NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE AMERGER BETWEEN
GREAT PEE DEE BANCORP, INC. AND FIRST BANCORP
On July 12, 2007, Great Pee Dee Bancorp, Inc. entered into a merger agreement with First Bancorp.
Pursuant to the agreement, Great Pee Dee will be merged with and into First Bancorp. Under the terms of the merger agreement, each share of Great Pee Dee common stock issued and outstanding at the effective time of the merger will be converted into
and exchanged for the right to receive 1.15 shares of First Bancorp common stock. The total transaction price is valued at approximately $38.2 million. Closing of the merger, which is expected to occur in the fourth quarter of 2007 or the first
quarter of 2008, is subject to certain conditions, including the approval of the shareholders of Great Pee Dee, regulatory approvals, and other customary closing conditions. The Banks offices will become branch offices of First Bank, the
wholly-owned subsidiary of First Bancorp.
NOTE BSIGNIFICANT ACCOUNTING POLICIES
Organization and Operations
On December 31, 1997, pursuant to a Plan of Conversion which was approved by its
members and regulators, Sentry Bank & Trust (Sentry or the Bank), formerly First Federal Savings and Loan Association of Cheraw, converted from a federally chartered mutual savings and loan association to a
federally-chartered stock savings association (the Conversion) and became a wholly-owned subsidiary of Great Pee Dee Bancorp, Inc. (Great Pee Dee or Parent). Great Pee Dee was formed to acquire all of the common
stock of Sentry Bank & Trust upon its conversion to stock form. Great Pee Dee has no operations and conducts no business on its own other than owning its subsidiary, investing in liquid assets and lending funds to the Employee Stock
Ownership Plan (the ESOP) which was formed in connection with the Conversion. The consolidated entity is hereafter referred to as the Company.
Nature of Business
Sentry maintains offices in Cheraw and Florence, South Carolina. The Bank conducts its primary
business in Chesterfield, Marlboro and Florence Counties, South Carolina. The Bank is primarily engaged in the business of attracting deposits from the general public and using such deposits to make mortgage loans secured by one-to-four family
residential and commercial real estate loans within its primary market area. The Bank also makes home improvement loans, multi-family residential loans, construction loans, commercial loans, automobile loans and loans secured by deposit accounts.
Sentry has been and intends to continue to be a community-oriented financial institution offering a variety of financial services to meet the needs of the communities it serves.
Basis of Presentation
The accompanying consolidated financial statements include the accounts of the Parent and its
subsidiary, together referred to as the Company. All significant inter-company transactions and balances are eliminated in consolidation.
The
accounting and reporting policies of Sentry follow accounting principles generally accepted in the United States of America and general practices within the banking industry. The following is a summary of the more significant accounting policies.
Cash and Cash Equivalents
For purposes of the
consolidated statements of cash flows, cash and cash equivalents include cash on hand and in banks, interest-earning balances in other banks, and federal funds sold.
- 34 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE BSIGNIFICANT
ACCOUNTING POLICIES (Continued)
Use of Estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Material estimates that are particularly sensitive to significant change relate to the determination of the allowance for loan losses and the valuation of real estate acquired in connection with foreclosures or in satisfaction of loans.
Investment Securities
Available-for-sale securities are reported
at fair value and consist of bonds, notes and mortgage-backed securities not classified as trading securities or as held-to-maturity securities. Unrealized holding gains and losses on available-for-sale securities are reported as a net amount in
other comprehensive income. Gains and losses on the sale of available-for-sale securities are determined using the specific-identification method. Declines in the fair value of individual available-for-sale securities below their cost that are other
than temporary would result in write-downs of the individual securities to their fair value. Such write-downs would be included in income as realized losses. In estimating other-than-temporary impairment losses, management considers (1) the
length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Company to retain its investment in the issuer of a
period of time sufficient to allow for any anticipated recovery in fair value. Premiums and discounts are recognized in interest income using the interest method over the terms of the securities.
Loans Held for Sale
Mortgage loans originated and intended for sale
in the secondary market or to other investors (See Note P) are carried at the lower of aggregate cost or fair value as determined by aggregate outstanding commitments from investors or current investor yield requirements. Net unrealized losses are
recognized through a valuation allowance by charges to income.
Mortgage loans held for sale are generally sold with servicing rights released. The
carrying value of mortgage loans sold is reduced by loan origination fees received from the borrower. Gains or losses on sales of mortgage loans are recognized based upon the difference between the selling price (including investor yield
requirements and servicing released premiums) and the carrying value of the related mortgage loans sold.
Loans Receivable
The Company grants mortgage, commercial and consumer loans to customers. A substantial portion of the loan portfolio is represented by mortgage loans throughout its
primary market area. The ability of the Companys debtors to honor their contracts is dependent upon the real estate and general economic conditions in this area.
Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off generally are reported at their outstanding unpaid principal balances adjusted for charge-offs, the
allowance for loan losses, and any deferred fees or costs on originated loans. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment
of the related loan yield using the interest method.
- 35 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE BSIGNIFICANT
ACCOUNTING POLICIES (Continued)
Allowance for Loan Losses
The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the uncollectibility of a
loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. Loans carried in a non-accrual status are generally collateralized, and probable future losses are considered in the determination of the allowance for loan
losses.
The allowance for loan losses is evaluated on a regular basis by management and is based upon managements periodic review of the
collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrowers ability to repay, estimated value of any underlying collateral and prevailing economic
conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
The allowance consists of specific, general and unallocated components. The specific component relates to loans that are classified as either doubtful, substandard or special mention. For such loans that are also classified as impaired, an
allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-classified loans and is based on historical
loss experience adjusted for qualitative factors. An unallocated component is maintained to cover uncertainties that could affect managements estimate of probable losses. The unallocated component of the allowance reflects the margin of
imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.
A loan is
considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors
considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due.
Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case
basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrowers prior payment record, and the amount of the shortfall in relation to
the principal and interest owed. Impairment is measured on a loan by loan basis for loans by either the present value of expected future cash flows discounted at the loans effective interest rate or the fair value of the collateral if the loan
is collateral dependent.
Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not
separately identify individual consumer and certain residential loans for impairment disclosures.
- 36 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE BSIGNIFICANT
ACCOUNTING POLICIES (Continued)
Off-Balance Sheet Credit Related Financial Instruments
In the ordinary course of business, the Company has entered into commitments to extend credit, including mortgage loan commitments, home equity line commitments, and
letters of credit. Such financial instruments are recorded when they are funded.
Rate Lock and Sales Commitments
Loan commitments related to the origination or acquisition of mortgage loans that will be held for sale must be accounted for as derivative instruments. The Company
enters into commitments to originate loans whereby the interest rate on the loan is determined prior to funding (rate lock commitments). Rate lock commitments on mortgage loans that are intended to be sold are considered to be derivatives. Fair
value is based on fees currently charged to enter into similar agreements, and for fixed-rate commitments also considers the difference between current levels of interest rates and the committed rates. It has been determined that the value of these
commitments is not significant and has not been recognized in these consolidated financial statements.
The Company has entered into agreements to
sell certain of the loans at a stated interest rate. These sales commitments are considered to be derivatives. Fair value is based upon the difference between the current levels of interest rates for similar loans and the rate on the loan
committed to be sold. It has been determined that the value of these commitments is not significant and has not been recognized in these consolidated financial statements.
Premises and Equipment
Land is carried at cost. Buildings and equipment are carried at cost less accumulated
depreciation, calculated on the straight-line method over the estimated useful life of the related assets ranging from 40 years for buildings and 3 to 15 years for equipment.
Expenditures for maintenance and repairs are charged to expense as incurred, while those for improvements are capitalized. The costs and accumulated depreciation relating to premises and equipment retired or otherwise
disposed of are eliminated from the accounts, and any resulting gains or losses are credited or charged to income.
Restricted Stock
Investments in stock of the Federal Home Loan Bank of Atlanta (FHLB) are required by law of every member. This investment is carried at cost since redemption
of this stock has historically been at par. No ready market exists for the stock and it has no quoted market value. Due to the redemption requirements of the Federal Home Loan Bank no impairment exists in this stock.
Real Estate
Real estate acquired in settlement of loans is held for
sale and is initially recorded at fair value at the date of foreclosure. Fair values at foreclosure are based on appraisals less estimated selling costs. Losses arising at the time of acquisition of foreclosed properties are charged against the
allowance for loan losses. Subsequent gains and losses are provided by a charge to income in the period in which the need arises.
Real estate acquired and
held for sale is initially recorded at the purchase price at the date of acquisition. Gains and losses on the sale of other real estate owned and subsequent write-downs from periodic reevaluation of fair value are charged to other operating income.
- 37 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE BSIGNIFICANT
ACCOUNTING POLICIES (Continued)
Intangible Assets
All of the Companys intangible assets were recorded in connection with its purchase in March of 2000 of a branch office in Florence, South Carolina, and is accounted for in accordance with Statement of Financial Accounting Standards
(SFAS) No. 72,
Accounting for Certain Acquisitions of Banking or Thrift Institutions,
as amended by SFAS No. 147,
Acquisition of Certain Financial Institutions.
As a result, none of those intangible assets constitutes
goodwill that must cease to be amortized under the provisions of SFAS No. 142,
Goodwill and Other Intangible Assets
.
In connection with the
March 2000 acquisition of a branch office in Florence, South Carolina, the Company recorded for $250,000 a non-compete agreement and recorded deposit-related intangible assets of $1,850,000. The non-compete agreement has been fully amortized. The
deposit-related intangible assets are being amortized using the straight-line method over ten years, ending June 30, 2010.
Income Taxes
Deferred tax assets and liabilities are recorded for the future tax consequences attributable to differences between the financial statement carrying
amounts of existing assets and liabilities and their respective tax bases. Future tax benefits are recognized to the extent that realization of such benefits is more likely than not. Deferred tax assets and liabilities are measured using enacted tax
rates expected to apply to taxable income in the years in which the assets and liabilities are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income tax expense in the
period that includes the enactment date.
In the event the future tax consequences of differences between the financial reporting bases and the tax bases
of the Companys assets and liabilities result in deferred tax assets, applicable accounting standards require an evaluation of the probability of being able to realize the future benefits indicated by such assets. A valuation allowance is
provided when it is more likely than not that some portion or all of the deferred tax assets will not be realized. In assessing the realizability of the deferred tax assets, management considers the scheduled reversals of deferred tax liabilities,
projected future taxable income, and tax planning strategies.
A deferred tax liability is not recognized for portions of the allowance for loan losses for
income tax purposes in excess of the financial statement balance, as described in Note K. Such a deferred tax liability will only be recognized when it becomes apparent that those temporary differences will reverse in the foreseeable future.
Interest Income
The accrual of interest on loans is
discontinued at the time the loan is 90 days past due or impaired unless the credit is well-secured and in process of collection. Past due status is based on contractual terms of the loan. In all cases, loans are placed on non-accrual or charged-off
at an earlier date if collection of principal or interest is considered doubtful according to internal evaluation policies.
All interest accrued but not
collected for loans that are placed on non-accrual or charged off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned
to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
- 38 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE BSIGNIFICANT
ACCOUNTING POLICIES (Continued)
Interest Income (Continued)
Loans are also placed on non-accrual status in cases where it is uncertain as to whether the borrower can satisfy the contractual terms of the loan agreement. Amounts received on non-accrual loans generally are applied first to interest and
then to principal only after all past due interest has been collected. Restructured loans are those for which concessions, including the reduction of interest rates below a rate otherwise available to that borrower or the deferral of interest or
principal have been granted due to the borrowers weakened financial condition. Interest is accrued on restructured loans at the restructured rates when it is anticipated that no loss of original principal will occur.
Non-Interest Income
The primary sources of non-interest income are
service charges on deposit accounts, gains on sale of loans held for sale and investment services income. Deposit service charges are collected and recognized on a daily basis when the related activity to generate the revenue occurs. Gains on sale
of loans held for sale are recognized at the time of sale to a third-party and the loan is derecognized. See the policy note on loans held for sale for additional information. Investment services revenue is recognized monthly based upon commission
remittances from our clearing broker.
Advertising Expense
Advertising and public relations costs are generally expensed as incurred. External costs incurred in producing media advertising are expensed the first time the advertising takes place. External costs relating to direct mailing costs are
expensed in the period in which the direct mailings are sent. Advertising and public relations costs of $156,687 and $107,659 were included in the Companys results of operations for 2007 and 2006, respectively.
Stock Compensation Plans
Effective July 1, 2006, the Company
adopted Statement of Financial Accounting Standards (SFAS) No. 123 (revised 2004),
Share-Based Payment
, (SFAS No. 123R) which was issued by the Financial Accounting Standards Board (FASB) in
December 2004. SFAS No. 123R revises SFAS No. 123
Accounting for Stock Based Compensation
, and supersedes Accounting Principles Bulletin (APB) No. 25,
Accounting for Stock Issued to
Employees
, (APB No. 25) and its related interpretations. SFAS No. 123R requires recognition of the cost of employee services received in exchange for an award of equity instruments in the financial statements over the period the
employee is required to perform the services in exchange for the award (presumptively the vesting period). SFAS No. 123R also requires measurement of the cost of employee services received in exchange for an award based on the grant-date fair
value of the award. SFAS No. 123R also amends SFAS No. 95
Statement of Cash Flows
, to require that excess tax benefits be reported as financing cash inflows, rather than as a reduction of taxes paid, which is included
within operating cash flows.
The Company adopted SFAS No. 123R using the modified prospective application as permitted under SFAS No. 123R.
Accordingly, prior period amounts have not been restated. Under this application, the Company is required to record compensation expense for all awards granted after the date of adoption and for the unvested portion of previously granted awards that
remain outstanding at the date of adoption.
Prior to the adoption of SFAS No. 123R, the Company used the intrinsic value method as prescribed by APB
No. 25 and thus recognized no compensation expense for options granted with exercise prices equal to the fair market value of the Companys common stock on the date of grant.
- 39 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE BSIGNIFICANT
ACCOUNTING POLICIES (Continued)
Earnings Per Common Share
Basic earnings per share represent income available to common shareholders divided by the weighted-average number of common shares outstanding during the period. In accordance with accounting principles generally accepted in the United
States of America, Employee Stock Ownership Plan (ESOP) shares are only considered outstanding for earnings per share calculations when they are earned or committed to be released. Diluted earnings per share reflect additional common
shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Anti-dilutive options have been excluded form the computation.
Approximately 79,000 options were anti-dilutive for the fiscal year ending June 30, 2007. Potential common shares that may be issued by the Company relate to outstanding stock options and restricted stock are determined using the treasury stock
method.
Earnings per common share have been computed based on the following:
|
|
|
|
|
|
|
Years Ended June 30,
|
|
|
2007
|
|
2006
|
Average number of common shares outstanding used to calculate basic earnings per common share
|
|
1,721,618
|
|
1,722,867
|
Effect of dilutive options and restricted stock
|
|
4,541
|
|
7,024
|
|
|
|
|
|
Average number of common shares outstanding used to calculate diluted earnings per common share
|
|
1,726,159
|
|
1,729,891
|
|
|
|
|
|
Comprehensive Income
Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities,
are reported as a separate component of the stockholders equity section of the balance sheet, such items, along with net income, are components of comprehensive income.
The components of other comprehensive loss and related tax effects are as follows:
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Unrealized holding gains (losses) on available-for-sale securities
|
|
$
|
296,598
|
|
|
$
|
(609,185
|
)
|
Tax effect
|
|
|
(112,906
|
)
|
|
|
233,763
|
|
Reclassification adjustment for losses realized in income
|
|
|
6,993
|
|
|
|
143,640
|
|
Tax effect
|
|
|
(2,657
|
)
|
|
|
(55,120
|
)
|
|
|
|
|
|
|
|
|
|
Net of tax amount
|
|
$
|
188,028
|
|
|
$
|
(286,902
|
)
|
|
|
|
|
|
|
|
|
|
- 40 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE BSIGNIFICANT
ACCOUNTING POLICIES (Continued)
Recent Accounting Pronouncements
The following is a summary of recent authoritative pronouncements that could impact the accounting, reporting, and / or disclosure of financial information by the Company.
In February 2006, the FASB issued SFAS No. 155,
Accounting for Certain Hybrid Financial Instrumentsan amendment of FASB Statements No. 133 and
140.
This Statement amends SFAS No. 133,
Accounting for Derivative Instruments and Hedging Activities,
and SFAS No. 140,
Accounting for Transfers and Servicing of Financial Assets and Extinguishments
of Liabilities.
This Statement resolves issues addressed in SFAS No. 133 Implementation Issue No. D1,
Application of Statement 133 to Beneficial Interests in Securitized Financial
Assets. SFAS No. 155 is
effective for all financial instruments acquired or issued after the beginning of an entitys first fiscal year that begins after September 15, 2006. The Company does not believe that the adoption of SFAS No. 155 will have a material
impact on its financial position, results of operations and cash flows.
In March 2006, the FASB issued SFAS No. 156,
Accounting for
Servicing of Financial Assetsan amendment of FASB Statement No. 140
. This Statement amends FASB No. 140,
Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities,
with
respect to the accounting for separately recognized servicing assets and servicing liabilities. SFAS No. 156 requires an entity to recognize a servicing asset or servicing liability each time it undertakes an obligation to service a financial
asset by entering into a servicing contract; requires all separately recognized servicing assets and servicing liabilities to be initially measured at fair value, if practicable; permits an entity to choose its subsequent measurement methods for
each class of separately recognized servicing assets and servicing liabilities; at its initial adoption, permits a one-time reclassification of available-for-sale securities to trading securities by entities with recognized servicing rights, without
calling into question the treatment of other available-for-sale securities under Statement 115, provided that the available-for-sale securities are identified in some manner as offsetting the entitys exposure to changes in fair value of
servicing assets or servicing liabilities that a servicer elects to subsequently measure at fair value; and requires separate presentation of servicing assets and servicing liabilities subsequently measured at fair value in the statement of
financial position and additional disclosures for all separately recognized servicing assets and servicing liabilities. SFAS No. 156 is effective as of the beginning of its first fiscal year that begins after September 15, 2006. The
Company does not believe the adoption of SFAS No. 156 will have a material impact on its financial position, results of operations and cash flows.
In
September 2006, the FASB issued SFAS No. 157
Fair Value Measurements
, which enhances existing guidance for measuring assets and liabilities using fair value and requires additional disclosure about the use of fair value for
measurement. The Statement is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. The Company has not yet evaluated the impact of SFAS No. 157.
- 41 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE BSIGNIFICANT
ACCOUNTING POLICIES (Continued)
Recent Accounting Pronouncements (Continued)
In September 2006, the FASB issued SFAS No. 158,
Employers Accounting for Defined Benefit Pension and Other Postretirement Plans
, which amends SFAS No. 87 and SFAS No. 106 to
require recognition of the overfunded or underfunded status of pension and other postretirement benefit plans on the balance sheet. Under SFAS No. 158, gains and losses, prior service costs and credits, and any remaining transition amounts
under SFAS No. 87 and SFAS No. 106 that have not yet been recognized through net periodic benefit cost will be recognized in accumulated other comprehensive income, net of tax effects, until they are amortized as a component of net
periodic cost. The measurement date the date at which the benefit obligation and plan assets are measured is required to be the companys fiscal year end. SFAS No. 158 is effective for publicly held companies for
fiscal years ending after December 15, 2006, except for the measurement date provisions, which are effective for fiscal years ending after December 15, 2008. The Company does not have a defined benefit pension plan. Therefore, SFAS
No. 158 will not impact the Companys consolidated financial statements.
In February 2007, the FASB issued SFAS No. 159,
The Fair
Value Option for Financial Assets and Financial Liabilities
Including an amendment of SFAS No. 115. This statement permits, but does not require, entities to measure many financial instruments at fair value. The objective is to
provide entities with an opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. Entities electing this option will apply it
when the entity first recognizes an eligible instrument and will report unrealized gains and losses on such instruments in current earnings. This statement 1) applies to all entities, 2) specifies certain election dates, 3) can be applied on an
instrumentbyinstrument basis with some exceptions, 4) is irrevocable and 5) applies only to entire instruments. One exception is demand deposit liabilities which are explicitly excluded as qualifying for fair value. With respect to SFAS
No. 115, available for sale and held to maturity securities at the effective date are eligible for the fair value option at that date. If the fair value option is elected for those securities at the effective date, cumulative unrealized gains
and losses at that date shall be included in the cumulativeeffect adjustment and thereafter, such securities will be accounted for as trading securities. SFAS No. 159 is effective for financial statements issued for fiscal years beginning
after November 15, 2007, and interim periods within those fiscal years. SFAS No. 159 does contain an early election option that would allow the Company to elect the fair value option for existing eligible items as of the beginning of a
fiscal year that begins on or before November 15, 2007. The Company has not early adopted SFAS 159 and does not expect the adoption of SFAS 159 to materially impact the Companys consolidated financial statements.
- 42 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE BSIGNIFICANT
ACCOUNTING POLICIES (Continued)
Recent Accounting Pronouncements (Continued)
In September 2006, the FASB ratified the consensus reached related to EITF No. 065, Accounting for Purchases of Life InsuranceDetermining the Amount That Could Be Realized in Accordance with
FASB Technical Bulletin No. 854, Accounting for Purchases of Life Insurance. EITF No. 065 states that a policyholder should consider any additional amounts included in the contractual terms of the insurance policy other
than the cash surrender value in determining the amount that could be realized under the insurance contract. EITF No. 065 also states that a policyholder should determine the amount that could be realized under the life insurance contract
assuming the surrender of an individuallife by individuallife policy (or certificate by certificate in a group policy). EITF No. 065 is effective for fiscal years beginning after December 15, 2006. EITF No. 06-5 will
not impact the Companys consolidated financial statements
In July 2006, the FASB issued Financial Interpretation No. 48,
Accounting
for Uncertainty in Income Taxes-an interpretation of FASB Statement No. 109
(FIN 48), which is a change in accounting for income taxes. FIN 48 specifies how tax benefits for uncertain tax positions are to be recognized,
measured, and derecognized in financial statements; requires certain disclosures of uncertain tax matters; specifies how reserves for uncertain tax positions should be classified on the balance sheet; and provides transition and interim period
guidance, among other provisions. FIN 48 is effective for fiscal years beginning after December 15, 2006 and as a result, is effective for the Company in the first quarter of fiscal 2008. The Company is currently evaluating the impact of FIN 48
on its consolidated financial statements.
Reclassifications
Certain items were reclassified in the June 30, 2006 financial statements to be consistent with the June 30, 2007 presentation. The reclassifications had no impact upon net income or stockholders
equity as previously recorded.
NOTE CINVESTMENT SECURITIES
The following is a summary of the securities portfolios by major classification:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2007
|
|
|
Amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Fair value
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust preferred securities
|
|
$
|
544,751
|
|
$
|
3,348
|
|
$
|
17,980
|
|
$
|
530,119
|
Government sponsored enterprise securities
|
|
|
3,900,000
|
|
|
|
|
|
48,526
|
|
|
3,851,474
|
Municipal securities
|
|
|
919,927
|
|
|
|
|
|
9,182
|
|
|
910,745
|
Mortgage-backed securities
|
|
|
15,436,160
|
|
|
|
|
|
703,257
|
|
|
14,732,903
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
20,800,838
|
|
$
|
3,348
|
|
$
|
778,945
|
|
$
|
20,025,241
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 43 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE CINVESTMENT
SECURITIES (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2006
|
|
|
Amortized
cost
|
|
Gross
unrealized
gains
|
|
Gross
unrealized
losses
|
|
Fair value
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust preferred securities
|
|
$
|
519,421
|
|
$
|
160
|
|
$
|
25,154
|
|
$
|
494,427
|
Government sponsored enterprise securities
|
|
|
5,400,000
|
|
|
|
|
|
116,344
|
|
|
5,283,656
|
Municipal securities
|
|
|
1,020,692
|
|
|
|
|
|
13,140
|
|
|
1,007,552
|
Mortgage-backed securities
|
|
|
14,626,549
|
|
|
|
|
|
924,710
|
|
|
13,701,839
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
21,566,662
|
|
$
|
160
|
|
$
|
1,079,348
|
|
$
|
20,487,474
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The amortized cost and fair values of debt securities available for sale at June 30, 2007 by contractual
maturity are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
|
|
|
|
|
|
|
|
|
Securities Available-for-Sale
|
|
|
Amortized
cost
|
|
Fair value
|
Due in one year or less
|
|
$
|
3,000,000
|
|
$
|
2,960,850
|
Due after one year through five years
|
|
|
3,081,971
|
|
|
2,978,378
|
Due after five years through ten years
|
|
|
4,342,271
|
|
|
4,144,128
|
Due after ten years
|
|
|
10,376,596
|
|
|
9,941,885
|
|
|
|
|
|
|
|
|
|
$
|
20,800,838
|
|
|
$20,025,241
|
|
|
|
|
|
|
|
The fair value of securities with unrealized losses at June 30, 2007 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months
|
|
More than 12 Months
|
|
|
Estimated
fair value
|
|
Unrealized
losses
|
|
Estimated
fair value
|
|
Unrealized
losses
|
Government sponsored enterprise securities
|
|
$
|
|
|
$
|
|
|
$
|
3,851,474
|
|
$
|
48,526
|
Mortgage backed securities
|
|
|
1,436,039
|
|
|
24,985
|
|
|
11,332,571
|
|
|
678,272
|
Municipals securities
|
|
|
810,745
|
|
|
9,182
|
|
|
|
|
|
|
Trust preferred securities
|
|
|
252,145
|
|
|
7,855
|
|
|
89,875
|
|
|
10,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
2,498,929
|
|
$
|
42,022
|
|
$
|
15,273,920
|
|
$
|
736,923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- 44 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE CINVESTMENT
SECURITIES (Continued)
The fair value of securities with unrealized losses at June 30, 2006 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months
|
|
More than 12 Months
|
|
|
Estimated
fair value
|
|
Unrealized
losses
|
|
Estimated
fair value
|
|
Unrealized
losses
|
Government sponsored enterprise
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities
|
|
$
|
980,000
|
|
$
|
20,000
|
|
$
|
4,303,656
|
|
$
|
96,344
|
Mortgage backed securities
|
|
|
|
|
|
|
|
|
13,701,840
|
|
|
924,710
|
Municipals securities
|
|
|
812,787
|
|
|
7,905
|
|
|
194,764
|
|
|
5,235
|
Trust preferred securities
|
|
|
68,355
|
|
|
6,645
|
|
|
256,491
|
|
|
18,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,861,142
|
|
$
|
34,550
|
|
$
|
18,456,751
|
|
$
|
1,044,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management of the Company believes all unrealized losses as of June 30, 2007 and 2006 represent temporary
impairment. Approximately 94.6% of the unrealized losses, or 11 individual securities, consisted of securities in a continuous loss position for 12 months or more as of June 30, 2007 and approximately 96.8% of the unrealized losses, or 10
individual securities, consisted of securities in a continuous loss position for 12 months or more as of June 30, 2006. The Company has the ability and intends to hold these securities until recovery. The Company believes, based on industry
analysis reports and credit ratings, that the deterioration in value is attributable to changes in market interest rates and not in credit quality of the issuer and therefore, these losses are not considered other-than-temporary.
Proceeds from sales of available-for-sale securities during the year ended June 30, 2007 were $293,007 that resulted in gross realized losses of $6,993. Proceeds
from sales of available-for-sale securities during the year ended June 30, 2006 were $4,756,360 that resulted in gross realized losses of $143,640. Securities with a par of $8,329,180 and $11,400,000 and a fair value of $7,916,781 and
$10,909,302 at June 30, 2007 and 2006 respectively, were pledged to secure public monies on deposit as required by law.
- 45 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE DLOANS
RECEIVABLE
Loans receivable consist of the following:
|
|
|
|
|
|
|
|
|
2007
|
|
2006
|
Type of loan:
|
|
|
|
|
|
|
Real estate loans:
|
|
|
|
|
|
|
1-to-4 family residential
|
|
$
|
66,198,626
|
|
$
|
65,417,553
|
Commercial
|
|
|
59,019,691
|
|
|
61,345,237
|
Construction and land
|
|
|
31,502,345
|
|
|
27,570,247
|
Home improvement loans
|
|
|
9,651,177
|
|
|
10,098,347
|
|
|
|
|
|
|
|
Total real estate loans
|
|
|
166,371,839
|
|
|
164,431,384
|
|
|
|
|
|
|
|
Other loans:
|
|
|
|
|
|
|
Commercial
|
|
|
7,819,761
|
|
|
7,769,767
|
Consumer
|
|
|
3,643,336
|
|
|
4,669,864
|
Loans secured by deposits
|
|
|
1,052,279
|
|
|
553,332
|
|
|
|
|
|
|
|
Total other loans
|
|
|
12,515,376
|
|
|
12,992,963
|
|
|
|
|
|
|
|
Subtotal
|
|
|
178,887,215
|
|
|
177,424,347
|
Less:
|
|
|
|
|
|
|
Deferred loan origination fees, net of costs
|
|
|
200,553
|
|
|
248,726
|
|
|
|
|
|
|
|
Total loans
|
|
$
|
178,686,662
|
|
$
|
177,175,621
|
|
|
|
|
|
|
|
The allowance for loan losses is summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Balance at beginning of year
|
|
$
|
1,901,034
|
|
|
$
|
1,593,223
|
|
Provision for loan losses
|
|
|
167,500
|
|
|
|
362,500
|
|
Charge-offs
|
|
|
(133,638
|
)
|
|
|
(85,475
|
)
|
Recoveries
|
|
|
3,101
|
|
|
|
30,786
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year
|
|
$
|
1,937,997
|
|
|
$
|
1,901,034
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2007 and 2006, the recorded investment in loans considered impaired in accordance with SFAS
No. 114 totaled $1.2 million and $555,000, respectively, with corresponding valuation allowances of $98,000 and $54,000, respectively. For the years ended June 30, 2007 and 2006, the average recorded investment in impaired loans was
approximately $743,000 and $964,000, respectively. Interest income that was foregone on impaired loans for the years ended June 30, 2007, and 2006 amounted to approximately $50,000 and $30,000, respectively.
Non-accrual loans at June 30, 2007 and 2006 were approximately $1.2 million and $555,000, respectively. No loans past due 90 days were accruing interest.
- 46 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE DLOANS
RECEIVABLE (Continued)
The Bank has had loan transactions with its directors and executive officers. Such loans were made in the ordinary course of
business and also on substantially the same terms and collateral as those comparable transactions prevailing at the time and did not involve more than the normal risk of collectibility or present other unfavorable features. A summary of related
party loan transactions is as follows:
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
Balance at beginning of year
|
|
$
|
3,438,734
|
|
|
$
|
3,347,040
|
Net borrowings, (repayments) during the year
|
|
|
(357,362
|
)
|
|
|
91,694
|
|
|
|
|
|
|
|
|
Balance at end of year
|
|
$
|
3,081,372
|
|
|
$
|
3,438,734
|
|
|
|
|
|
|
|
|
NOTE EPREMISES AND EQUIPMENT
Premises and equipment for the years ended on June 30 consist of the following:
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Land
|
|
$
|
1,591,670
|
|
|
$
|
1,591,670
|
|
Building and improvements
|
|
|
3,456,867
|
|
|
|
3,331,692
|
|
Furniture and equipment
|
|
|
1,938,203
|
|
|
|
1,863,835
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,986,740
|
|
|
|
6,787,197
|
|
Accumulated depreciation
|
|
|
(2,084,927
|
)
|
|
|
(1,769,729
|
)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
4,901,813
|
|
|
$
|
5,017,468
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense for the years ended June 30, 2007 and 2006 amounted to $315,198 and $324,759,
respectively.
The Bank has a non-cancelable operating lease for the land on which its Florence branch is located. Future minimum rent commitments under
this lease are as follows:
|
|
|
|
2008
|
|
$
|
24,000
|
2009
|
|
|
24,000
|
2010
|
|
|
24,000
|
2011
|
|
|
24,000
|
2012
|
|
|
30,750
|
Thereafter
|
|
|
140,250
|
|
|
|
|
|
|
$
|
267,000
|
|
|
|
|
The lease has an initial term of fifteen years with renewal options for two additional ten-year terms followed by
one additional five-year term. Total rent expense for the years ended June 30, 2007 and 2006 was $22,500 and $18,000, respectively.
- 47 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE FINTANGIBLE
ASSETS
The following is a summary of the approximate gross carrying amount and accumulated amortization of amortized intangible assets as of
June 30, 2007 and 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
2006
|
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
Deposit intangibles related to branch acquisition
|
|
$
|
1,850,000
|
|
$
|
1,356,000
|
|
$
|
1,850,000
|
|
$
|
1,171,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents the estimated amortization for intangible assets for each of the three fiscal years
ending June 30, 2010. These estimates are subject to change in future periods to the extent management determines it is necessary to make adjustments to the carrying value or estimated useful lives of amortized intangible assets.
|
|
|
|
|
|
Estimated
amortization
expense
|
2008
|
|
$
|
185,000
|
2009
|
|
|
185,000
|
2010
|
|
|
124,000
|
|
|
|
|
|
|
$
|
494,000
|
|
|
|
|
NOTE GDEPOSIT ACCOUNTS
A comparative summary of deposit accounts at June 30, 2007 and 2006 follows:
|
|
|
|
|
|
|
|
|
2007
|
|
2006
|
Demand accounts:
|
|
|
|
|
|
|
Non-interest bearing
|
|
$
|
8,379,470
|
|
$
|
8,841,298
|
Savings
|
|
|
2,582,525
|
|
|
2,865,257
|
Money market and NOW
|
|
|
28,232,885
|
|
|
26,638,207
|
|
|
|
|
|
|
|
Total demand accounts
|
|
|
39,194,880
|
|
|
38,344,762
|
Certificates of deposit
|
|
|
132,008,695
|
|
|
112,994,496
|
|
|
|
|
|
|
|
Total deposit accounts
|
|
$
|
171,203,575
|
|
$
|
151,339,258
|
|
|
|
|
|
|
|
- 48 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE GDEPOSIT
ACCOUNTS (Continued)
A summary of certificate accounts by maturity as of June 30, 2007 follows:
|
|
|
|
|
|
|
|
|
|
|
|
Less than
$100,000
|
|
$100,000
or more
|
|
Total
|
One year or less
|
|
$
|
38,853,839
|
|
$
|
53,585,962
|
|
$
|
92,439,801
|
More than one year to three years
|
|
|
12,038,086
|
|
|
24,941,778
|
|
|
36,979,864
|
More than three years to five years
|
|
|
464,785
|
|
|
2,108,847
|
|
|
2,573,632
|
More than five years
|
|
|
15,398
|
|
|
|
|
|
15,398
|
|
|
|
|
|
|
|
|
|
|
Total certificate accounts
|
|
$
|
51,372,108
|
|
$
|
80,636,587
|
|
$
|
132,008,695
|
|
|
|
|
|
|
|
|
|
|
Interest expense on deposits for the years ended June 30 is summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Savings accounts
|
|
$
|
19,335
|
|
|
$
|
21,668
|
|
Money market accounts and NOW
|
|
|
761,393
|
|
|
|
669,166
|
|
Certificates of deposit
|
|
|
5,518,767
|
|
|
|
4,084,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,299,495
|
|
|
|
4,774,941
|
|
Penalties for early withdrawal
|
|
|
(11,271
|
)
|
|
|
(19,356
|
)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
6,288,224
|
|
|
$
|
4,755,585
|
|
|
|
|
|
|
|
|
|
|
NOTE HBORROWINGS
The Bank had total short-term borrowings of $4,500,000 and $9,500,000 at June 30, 2007 and 2006, respectively. The borrowings consisted of advances from the Federal Home Loan Bank of Atlanta and federal funds purchased. The borrowings
carried rates ranging from 3.66% to 5.37% at June 30, 2007 and rates ranging from 3.97% to 5.45% as of June 30, 2006.
The Banks long-term
borrowings are all at fixed rates. The borrowings have stated interest rates and maturities as follows:
|
|
|
|
|
|
|
|
|
At June 30,
|
|
|
2007
|
|
2006
|
5.37% due on September 5, 2007
|
|
$
|
7,000,000
|
|
$
|
|
3.00% due on September 5, 2008, called September 5, 2006
|
|
|
|
|
|
10,000,000
|
4.21% due on December 12, 2011
|
|
|
1,800,000
|
|
|
|
5.32% due on May 28, 2008
|
|
|
2,000,000
|
|
|
|
4.51% due on April 20, 2012, callable April 20, 2009
|
|
|
7,500,000
|
|
|
|
3.66% due on August 10, 2015, called August 10, 2007
|
|
|
5,600,000
|
|
|
5,600,000
|
5.09% due on August 10, 2007
|
|
|
5,000,000
|
|
|
5,000,000
|
5.15% due on August 1, 2011
|
|
|
3,000,000
|
|
|
3,000,000
|
|
|
|
|
|
|
|
|
|
$
|
31,900,000
|
|
$
|
23,600,000
|
|
|
|
|
|
|
|
At June 30, 2007, the Bank has a $54.5 million available credit line from the Federal Home Loan Bank. All
advances are secured by a blanket-floating lien on the Banks 1-to-4 family residential mortgage loans. As of June 30, 2007 and 2006, the Bank had borrowed $36.4 million and $33.1 million, respectively, on this line.
The Bank also has an $8.1 million available credit line from its correspondent bank.
- 49 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE IEMPLOYEE AND
DIRECTOR BENEFIT PLANS
Stock-Based Compensation
The Company has three share-based compensation plans in effect at June 30, 2007. The compensation cost that has been charged against income for those plans was approximately $37,000 and $50,000 for the fiscal years ended June 30,
2007 and 2006 respectively. The Company recorded a $14,000 and $19,000 deferred tax benefit related to share-based compensation for the fiscal year ended June 30, 2007 and 2006, respectively.
At the Companys first annual meeting of stockholders held on January 7, 1999, the Companys stockholders approved the 1998 Recognition and Retention Plan
(the RRP). Under the RRP, 88,874 shares of common stock were reserved for issuance to key officers and directors with vesting of the awards determined at the time of the grant. Within the Plan, 81,392 shares have been granted as of
June 30, 2007, leaving 7,482 shares that can be granted.
At the Companys annual meeting held on January 7, 1999, the stockholders approved
the Great Pee Dee Bancorp, Inc. Stock Option Plan (the SOP). The SOP provides for the issuance to directors, officers and employees of the Bank options to purchase up to 242,233 shares of the Companys common stock. Options granted
to directors, executive officers, and employees vest over terms up to three years. All options will expire if not exercised within ten years from the date of grant. Within the Plan, 234,999 shares have been granted as of June 30, 2007, leaving
7,234 options that can be granted.
The 2003 Long Term Incentive Stock Benefit Plan was approved at the 2003 Annual Meeting and authorizes up to 88,388
shares of common stock to be granted in either stock options or stock awards for issuance to key officers and directors with vesting of the awards determined at the time of the grant. Within the Plan, 13,000 shares have been granted as of
June 30, 2007, leaving 75,388 options or shares that can be granted.
The share-based awards granted under the aforementioned Plans have similar
characteristics, except that some awards have been granted in options and certain awards have been granted in restricted stock. Therefore, the following disclosures have been disaggregated for the stock option and restricted stock awards of the
Plans due to their dissimilar characteristics.
The fair market value of each option award is estimated on the date of grant using the Black-Scholes option
pricing model. The Company granted 2,727 reload stock options for the fiscal ended June 30, 2007 and 2,239 reload stock options for the fiscal year ended June 30, 2006. The fair value of options granted was estimated to be $1.57 for
options granted in the year ended June 30, 2007 and $2.15 for options granted in the year ended June 30, 2006.
The risk-free interest rate is
based upon a U.S. Treasury instrument with a life that is similar to the expected life of the option grant. Expected volatility is based upon the historical volatility of the Company based upon trading history. The expected term of the options is
based upon the average life of previously issued stock options. The expected dividend yield is based upon current yield on date of grant. No post-vesting restrictions exist for these options. The following table illustrates the assumptions for the
Black-Scholes model used in determining the fair value of options granted to employees in the fiscal years ended June 30, 2007 and 2006.
- 50 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE IEMPLOYEE AND
DIRECTOR BENEFIT PLANS (Continued)
|
|
|
|
|
|
|
|
|
At June 30,
|
|
|
|
2007
|
|
|
2006
|
|
Dividend yield
|
|
4.30
|
%
|
|
4.00
|
%
|
Risk-free interest rate
|
|
4.75
|
%
|
|
5.00
|
%
|
Volatility
|
|
18.00
|
%
|
|
25.00
|
%
|
Expected life
|
|
2 Years
|
|
|
2 Years
|
|
A summary of option activity under the stock option plans for the fiscal year ended June 30, 2007 and 2006,
respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Weighted
average
exercise
price
|
|
Weighted
average
remaining
contractual
term
|
|
Aggregate
intrinsic
value
|
At June 30, 2006
|
|
125,515
|
|
|
$
|
15.70
|
|
|
|
|
|
Exercised
|
|
(7,612
|
)
|
|
|
11.17
|
|
|
|
|
|
Authorized
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
(9,170
|
)
|
|
|
17.29
|
|
|
|
|
|
Granted
|
|
2,727
|
|
|
|
16.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at June 30, 2007
|
|
111,460
|
|
|
$
|
15.89
|
|
2.3 Years
|
|
$
|
107,822
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at June 30, 2007
|
|
111,460
|
|
|
$
|
15.89
|
|
2.3 Years
|
|
$
|
107,822
|
|
|
|
|
|
|
|
|
|
|
|
|
For the fiscal years ended June 30, 2007 and 2006, respectively, the intrinsic value of options exercised was
approximately $35,000 and $17,000. The fair value of options vested for the fiscal years ended June 30, 2007 and 2006 was approximately $4,000 and $3,000, respectively.
Cash received from option exercises under all share-based payment arrangements for the fiscal year ended June 30, 2007 and 2006 was $42,000 and $6,000. The actual tax benefit in stockholders equity realized
for the tax deductions from option exercise of the share-based payment arrangements totaled approximately $9,000 for the fiscal year ended June 30, 2007 and $7,000 for the fiscal year ended June 30, 2006.
- 51 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE IEMPLOYEE AND
DIRECTOR BENEFIT PLANS (Continued)
Restricted Stock
A summary of the status of the Companys restricted stock as of fiscal year ended June 30, 2007 and is presented below:
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Weighted
average
grant date
fair value
|
Balance - June 30, 2006
|
|
3,000
|
|
|
$
|
17.05
|
Granted
|
|
4,000
|
|
|
|
15.45
|
Vested
|
|
(3,000
|
)
|
|
|
17.05
|
Forfeited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - June 30, 2007
|
|
4,000
|
|
|
$
|
15.45
|
|
|
|
|
|
|
|
The fair value of restricted stock vested over the fiscal years ended June 30, 2007 and 2006, respectively
was $33,000 and $50,000.
As of June 30, 2007, there was $47,600 of total unrecognized compensation costs related to non-vested share-based
compensation arrangements granted under all of the Companys stock benefit plans. That cost is expected to be recognized over a weighted-average period of 3.0 years.
The Company funds the option shares and restricted stock from authorized but unissued shares and treasury stock. The Company does not typically purchase shares to fulfill the obligations of the stock benefit plans.
Company policy does allow option holders to exercise options with seasoned shares.
The adoption of SFAS 123R and its fair value compensation cost
recognition provisions are different from the non-recognition provisions under SFAS 123 and the intrinsic value method for compensation cost allowed under APB 25. The effect (increase/ (decrease)) of the adoption of SFAS 123R is as follows: (In
thousands)
|
|
|
|
|
|
|
Year Ended
June 30, 2007
|
|
Income before income tax expense
|
|
$
|
(4
|
)
|
Net income
|
|
$
|
(3
|
)
|
Cash flow from operating activities
|
|
$
|
(9
|
)
|
Cash flow provided by financing activities
|
|
$
|
9
|
|
Basic earnings per share
|
|
$
|
|
|
Diluted earnings per share
|
|
$
|
|
|
- 52 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE IEMPLOYEE AND
DIRECTOR BENEFIT PLANS (Continued)
The following illustrates the effect on net income available to common stockholders if the Company had applied the
fair value recognition provisions of SFAS No. 123 to the fiscal year ended June 30, 2006. (in thousands, except per share data):
|
|
|
|
|
|
Year Ended
June 30, 2006
|
|
|
(Amounts in thousands,
except per share data)
|
Net income:
|
|
|
|
As reported
|
|
$
|
1,599
|
Add: Total stock-based employee compensation expense included in reported net income, net of related tax effects
|
|
|
31
|
Deduct: Total stock-based employee compensation expense determined under fair value method for all awards, net of related tax
effects
|
|
|
34
|
|
|
|
|
Pro forma
|
|
$
|
1,596
|
|
|
|
|
Basic net income per share:
|
|
|
|
As reported
|
|
$
|
0.93
|
Pro forma
|
|
|
0.93
|
Diluted net income per share:
|
|
|
|
As reported
|
|
$
|
0.92
|
Pro forma
|
|
|
0.92
|
- 53 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE IEMPLOYEE AND
DIRECTOR BENEFIT PLANS (Continued)
Employee Stock Ownership Plan
In the mutual-to-stock conversion, the Companys Employee Stock Ownership Plan (the ESOP) purchased 174,570 shares of the common stock of Great Pee Dee sold in the public offering at a total cost of
$1,745,700. The number of shares in the ESOP increased by approximately 17,000 as a result of the 10% stock dividend in fiscal year 2002. The ESOP executed a note payable to Great Pee Dee for the full price of the shares purchased. The note is to be
repaid over thirty years in quarterly installments of principal and interest. Interest is based upon the prime rate and will be adjusted annually. Dividends, if any, paid on shares held by the ESOP may be used to reduce the loan. Dividends paid on
unallocated shares held by the ESOP are not reported as dividends in the consolidated financial statements. The note may be prepaid without penalty. The unallocated shares of stock held by the ESOP are pledged as collateral for the note. The ESOP is
funded by contributions made by the Bank in amounts sufficient to retire the debt. At June 30, 2007, the outstanding balance of the note is $581,643 and is included in unearned compensation as a reduction of stockholders equity.
Shares are released as the debt is repaid and earnings from the common stock held by the ESOP are allocated among active participants on the basis of
compensation in the year of allocation. Benefits become 100% vested after seven years of credited service. Forfeitures of non vested benefits will be reallocated among remaining participating employees in the same proportion as contributions.
Expense of $190,432 and $203,145 has been incurred in connection with the ESOP during the years ended June 30, 2007 and 2006, respectively. The
expense includes, in addition to the cash contribution necessary to fund the ESOP, $84,000 and $88,000 which represents the difference between the fair market value of the shares which have been released or committed to be released to participants
and the cost of these shares to the ESOP for the years ended June 30, 2007 and 2006, respectively. The Bank has credited this amount to additional paid-in capital for the years then ended.
At June 30, 2007, 78,643 shares held by the ESOP have been released or committed to be released to the plans participants for purposes of computing earnings
per share. The fair value of the unallocated shares amounted to approximately $1.1 million at June 30, 2007. Subsequent to June 30, 2007 the Company has filed with the Internal Revenue Service to terminate the ESOP as a condition of its
previously announced merger.
Employee Deferred Compensation Plan
The Bank has a deferred compensation plan for certain officers whereby the executive officers can make elective deferrals in lieu of receiving a portion of the salary to which they otherwise would be entitled. The
Company may also elect to make discretionary contributions on behalf of certain officers. This plan is not entitled to favorable tax treatment under current law. Related deferred income tax benefits are included in the accompanying consolidated
financial statements. There were no expenses associated with the plan for the years ended June 30, 2007 and 2006.
Directors Deferred
Compensation Plan
The Bank has a deferred compensation plan for directors whereby members of the board may make elective deferrals in lieu of receiving
a portion of the compensation to which they otherwise would be entitled. This plan is not entitled to favorable tax treatment under current law. Related deferred income tax benefits are included in the accompanying consolidated financial statements.
Expenses for this plan totaled $16,000 and $14,000 for the years ended June 30, 2007 and 2006, respectively.
- 54 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE IEMPLOYEE AND
DIRECTOR BENEFIT PLANS (Continued)
401(k) Retirement Plan
The Bank maintains for the benefit of its eligible employees a 401(k) plan. Under the plan, the Bank fully matches a participants elective contributions up to three percent of base compensation, and then matches fifty percent of a
participants elective contributions in excess of three percent of base compensation up to five percent of base compensation. The only eligibility requirement is completion of one years full-time service. At June 30, 2007 and 2006
substantially all full-time employees are eligible and are covered by the plan. 401(k) contributions are funded when accrued. The total 401(k) retirement plan expense was $51,000 and $27,000 for the years ended June 30, 2007 and 2006,
respectively.
NOTE JSTOCK REPURCHASES
The
Companys Board of Directors has adopted stock repurchase plans under which the Company is authorized to repurchase shares of its outstanding common stock in the open market or in privately negotiated transactions at times deemed appropriate.
Treasury shares have been used for various purposes, including grants under the RRP, shares issued in the form of a 10% stock dividend in fiscal 2002 and shares issued in connection with exercise of stock options. At June 30, 2007, 434,636
shares were held as treasury stock.
NOTE KINCOME TAXES
The components of income tax expense are as follows for the years ended June 30, 2007 and 2006:
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Current tax expense:
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
887,346
|
|
|
$
|
950,413
|
|
State
|
|
|
140,245
|
|
|
|
158,629
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,027,591
|
|
|
|
1,109,042
|
|
|
|
|
|
|
|
|
|
|
Deferred tax benefit:
|
|
|
|
|
|
|
|
|
Federal
|
|
|
(60,692
|
)
|
|
|
(139,810
|
)
|
State
|
|
|
(11,394
|
)
|
|
|
(26,248
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
(72,086
|
)
|
|
|
(166,058
|
)
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
$
|
955,505
|
|
|
$
|
942,984
|
|
|
|
|
|
|
|
|
|
|
The differences between the provision for income taxes and the amount computed by applying the statutory federal
income tax rate of 34% to income before income taxes were as follows for the years ended June 30, 2007 and 2006:
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Income tax at federal statutory rate
|
|
$
|
849,556
|
|
|
$
|
864,224
|
|
State income tax, net of federal tax benefit
|
|
|
85,042
|
|
|
|
87,372
|
|
Tax exempt interest income
|
|
|
(24,907
|
)
|
|
|
(28,239
|
)
|
ESOP
|
|
|
10,845
|
|
|
|
14,333
|
|
Other
|
|
|
34,969
|
|
|
|
5,294
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
$
|
955,505
|
|
|
$
|
942,984
|
|
|
|
|
|
|
|
|
|
|
- 55 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE KINCOME TAXES
(Continued)
Deferred tax assets and liabilities arising from temporary differences at June 30, 2007 and 2006 are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Deferred tax assets relating to:
|
|
|
|
|
|
|
|
|
Deferred compensation
|
|
$
|
106,296
|
|
|
$
|
106,296
|
|
Allowance for loan losses
|
|
|
735,664
|
|
|
|
721,633
|
|
Unrealized securities losses
|
|
|
294,350
|
|
|
|
409,796
|
|
Other
|
|
|
6,996
|
|
|
|
|
|
Amortization of intangibles
|
|
|
206,701
|
|
|
|
189,694
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax assets
|
|
|
1,350,007
|
|
|
|
1,427,419
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities relating to:
|
|
|
|
|
|
|
|
|
Premises and equipment
|
|
|
(148,398
|
)
|
|
|
(191,644
|
)
|
FHLB stock dividends
|
|
|
(6,074
|
)
|
|
|
(9,010
|
)
|
Prepaid expenses
|
|
|
(33,912
|
)
|
|
|
(21,783
|
)
|
|
|
|
|
|
|
|
|
|
Total deferred tax liabilities
|
|
|
(188,384
|
)
|
|
|
(222,437
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred tax asset
|
|
$
|
1,161,623
|
|
|
$
|
1,204,982
|
|
|
|
|
|
|
|
|
|
|
Deferred tax asset represent the future tax benefit of deductible differences and, if it is more likely that not
that a tax asset will not be realized, a valuation allowance is required to reduce the recorded deferred tax assets to net realizable value. Management has determined that it is more likely than not that the entire deferred tax asset at
June 30, 2007 will be realized, and accordingly, has not established a valuation allowance. Net deferred tax assets are included in other assets.
Retained earnings at June 30, 2007, includes approximately $1.5 million for which no deferred income tax liability has been recognized. This amount represents an allocation of income to bad debt deductions for income tax purposes only.
Reductions of the amount so allocated for purposes other than tax bad debt losses or adjustments arising from carry back of net operating losses would create income for tax purposes only, which would be subject to the then current corporate income
tax rate.
NOTE LREGULATORY MATTERS
The Bank is
subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if
undertaken, could have a direct material effect on the Banks financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve
quantitative measures of the Banks assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Banks capital amounts and classifications are also subject to qualitative judgments by
the regulators about components, risk weightings, and other factors.
Quantitative measures established by regulation to ensure capital adequacy require
the Bank to maintain minimum amounts and ratios of total and Tier 1 capital (as defined) to risk-weighted assets (as defined), and of Tier 1 capital (as defined) to adjusted assets (as defined) and of tangible capital to adjusted assets. Management
believes, as of June 30, 2007, that the Bank meets all capital adequacy requirements to which it is subject.
- 56 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE L - REGULATORY MATTERS
(Continued)
As of June 30, 2007, the most recent notification from the Office of Thrift Supervision categorized the Bank as well capitalized under
the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain minimum total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the following table. There are no conditions
or events since that notification that management believes have changed the institutions category. The Companys and the Banks actual capital amounts and ratios as of June 30, 2007 and 2006 are presented in the following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual
|
|
|
Minimum
For Capital
Requirement
|
|
|
Minimum To Be Well
Capitalized Under
Prompt Corrective
Action Provisions
|
|
|
|
Amount
|
|
Ratio
|
|
|
Amount
|
|
Ratio
|
|
|
Amount
|
|
Ratio
|
|
|
|
(Dollars in Thousands)
|
|
June 30, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Risk Weighted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital to Risk
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
29,236
|
|
16.91
|
%
|
|
$
|
13,832
|
|
8.00
|
%
|
|
$
|
N/A
|
|
N/A
|
|
Sentry
|
|
|
26,019
|
|
15.14
|
%
|
|
|
13,752
|
|
8.00
|
%
|
|
|
17,190
|
|
10.00
|
%
|
Tier 1 Capital to Risk
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
27,298
|
|
15.79
|
%
|
|
$
|
6,916
|
|
4.00
|
%
|
|
$
|
N/A
|
|
N/A
|
|
Sentry
|
|
|
24,081
|
|
14.01
|
%
|
|
|
6,876
|
|
4.00
|
%
|
|
|
10,314
|
|
6.00
|
%
|
Tier 1 Capital to
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Total Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
27,298
|
|
11.34
|
%
|
|
$
|
9,629
|
|
4.00
|
%
|
|
$
|
N/A
|
|
N/A
|
|
Sentry
|
|
|
24,081
|
|
10.05
|
%
|
|
|
9,593
|
|
4.00
|
%
|
|
|
11,985
|
|
5.00
|
%
|
Tangible Capital to
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Total Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
27,298
|
|
11.34
|
%
|
|
$
|
3,611
|
|
1.50
|
%
|
|
$
|
N/A
|
|
N/A
|
|
Sentry
|
|
|
24,081
|
|
10.05
|
%
|
|
|
3,598
|
|
1.50
|
%
|
|
|
N/A
|
|
N/A
|
|
June 30, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Risk Weighted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital to Risk
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
28,436
|
|
17.71
|
%
|
|
$
|
12,843
|
|
8.00
|
%
|
|
$
|
N/A
|
|
N/A
|
|
Sentry
|
|
|
27,100
|
|
16.97
|
%
|
|
|
12,773
|
|
8.00
|
%
|
|
|
15,966
|
|
10.00
|
%
|
Tier 1 Capital to Risk
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
26,535
|
|
16.53
|
%
|
|
$
|
6,421
|
|
4.00
|
%
|
|
$
|
N/A
|
|
N/A
|
|
Sentry
|
|
|
25,199
|
|
15.78
|
%
|
|
|
6,386
|
|
4.00
|
%
|
|
|
9,580
|
|
6.00
|
%
|
Tier 1 Capital to
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Total Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
26,535
|
|
12.48
|
%
|
|
$
|
8,508
|
|
4.00
|
%
|
|
$
|
N/A
|
|
N/A
|
|
Sentry
|
|
|
25,199
|
|
11.90
|
%
|
|
|
8,472
|
|
4.00
|
%
|
|
|
10,590
|
|
5.00
|
%
|
Tangible Capital to
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Total Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
26,535
|
|
12.48
|
%
|
|
$
|
3,190
|
|
1.50
|
%
|
|
$
|
N/A
|
|
N/A
|
|
Sentry
|
|
|
25,199
|
|
11.90
|
%
|
|
|
3,177
|
|
1.50
|
%
|
|
|
N/A
|
|
N/A
|
|
- 57 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE LREGULATORY
MATTERS
The Bank is restricted in its ability to pay dividends. A significant source of Great Pee Dees funds is dividends received from the Bank.
In fiscal 2007, a $2.9 million dividend was paid by the Bank to Great Pee Dee. At June 30, 2007, notification is required by Office of Thrift Supervision for any payment of dividends from Sentry Bank & Trust to Great Pee Dee.
NOTE MCONCENTRATION OF CREDIT RISK AND OFF-BALANCE SHEET RISK
Financial instruments, which potentially subject the Bank to concentrations of credit risk, consist principally of loans receivable, investment securities, federal funds sold and amounts due from banks.
The Bank makes loans to individuals and small businesses for various personal and commercial purposes primarily Chesterfield County, Marlboro County, Florence County and
other surrounding counties. The Banks underwriting policies require such loans to be made at no greater than 80% loan-to-value based upon appraised values unless private mortgage insurance is obtained. These loans are secured by the underlying
properties. The Banks loan portfolio is not concentrated in loans to any single borrower or a relatively small number of borrowers. Additionally, Management is not aware of any concentrations of loans to classes of borrowers or industries that
would be similarly affected by economic conditions.
In addition to monitoring potential concentrations of loans to particular borrowers or groups of
borrowers, industries and geographic regions, Management monitors exposure to credit risk from concentrations of lending products and practices such as loans that subject borrowers to substantial payment increases (e.g. principal deferral periods,
loans with initial interest-only periods, etc), and loans with high loan-to-value ratios. Management has determined that there is no concentration of credit risk associated with its lending policies or practices. Additionally, there are industry
practices that could subject the Bank to increased credit risk should economic conditions change over the course of a loans life. For example, the Bank makes variable rate loans and fixed rate principal-amortizing loans with maturities prior
to the loan being fully paid (i.e. balloon payment loans). These loans are underwritten and monitored to manage the associated risks. Therefore, management believes that these particular practices do not subject the Bank to unusual credit risk.
The Banks investment portfolio consists principally of obligations of the United States, its agencies or its corporations and general obligation
municipal securities. In the opinion of Management, there is no concentration of credit risk in its investment portfolio. The Bank places its deposits and correspondent accounts with and sells its federal funds to high quality institutions.
Management believes credit risk associated with correspondent accounts is not significant.
The Bank is a party to financial instruments with off-balance
sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments consist of commitments to extend credit and lines of credit. Those instruments involve, to varying degrees, elements of credit and
interest rate risk in excess of the amount recognized in the statements of financial condition. The contract or notional amounts of those instruments reflect the extent of involvement the Bank has in particular classes of financial instruments.
A summary of the approximate contract amount of the Banks exposure to off-balance sheet risk as of June 30, 2007 is as follows (in thousands):
|
|
|
|
Financial instruments whose contract amounts represent credit risk:
|
|
|
|
Commitments to extend credit
|
|
$
|
30,729
|
Undisbursed construction loans in process
|
|
|
10,731
|
Lines of credit
|
|
|
16,021
|
Letters of credit
|
|
|
1,107
|
|
|
|
|
|
|
$
|
58,588
|
|
|
|
|
- 58 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE MCONCENTRATION
OF CREDIT RISK AND OFF-BALANCE SHEET RISK (Continued)
At June 30, 2007, the Bank had loan commitments outstanding of approximately $3.6 million,
at fixed interest rates ranging from 7.63% to 7.88%. In managements opinion, these commitments, and undisbursed proceeds on construction loans in process reflected above, represent no more than normal lending risk to the Bank and will be
funded from normal sources of liquidity.
NOTE NDISCLOSURES ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS
The Bank has implemented SFAS No. 107,
Disclosures About Fair Value of Financial Instruments
, which requires disclosure of the estimated fair values of the
Banks financial instruments whether or not recognized in the balance sheet, where it is practical to estimate that value. Such instruments include cash, interest-earning balances, federal funds sold, investment securities, loans, stock in the
Federal Home Loan Bank of Atlanta, deposit accounts, short and long-term borrowings, and commitments. Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument.
These estimates do not reflect any premium or discount that could result from offering for sale at one time the Banks entire holdings of a particular financial instrument. Because no active market readily exists for a portion of the
Banks financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are
subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value:
Cash on hand and in banks, interest-earning balances in other banks, and federal funds sold
The carrying amounts for these approximate fair value because of the short maturities of those instruments.
Investment Securities
Fair
value for investment securities equals quoted market price if such information is available. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities.
Loans
The fair value of loans
is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.
Loans Held for Sale
Fair
value for loans held for sale is determined by available market prices.
- 59 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE NDISCLOSURES
ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)
Restricted Stock
Restricted stock is comprised primarily of FHLB stock. The fair value for FHLB stock is its carrying value, since this is the amount for which it could be
redeemed. There is no active market for this stock and the Bank is required to maintain a minimum balance based on a formula derived by the FHLB.
Deposit Liabilities
The carrying amount of demand deposits approximates fair values. The fair value of certificates
of deposit is estimated by discounting future cash flows using rates currently offered for deposits of similar remaining maturities.
Short and Long-Term Borrowings
The fair value of these borrowings is based upon discounting future cash flows using
current rates at which borrowings of similar maturity could be obtained.
Accrued Interest and Advance Payments by Borrowers for
Property Taxes and Insurance
The carrying amounts of these items approximate fair values.
Financial Instruments with Off-Balance Sheet Risk
With regard to financial instruments with off-balance sheet risk discussed in Note M, it is not practicable to estimate the fair value of future financing commitments.
The carrying amounts and estimated fair values of the Banks financial instruments, none of which are held for trading purposes, are as follows at June 30,
2007 and 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
2006
|
|
|
Carrying
amount
|
|
Estimated fair
value
|
|
Carrying
amount
|
|
Estimated fair
value
|
Financial
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, interest-earning balances, federal funds sold
|
|
$
|
15,795,273
|
|
$
|
15,795,273
|
|
$
|
4,700,779
|
|
$
|
4,700,779
|
Investment securities
|
|
|
20,025,241
|
|
|
20,025,241
|
|
|
20,487,474
|
|
|
20,487,474
|
Loans receivable, net
|
|
|
176,748,665
|
|
|
178,108,392
|
|
|
175,274,587
|
|
|
174,634,585
|
Loans held for sale
|
|
|
12,318,262
|
|
|
12,318,262
|
|
|
958,150
|
|
|
958,150
|
Accrued interest receivable
|
|
|
1,165,920
|
|
|
1,165,920
|
|
|
1,026,733
|
|
|
1,026,733
|
Restricted stock
|
|
|
2,252,700
|
|
|
2,252,700
|
|
|
1,997,787
|
|
|
1,997,787
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
171,203,575
|
|
|
167,779,504
|
|
|
151,339,258
|
|
|
149,825,865
|
Short-term borrowings
|
|
|
4,500,000
|
|
|
4,500,000
|
|
|
9,500,000
|
|
|
9,500,000
|
Long-term borrowings
|
|
|
31,900,000
|
|
|
31,992,100
|
|
|
23,600,000
|
|
|
23,781,538
|
Accrued interest payable
|
|
|
392,274
|
|
|
392,274
|
|
|
287,356
|
|
|
287,356
|
Advance payments by borrowers for property taxes and insurance
|
|
|
116,689
|
|
|
116,689
|
|
|
120,775
|
|
|
120,775
|
- 60 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE OLIQUIDATION
ACCOUNT
At the time of Conversion, the Bank established a liquidation account in an amount equal to its net worth as reflected in its latest statement
of financial condition used in its final conversion prospectus. The liquidation account will be maintained for the benefit of eligible deposit account holders who continue to maintain their deposit accounts in the Bank after conversion. Only in the
event of a complete liquidation will each eligible deposit account holder be entitled to receive a sub account balance for deposit accounts then held before any liquidation distribution may be made with respect to common stock. The Bank may not
declare or pay a cash dividend on or repurchase any of its common stock if its net worth would thereby be reduced below either the aggregate amount then required for the liquidation account or the minimum regulatory capital requirements imposed by
federal and state regulations.
NOTE PRELATED PARTY TRANSACTIONS
Beginning in April 2007, Sentry Bank & Trust entered into a loan origination relationship with United Partners Bank (Proposed). This is a non-contractual, non-recourse, verbal agreement to originate loans on
behalf of United Partners Bank (Proposed) during its organizational phase. United Partners Bank (Proposed) has agreed to purchase these loans at cost from Sentry Bank & Trust (the Bank) after their organization phase is completed. The
dollar volume amounts of these loans have reached $12 million and are expected to reach a high of $32 million.
Sentry Bank & Trust has extended
to the organizers of United Partners Bank (Proposed) a line of credit loan in the amount of $2 million dollars to fund the organizational phase. Full repayment is anticipated when United Partners Bank (Proposed) completes their organization.
The President of Great Pee Dee Bancorp, Inc., and Sentry Bank & Trust, is listed as an official organizer and proposed director of United
Partners Bank (Proposed).
Sentry Bank & Trust, has made an investment of $220,000 in the subscription offering of United Partners Bank
(Proposed). This investment has been recorded in other assets.
- 61 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE QPARENT COMPANY
FINANCIAL DATA
Following are condensed financial statements of Great Pee Dee as of and for the years ended June 30, 2007 and 2006:
Condensed Statements of Financial Condition
As of June 30, 2007 and 2006
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Assets:
|
|
|
|
|
|
|
|
|
Cash on hand and in banks
|
|
$
|
2,561,601
|
|
|
$
|
663,810
|
|
Investment securities, available for sale
|
|
|
530,119
|
|
|
|
494,427
|
|
Investment in subsidiary
|
|
|
24,097,352
|
|
|
|
25,218,232
|
|
Accrued interest receivable
|
|
|
5,448
|
|
|
|
3,521
|
|
Other assets
|
|
|
361,166
|
|
|
|
342,164
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
27,555,686
|
|
|
$
|
26,722,154
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
$
|
241,071
|
|
|
$
|
182,562
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity:
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
22,246
|
|
|
|
22,246
|
|
Additional paid-in capital
|
|
|
22,130,865
|
|
|
|
22,093,615
|
|
Unearned compensation
|
|
|
(581,643
|
)
|
|
|
(707,438
|
)
|
Retained earnings
|
|
|
12,193,959
|
|
|
|
11,746,235
|
|
Accumulated other comprehensive loss
|
|
|
(486,697
|
)
|
|
|
(674,725
|
)
|
Treasury stock
|
|
|
(5,964,115
|
)
|
|
|
(5,940,341
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
27,314,615
|
|
|
|
26,539,592
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity
|
|
$
|
27,555,686
|
|
|
$
|
26,722,154
|
|
|
|
|
|
|
|
|
|
|
- 62 -
GREAT PEE DEE BANCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007 and 2006
NOTE QPARENT COMPANY
FINANCIAL DATA (Continued)
Condensed Statements of Operations
Years Ended June 30, 2007 and 2006
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Equity in undistributed earnings of subsidiary
|
|
$
|
(1,388,720
|
)
|
|
$
|
1,052,081
|
|
Distributed earnings of subsidiary
|
|
|
2,954,000
|
|
|
|
600,000
|
|
Interest and other income
|
|
|
158,201
|
|
|
|
85,418
|
|
Operating expenses
|
|
|
(194,061
|
)
|
|
|
(172,528
|
)
|
Income taxes
|
|
|
13,770
|
|
|
|
33,880
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1,543,190
|
|
|
$
|
1,598,851
|
|
|
|
|
|
|
|
|
|
|
Condensed Statements of Cash Flows
Years Ended June 30, 2007 and 2006
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1,543,190
|
|
|
$
|
1,598,851
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Equity in undistributed earnings of subsidiary
|
|
|
1,388,720
|
|
|
|
(1,052,081
|
)
|
Unearned compensation
|
|
|
83,581
|
|
|
|
87,940
|
|
Loss on sale of investment securities
|
|
|
6,993
|
|
|
|
|
|
Other
|
|
|
(13,706
|
)
|
|
|
(121,035
|
)
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
3,008,778
|
|
|
|
513,675
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Purchase of securities available for sale
|
|
|
(497,830
|
)
|
|
|
(18,554
|
)
|
Proceeds from sale and maturities of securities available for sale
|
|
|
472,500
|
|
|
|
50,000
|
|
Collection of loan to ESOP
|
|
|
106,851
|
|
|
|
115,205
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by investing activities
|
|
|
81,521
|
|
|
|
146,651
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Purchase of treasury stock
|
|
|
(139,325
|
)
|
|
|
(200,319
|
)
|
Proceeds from option exercise
|
|
|
42,283
|
|
|
|
6,125
|
|
Cash dividends paid
|
|
|
(1,095,466
|
)
|
|
|
(1,094,657
|
)
|
|
|
|
|
|
|
|
|
|
Net cash used by financing activities
|
|
|
(1,192,508
|
)
|
|
|
(1,288,851
|
)
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
1,897,791
|
|
|
|
(628,525
|
)
|
Cash and cash equivalents, beginning
|
|
|
663,810
|
|
|
|
1,292,335
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, ending
|
|
$
|
2,561,601
|
|
|
$
|
663,810
|
|
|
|
|
|
|
|
|
|
|
- 63 -