
14,000
|
||||||
Junior
subordinated debentures
|
20,620
|
-
|
-
|
-
|
20,620
|
|||||||||||
Total
|
$
|
73,620
|
$
|
13,000
|
$
|
19,000
|
$
|
7,000
|
$
|
34,620
|
($000
Omitted, Except Per Share Data)
|
||||||||||
FOR
THE YEAR ENDED DECEMBER 31,
|
2006
|
|
|
2005
|
|
|
2004
|
|||
Interest
and dividend income
|
||||||||||
Interest
and fees on loans
|
$
|
30,327
|
$
|
27,314
|
$
|
26,569
|
||||
Interest
on debt securities available-for-sale:
|
||||||||||
Taxable
|
3,946
|
3,843
|
3,201
|
|||||||
Tax-exempt
|
1,149
|
299
|
142
|
|||||||
Dividends
|
337
|
323
|
239
|
|||||||
Interest
on federal funds sold
|
200
|
322
|
125
|
|||||||
Interest
on interest-bearing deposits
|
8
|
3
|
1
|
|||||||
Total
interest and dividend income
|
35,967
|
32,104
|
30,277
|
|||||||
Interest
expense
|
||||||||||
Interest
on deposits
|
8,365
|
4,092
|
3,150
|
|||||||
Interest
on short-term borrowings
|
811
|
257
|
110
|
|||||||
Interest
on long-term debt
|
4,589
|
4,579
|
4,171
|
|||||||
Total
interest expense
|
13,765
|
8,928
|
7,431
|
|||||||
Net
interest and dividend income
|
22,202
|
23,176
|
22,846
|
|||||||
Provision
for loan losses
|
465
|
75
|
495
|
|||||||
Net
interest and dividend income after provision for loan
losses
|
21,737
|
23,101
|
22,351
|
|||||||
Noninterest
income
|
||||||||||
Service
charges and fees on deposit accounts
|
2,837
|
2,430
|
2,229
|
|||||||
Gain
(loss) on sales of securities available-for-sale, net
|
394
|
(551
|
)
|
753
|
||||||
Debit
card fees
|
557
|
456
|
372
|
|||||||
Gain
on sales of loans, net
|
137
|
260
|
374
|
|||||||
Other
|
1,946
|
1,401
|
1,369
|
|||||||
Total
noninterest income
|
5,871
|
3,996
|
5,097
|
|||||||
Noninterest
expense
|
||||||||||
Salaries
and employee benefits
|
12,252
|
11,633
|
12,058
|
|||||||
Office
occupancy and equipment
|
4,190
|
4,282
|
3,873
|
|||||||
Amortization
of core deposit intangibles
|
1,051
|
954
|
954
|
|||||||
Other
|
6,248
|
6,713
|
5,509
|
|||||||
Total
noninterest expense
|
23,741
|
23,582
|
22,394
|
|||||||
Income
before income tax expense
|
3,867
|
3,515
|
5,054
|
|||||||
Income
tax expense
|
652
|
842
|
1,666
|
|||||||
Net
income
|
$
|
3,215
|
$
|
2,673
|
$
|
3,388
|
||||
Basic
earnings per common share
|
$
|
2.15
|
$
|
1.78
|
$
|
2.26
|
||||
Earnings
per common share assuming dilution
|
$
|
2.14
|
$
|
1.77
|
$
|
2.24
|
($000
Omitted)
|
|||||||
AS
OF DECEMBER 31,
|
2006
|
|
|
2005
|
|||
Assets
|
|||||||
Cash
and cash equivalents
|
|||||||
Cash
and due from banks and interest-bearing deposits
|
$
|
16,053
|
$
|
14,587
|
|||
Federal
funds sold
|
8,755
|
14,775
|
|||||
Total
cash and cash equivalents
|
24,808
|
29,362
|
|||||
Securities
available-for-sale, at fair value
|
127,789
|
103,244
|
|||||
Federal
Home Loan Bank stock
|
3,782
|
5,541
|
|||||
Loans
held-for-sale
|
263
|
453
|
|||||
Loans,
net before allowance for loan losses
|
462,230
|
460,373
|
|||||
Less:
allowance for loan losses
|
5,581
|
5,150
|
|||||
Net
loans
|
456,649
|
455,223
|
|||||
Premises
and equipment, net
|
13,749
|
11,735
|
|||||
Other
real estate owned
|
-
|
196
|
|||||
Goodwill
|
10,577
|
10,152
|
|||||
Core
deposit intangibles, net
|
2,178
|
1,995
|
|||||
Other
assets
|
11,082
|
14,833
|
|||||
Total
assets
|
$
|
650,877
|
$
|
632,734
|
|||
Liabilities
and Stockholders’ Equity
|
|||||||
Liabilities
|
|||||||
Deposits
|
|||||||
Demand
|
$
|
72,054
|
$
|
77,436
|
|||
Regular
savings, NOW and money market deposit accounts
|
217,682
|
238,689
|
|||||
Certificates
of deposit (in denominations of $100,000 or more)
|
55,676
|
28,297
|
|||||
Other
time
|
139,265
|
120,034
|
|||||
Total
deposits
|
484,677
|
464,456
|
|||||
Short-term
borrowings
|
36,497
|
9,363
|
|||||
Long-term
debt
|
73,620
|
105,620
|
|||||
Other
liabilities
|
3,934
|
3,045
|
|||||
Total
liabilities
|
598,728
|
582,484
|
|||||
Stockholders'
equity
|
|||||||
Preferred
stock, $1.00 par value; 1,000,000 shares authorized; none
issued
|
-
|
-
|
|||||
Common
stock, $1.00 par value; 9,000,000 shares authorized; 1,731,969 shares
issued and 1,491,174 shares outstanding in 2006 and 2005
|
1,732
|
1,732
|
|||||
Surplus
|
2,064
|
2,064
|
|||||
Retained
earnings
|
56,140
|
54,089
|
|||||
Treasury
stock (240,795 shares at December 31, 2006 and 2005)
|
(6,531
|
)
|
(6,531
|
)
|
|||
Accumulated
other comprehensive loss, net of tax
|
(1,256
|
)
|
(1,104
|
)
|
|||
Total
stockholders’ equity
|
52,149
|
50,250
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
650,877
|
$
|
632,734
|
($000
Omitted)
|
|||||||||||||||||||
Common
Stock
|
|
|
Additional
Paid-In
Capital
|
|
|
Retained
Earnings
|
|
|
Treasury
Stock
|
|
|
Accumulated
Other
Comprehensive
Income
(Loss)¹
|
|
|
Total
Stockholders'
Equity
|
||||
Balance
at December 31, 2003
|
$
|
1,732
|
$
|
2,088
|
$
|
50,116
|
$
|
(6,213
|
)
|
$
|
149
|
$
|
47,872
|
||||||
Net
income - 2004
|
-
|
-
|
3,388
|
-
|
-
|
3,388
|
|||||||||||||
Net
change in unrealized gain (loss) on securities available-for-sale,
net of
tax
|
-
|
-
|
-
|
-
|
(889
|
)
|
(889
|
)
|
|||||||||||
Net
change in unfunded pension accumulated benefit obligation, net of
tax
|
-
|
-
|
-
|
-
|
49
|
49
|
|||||||||||||
Exercise
of stock options, net of tax benefit
|
-
|
(13
|
)
|
-
|
123
|
-
|
110
|
||||||||||||
Cash
dividends declared ($0.68 per share)
|
-
|
-
|
(1,020
|
)
|
-
|
-
|
(1,020
|
)
|
|||||||||||
Balance
at December 31, 2004
|
1,732
|
2,075
|
52,484
|
(6,090
|
)
|
(691
|
)
|
49,510
|
|||||||||||
Net
income - 2005
|
-
|
-
|
2,673
|
-
|
-
|
2,673
|
|||||||||||||
Net
change in unrealized loss on securities available-for-sale, net of
tax
|
-
|
-
|
-
|
-
|
(1,085
|
)
|
(1,085
|
)
|
|||||||||||
Net
change in unfunded pension accumulated benefit obligation, net of
tax
|
-
|
-
|
-
|
-
|
672
|
672
|
|||||||||||||
Exercise
of stock options, net of tax benefit
|
-
|
(11
|
)
|
-
|
122
|
-
|
111
|
||||||||||||
Treasury
stock purchased
|
-
|
-
|
-
|
(563
|
)
|
-
|
(563
|
)
|
|||||||||||
Cash
dividends declared ($0.71 per share)
|
-
|
-
|
(1,068
|
)
|
-
|
-
|
(1,068
|
)
|
|||||||||||
Balance
at December 31, 2005
|
1,732
|
2,064
|
54,089
|
(6,531
|
)
|
(1,104
|
)
|
50,250
|
|||||||||||
Net
income - 2006
|
-
|
-
|
3,215
|
-
|
-
|
3,215
|
|||||||||||||
Net
change in unrealized loss on securities available-for-sale, net of
tax
|
-
|
-
|
-
|
-
|
803
|
803
|
|||||||||||||
Net
change in unrecognized loss on pension valuation, net of
tax
|
-
|
-
|
-
|
-
|
(1,382
|
)
|
(1,382
|
)
|
|||||||||||
Net
change in unrecognized pension prior service credit, net of tax
|
-
|
-
|
-
|
-
|
427
|
427
|
|||||||||||||
Cash
dividends declared ($0.78 per share)
|
-
|
-
|
(1,164
|
)
|
-
|
-
|
(1,164
|
)
|
|||||||||||
Balance
at December 31, 2006
|
$
|
1,732
|
$
|
2,064
|
$
|
56,140
|
$
|
(6,531
|
)
|
$
|
(1,256
|
)
|
$
|
52,149
|
1
|
Accumulated
other comprehensive loss as of December 31, 2006 consists of net
unrealized holding losses on available-for-sale securities of $301,
net of
taxes, net unrealized loss on pension valuation of $1,382, net of
taxes,
and a net credit for prior service on pension of $427, net of tax
benefit.
Accumulated other comprehensive loss as of December 31, 2005 consists
of
net unrealized holding losses on available-for-sale securities of
$1,104,
net of taxes. Accumulated other comprehensive loss at December 31,
2004
consists of net holding losses on available-for-sale securities of
$19,
net of taxes, and net unrealized holding losses on unfunded pension
accumulated obligation of $672, net of
taxes.
|
($000
Omitted)
|
||||||||||
FOR
THE YEAR ENDED DECEMBER 31,
|
2006
|
|
|
2005
|
|
|
2004
|
|
||
Net
income
|
$
|
3,215
|
$
|
2,673
|
$
|
3,388
|
||||
Other
comprehensive income (loss)
|
||||||||||
Net
unrealized holding gains (losses) on securities
available-for-sale
|
1,723
|
(2,347
|
)
|
(720
|
)
|
|||||
Reclassification
adjustment for realized (gains) losses in net income
|
(394
|
)
|
551
|
(753
|
)
|
|||||
Net
unrealized gains (losses) on securities
|
1,329
|
(1,796
|
)
|
(1,473
|
)
|
|||||
Pension
valuation adjustment
|
(2,289
|
)
|
-
|
-
|
||||||
Pension
prior service credit adjustment
|
708
|
-
|
-
|
|||||||
Minimum
pension liability adjustment
|
-
|
1,018
|
74
|
|||||||
Other
comprehensive income (loss)
|
(252
|
)
|
(778
|
)
|
(1,399
|
)
|
||||
Income
tax benefit
|
(100
|
)
|
(365
|
)
|
(559
|
)
|
||||
Other
comprehensive loss, net of tax
|
(152
|
)
|
(413
|
)
|
(840
|
)
|
||||
Comprehensive
income
|
$
|
3,063
|
$
|
2,260
|
$
|
2,548
|
($000
Omitted)
|
||||||||||
FOR
THE YEAR ENDED DECEMBER 31,
|
2006
|
|
|
2005
|
|
|
2004
|
|||
Cash
flows from operating activities:
|
||||||||||
Net
income
|
$
|
3,215
|
$
|
2,673
|
$
|
3,388
|
||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||
Provision
for loan losses
|
465
|
75
|
495
|
|||||||
Depreciation
and amortization
|
2,426
|
2,367
|
2,369
|
|||||||
Deferred
income tax (benefit) expense
|
(358
|
)
|
(4
|
)
|
43
|
|||||
(Gain)
loss on sales of securities available-for-sale, net
|
(394
|
)
|
551
|
(753
|
)
|
|||||
Loss
on sale, disposal and write-down of premises and equipment
|
52
|
57
|
9
|
|||||||
Amortization
of premiums and accretion of discounts on securities, net
|
21
|
54
|
90
|
|||||||
Change
in unearned income/unamortized cost, net
|
(195
|
)
|
(190
|
)
|
(141
|
)
|
||||
Accretion
of discount on loans acquired
|
(149
|
)
|
(140
|
)
|
(160
|
)
|
||||
(Gains)
losses on sales of other real estate owned and other personal property,
net
|
(68
|
)
|
-
|
9
|
||||||
Net
decrease (increase) in loans held-for-sale
|
190
|
(142
|
)
|
200
|
||||||
Net
change in other assets and other liabilities
|
212
|
(999
|
)
|
587
|
||||||
Net
cash provided by operating activities
|
5,417
|
4,302
|
6,136
|
|||||||
Cash
flows from investing activities:
|
||||||||||
Proceeds
from sales of securities available-for-sale
|
11,459
|
16,002
|
16,964
|
|||||||
Proceeds
from maturities of securities available-for-sale
|
16,688
|
17,315
|
25,690
|
|||||||
Purchases
of securities available-for-sale
|
(47,990
|
)
|
(40,829
|
)
|
(76,515
|
)
|
||||
Purchases
of Federal Home Loan Bank stock
|
-
|
(26
|
)
|
(810
|
)
|
|||||
Proceeds
from sales of Federal Reserve Bank stock
|
-
|
365
|
-
|
|||||||
Redemption
of Federal Home Loan Bank stock
|
1,759
|
-
|
-
|
|||||||
Capital
distribution on investment in limited partnership
|
210
|
-
|
-
|
|||||||
Loan
originations and principal collections, net
|
6,112
|
13,345
|
(7,142
|
)
|
||||||
Recoveries
of previously charged-off loans
|
298
|
286
|
338
|
|||||||
Loans
acquired in branch transactions
|
(8,192
|
)
|
-
|
-
|
||||||
Proceeds
from sale of commercial loans
|
-
|
-
|
5,088
|
|||||||
Proceeds
from sales of and payments received on other real estate
owned
|
264
|
25
|
-
|
|||||||
Proceeds
from sales of and payments received on other personal
property
|
330
|
652
|
604
|
|||||||
Premises
and equipment acquired in branch transactions
|
(507
|
)
|
-
|
-
|
||||||
Additions
to premises and equipment, net of disposals
|
(2,934
|
)
|
496
|
(2,267
|
)
|
|||||
Purchase
of company owned life insurance policies
|
-
|
-
|
(400
|
)
|
||||||
Net
cash (used by) provided by investing activities
|
(22,503
|
)
|
7,631
|
(38,450
|
)
|
|||||
Cash
flows from financing activities:
|
||||||||||
Net
(decrease) increase in deposits
|
(9,217
|
)
|
(10,903
|
)
|
12,052
|
|||||
Deposits
assumed in branch transactions, net of assumption premiums
|
27,779
|
-
|
-
|
|||||||
Net
increase (decrease) in short-term borrowings
|
27,134
|
(1,905
|
)
|
3,867
|
||||||
Advances
from Federal Home Loan Bank (FHLB)
|
24,000
|
13,000
|
20,000
|
|||||||
Repayment
of FHLB advances
|
(56,000
|
)
|
(6,000
|
)
|
(9,000
|
)
|
||||
Exercise
of stock options
|
-
|
99
|
99
|
|||||||
Purchases
of treasury stock
|
-
|
(563
|
)
|
-
|
||||||
Cash
dividends paid
|
(1,164
|
)
|
(1,068
|
)
|
(1,020
|
)
|
||||
Net
cash provided by (used in) financing activities
|
12,532
|
(7,340
|
)
|
25,998
|
||||||
Net
(decrease) increase in cash and cash equivalents
|
(4,554
|
)
|
4,593
|
(6,316
|
)
|
|||||
Cash
and cash equivalents at beginning of year
|
29,362
|
24,769
|
31,085
|
|||||||
Cash
and cash equivalents at end of year
|
$
|
24,808
|
$
|
29,362
|
$
|
24,769
|
($000
Omitted)
|
||||||||||
FOR
THE YEAR ENDED DECEMBER 31,
|
2006
|
|
|
2005
|
|
|
2004
|
|
||
Supplemental
disclosures of cash flows:
|
||||||||||
Interest
paid
|
$
|
13,728
|
$
|
8,662
|
$
|
7,519
|
||||
Income
taxes paid
|
860
|
1,106
|
2,090
|
|||||||
Loans
transferred to other real estate owned
|
-
|
231
|
-
|
|||||||
Loans
transferred to other personal property
|
235
|
682
|
603
|
|||||||
Amount
due from customer for pending municipal security maturity
|
-
|
3,000
|
-
|
($000
Omitted, Except Per Share Data)
|
||||||||||
2005
|
|
|
2004
|
|||||||
Net
income
|
As
reported
|
$
|
2,673
|
$
|
3,388
|
|||||
Deduct:
Total stock-based employee compensation expense determined under
fair
value based methods awards, net of related tax effects
|
-
|
-
|
||||||||
Pro
forma
|
$
|
2,673
|
$
|
3,388
|
||||||
|
||||||||||
Earnings
per common share
|
As
reported
|
$
|
1.78
|
$
|
2.26
|
|||||
Pro
forma
|
1.78
|
2.26
|
||||||||
|
||||||||||
Earnings
per common share
|
As
reported
|
$
|
1.77
|
$
|
2.24
|
|||||
(assuming
dilution)
|
Pro
forma
|
1.77
|
2.24
|
($000
Omitted, Shares Reported in Millions)
Years
Ended December 31,
|
||||||||||
2006
|
|
|
2005
|
|
|
2004
|
||||
Net
income
|
$
|
3,215
|
$
|
2,673
|
$
|
3,388
|
||||
Less:
Preferred stock dividends
|
-
|
-
|
-
|
|||||||
Net
income applicable to common stock
|
$
|
3,215
|
$
|
2,673
|
$
|
3,388
|
||||
Average
number of common shares outstanding
|
1,492.3
|
1,502.1
|
1,500.1
|
|||||||
Effect
of dilutive options
|
9.1
|
9.3
|
11.6
|
|||||||
Average
number of common shares outstanding used to calculate diluted earnings
per
common share
|
1,501.4
|
1,511.4
|
1,511.7
|
($000
Omitted)
|
|||||||||||||
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
|
|
Gross
Unrealized
Losses
|
|
|
Fair
Value
|
|||||
December
31, 2006
|
|||||||||||||
U.S.
Treasury and other U.S. government agency securities
|
$
|
47,738
|
$
|
50
|
$
|
725
|
$
|
47,063
|
|||||
Marketable
equity securities
|
3,364
|
311
|
58
|
3,617
|
|||||||||
Mortgage-backed
securities
|
40,905
|
310
|
600
|
40,615
|
|||||||||
Collateralized
mortgage obligations
|
6
|
-
|
-
|
6
|
|||||||||
Corporate
bonds
|
3,517
|
10
|
5
|
3,522
|
|||||||||
Asset
backed securities
|
4,974
|
-
|
6
|
4,968
|
|||||||||
State
and political subdivision bonds and notes
|
27,784
|
221
|
7
|
27,998
|
|||||||||
$
|
128,288
|
$
|
902
|
$
|
1,401
|
$
|
127,789
|
December
31, 2005
|
|||||||||||||
U.S.
Treasury and other U.S. government agency securities
|
$
|
48,728
|
$
|
-
|
$
|
977
|
$
|
47,751
|
|||||
Marketable
equity securities
|
2,695
|
178
|
64
|
2,809
|
|||||||||
Mortgage-backed
securities
|
24,704
|
1
|
774
|
23,931
|
|||||||||
Collateralized
mortgage obligations
|
8
|
-
|
-
|
8
|
|||||||||
Corporate
bonds
|
5,541
|
37
|
9
|
5,569
|
|||||||||
State
and political subdivision bonds and notes
|
23,396
|
45
|
265
|
23,176
|
|||||||||
$
|
105,072
|
$
|
261
|
$
|
2,089
|
$
|
103,244
|
($000
Omitted)
|
||||||||||||||||
Within
One
Year
|
|
|
Over
One Through
Five
Years
|
|
|
After
Five Through
Ten
Years
|
|
|
Over
Ten
Years
|
|
|
Total
Amortized
Cost
|
||||
U.S.
Treasury and other U.S. government agency securities
|
$
|
6,300
|
$
|
30,455
|
$
|
10,983
|
$
|
-
|
$
|
47,738
|
||||||
Mortgage-backed
securities
|
-
|
20
|
-
|
40,885
|
40,905
|
|||||||||||
Collateralized
mortgage obligations
|
-
|
-
|
-
|
6
|
6
|
|||||||||||
Corporate
bonds
|
1,508
|
2,009
|
-
|
-
|
3,517
|
|||||||||||
Asset
backed securities
|
-
|
-
|
-
|
4,974
|
4,974
|
|||||||||||
State
and political subdivision bonds and notes
|
1,506
|
996
|
-
|
25,282
|
27,784
|
|||||||||||
Total
amortized cost
|
$
|
9,314
|
$
|
33,480
|
$
|
10,983
|
$
|
71,147
|
$
|
124,924
|
||||||
Fair
value
|
$
|
9,262
|
$
|
32,935
|
$
|
10,916
|
$
|
71,059
|
$
|
124,172
|
($000
Omitted)
|
|||||||||||||||||||||
2006
|
2005
|
2004
|
|||||||||||||||||||
Realized
Gains
|
|
|
Realized
Losses
|
|
|
Realized
Gains
|
|
|
Realized
Losses
|
|
|
Realized
Gains
|
|
|
Realized
Losses
|
||||||
Marketable
equity securities
|
$
|
480
|
$
|
40
|
$
|
221
|
$
|
104
|
$
|
402
|
$
|
149
|
|||||||||
U.S.
Treasury and other U.S. government agency securities
|
-
|
49
|
-
|
200
|
5
|
-
|
|||||||||||||||
Mortgage-backed
securities
|
-
|
-
|
12
|
11
|
-
|
-
|
|||||||||||||||
Corporate
bonds
|
3
|
-
|
30
|
499
|
539
|
50
|
|||||||||||||||
State
and political subdivision bonds and notes
|
-
|
-
|
-
|
-
|
6
|
-
|
|||||||||||||||
$
|
483
|
$
|
89
|
$
|
263
|
$
|
814
|
$
|
952
|
$
|
199
|
($000
Omitted)
|
|||||||||||||||||||
Less
than 12 Months
|
12
Months or Longer
|
Total
|
|||||||||||||||||
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
||||||||||||||
U.S.
Treasury and other U.S. government agency securities
|
$
|
-
|
$
|
-
|
$
|
38,030
|
$
|
725
|
$
|
38,030
|
$
|
725
|
|||||||
Marketable
equity securities
|
525
|
58
|
-
|
-
|
525
|
58
|
|||||||||||||
Mortgage-backed
securities
|
-
|
-
|
25,048
|
600
|
25,048
|
600
|
|||||||||||||
Corporate
bonds
|
-
|
-
|
1,503
|
5
|
1,503
|
5
|
|||||||||||||
Asset
backed securities
|
4,968
|
6
|
-
|
-
|
4,968
|
6
|
|||||||||||||
State
and political subdivision bonds and notes
|
3,497
|
7
|
-
|
-
|
3,497
|
7
|
|||||||||||||
Total
temporarily impaired securities
|
$
|
8,990
|
$
|
71
|
$
|
64,581
|
$
|
1,330
|
$
|
73,571
|
$
|
1,401
|
($000
Omitted)
|
|||||||
December
31,
|
2006
|
2005
|
|||||
Real
estate:
|
|||||||
Residential
|
$
|
167,172
|
$
|
158,729
|
|||
Commercial
|
158,464
|
143,456
|
|||||
Construction
|
10,700
|
13,241
|
|||||
Commercial
|
33,569
|
27,349
|
|||||
Installment
|
42,489
|
35,786
|
|||||
Indirect
installment
|
28,714
|
62,221
|
|||||
Other
|
20,843
|
19,507
|
|||||
Total
loans
|
461,951
|
460,289
|
|||||
Unamortized
cost
|
279
|
84
|
|||||
Allowance
for loan losses
|
(5,581
|
)
|
(5,150
|
)
|
|||
Total
unamortized cost and allowance for loan losses
|
(5,302
|
)
|
(5,066
|
)
|
|||
Net
loans
|
$
|
456,649
|
$
|
455,223
|
|
($000
Omitted)
|
|||||||||
2006
|
2005
|
2004
|
||||||||
Balance
at beginning of year
|
$
|
5,150
|
$
|
5,204
|
$
|
5,036
|
||||
Provision
for loan losses
|
465
|
75
|
495
|
|||||||
Recoveries
on loans previously
charged-off
|
298
|
286
|
338
|
|||||||
Loans
charged-off
|
(332
|
)
|
(415
|
)
|
(665
|
)
|
||||
Balance
at end of year
|
$
|
5,581
|
$
|
5,150
|
$
|
5,204
|
($000
Omitted)
December
31,
|
|||||||
2006
|
2005
|
||||||
Land
|
$
|
2,610
|
$
|
2,455
|
|||
Buildings
|
11,033
|
9,718
|
|||||
Leasehold
improvements
|
601
|
120
|
|||||
Construction
in progress
|
381
|
129
|
|||||
Equipment
|
10,166
|
9,359
|
|||||
24,791
|
21,781
|
||||||
Less
accumulated depreciation and amortization
|
11,042
|
10,046
|
|||||
$
|
13,749
|
$
|
11,735
|
($000
Omitted)
|
||||
2007
|
$
|
220
|
||
2008
|
115
|
|||
2009
|
85
|
|||
2010
|
85
|
|||
2011
|
91
|
|||
Thereafter
|
397
|
|||
$
|
993
|
($000
Omitted)
|
||||
2007
|
$
|
186,296
|
||
2008
|
5,689
|
|||
2009
|
1,469
|
|||
2010
|
769
|
|||
2011
|
718
|
|||
$
|
194,941
|
($000
Omitted)
|
||||
2007
|
$
|
13,000
|
||
2008
|
14,000
|
|||
2009
|
5,000
|
|||
2010
|
5,000
|
|||
2012
and years thereafter
|
36,620
|
|||
$
|
73,620
|
Amount
|
Rate
|
Maturity
Date
|
Next
Call Date
|
|||
$
5,000
|
5.91
|
%
|
12/17/09
|
03/19/07
and quarterly thereafter
|
||
14,000
|
4.50
|
12/27/13
|
12/29/08
and quarterly thereafter
|
|||
$19,000
|
($000
Omitted)
|
|||||||
Cash
|
$
|
19,130
|
|||||
Loans
|
8,192
|
||||||
Goodwill
|
425
|
||||||
Core
deposit intangible
|
1,234
|
||||||
Equipment
|
49
|
||||||
Land
and buildings
|
458
|
||||||
Other
assets
|
28
|
||||||
Building
and equipment expense
|
1
|
||||||
Deposits
|
$
|
29,438
|
|||||
Other
liabilities
|
74
|
||||||
Miscellaneous
income
|
|
5
|
|||||
$
|
29,517
|
$
|
29,517
|
($000
Omitted)
|
|||||||
Goodwill
|
Core
Deposit
Intangibles
|
||||||
Balance,
December 31, 2004
|
$
|
10,152
|
$
|
2,949
|
|||
Amortization
expense
|
-
|
(954
|
)
|
||||
Balance,
December 31, 2005
|
10,152
|
1,995
|
|||||
Branch
acquisition
|
425
|
1,234
|
|||||
Amortization
expense
|
-
|
(1,051
|
)
|
||||
Balance,
December 31, 2006
|
$
|
10,577
|
$
|
2,178
|
($000
Omitted)
|
||||
Core
Deposit
Intangibles
|
||||
2007
|
$
|
476
|
||
2008
|
464
|
|||
2009
|
453
|
|||
2010
|
227
|
|||
2011
|
109
|
|||
2012
and thereafter
|
449
|
($000
Omitted)
|
|||
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
Carrying
Amount
|
|
Core
deposit intangibles
|
$6,566
|
$4,388
|
$2,178
|
($000
Omitted)
|
|||||||||
Actual
|
For
Capital
Adequacy
Purposes
|
To
Be Well Capitalized
Under
Prompt Corrective Action
Provisions
|
|||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||
As
of December 31, 2006
|
|||||||||
Tier
1 capital (to average assets)
|
|||||||||
Northway
Financial, Inc.
|
$58,432
|
9.31
|
%
|
$25,102
|
³4.00
|
%
|
N/A
|
||
Northway
Bank
|
51,653
|
8.30
|
24,887
|
³4.00
|
$31,109
|
³5.00
|
%
|
||
Total
capital (to risk weighted assets)
|
|||||||||
Northway
Financial, Inc.
|
66,464
|
15.95
|
33,339
|
³8.00
|
N/A
|
||||
Northway
Bank
|
56,796
|
13.82
|
32,885
|
³8.00
|
41,107
|
³10.00
|
|||
Tier
1 capital (to risk weighted assets)
|
|||||||||
Northway
Financial, Inc.
|
58,432
|
14.02
|
16,669
|
³4.00
|
N/A
|
||||
Northway
Bank
|
51,653
|
12.57
|
16,443
|
³4.00
|
24,664
|
³6.00
|
|||
As
of December 31, 2005
|
|||||||||
Tier
1 capital (to average assets)
|
|||||||||
Northway
Financial, Inc.
|
$55,765
|
8.96
|
$24,888
|
³4.00
|
N/A
|
||||
Northway
Bank
|
50,450
|
8.19
|
24,644
|
³4.00
|
$30,806
|
³5.00
|
|||
Total
capital (to risk weighted assets)
|
|||||||||
Northway
Financial, Inc.
|
65,025
|
15.24
|
34,138
|
³8.00
|
N/A
|
||||
Northway
Bank
|
55,673
|
13.25
|
33,623
|
³8.00
|
42,029
|
³10.00
|
|||
Tier
1 capital (to risk weighted assets)
|
|||||||||
Northway
Financial, Inc.
|
55,765
|
13.07
|
17,069
|
³4.00
|
N/A
|
||||
Northway
Bank
|
50,450
|
12.00
|
16,812
|
³4.00
|
25,217
|
³6.00
|
($000
Omitted)
|
||||||||||
2006
|
2005
|
2004
|
||||||||
Professional
fees
|
$
|
1,026
|
$
|
1,179
|
$
|
907
|
||||
Marketing
|
726
|
757
|
326
|
|||||||
Stationery
and supplies
|
365
|
647
|
429
|
|||||||
Telecommunications
|
455
|
619
|
595
|
|||||||
Other
|
3,676
|
3,511
|
3,252
|
|||||||
$
|
6,248
|
$
|
6,713
|
$
|
5,509
|
($000
Omitted)
|
||||||||||
2006
|
2005
|
2004
|
||||||||
Current
|
||||||||||
Federal
|
$
|
1,010
|
$
|
820
|
$
|
1,289
|
||||
State
|
-
|
26
|
334
|
|||||||
1,010
|
846
|
1,623
|
||||||||
Deferred
|
||||||||||
Federal
|
(363
|
)
|
2
|
44
|
||||||
State
|
5
|
(6
|
)
|
(1
|
)
|
|||||
(358
|
)
|
(4
|
)
|
43
|
||||||
Total
|
$
|
652
|
$
|
842
|
$
|
1,666
|
($000
Omitted)
|
|||||||
2006
|
2005
|
||||||
Deferred
income tax assets
|
|||||||
Allowance
for loan losses
|
$
|
2,234
|
$
|
2,072
|
|||
Interest
on nonaccrual loans
|
16
|
46
|
|||||
Unrealized
holding loss on securities available-for-sale
|
198
|
724
|
|||||
Capital
loss carryforward
|
-
|
24
|
|||||
Pension
unfunded status valuation adjustment
|
626
|
-
|
|||||
Amortization
of goodwill and core deposit intangible
|
-
|
3
|
|||||
Supplemental
pension
|
416
|
325
|
|||||
Other
|
10
|
9
|
|||||
3,500
|
3,203
|
||||||
Deferred
income tax liabilities
|
|||||||
Depreciation
|
(557
|
)
|
(621
|
)
|
|||
Amortization
of goodwill and core deposit intangible
|
(86
|
)
|
-
|
||||
Prepaid
pension
|
(286
|
)
|
(454
|
)
|
|||
Mortgage
and consumer servicing rights
|
(79
|
)
|
(94
|
)
|
|||
(1,008
|
)
|
(1,169
|
)
|
||||
Deferred
income tax asset, net
|
$
|
2,492
|
$
|
2,034
|
2006
|
2005
|
2004
|
||||||||
Expected
federal income taxes
|
34.0
|
%
|
34.0
|
%
|
34.0
|
%
|
||||
Interest
on municipal securities available-for-sale and municipal
loans
|
(16.8
|
)
|
(9.4
|
)
|
(4.5
|
)
|
||||
State
tax expense, net of federal benefit
|
0.1
|
0.4
|
4.3
|
|||||||
Other
|
(0.4
|
)
|
(1.0
|
)
|
(0.8
|
)
|
||||
Effective
tax rates
|
16.9
|
%
|
24.0
|
%
|
33.0
|
%
|
($000
Omitted)
|
||||||||||
2006
|
2005
|
2004
|
||||||||
Accumulated
benefit obligation at the end of the year
|
$
|
5,863
|
$
|
4,986
|
$
|
5,475
|
||||
Change
in projected benefit obligation
|
||||||||||
Projected
benefit obligation at beginning of year
|
$
|
6,590
|
$
|
5,805
|
$
|
4,901
|
||||
Service
cost
|
519
|
515
|
481
|
|||||||
Interest
cost
|
371
|
346
|
303
|
|||||||
Actuarial
(gain) loss
|
(344
|
)
|
235
|
233
|
||||||
Benefits
paid
|
(169
|
)
|
(311
|
)
|
(113
|
)
|
||||
Projected
benefit obligation at end of year
|
6,967
|
6,590
|
5,805
|
|||||||
Change
in plan assets
|
||||||||||
Fair
value of plan assets at beginning of year
|
5,730
|
4,601
|
3,652
|
|||||||
Actual
return on plan assets
|
680
|
295
|
401
|
|||||||
Employer
contributions
|
-
|
1,145
|
661
|
|||||||
Administrative
expense
|
(15
|
)
|
-
|
-
|
||||||
Benefits
paid
|
(169
|
)
|
(311
|
)
|
(113
|
)
|
||||
Fair
value of plan assets at end of year
|
6,226
|
5,730
|
4,601
|
|||||||
Funded
status at end of year
|
$
|
(741
|
)
|
(
860
|
)
|
(1,204
|
)
|
|||
Unrecognized
net actuarial loss
|
2,989
|
2,803
|
||||||||
Unrecognized
prior service credit
|
(792
|
)
|
(877
|
)
|
||||||
Net
amount recognized
|
$
|
1,337
|
$
|
722
|
||||||
Amounts
recognized in the Statement of Financial Position
|
||||||||||
Prepaid
benefit cost
|
$
|
-
|
$
|
1,337
|
$
|
722
|
||||
Accrued
benefit liability
|
-
|
-
|
(1,018
|
)
|
||||||
Unfunded
pension liability
|
(741
|
)
|
-
|
-
|
||||||
Total
|
$
|
(741
|
)
|
$
|
1,337
|
$
|
(296
|
)
|
||
Amounts
recognized in accumulated other comprehensive income
|
||||||||||
Pension
liability adjustment
|
$
|
-
|
$
|
-
|
$
|
1,018
|
||||
Prior
service credit
|
(708
|
)
|
-
|
-
|
||||||
Net
loss
|
2,289
|
-
|
-
|
|||||||
Total
|
$
|
1,581
|
$
|
-
|
$
|
1,018
|
($000
Omitted)
|
||||||||||
Before
Application of SFAS No. 158
|
Adjustments
|
After
Application of SFAS No. 158
|
||||||||
Prepaid
benefit cost
|
$
|
840
|
$
|
(840
|
)
|
$
|
-
|
|||
Deferred
income taxes
|
1,866
|
626
|
2,492
|
|||||||
Total
assets
|
651,091
|
(214
|
)
|
650,877
|
||||||
Liability
for pension benefits
|
-
|
741
|
741
|
|||||||
Total
liabilities
|
597,987
|
741
|
598,728
|
|||||||
Accumulated
other comprehensive loss
|
(301
|
)
|
(955
|
)
|
(1,256
|
)
|
||||
Total
stockholders’ equity
|
53,104
|
(955
|
)
|
52,149
|
||||||
Components
of net periodic benefit cost and other amounts recognized in other
comprehensive loss
|
2006
|
2005
|
2004
|
||||||||||
Service
cost
|
$
|
519
|
$
|
515
|
$
|
481
|
|||||||
Interest
cost
|
371
|
346
|
303
|
||||||||||
Expected
return on plan assets
|
(451
|
)
|
(384
|
)
|
(288
|
)
|
|||||||
Amortization
of prior service cost
|
(85
|
)
|
(85
|
)
|
(84
|
)
|
|||||||
Amortization
of net actuarial loss
|
143
|
138
|
141
|
||||||||||
Recognized
transition amount
|
-
|
-
|
(1
|
)
|
|||||||||
Net
periodic benefit cost
|
497
|
$
|
530
|
$
|
552
|
||||||||
Other
changes in plan assets and benefit obligations recognized in other
comprehensive loss*
|
|||||||||||||
Net
gain for period
|
(558
|
)
|
|||||||||||
Amortization
of prior service credit
|
85
|
||||||||||||
Amortization
of net loss
|
(143
|
)
|
|||||||||||
Total
|
(616
|
)
|
|||||||||||
Total
recognized in net period pension cost and other comprehensive
loss*
|
$
|
(119
|
)
|
||||||||||
*This
section illustrates the reconciliation items if FAS 158 were in effect
at
December 31, 2005
|
Assumptions
used to determine benefit obligations and benefit cost as of and
for the
years ending December 31,
|
2006
|
2005
|
2004
|
||||
Discount
rate:
|
|||||||
Benefit
obligation
|
6.00
|
%
|
5.75
|
%
|
6.00
|
%
|
|
Benefit
cost
|
5.75
|
6.00
|
6.25
|
||||
Long-term
rate of return on plan assets
|
8.00
|
8.00
|
8.00
|
||||
Rate
of compensation increase
|
3.50
|
3.50
|
3.50
|
Plan
Assets at December 31,
|
|||||||
Asset Category |
2006
|
2005
|
2004
|
||||
Mutual
funds:
|
|||||||
Bond
funds
|
29.0
|
%
|
32.7
|
%
|
32.6
|
%
|
|
Equity
securities
|
51.0
|
42.5
|
43.6
|
||||
Real
estate funds
|
7.0
|
8.5
|
9.4
|
||||
Short-term
money market
|
13.0
|
16.3
|
14.4
|
||||
Total
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
Asset Category |
2006
|
2005
|
2004
|
||||
Mutual
funds:
|
|||||||
Bond
funds
|
25-45
|
%
|
40-60
|
%
|
40-60
|
%
|
|
Equity
securities
|
45-65
|
30-50
|
30-50
|
||||
Real
estate funds
|
0-15
|
0-15
|
0-15
|
||||
Other
|
0-25
|
-
|
-
|
($000
Omitted)
|
|
2007
|
$
169
|
2008
|
194
|
2009
|
224
|
2010
|
235
|
2011
|
262
|
2012-2016
|
1,827
|
|
2006
|
2005
|
2004
|
||||||||||||||||
Shares
|
Weighted
Average
Exercise
Price
|
Shares
|
Weighted
Average
Exercise
Price
|
Shares
|
Weighted
Average
Exercise
Price
|
||||||||||||||
Outstanding,
beginning of year
|
34,000
|
$
|
25.00
|
38,000
|
$
|
24.96
|
42,000
|
$
|
24.93
|
||||||||||
Exercised
|
-
|
(4,000
|
)
|
24.64
|
(4,000
|
)
|
24.64
|
||||||||||||
Forfeited
|
(3,500
|
)
|
28.00
|
-
|
-
|
||||||||||||||
Outstanding,
end of year
|
30,500
|
24.65
|
34,000
|
25.00
|
38,000
|
24.96
|
|||||||||||||
Options
exercisable at year-end
|
30,500
|
34,000
|
38,000
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||
Weighted
Average
Exercise
Price
|
Number
Outstanding
as
of
12/31/06
|
|
|
Weighted
Average
Remaining
Contractual
Life
|
|
|
Number
Exercisable
as
of
12/31/06
|
|
|
Weighted
Average
Exercise
Price
|
||||||
$
|
28.00
|
11,500
|
2.50
years
|
11,500
|
$
|
28.00
|
||||||||||
22.63
|
19,000
|
3.63
years
|
19,000
|
22.63
|
||||||||||||
24.65
|
30,500
|
3.20
years
|
30,500
|
24.65
|
($000
Omitted)
|
|||||||
2006
|
2005
|
||||||
Financial
instrument whose contract amounts represent credit risk:
|
|||||||
Unadvanced
portions of home equity loans
|
$
|
17,691
|
$
|
18,761
|
|||
Unadvanced
portions of lines of credit
|
21,424
|
14,485
|
|||||
Unadvanced
portions of commercial real estate loans
|
17,421
|
17,381
|
|||||
Unadvanced
portions of Bounce Protection™
|
13,667
|
11,294
|
|||||
Commitments
to originate all other loans
|
20,742
|
19,971
|
|||||
Commitments
to originate municipal notes
|
972
|
-
|
|||||
Standby
letters of credit
|
303
|
78
|
|||||
Total
|
$
|
92,220
|
$
|
81,970
|
($000
Omitted)
|
|||||||||||||
December
31,
|
|||||||||||||
2006
|
2005
|
||||||||||||
Carrying
Amount
|
Estimated
Fair
Value
|
Carrying
Amount
|
Estimated
Fair
Value
|
||||||||||
Financial
assets:
|
|||||||||||||
Cash
and cash equivalents
|
$
|
24,808
|
$
|
24,808
|
$
|
29,362
|
$
|
29,362
|
|||||
Securities
available-for-sale
|
127,789
|
127,789
|
103,244
|
103,244
|
|||||||||
FHLB
stock
|
3,782
|
3,782
|
5,541
|
5,541
|
|||||||||
Loans
held-for-sale
|
263
|
268
|
453
|
461
|
|||||||||
Loans,
net
|
456,649
|
445,550
|
455,223
|
445,529
|
|||||||||
Accrued
interest receivable
|
2,941
|
2,941
|
2,614
|
2,614
|
Financial
liabilities:
|
|||||||||||||
Deposits
|
$
|
484,677
|
$
|
484,266
|
$
|
464,456
|
$
|
463,159
|
|||||
Short-term
borrowings
|
36,497
|
36,497
|
9,363
|
9,363
|
|||||||||
Long-term
debt
|
53,000
|
51,900
|
85,000
|
84,296
|
|||||||||
Junior
subordinated debentures
|
20,620
|
20,646
|
20,620
|
20,908
|
($000
Omitted)
|
|||||||
2006
|
2005
|
||||||
Assets
|
|||||||
Cash
and cash equivalents
|
$
|
5,182
|
$
|
3,780
|
|||
Investment
in subsidiary, Northway Bank
|
64,126
|
61,517
|
|||||
Investment
in unconsolidated subsidiaries, Northway Capital Trust I &
II
|
620
|
620
|
|||||
Equipment,
net
|
960
|
1,571
|
|||||
Due
from subsidiary
|
145
|
540
|
|||||
Other
assets
|
4,126
|
4,751
|
|||||
Total
assets
|
$
|
75,159
|
$
|
72,779
|
|||
Liabilities
and stockholders’ equity
|
|||||||
Accrued
expenses
|
$
|
541
|
$
|
540
|
|||
Other
liabilities
|
1,849
|
1,369
|
|||||
Junior
subordinated debentures
|
20,620
|
20,620
|
|||||
Total
liabilities
|
23,010
|
22,529
|
|||||
Stockholders’
equity:
|
|||||||
Common
stock
|
1,732
|
1,732
|
|||||
Additional
paid-in capital
|
2,064
|
2,064
|
|||||
Retained
earnings
|
56,140
|
54,089
|
|||||
Treasury
stock
|
(6,531
|
)
|
(6,531
|
)
|
|||
Accumulated
other comprehensive loss
|
(1,256
|
)
|
(1,104
|
)
|
|||
Total
stockholders’ equity
|
52,149
|
50,250
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
75,159
|
$
|
72,779
|
Statements
of Income
|
($000
Omitted)
|
|||||||||
2006
|
2005
|
2004
|
||||||||
Income:
|
||||||||||
Dividends
from subsidiary
|
$
|
2,210
|
$
|
2,036
|
$
|
2,030
|
||||
Interest
income
|
210
|
120
|
48
|
|||||||
Management
fee income from subsidiary
|
1,913
|
8,750
|
9,576
|
|||||||
Other
|
290
|
202
|
178
|
|||||||
4,623
|
11,108
|
11,832
|
||||||||
Expense:
|
||||||||||
Interest
expense
|
1,832
|
1,463
|
1,079
|
|||||||
Salaries
and employee benefits
|
940
|
5,536
|
5,715
|
|||||||
Office
occupancy and equipment expense
|
611
|
1,137
|
1,268
|
|||||||
Professional
fees
|
257
|
661
|
777
|
|||||||
Other
|
104
|
1,417
|
1,833
|
|||||||
3,744
|
10,214
|
10,672
|
||||||||
Income
before income tax benefit and equity in undistributed net income
of
subsidiary
|
879
|
894
|
1,160
|
|||||||
Income
tax benefit
|
(531
|
)
|
(438
|
)
|
(345
|
)
|
||||
Income
before equity in undistributed net income of subsidiary
|
1,410
|
1,332
|
1,505
|
|||||||
Equity
in undistributed net income of subsidiary
|
1,805
|
1,341
|
1,883
|
|||||||
Net
income
|
$
|
3,215
|
$
|
2,673
|
$
|
3,388
|
($000
Omitted)
|
||||||||||
2006
|
2005
|
2004
|
||||||||
Cash
flows from operating activities:
|
||||||||||
Net
income
|
$
|
3,215
|
$
|
2,673
|
$
|
3,388
|
||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||
Depreciation
and amortization
|
597
|
630
|
603
|
|||||||
Decrease
in amount due from subsidiary
|
395
|
268
|
170
|
|||||||
Increase
in other assets
|
411
|
(622
|
)
|
(305
|
)
|
|||||
Increase
in accrued expenses and other liabilities
|
(261
|
)
|
4
|
535
|
||||||
Loss
on disposal of assets
|
14
|
2
|
-
|
|||||||
Undistributed
net income of subsidiary
|
(1,805
|
)
|
(1,341
|
)
|
(1,883
|
)
|
||||
Net
cash provided by operating activities
|
2,566
|
1,614
|
2,508
|
|||||||
Cash
flows from investing activities:
|
||||||||||
Capital
contributions to subsidiary
|
-
|
-
|
-
|
|||||||
Additions
to premises and equipment
|
-
|
(145
|
)
|
(869
|
)
|
|||||
Purchase
of company owned life insurance
|
-
|
-
|
(400
|
)
|
||||||
Net
cash used by investing activities
|
-
|
(
145
|
)
|
(1,269
|
)
|
|||||
Cash
flows from financing activities:
|
||||||||||
Exercise
of stock options
|
-
|
99
|
99
|
|||||||
Purchases
of treasury stock
|
-
|
(563
|
)
|
-
|
||||||
Cash
dividends paid
|
(1,164
|
)
|
(1,068
|
)
|
(1,020
|
)
|
||||
Net
cash used by financing activities
|
(1,164
|
)
|
(1,532
|
)
|
(
921
|
)
|
||||
Net
(decrease) increase in cash and cash equivalents
|
1,402
|
(63
|
)
|
318
|
||||||
Cash
and cash equivalents at beginning of year
|
3,780
|
3,843
|
3,525
|
|||||||
Cash
and cash equivalents at end of year
|
$
|
5,182
|
$
|
3,780
|
$
|
3,843
|
($000
Omitted, except earnings per share)
|
|||||||||||||
2006
Quarters Ended
|
|||||||||||||
Mar
31
|
|
Jun
30
|
|
Sep
30
|
|
Dec
31
|
|||||||
Interest
and dividend income
|
$
|
8,543
|
$
|
8,937
|
$
|
9,179
|
$
|
9,308
|
|||||
Interest
expense
|
2,901
|
3,293
|
3,623
|
3,948
|
|||||||||
Net
interest and dividend income
|
5,642
|
5,644
|
5,556
|
5,360
|
|||||||||
Provision
for loan losses
|
105
|
120
|
120
|
120
|
|||||||||
Noninterest
income
|
1,572
|
1,324
|
1,507
|
1,468
|
|||||||||
Noninterest
expense
|
5,699
|
5,921
|
5,904
|
6,217
|
|||||||||
Income
before taxes
|
1,410
|
927
|
1,039
|
491
|
|||||||||
Income
tax expense (benefit)
|
330
|
171
|
185
|
(
34
|
)
|
||||||||
Net
income
|
$
|
1,080
|
$
|
756
|
$
|
854
|
$
|
525
|
|||||
Basic
earnings per common share
|
$
|
0.72
|
$
|
0.51
|
$
|
0.57
|
$
|
0.35
|
|||||
Earnings
per common share assuming dilution
|
$
|
0.72
|
$
|
0.50
|
$
|
0.57
|
$
|
0.35
|
|||||
2005
Quarters Ended
|
|||||||||||||
Mar
31
|
|
Jun
30
|
|
Sep
30
|
|
Dec
31
|
|||||||
Interest
and dividend income
|
$
|
7,833
|
$
|
7,742
|
$
|
8,177
|
$
|
8,352
|
|||||
Interest
expense
|
1,896
|
2,068
|
2,342
|
2,622
|
|||||||||
Net
interest and dividend income
|
5,937
|
5,674
|
5,835
|
5,730
|
|||||||||
Provision
for loan losses
|
75
|
-
|
-
|
-
|
|||||||||
Noninterest
income
|
987
|
1,295
|
1,337
|
377
|
|||||||||
Noninterest
expense
|
5,612
|
5,752
|
5,946
|
6,272
|
|||||||||
Income
before taxes
|
1,237
|
1,217
|
1,226
|
(165
|
)
|
||||||||
Income
tax expense (benefit)
|
414
|
313
|
349
|
(
234
|
)
|
||||||||
Net
income
|
$
|
823
|
$
|
904
|
$
|
877
|
$
|
69
|
|||||
Basic
earnings per common share
|
$
|
0.55
|
$
|
0.60
|
$
|
0.58
|
$
|
0.05
|
|||||
Earnings
per common share assuming dilution
|
$
|
0.54
|
$
|
0.60
|
$
|
0.58
|
$
|
0.05
|
Signature
|
Title
|
Date
|
/S/
William J. Woodward
William
J. Woodward
|
Chairman
of the Board, President, and CEO (Principal Executive
Officer)
|
March
22, 2007
|
/S/
Richard P. Orsillo
Richard
P. Orsillo
|
Senior
Vice President and Chief Financial Officer (Principal Financial and
Accounting Officer)
|
March
22, 2007
|
/S/
John H. Noyes
John
H. Noyes
|
Director
|
March
27, 2007
|
/S/
Barry J. Kelley
Barry
J. Kelley
|
Director
|
March
22, 2007
|
/S/
Randall G. Labnon
Randall
G. Labnon
|
Director
|
March
26, 2007
|
/S/
Brien L. Ward
Brien
L. Ward
|
Director
|
March
22, 2007
|
/S/
Arnold P. Hanson, Jr.
Arnold
P. Hanson, Jr.
|
Director
|
March
22, 2007
|
/S/
Frederick C. Anderson
Frederick
C. Anderson
|
Director
|
March
27, 2007
|
/S/
Stephen G. Boucher
Stephen
G. Boucher
|
Director
|
March
26, 2007
|
/S/
Fletcher W. Adams
Fletcher
W. Adams
|
Director
|
March
27, 2007
|
2.1
|
Agreement
and Plan of Merger, dated as of March 14, 1997, by and among Northway
Financial, Inc., The Berlin City Bank, Pemi Bancorp, Inc. and Pemigewasset
National Bank (the "Merger Agreement") (incorporated by reference
to
Exhibit 2.1 to Registration Statement No.
333-33033).
|
3.1
|
Amended
and Restated Articles of Incorporation of Northway Financial, Inc.
(incorporated by reference to Exhibit 3.1 to Registration Statement
No.
333-33033).
|
3.2
|
By-laws
of Northway Financial, Inc. (incorporated by reference to Exhibit
3.2 to
the Company’s Annual Report on Form 10-K for the year ended
2005).
|
4
|
Form
of Certificate representing the Company Common Stock (reference is
also
made to Exhibits 3.1 and 3.2) (incorporated by reference to Exhibit
4 to
Registration Statement No.
333-33033).
|
10.1
|
Employment
Agreement for William J. Woodward (incorporated by reference to Exhibit
10.1 to the Company’s Annual Report on Form 10-K for the year ended
2005).
(2)
|
10.2
|
Amendment
to the Employment Agreement for William J. Woodward (incorporated
by
reference to Exhibit 10.3 to the Company’s Annual Report on Form 10-K for
the year ended 2005).
(2)
|
10.3
|
Northway
Financial, Inc. 1999 Stock Option and Grant Plan (incorporated by
reference to
|
Exhibit
4.1 to Registration Statement No. 333-83571 dated July 23,1999).
(2)
|
10.4
|
Form
of Key Employee Agreement (incorporated by reference to Exhibit 10.7
to
the Company’s Annual Report on Form 10-K for the year ended
2005).(2)
|
10.5
|
Supplemental
Executive Retirement Plan. (incorporated by reference to Exhibit
10.8 to
the Company’s Annual Report on Form 10-K for the year ended
2003).
|