Form 10-Q_080907

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the Quarterly Period Ended June 30, 2007

 

OR

 

[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d)

OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the Transition Period from                       to                    

 

Commission file number 000-27719

 

               Southern First Bancshares, Inc.                 

(Exact name of registrant as specified in its charter)

 

 

                         South Carolina                                    

            58-2459561     

(State or other jurisdiction of incorporation)

(I.R.S. Employer Identification No.)

 

 

100 Verdae Boulevard, Suite 100

 

                         Greenville, S.C.                       

        29606       

(Address of principal executive offices)

(Zip Code)

 

           864-679-9000         

(Registrant's telephone number, including area code)

 

           Not Applicable       

(Former name, former address, and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the

Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such

reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes [ X ]  No [  ]

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.  See

definition of "accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act).

Large accelerated filer [   ]                                Accelerated filer [   ]                                        Non-accelerated filer [ X ]

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes [   ]  No [ X ]

 

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date: 

2,946,456 shares of common stock, $.01 par value per share, were issued and outstanding as of August 7, 2007.

 

 

 

 


 

 

 

SOUTHERN FIRST BANCSHARES, INC.
PART I.  FINANCIAL INFORMATION

            

Item 1.  Financial Statements

             The financial statements of Southern First Bancshares, Inc. and Subsidiary are set forth in the following pages.

 

SOUTHERN  FIRST BANCSHARES, INC. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

                                                                                        

 

 

June 30,

 

December 31,

 

 

2007

 

2006

 

 

(Unaudited)

(Audited)

Assets

 

Cash and due from banks

 $

13,812,446 

 $

9,112,675 

Federal funds sold

3,598,169 

7,466,458 

Investment securities available for sale

55,305,338 

50,199,513 

Investment securities held to maturity-

 (fair value $15,337,123 and $16,576,673)

16,098,201 

17,044,531 

Other investments, at cost

8,292,500 

7,060,100 

Loans, net of allowance for loan losses

456,285,905 

397,233,829 

Property and equipment, net

5,193,306 

6,450,854 

Accrued interest receivable

2,739,700 

2,381,336 

Other real estate owned

523,733 

1,012,030 

Bank owned life insurance

8,325,330 

8,142,947 

Deferred income taxes

2,365,960 

1,907,966 

Other assets

567,465 

1,331,712 

         Total assets

 $

573,108,053 

 $

509,343,951 

 

 

Liabilities

 

 

 

Deposits

 $

384,283,278 

    

 $

345,504,076 

Official checks outstanding

2,194,722 

4,131,107 

Federal Home Loan Bank advances

133,500,000 

  

108,500,000 

Junior subordinated debentures

13,403,000 

13,403,000 

Accrued interest payable

3,045,408 

2,278,154 

Accounts payable and accrued expenses

995,916 

944,168 

Total liabilities

537,422,324 

474,760,505 

 

 

Commitments and contingencies

Shareholders' equity

 

Preferred stock, par value $.01 per share, 10,000,000 shares

authorized, no shares issued          

Common stock, par value $.01 per share

    10,000,000 shares authorized, 2,946,456 and 2,933,868 shares issued and

      outstanding at June 30, 2007 and December 31, 2006, respectively

29,465 

29,339 

Non-vested restricted stock

(47,316)

Additional paid-in capital

30,968,835 

30,846,538 

Accumulated other comprehensive gain (loss)

(698,479)

(16,465)

Retained earnings 

5,433,224 

3,724,034 

Total shareholders' equity

35,685,729 

34,583,446 

Total liabilities and shareholders' equity

 $

573,108,053 

 $

509,343,951 

 

See notes to consolidated financial statements that are an integral part of these consolidated statements.

 

2



SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME

 

For the three months ended

 

June 30,

 

 

2007

 

2006

 

(Unaudited)

Interest income

 

Loans

 $

8,454,337 

 $

6,797,310 

Investment securities

1,086,060 

657,156 

Federal funds sold

202,014 

43,405 

        Total interest income

9,742,411 

7,497,871 

Interest expense

 

   Deposits

3,877,096 

2,515,278 

   Borrowings

1,714,871 

1,419,707 

Total interest expense

5,591,967 

3,934,985 

   Net interest income

4,150,444 

3,562,886 

   Provision for loan losses

380,000 

400,000 

 

   Net interest income after provision for loan losses

3,770,444 

3,162,886 

 

Noninterest income

 

 

Loan fee income

37,846 

28,661 

Service fees on deposit accounts

106,511 

66,188 

Income from bank owned life insurance

86,383 

Real estate owned activity

(149,338)

(14,489)

Other income

66,741 

53,638 

       

Total noninterest income

148,143 

133,998 

Noninterest expenses

 

Compensation and benefits

1,509,784 

1,057,121 

Professional fees

160,518 

91,427 

Marketing

142,776 

86,057 

Insurance

160,434 

44,674 

Occupancy

348,029 

158,829 

Data processing and related costs

296,350 

198,719 

Telephone

33,089 

23,396 

Other

168,264 

109,175 

Total noninterest expenses

2,819,244 

1,769,398 

Income before income tax expense

1,099,343 

1,527,486 

Income tax expense

348,209 

557,531 

 

Net income

 $

751,134 

 $

969,955 

 

 

 

Earnings per common share

 

 

 

 

Basic

 $

.25 

 $

.33 

Diluted

 $

.23 

 $

.30 

Weighted average common shares outstanding

 

 

 

   Basic

2,940,197 

2,931,723 

   Diluted

3,240,625 

3,236,262 

 

See notes to consolidated financial statements that are an integral part of these consolidated statements.

 

3



SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME

 

For the six months ended

 

June 30,

 

 

2007

 

2006

 

(Unaudited)

Interest income

 

Loans

 $

16,219,441 

 $

12,943,359 

Investment securities

2,120,207 

1,088,846 

Federal funds sold

363,848 

91,796 

        Total interest income

18,703,496 

14,124,001 

Interest expense

 

   Deposits

7,517,584 

4,628,236 

   Borrowings

3,251,762 

2,573,076 

Total interest expense

10,769,346 

7,201,312 

   Net interest income

7,934,150 

6,922,689 

   Provision for loan losses

840,000 

800,000 

 

   Net interest income after provision for loan losses

7,094,150 

6,122,689 

 

Noninterest income

 

 

Loan fee income

75,225 

59,462 

Service fees on deposit accounts

181,989 

128,259 

Income from bank owned life insurance

182,383 

Real estate owned activity

179,255 

(14,489)

Other income

122,691 

116,341 

       

Total noninterest income

741,543 

289,573 

Noninterest expenses

 

Compensation and benefits

2,932,316 

2,090,862 

Professional fees

285,038 

181,864 

Marketing

248,374 

207,127 

Insurance

211,770 

87,708 

Occupancy

743,976 

333,606 

Data processing and related costs

554,696 

396,589 

Telephone

67,856 

39,278 

Other

282,751 

221,908 

Total noninterest expenses

5,326,777 

3,558,942 

Income before income tax expense

2,508,916 

2,853,320 

Income tax expense

799,726 

1,041,461 

 

Net income

 $

1,709,190 

 $

1,811,859 

 

 

 

Earnings per common share

 

 

 

 

Basic

 $

.58 

 $

.62 

Diluted

 $

.53 

 $

.56 

Weighted average common shares outstanding

 

 

 

   Basic

2,938,283 

2,929,486 

   Diluted

3,244,176 

3,241,049 

 

See notes to consolidated financial statements that are an integral part of these consolidated statements.


4



SOUTHERN  FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
AND COMPREHENSIVE INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 2007  AND 2006
(Unaudited)

                                                                                                                                                         

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

Total

 

 

 

 

 

Nonvested

 

Additional

 

other

 

 

 

share-

 

Common stock

 

restricted

 

paid-in

 

comprehensive

 

Retained

 

holders'

 

Shares

 

Amount

 

stock

 

capital

 

income(loss)

 

Earnings

 

equity

 

December 31, 2005

2,659,719 

 $

26,597 

 $

 $

25,626,740 

 $

(150,602)

 $

4,970,012 

 $

30,472,747 

 

Net income

1,811,859 

1,811,859 

Comprehensive income, net of tax -

Unrealized holding loss on

 securities available for sale

(355,506)

(355,506)

Comprehensive income

1,456,353 

Proceeds from exercise of stock

options and warrants

7,000 

70 

46,620 

-  

-  

46,690 

Stock dividend (10%), net of cash in

lieu of fractional shares

266,649 

2,667 

-  

5,143,659 

-  

(5,146,772) 

(446)

 

June 30, 2006

2,933,368 

 

 $

29,334 

 

 $

 

 $

30,817,019 

 

 $

(506,108)

 

 $

1,635,099 

 

 $

31,975,344 

December 31, 2006

2,933,868 

 $

29,339 

 $

 $

30,846,538 

 $

(16,465)

 $

3,724,034 

 $

34,583,446 

Net  income

1,709,190 

1,709,190 

Comprehensive income, net of tax -

Unrealized holding loss on

 securities available for sale

-

-

(682,014)

(682,014)

Comprehensive income

1,027,176 

Proceeds from exercise of stock

options and warrants

10,088 

101 

62,786 

62,887 

Issuance of restricted stock

2,500 

25 

(54,075)

54,050 

Amortization of deferred

compensation on restricted stock

6,759 

6,759 

Compensation expense related to

 

stock options

5,461 

5,461 

 

June 30, 2007

2,946,456 

 

 $

29,465 

 

 $

(47,316)

 

 $

30,968,835 

 

 $

(698,479)

 

 $

5,433,224  

 

 $

35,685,729 

 

See notes to consolidated financial statements that are an integral part of these consolidated statements.

 

5



SOUTHERN FIRST BANCSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

 

For the six months ended

 

June 30,

 

2007

 

2006

 

(Unaudited)

Operating activities

 

Net income

 $

1,709,190 

 $

1,811,859 

Adjustments to reconcile net income to cash

provided by (used for) operating activities:

Provision for loan losses

840,000 

800,000 

Depreciation and other amortization

239,782 

173,992 

Accretion and amortization of securities discounts and premium, net

40,091 

53,081 

Loss on sale of real estate

146,975 

Gain on sale of property held for sale

(319,291)

Compensation expense related to stock options

12,220 

Increase in cash surrender value of bank owned life insurance

(182,383)

(Increase) decrease in deferred tax asset

214,005 

(10,908)

(Increase) decrease  in other assets, net

40,892 

(307,896)

Decrease in other liabilities, net

(1,117,383)

(9,402,600)

 

Net cash provided by (used for) operating activities

1,624,098 

       

(6,882,472)

Investing activities

 

Increase (decrease) in cash realized from:

 

Origination of loans, net

(59,892,076)

(42,276,959)

 

Purchase of property and equipment

(1,017,607)

(313,191)

Purchase of investment securities:

Available for sale

(10,090,830)

(21,991,570)

    

Other investments

(2,042,400)

(4,014,700)

Payments and maturity of investment securities:

Available for sale

3,974,209 

1,407,356 

Held to maturity

928,013 

1,118,207 

Other investments

810,000 

2,925,000 

Proceeds from sale of property held for sale

2,354,664 

Proceeds from sale of real estate acquired in settlement of loans

341,322 

524,168 

Net cash used for investing activities

(64,634,705)

(62,621,689)

Financing activities

 

Increase in deposits, net

38,779,202 

40,793,137 

Decrease in short-term borrowings

(950,000)

 

Proceeds from the exercise of stock options

62,887 

46,690 

Increase in Federal Home Loan Bank advances

25,000,000 

18,000,000 

 

Net cash provided by financing activities

63,842,089 

57,889,827 

 

Net increase (decrease) in cash and cash equivalents

831,482 

(11,614,334)

 

Cash and cash equivalents at beginning of  the period

16,579,133 

25,604,152 

 

Cash and cash equivalents at end of the period

 $

17,410,615 

 $

13,989,818 

Supplemental information

 

Cash paid for

 

Interest

 $

10,002,092 

 $

6,925,871 

Income taxes

 $

948,986 

 $

1,052,369 

 

   Schedule of non-cash transactions

 

Transfer of property and equipment to property held for sale

$

2,035,373 

$

Foreclosure of real estate

 $

 $

2,118,421 

Unrealized gain (loss) on securities, net of income taxes

 $

(682,014) 

 $

(355,506)

 

See notes to consolidated financial statements that are an integral part of these consolidated statements.

 

6


 

SOUTHERN FIRST BANCSHARES, INC.  AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Nature of Business and Basis of Presentation

Business activity

             Southern First Bancshares, Inc. is a South Carolina corporation that owns all of the capital stock of Southern First Bank, N.A. and all of the stock of Greenville First Statutory Trust I and Trust II (collectively the "Trusts").  On  July 2, 2007, the holding company changed its name from Greenville First Bancshares, Inc. to Southern First Bancshares, Inc. and the bank changed its name from Greenville First Bank, N.A. to Southern First Bank, N.A.  The bank is a national bank organized under the laws of the United States located in Greenville and Richland Counties, South Carolina and will continue to operate under the trade name, Greenville First Bank, in Greenville County.  The bank is primarily engaged in the business of accepting demand deposits and savings deposits insured by the Federal Deposit Insurance Corporation, and providing commercial, consumer and mortgage loans to the general public.  The bank owns all of the capital stock of JB Properties.  This subsidiary is used for the purpose of owning real estate acquired in loan foreclosures.   The Trusts are special purpose subsidiaries for the sole purpose of issuing trust preferred securities.

 

Basis of Presentation

             The accompanying financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q.  Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements.  In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.  Operating results for the three and six month periods ended June 30, 2007 are not necessarily indicative of the results that may be expected for the year ending December 31, 2007.  For further information, refer to the consolidated financial statements and footnotes thereto included in the company's Form 10-K for the year ended December 31, 2006 (Registration Number 000-27719) as filed with the Securities and Exchange Commission.  The consolidated financial statements include the accounts of Southern First Bancshares, Inc., and its wholly owned subsidiary Southern First Bank, N.A.  In accordance with Financial Accounting Standards Board ("FASB") Interpretation No. 46, the financial statements related to the special purpose subsidiaries, Greenville First Statutory Trust I and Trust II, have not been consolidated.

 

Cash and Cash Equivalents

 

             For purposes of the Consolidated Statements of Cash Flows, cash and federal funds sold are included in "cash and cash equivalents."  These assets have contractual maturities of less than three months.

 

Note 2 - Property Held for Sale

 

            In February 2007, we decided to actively market the sale of our former main office and corporate headquarters building.  Accordingly, we reclassified the building from property and equipment to property held for sale, in accordance with Statement of Financial Accounting Standards ("SFAS") No. 144 "Accounting for the Impairment and Disposal of Long-Lived Assets," and ceased depreciation of the building.  On April 13, 2007, we completed the sale of the former main office building.  Based on the sales contract, adjusted for commissions and other selling costs, we recorded a $319,291 gain on the sale of the building during the six months ended June 30, 2007.  The $319,291 gain was partially offset by other unrelated real estate operating expenses of $140,036.  The net gain on real estate operations recorded in the six months ended June 30, 2007 was $179,255.

 

Note 3 - Note Payable

 

The company has an unused $4.5 million revolving line of credit with another bank that matures on March 20, 2008.  The line of credit bears interest at a rate of three-month libor plus 2.00%, which at June 30, 2007 was 7.36%.  The company has pledged the stock of the bank as collateral for this line of credit.  The line of credit agreement contains various covenants related to net income and asset quality.  As of June 30, 2007, the company believes it is in compliance with all covenants.

 

7



Note 4 - Earnings per Share

             The following schedule reconciles the numerators and denominators of the basic and diluted earnings per share computations for the three and six months ended June 30, 2007 and 2006.  Dilutive common shares arise from the potentially dilutive effect of the company's stock options and warrants that are outstanding.  The assumed conversion of stock options and warrants can create a difference between basic and dilutive net income per common share. 

 

             At June 30, 2007, 13,000 options were anti-dilutive in the calculation of earnings per share as their exercise price exceeded the fair market value.

 

 

Three months ended June 30,

 

2007

 

2006

Basic Earnings Per Share

  Average common shares

2,940,197 

2,931,723 

  Net income

 $

751,134 

 $

969,955 

  Earnings per share

 $

0.25 

 $

0.33 

Diluted Earnings Per Share

  Average common shares

2,940,197 

2,931,723 

  Average dilutive common shares

300,428 

304,539 

  Adjusted average common shares

3,240,625 

3,236,262 

  Net income

 $

751,134 

 $

969,955 

  Earnings per share

 $

0.23 

 $

0.30 

 

 

Six months ended June 30,

 

2007

 

2006

Basic Earnings Per Share

  Average common shares

2,938,283 

2,929,486 

  Net income

 $

1,709,190 

 $

1,811,859 

  Earnings per share

 $

0.58 

 $

0.62 

Diluted Earnings Per Share

  Average common shares

2,938,283 

2,929,486 

  Average dilutive common shares

305,893 

311,563 

  Adjusted average common shares

3,244,176 

3,241,049 

  Net income

 $

1,709,190 

 $

1,811,859 

  Earnings per share

 $

0.53 

 $

0.56 

 

Note 5 - Stock Based Compensation

 

                The company has a stock-based employee compensation plan.  On January 1, 2006, the company adopted the fair value recognition provisions of SFAS No. 123(R), "Accounting for Stock-Based Compensation," to account for compensation costs under its stock option plan.  On December 20, 2005, the Board of Directors approved accelerating the vesting of 45,813 unvested stock options effective December 28, 2005.  The decision to accelerate vesting of these options resulted in a reduction of compensation expense upon the adoption of SFAS No. 123(R) by approximately $68,000 and $52,000 for the years ending December 31, 2006 and 2007, respectively, and $4,000 for each of the years ending December 31, 2008 and 2009.

 

In adopting SFAS No. 123(R), the company elected to use the modified prospective method to account for the transition from the intrinsic value method to the fair value recognition method.  Under the modified prospective method, compensation cost is recognized from the adoption date forward for all new stock options granted and for any outstanding unvested awards as if the fair value method had been applied to those awards as of the date of grant.      

    

The fair value of the option grant is estimated on the date of grant using the Black-Scholes option-pricing model.  The following assumptions were used for grants: expected volatility of 6.76% for 2007 and 2006, risk-free interest rate of 4.60% for 2007 and 4.02% for 2006, expected lives of the options 10 years, and the assumed dividend rate was zero. 

8



Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations.

 

The following discussion reviews our results of operations and assesses our financial condition.  You should read the following discussion and analysis in conjunction with the accompanying consolidated financial statements.  The commentary should be read in conjunction with the discussion of forward-looking statements, the financial statements and the related notes and the other statistical information included in this report.


DISCUSSION OF FORWARD-LOOKING STATEMENTS

 

                This report contains statements which constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements are based on many assumptions and estimates and are not guarantees of future performance.  Our actual results may differ materially from those anticipated in any forward-looking statements, as they will depend on many factors about which we are unsure, including many factors which are beyond our control.  The words "may,"  "would," "could," "will," "expect," "anticipate," "believe," "intend," "plan," and "estimate," as well as similar expressions, are meant to identify such forward-looking statements.  Potential risks and uncertainties that could cause our actual results to differ from those anticipated in any forward-looking statements include, but are not limited to, those described in our Form 10-K for the year ended December 31, 2006 under Item 1A- Risk Factors and the following:

 

•         significant increases in competitive pressure in the banking and financial services industries;

•         changes in the interest rate environment which could reduce anticipated or actual margins;

•         changes in political conditions or the legislative or regulatory environment;

•         general economic conditions, either nationally or regionally and especially in our primary service area, becoming less favorable than expected resulting in, among other things, a deterioration in credit quality;

•         changes occurring in business conditions and inflation;

•         changes in technology;

•         changes in deposit flows,

•         changes in monetary and tax policies;

•         the level of allowance for loan loss;

•         the rate of delinquencies and amounts of charge-offs;

•         the rates of loan growth and the lack of seasoning of our loan portfolio;

•         adverse changes in asset quality and resulting credit risk-related losses and expenses;

•         loss of consumer confidence and economic disruptions resulting from terrorist activities;

•         changes in the securities markets; and

•         other risks and uncertainties detailed from time to time in our filings with the Securities and Exchange Commission.

 

                We undertake no obligation to publicly update or otherwise revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

  

Overview

 

We were incorporated in March 1999 to organize and serve as the holding company for Greenville First Bank, N.A.  On July 2, 2007, we changed our name to Southern First Bancshares, Inc. and the bank's name to Southern First Bank, N.A.  Our primary reason for the name change was related to our expansion into the Columbia, SC market.  Since we opened our bank in January 2000, we have experienced consistent growth in total assets, loans, deposits, and shareholders' equity, which has continued during the first six months of 2007. 

 

Like most community banks, we derive the majority of our income from interest received on our loans and investments.  Our primary source of funds for making these loans and investments is our deposits, on which we pay interest.  Consequently, one of the key measures of our success is our amount of net interest income, or the difference between the income on our interest-earning assets, such as loans and investments, and the expense on our interest-bearing liabilities, such as deposits and borrowings.  Another key measure is the spread between the yield we earn on these interest-earning assets and the rate we pay on our interest-bearing liabilities, which is called our net interest spread. 

 

9


 

There are risks inherent in all loans, so we maintain an allowance for loan losses to absorb probable losses on existing loans that may become uncollectible.  We maintain this allowance by charging a provision for loan losses against our operating earnings for each period.  We have included a detailed discussion of this process, as well as several tables describing our allowance for loan losses.

 

In addition to earning interest on our loans and investments, we earn income through fees and other charges to our customers.  We have also included a discussion of the various components of this noninterest income, as well as of our noninterest expense.

 

The following discussion and analysis also identifies significant factors that have affected our financial position and operating results during the periods included in the accompanying financial statements.  We encourage you to read this discussion and analysis in conjunction with our financial statements and the other statistical information included in our filings with the Securities and Exchange Commission.

 

Critical Accounting Policies

 

                We have adopted various accounting policies that govern the application of accounting principles generally accepted in the United States and with general practices within the banking industry in the preparation of our financial statements.  Our significant accounting policies are described in the footnotes to our audited consolidated financial statements as of December 31, 2006, as filed in our annual report on Form 10-K.

 

                Certain accounting policies involve significant judgments and assumptions by us that have a material impact on the carrying value of certain assets and liabilities.  We consider these accounting policies to be critical accounting policies.  The judgment and assumptions we use are based on historical experience and other factors, which we believe to be reasonable under the circumstances.  Because of the nature of the judgment and assumptions we make, actual results could differ from these judgments and estimates that could have a material impact on the carrying values of our assets and liabilities and our results of operations.

 

We believe the allowance for loan losses is the critical accounting policy that requires the most significant judgment and estimates used in preparation of our consolidated financial statements.  Some of the more critical judgments supporting the amount of our allowance for loan losses include judgments about the credit worthiness of borrowers, the estimated value of the underlying collateral, the assumptions about cash flow, determination of loss factors for estimating credit losses, the impact of current events, and conditions, and other factors impacting the level of probable inherent losses.  Under different conditions, the actual amount of credit losses incurred by us may be different from management's estimates provided in our consolidated financial statements.  Refer to the portion of this discussion that addresses our allowance for loan losses for a more complete discussion of our processes and methodology for determining our allowance for loan losses.

 

Effect of Economic Trends

 

Beginning in July 2004 and through the first six months of 2007, our rates on both short-term or variable rate interest-earning assets and interest-bearing liabilities increased as the Federal Reserve began to increase short-term rates as the economy showed signs of strengthening following an economic decline and historically low interest rates.  During this period, the Federal Reserve increased rates 17 times for a total of 425 basis points.  The last rate increase occurred in July 2006, and the Federal Reserve allowed short-term rates to remain unchanged during the remainder of 2006 and the first six months of 2007, leading many economists to believe that the Federal Reserve is nearing the end of this cycle of rate increases.  The momentum of the 17 rate increases resulted in higher interest-earning assets and higher interest-bearing liabilities; subsequently, as fixed rate loans, deposits, and borrowings have matured they are repriced at higher interest rates.  The following discussion includes our analysis of the effect that we anticipate changes in interest rates will have on our financial condition.  However, no assurance can be given related to future actions that the Federal Reserve may choose to take or that the results we anticipate will actually occur.

 

10


 

Results of Operations

Income Statement Review

Summary

 

Three months ended June 30, 2007 and 2006

 

                Our net income was $751,134 and $969,955 for the three months ended June 30, 2007 and 2006, respectively, a decrease of $218,821, or 22.6%.  The $218,821 decrease in net income resulted primarily from an increase of $1.0 million in noninterest expenses, partially offset by increases of $587,558 in net interest income and $14,145 in noninterest income, and a decrease of $20,000 in the provision for loan losses.  Our efficiency ratio increased due to higher operating costs related to additional infrastructure in Greenville County, our expansion into the Columbia, SC market, and a lower net margin.  Our efficiency ratio was 65.6% and 47.9% for the three months ended June 30, 2007 and 2006, respectively.  We believe that our efficiency ratio will improve in future periods as earning assets are anticipated to increase at a higher rate than noninterest expenses due to our recent investment in infrastructure.  However, no assurance can be given that we will be able to achieve this goal.

 

Six months ended June 30, 2007 and 2006

 

                Our net income was $1,709,190 and $1,811,859 for the six months ended June 30, 2007 and 2006, respectively, a decrease of $102,669, or 5.7%.  The decrease in net income resulted primarily from increases of $1.8 million in noninterest expenses and $40,000 in the provision for loan losses, partially offset by increases of $1.0 million in net interest income and $451,970 in noninterest income.  Our efficiency ratio was 61.4% and 49.4% for the six months ended June 30, 2007 and 2006, respectively.  We believe that our efficiency ratio will improve in future periods as earning assets are anticipated to increase at a higher rate than noninterest expenses due to our recent investment in infrastructure.  However, no assurance can be given that we will be able to achieve this goal.

 

Net Interest Income

 

                Our level of net interest income is determined by the level of earning assets and the management of our net interest margin.  The continuous growth in our loan portfolio is the primary driver of the increase in net interest income.  During the six months ended June 30, 2007, our average loan portfolio increased $69.8 million compared to the average for the six months ended June 30, 2006.  The growth in the first six months of 2007 was $59.4 million.  We anticipate the growth in loans will continue to drive the growth in assets and the growth in net interest income.  However, no assurance can be given that we will be able to continue to increase loans at the same levels we have experienced in the past.

 

Our decision to grow the loan portfolio at the current pace created the need for a higher level of capital and the need to increase deposits and borrowings.  This loan growth strategy also resulted in a significant portion of our assets being in higher earning loans than in lower yielding investments.  At June 30, 2007, net loans represented 79.6% of total assets.  However, as described below, we have also increased our level of deposits significantly.  While we plan to continue our focus on increasing the loan portfolio, as rates on investment securities rose during the past twelve months and we obtained additional deposits, we increased the size of the investment portfolio.  As a result, net loans as a percentage of total assets has actually decreased from 82.0% at June 30, 2006 to the 79.6% amount at June 30, 2007.  Our investment portfolio increased by $23.6 million from June 30, 2006 to June 30, 2007.  At June 30, 2007, investments and federal funds sold represented 14.5% of total assets. 

 

The historically low interest rate environment in the last four years allowed us to obtain short-term borrowings and wholesale certificates of deposit at rates that were lower than certificate of deposit rates being offered in our local market.  Therefore, we decided not to begin our retail deposit office expansion program until the beginning of 2005.  This funding strategy allowed us to continue to operate in one location until 2005, maintain a smaller staff, and not incur marketing costs to advertise deposit rates, which in turn allowed us to focus on the fast growing loan portfolio. 

 

11


 

We opened one retail deposit office in March 2005 and a second in November 2005.  Our focus for these two locations has been to obtain low cost transaction accounts.  Our goal is to increase both the percentage of assets being funded by "in market" retail deposits and to increase the percentage of low-cost transaction accounts to total deposits.  The two additional retail deposit offices are assisting us in meeting these objectives.  We anticipate these two additional retail offices opened in 2005 will have little impact on earnings in 2007.  However, we believe that these two strategies will provide additional clients in our local market and will eventually provide a lower alternative cost of funding.   At June 30, 2007, retail deposits represented $259.9 million, or 45.3% of total assets, borrowings represented $146.9 million, or 25.6% of total assets, and wholesale out-of-market deposits represented $124.4 million, or 21.7% of total assets.

 

As more fully discussed in the - "Market Risk" and - "Liquidity and Interest Rate Sensitivity" sections below, at June 30, 2007, 42.7% of our loans had variable rates.  Given our percentage of rate-sensitive loans, our focus during the past three years has been to obtain short-term liabilities to fund our asset growth.  This strategy improves our ability to manage the impact on our earnings resulting from anticipated changes in market interest rates.

 

At June 30, 2007, 86.3% of our interest-bearing liabilities had a maturity of less than one year.   Therefore, we believe that we are positioned to benefit from future decreases in short-term rates.  Conversely, future increases in short-term rates would likely have a negative effect on our earnings.  At June 30, 2007, we had $161.8 million more liabilities than assets that reprice within the next twelve months.  Based on a review of our deposit portfolio, we believe that the interest rates that we pay on the majority of our interest-bearing transaction accounts, would only be impacted by a portion of any change in market rates.  This key assumption is utilized in our overall evaluation of our level of interest sensitivity.

 

We intend to maintain a capital level for the bank that exceeds the OCC requirements to be classified as a "well capitalized" bank.  To provide the additional capital needed to support our bank's growth in assets, in 2003 we issued $6.2 million in junior subordinated debentures in connection with our trust preferred securities offering.  During 2004, we issued 920,000 additional shares of common stock (1,012,000 adjusted for the 10 percent stock dividend in 2006) that resulted in $14.9 million of additional capital.  In 2005, we issued an additional $7.2 million in junior subordinated debentures in a second trust preferred securities offering.  The company also has a $4.5 million unused short-term holding company line of credit that could be utilized to provide additional capital for the bank if deemed necessary. As of June 30, 2007, the company's regulatory capital levels were over $8.1 million in excess of the various well capitalized requirements.

 

In addition to the growth in both assets and liabilities, and the timing of repricing of our assets and liabilities, net interest income is also affected by the ratio of interest-earning assets to interest-bearing liabilities and the changes in interest rates earned on our assets and interest rates paid on our liabilities.

 

Our net interest income margin for the six months ended June 30, 2007 exceeded our net interest spread because we had more interest-earning assets than interest-bearing liabilities.  Average interest-earning assets exceeded average interest-bearing liabilities by $48.8 million, and $45.8 million for the six months ended June 30, 2007 and 2006, respectively. 

 

During the six months ended June 30, 2007, our yields on interest earning assets and the rates that we paid for our deposits and borrowings continued to increase primarily as a result of the actions taken by the Federal Reserve prior to June 30, 2007 to raise short-term rates.   Our fixed rate loans are being originated or renewed at higher rates, while the rates on new or maturing interest-bearing liabilities are also higher than in the past.  Our net interest spread declined since more of our rate-sensitive liabilities repriced than our rate-sensitive assets during the twelve month period ended June 30, 2007.  Given the fact that the Federal Reserve has increased short-term rates by 425 basis points since July 2004, we believe that short-term interest rates are currently at or near their peak.  Therefore, we have chosen to increase the amount of fixed rate loans in our loan portfolio and targeted to have a significant portion of our liabilities to reprice within a twelve month period. 

 

We have included a number of tables to assist in our description of various measures of our financial performance.  For example, the "Average Balances" table shows the average balance of each category of our assets and liabilities as well as the yield we earned or the rate we paid with respect to each category during the three and six month periods ended June 30, 2007 and 2006.  A review of these tables shows that our loans typically provide higher interest yields than do other types of interest-earning assets, which is why we direct a substantial percentage of our earning assets into our loan portfolio.  Similarly, the "Rate/Volume Analysis" table demonstrates the effect of changing interest rates and changing volume of assets and liabilities on our financial condition during the periods shown.  A review of these tables shows that as short-term rates continue to rise, the increase in net interest income is more effected by the changes in rates than in prior years.  We also track the sensitivity of our various categories of assets and liabilities to changes in interest rates, and we have included tables to illustrate our interest rate sensitivity with respect to interest-earning accounts and interest-bearing accounts.  Finally, we have included various tables that provide detail about our investment securities, our loans, our deposits, and other borrowings.

 

12


The following tables set forth information related to our average balance sheets, average yields on assets, and average costs of liabilities.  We derived these yields by dividing income or expense by the average balance of the corresponding assets or liabilities.  We derived average balances from the daily balances throughout the periods indicated.  During the three month and six month periods ended June 30, 2007 and 2006, we had no interest-bearing deposits in other banks or any securities purchased with agreements to resell.  All investments owned have an original maturity of over one year.  Nonaccrual loans are included in the following tables.  Loan yields have been reduced to reflect the negative impact on our earnings of loans on nonaccrual status.  The net of capitalized loan costs and fees are amortized into interest income on loans.

Average Balances, Income and Expenses, and Rates

For the Three Months Ended June 30,

2007

2006

Average

Income/

Yield/

Average

Income/

Yield/

Balance

Expense

Rate(1)

Balance

Expense

Rate(1)

(Dollars in thousands)

Earnings

Federal funds sold

$

14,888 

$

202 

5.44%

$

3,554 

$

44 

4.85%

Investment securities, taxable

78,315 

1,049 

5.37%

51,705 

644 

5.00%

Investment securities, nontaxable (2)

3,700 

54 

5.87%

1,253 

20 

6.55%

Loans

446,348 

8,454 

7.60%

372,734 

6,797 

7.31%

  Total interest-earning assets

543,251 

9,759 

7.21%

429,246 

7,505 

7.01%

Non-interest-earning assets

22,861 

15,063 

  Total assets

$

566,112 

$

444,309 

Interest-bearing liabilities

NOW accounts

$

35,164 

146 

1.67%

$

45,057 

210 

1.87%

Savings & money market

86,958 

765 

3.53%

78,484 

708

3.62%

Time deposits

230,049 

2,967 

5.17%

140,698 

1,597 

4.55%

Total interest-bearing deposits

352,171 

3,878 

4.42%

264,239 

2,515 

3.82%

FHLB advances

127,071 

1,446 

4.56%

89,173 

958 

4.31%

Other borrowings

14,474 

268 

7.43%

30,475 

462 

6.08%

Total interest-bearing liabilities

493,716 

5,592 

4.54%

383,887 

3,935 

4.11%

Non-interest-bearing liabilities

36,205 

28,367 

Shareholders' equity

36,191 

32,055 

Total liabilities and shareholders' equity

$

566,112 

$

444,309 

Net interest spread

2.67%

2.90%

Net interest income (tax equivalent) / margin

$

4,167 

3.08%

$

3,570 

3.34%

Less:  tax-equivalent adjustment (2)

17 

Net interest income

$

4,150 

$

3,563 

    (1) Annualized for the three month period.

    (2) The tax-equivalent adjustment to net interest income adjusts the yield for assets earning tax-exempt income to a

comparable yield on a taxable basis.

 

Our net interest spread, on a tax-equivalent basis, was 2.67% for the three months ended June 30, 2007 compared to 2.90% for the three months ended June 30, 2006.  The net interest spread is the difference between the yield we earn on our interest-earning assets and the rate we pay on our interest-bearing liabilities.

 

The 23 basis point reduction in our net interest spread resulted primarily from the $114.0 million growth in average earning assets in the second quarter of 2007 compared to the same period in 2006.  The additional earning assets and liabilities yielded a lower than historical net spread of 1.74%, accounting for the entire decline in the net interest spread. 

 

During 2006 and the first and second quarters of 2007, management determined that the bank had excess capital and given the flat interest rate environment, both earnings and return on equity could be increased with additional assets and liabilities even if the net interest spreads were at less than historical levels.  Accordingly, $40.4 million or 35.4% of the total growth in earning assets occurred in investments and federal funds, yielding a combined weighted rate of 5.40% for the second quarter of 2007.  The remaining growth in earning assets of $73.6 million, or 64.6% of the total growth, occurred in loans which yielded a weighed rate of 7.60% in the second quarter of 2007.  This combination of investments, federal funds, and loans together yielded a weighted rate of 6.82%.

 

13


 

The growth of $114.0 million in earning assets was funded primarily with $21.9 million in other borrowings with a weighted rate of 4.85% and $89.4 million in certificates of deposit with a weighted rate of 5.17% for the three months ended June 30, 2007.  Since the total growth in earning assets was funded with higher borrowing and certificate of deposit rates, the combined funding cost was 5.08%.

 

Although, substantially all of the variable rate assets and the short-term and variable rate liabilities have repriced to market rates, our net interest spread may continue to decline in future periods, if a substantial portion of growth in earning assets is funded with higher rate borrowings and certificates of deposit.

 

Our net interest margin is calculated as net interest income divided by average interest-earning assets.  Our net interest margin, on a tax-equivalent basis, for the three months ended June 30, 2007 was 3.08% compared to 3.34% for the three months ended June 30, 2006.  During the three months ended June 30, 2007, interest-earning assets exceeded interest-bearing liabilities by $49.5 million compared to $45.4 million for the three month period ended June 30, 2006.  During the second quarter of 2007, interest-earning assets averaged $543.3 million compared to $429.2 million in the second quarter of 2006. 

 

Our loan yield increased 29 basis points for the three months ended June 30, 2007 compared to the three months ended June 30, 2006 as a result of loans maturing or being renewed at market rates higher than their original rates and the impact of higher market rates on our variable rate loans which represent approximately 43% of the loan portfolio at June 30, 2007.  Offsetting the increase in our loan yield was a 60 basis point increase in the cost of our interest-bearing deposits for the second quarter of 2007 compared to the same period in 2006.  The increase in the rate on interest-bearing deposits is due to the renewal rates on time deposits also being much higher than those in the past combined with our lower costing transaction accounts which represent a smaller percentage of our total interest-bearing deposits.  The 25 basis point increase in FHLB advances and the 135 basis point increase in other borrowed funds in the second quarter of 2007 compared to the same period in 2006 resulted primarily from the impact of the 200 basis point increase in short-term market rates over the past two years.  As of June 30, 2007, approximately 49% of our FHLB advances had variable rates, while all of our other borrowings had variable rates.

 

Net interest income, the largest component of our income, was $4.2 million and $3.6 million for the three months ended June 30, 2007 and 2006, respectively.  The increase in the second quarter of 2007 related primarily to the net effect of higher levels of both average interest-earning assets and interest-bearing liabilities.  Average interest-earning assets were $114.0 million higher during the three months ended June 30, 2007 compared to the same period in 2006.  During the same period, average interest-bearing liabilities increased $109.8 million.  The higher average balances resulted in $853,000 additional net interest income for the three months ended June 30, 2007, while lower spreads on the average balances reduced net interest income by $258,000.

 

Interest income for the three months ended June 30, 2007 was $9.7 million, consisting of $8.5 million on loans, $1.1 million on investments, and $202,014 on federal funds sold.  Interest income for the three months ended June 30, 2006 was $7.5 million, consisting of $686 million on loans, $657,156 on investments, and $43,405 on federal funds sold.  Interest on loans for the three months ended June 30, 2007 and 2006 represented 86.8% and 90.7%, respectively, of total interest income, while income from investments and federal funds sold represented only 13.2% and 9.3%, respectively, of total interest income.  The high percentage of interest income from loans relates to our strategy to maintain a significant portion of our assets in higher earning loans compared to lower yielding investments.  Average loans represented 82.2% and 86.8% of average interest-earning assets for the three months ended June 30, 2007 and 2006, respectively.  Included in interest income on loans for the three months ended June 30, 2007 and 2006 was $190,283 and $137,239, respectively, which related to the net amortization of loan fees and capitalized loan origination costs.

 

Interest expense for the three months ended June 30, 2007 was $5.6 million, consisting of $3.9 million related to deposits and $1.7 million related to FHLB advances and other borrowings.  Interest expense for the three months ended June 30, 2006 was $3.9 million, consisting of $2.5 million related to deposits and $1.4 million related to FHLB advances and other borrowings.  Interest expense on deposits for the three months ended June 30, 2007 and 2006 represented 69.3% and 63.9%, respectively, of total interest expense, while interest expense on FHLB advances and other borrowings represented 30.7% and 36.1%, respectively, of total interest expense for the same three month periods.  For the three months ended June 30, 2007, average interest-bearing deposits increased by $87.9 million over the same period in 2006, while FHLB advances increased $37.9 million and other borrowings decreased $16.0 million during the three months ended June 30, 2007 over the same period in 2006.  Both the short-term borrowings from the FHLB advances and the sale of securities under agreements to repurchase provide us with the opportunity to obtain low cost funding with various maturities similar to the maturities on our loans and investments. 

 

14



 

Average Balances, Income and Expenses, and Rates

For the Six Months Ended June 30,

2007

2006

Average

Income/

Yield/

Average

Income/

Yield/

Balance

Expense

Rate(1)

Balance

Expense

Rate(1)

(Dollars in thousands)

Earnings

Federal funds sold

$

13,941 

$

364 

5.27%

$

3,720 

$

92 

4.99%

Investment securities, taxable

76,534 

2,047 

5.39%

43,150 

1,064 

4.97%

Investment securities, nontaxable (2)

3,718 

107 

5.81%

1,267 

39 

6.27%

Loans

432,130 

16,219 

7.57%

362,288 

12,943 

7.20%

  Total interest earning assets

526,323 

18,737 

7.18%

410,425 

14,138 

6.95%

Non-interest earning assets

23,313 

13,008 

  Total assets

$

549,636 

$

423,433 

Interest bearing liabilities

NOW accounts

$

34,327 

286 

1.68%

$

39,053 

357 

1.84%

Savings & money market

85,523 

1,500 

3.54%

69,328 

1,136 

3.30%

Time deposits

223,484 

5,732 

5.17%

144,211 

3,135 

4.38%

Total interest-bearing deposits

343,334 

7,518 

4.42%

252,592 

4,628 

3.69%

FHLB advances

120,273 

2,732 

4.58%

82,421 

1,711 

4.19%

Other borrowings

13,942 

519 

7.51%

29,567 

862 

5.88%

Total interest bearing liabilities

477,549 

10,769 

4.55%

364,580 

7,201 

3.98%

Non-interest bearing liabilities

36,375 

27,194 

Shareholders' equity

35,712 

31,659 

Total liabilities and shareholders' equity

$

549,636 

$

423,433 

Net interest spread

2.63%

2.97%

Net interest income (tax equivalent) / margin

$

7,968 

3.05%

$

6,937 

3.41%

Less:  tax-equivalent adjustment (2)

34 

14 

Net interest income / margin

$

7,934 

$

6,923 

    (1) Annualized for the six month period.

    (2) The tax-equivalent adjustment to net interest income adjusts the yield for assets earning tax-exempt income to a

comparable yield on a taxable basis.

 

Our net interest spread was 2.63% for the six months ended June 30, 2007, compared to 2.96% for the six months ended June 30, 2006.  The net interest spread is the difference between the yield we earn on our interest-earning assets and the rate we pay on our interest-bearing liabilities. 

 

The 34 basis point reduction in our net interest spread resulted primarily from the $115.9 million growth in average earning assets in the first six months of 2007 compared to the same period in 2006.  The additional earning assets and liabilities yielded a lower than historical net spread of 1.85%, which caused the overall net interest spread to decline by 25 basis points.  The remaining 9 basis point reduction in net interest spread resulted from the impact of liabilities repricing over a longer period than the related assets that repriced.  Therefore, once short-term market rates stopped increasing, certain short-term liabilities such as one year certificates of deposit continued to slowly reprice to the current market rates as they matured.  Management believes that substantially all of our variable rate assets and short-term liabilities have been repriced to current market rates as of June 30, 2007.  

 

During 2006 and the first and second quarters of 2007, management determined that the bank had excess capital and given the flat interest rate environment, both earnings and return on equity could be increased with additional assets and liabilities even if the net interest spreads were at less than historical levels.  Accordingly, $46.1 million or 39.7% of the total growth in earning assets occurred in investments and federal funds, yielding a combined weighted rate of 5.39% for the first six months of 2007.  The remaining growth in earning assets of $69.8 million, or 60.3% of the total growth, occurred in loans which yielded a weighed rate of 7.57% in the first six months of 2007.  This combination of investments, federal funds, and loans together yielded a weighted rate of 6.70%.

 

The growth of $115.9 million in earning assets was funded primarily with $22.2 million in other borrowings with a weighted rate of 4.88% and $79.3 million in certificates of deposit with a weighted rate of 5.17% for the six months ended June 30, 2007.  Since the total growth in earning assets was funded with higher borrowing and certificate of deposit rates, the combined funding cost was 4.85%.

 

15



Although, substantially all of the variable rate assets and the short-term and variable rate liabilities have repriced to market rates, our net interest spread may continue to decline in future periods, if a substantial portion of growth in earning assets is funded with higher rate borrowings and certificates of deposit.

 

Our net interest margin is calculated as net interest income divided by average interest-earning assets.  Our net interest margin, on a tax-equivalent basis, for the six months ended June 30, 2007 was 3.05%, compared to 3.41% for the six months ended June 30, 2006.  During the six months ended June 30, 2007, interest-earning assets averaged $526.3 million, compared to $410.4 million in the six months ended June 30, 2006.  Interest earning assets exceeded interest bearing liabilities by $48.8 million and $45.8 million for the six month periods ended June 30, 2007 and 2006, respectively. 

                             

Our loan yield increased 37 basis points for the six months ended June 30, 2007 compared to the six months ended June 30, 2006 as a result of loans maturing or being renewed at rates higher than their original rates as well as the impact of higher market rates on our variable rate loans which represent approximately 43% of the loan portfolio at June 30, 2007.  Offsetting the increase in our loan yield is a 73 basis point increase in the cost of our interest-bearing deposits for the first six months of 2007 compared to the same period in 2006.  The increase in the rate on our time deposits is also due to the renewal rates on time deposits being much higher than those in the past.   In addition, the cost of our savings and money market accounts has increased by 24 basis points as we have increased the rates we offer on these products to stay competitive in response to the increase in short-term market rates.  The 39 basis point increase in FHLB advances and the 163 basis point increase in other borrowed funds in the first six months of 2007 compared to the same period in 2006 resulted primarily from the repricing of matured FHLB advances to higher market rates and carrying a lower balance of other borrowings at higher rates.  As of June 30, 2007, approximately 49% of our FHLB advances had variable rates, while all of our other borrowings had variable rates.

 

Net interest income, the largest component of our income, was $7.9 million and $6.9 million for the six months ended June 30, 2007 and 2006, respectively.  Of the $1.0 million increase in net interest income, approximately $1.7 million related to the impact of higher average earning assets and interest-bearing liabilities in the six months ended June 30, 2007 compared to the same period in 2006.  Average earning assets were $115.9 million higher during the six months ended June 30, 2007 compared to the same period in 2006, and average interest-bearing liabilities increased by $113.0 million during the same period, while lower spreads on the average balances reduced net interest income by $577,000.

 

Interest income for the six months ended June 30, 2007 was $18.7 million, consisting of $16.2 million on loans, $2.1 million on investments, and $363,848 on federal funds sold.  Interest income for the six months ended June 30, 2006 was $14.1 million, consisting of $12.9 million on loans, $1.1 million on investments, and $91,796 on federal funds sold.  Interest on loans for the six months ended June 30, 2007 and 2006 represented 86.7% and 91.6%, respectively, of total interest income, while income from investments and federal funds sold represented only 13.3% and 8.4% of total interest income.  The high percentage of interest income from loans relates to our strategy to maintain a significant portion of our assets in higher earning loans compared to lower yielding investments.  Average loans represented 82.1% and 88.3% of average interest-earning assets for the six months ended June 30, 2007 and 2006, respectively.  Included in interest income on loans for the six months ended June 30, 2007 and 2006, was $345,910 and $277,436, respectively, related to the net amortization of loan fees and capitalized loan origination costs.

 

Interest expense for the six months ended June 30, 2007 was $10.8 million, consisting of $7.5 million related to deposits and $3.3 million related to borrowings.  Interest expense for the six months ended June 30, 2006 was $7.2 million, consisting of $4.6 million related to deposits and $2.6 million related to borrowings.  Interest expense on deposits for the six months ended June 30, 2007 and 2006 represented 69.8% and 64.3%, respectively, of total interest expense, while interest expense on borrowings represented 30.2% and 35.7%, respectively, of total interest expense for the same periods.  During the six months ended June 30, 2007, average interest-bearing deposits increased by $90.7 million over the same period in 2006, while FHLB and other borrowings during the six months ended June 30, 2007 increased $22.2 million over the same period in 2006.  During the six months ended June 30, 2007, we pledged additional collateral to the FHLB, allowing us to increase our FHLB borrowings.  Both the short-term borrowings from the FHLB and the sale of securities under agreements to repurchase provide us with the opportunity to obtain low cost funding with various maturities similar to the maturities on our loans and investments.

 

16


 

Rate/Volume Analysis

 

Net interest income can be analyzed in terms of the impact of changing interest rates and changing volume.  The following tables set forth the effect which the varying levels of interest-earning assets and interest-bearing liabilities and the applicable rates have had on changes in net interest income for the periods presented.


Three Months Ended

June 30, 2007 vs. 2006

 

June 30, 2006 vs. 2005

Increase (Decrease) Due to

Increase (Decrease) Due to

Volume

 

Rate

Rate/
Volume

Total

Volume

 

Rate

Rate/
Volume

Total

(Dollars in thousands)

Interest income

 

  Loans

$

1,336 

$

261 

$

60 

$

1,657 

$

1,024 

$

818 

$

184 

$

2,026 

  Investment securities

360 

45 

24 

429 

164 

45 

18 

227 

  Federal funds sold

137 

17 

159 

16 

16 

      Total interest income

1,833 

311

101 

2,245 

1,188 

879 

202 

2,269 

Interest expense

 

  Deposits

816 

410 

137 

1,363 

421 

493 

148 

1,062 

  FHLB advances

407 

57 

24 

488 

135 

175 

39 

349 

  Other borrowings

(243)

102 

(53)

(194)

53 

135 

29 

217 

      Total interest expense

980 

569 

108 

1,657 

609 

803 

216 

1,628 

Net interest income

$

853 

$

(258)

$

(7)

$

588 

$

579 

$

76 

$

(14) 

$

641 

 

 Six Months Ended

June 30, 2007 vs. 2006

 

June 30, 2006 vs. 2005

Increase (Decrease) Due to

Increase (Decrease) Due to

Volume

 

Rate

Rate/
Volume

Total

Volume

 

Rate

Rate/
Volume

Total

(Dollars in thousands)

Interest income

 

  Loans

$

2,489 

$

653 

$

134 

$

3,276 

$

1,949 

$

1,678 

$

374 

$

4,001 

  Investment securities

879 

84 

68 

1,031

153 

85 

16 

254 

  Federal funds sold

253 

14 

272 

21 

23 

15 

59 

      Total interest income

3,621 

742 

216 

4,579 

2,123 

1,786 

405 

4,314 

Interest expense

 

  Deposits

1,641 

919 

330 

2,890 

758 

974 

288 

2,020 

  FHLB advances

786 

161 

74 

1,021 

155 

361 

49 

565 

  Other borrowings

(456)

239 

(126)

(343)

86 

271 

51 

408 

      Total interest expense

1,971 

1,319 

278 

3,568 

999 

1,606 

388 

2,993 

Net interest income

$

1,650 

$

(577)

$

(62)

$

1,011 

$

1,124 

$

180 

$

17 

$

1,321 

 

Provision for Loan Losses

             We have established an allowance for loan losses through a provision for loan losses charged as an expense on our statement of income.  We review our loan portfolio periodically to evaluate our outstanding loans and to measure both the performance of the portfolio and the adequacy of the allowance for loan losses.  Please see the discussion below under "Balance Sheet Review - Provision and Allowance for Loan Losses" for a description of the factors we consider in determining the amount of the provision we expense each period to maintain this allowance.

 

Three and six months ended June 30, 2007 and 2006

 

For the three months ended June 30, 2007 and 2006, we incurred a noncash expense related to the provision for loan losses of $380,000 and $400,000, respectively, bringing the allowance for loan losses to $5.3 million and $4.2 million, respectively.  The allowance represented 1.15% of gross loans at June 30, 2007 and 1.12% of gross loans at June 30, 2006.  During the three months ended June 30, 2007, we charged-off $469,100 of loans and recorded $30,563 of recoveries on loans previously charged-off.  During the three months ended June 30, 2006, we charged off $730,936 of loans and recorded $49,339 of recoveries on loans previously charged-off.  The $438,537 and $681,597 net charge-offs during the second quarters of 2007 and 2006, respectively, represented 0.39% and 0.73% of the average outstanding loan portfolio for the three months ended June 30, 2007 and 2006, respectively.

 

17


 

For the six months ended June 30, 2007, we incurred a noncash expense related to the provision for loan losses of $840,000, bringing the allowance for loan losses to $5.3 million, or 1.15% of gross loans, as of June 30, 2007.  The $840,000 provision for the six months ended June 30, 2007 related primarily to the level of charge-offs that occurred during this period.   During the six month period ended June 30, 2007, we charged-off $526,205 in loans and recorded $30,563 of recoveries on loans previously charged-off.  In contrast, for the six months ended June 30, 2006, we added $800,000 to the provision for loan losses, resulting in an allowance of $4.2 million at June 30, 2006.  We charged-off $1.1 million of loans and recorded $82,955 of recoveries on loans previously charged-off during the six months ended June 30, 2006.

 

At June 30, 2007, the allowance for loan losses represented 1.2 times the amount of non-performing loans.  As a result of this level of coverage on non-performing loans and our internal loan calculation, we determined that the provisions of $380,000 and $840,000 for the three and six months ended June 30, 2007 were adequate.

 

Noninterest Income

 

            The following table sets forth information related to our noninterest income. 

Three months ended

 

Six months ended

June 30,

 

June 30,

2007

 

2006

 

2007

 

2006

 

 

 

 

 

 

Loan fee income

$

37,846 

$

28,661 

$

75,225 

$

59,462 

Service fees on deposit accounts

106,511 

66,188 

 

181,989 

128,259 

Income from bank owned life insurance

86,383 

 

182,383 

Real estate owned activity

(149,338)

(14,489)

 

179,255 

(14,489)

Other income

66,741 

53,638 

 

122,691 

116,341 

 Total noninterest income

$

148,143 

$

133,998 

$

741,543 

$

289,573 

 

 

 

 

 

Three months ended June 30, 2007 and 2006

 

Noninterest income in the three month period ended June 30, 2007 was $148,143, an increase of 10.6% over noninterest income of $133,998 in the same period of 2006. 

 

Loan fee income consists primarily of late charge fees, fees from issuance of letters of credit and mortgage origination fees we receive on residential loans funded and closed by a third party.  Loan fees were $37,846 and $28,661 for the three months ended June 30, 2007 and 2006, respectively.  The $9,185 increase for the three months ended June 30, 2007 compared to the same period in 2006 related primarily to a $7,260 increase in mortgage origination fees and a $2,835 increase in late charge fees which were offset by a $910 decrease in fees received from the issuance of letters of credit.  Mortgage origination fees were $7,261 and $0 for the three months ended June 30, 2007 and 2006, respectively, while late charge fees were $23,433 and $20,598 for the second quarter of 2007 and 2006, respectively.  Income related to amortization of fees on letters of credit was $7,152 and $8,062 for the three months ended June 30, 2007 and 2006, respectively. 

 

Service fees on deposit accounts consist primarily of service charges on our checking, money market, and savings accounts and the fee income received from client non-sufficient funds ("NSF") transactions.   Deposit fees were $106,511 and $66,188 for the three months ended June 30, 2007 and 2006, respectively.  The $40,323 increase is primarily related to a $42,734 increase in NSF fees and a $3,604 increase in overdraft fees, partially offset by a $5,968 decrease in other deposit related fees.  NSF fee income was $76,900 and $34,166 for the three months ended June 30, 2007 and 2006, respectively, representing 72.2% of total service fees on deposits in the 2007 period compared to 51.6% of total service fees on deposits in the 2006 period.  The significant increase in NSF fee income is due primarily to an increased effort to collect rather than waive NSF fees from our clients.  Overdraft fees were $5,504 and $1,900 for the three months ended June 30, 2007 and 2006, respectively, while other deposit related fees were $20,412 and $26,380 for the three month periods ended June 30, 2007 and 2006, respectively. 

 

We purchased $8.0 million of bank owned life insurance in the third quarter of 2006.  Income derived from this life insurance was $86,383 for the three months ended June 30, 2007. 

 

18


 

                Other real estate owned activity includes income and expenses from property held for sale and other real estate we own.  In February 2007, we decided to actively market the sale of our former main office and corporate headquarters building, and accordingly, reclassified the building from property and equipment to property held for sale.  As a result, we recorded a pre-tax gain of $375,000 during the first quarter of 2007. In addition, we leased a portion of the building and began to collect monthly rent of $18,517 in March 2007.  The building was sold during April 2007 and we recorded a subsequent write-down of $55,709 during the three months ended June 30, 2007 to account for additional selling costs. The gain on the sale of the building is included in other real estate owned activity.  Also included in real estate owned activity are income and expenses related to loans that were transferred into other real estate owned.  Our cost of owning the real estate exceeded income derived from the property by $93,629 for the three months ended June 30, 2007.  Expenses on real estate owned exceeded income derived from real estate owned by $14,489 for the same period in 2006.

 

Other income consisted primarily of fees received on debit card transactions, sale of customer checks, and wire transfers.  Other income was $66,741 and $53,683 for the three months ended June 30, 2007 and 2006, respectively.  The $13,058 increase relates primarily to a $5,172 increase in debit card transaction fees and a $3,164 increase in wire transfer fees.  Debit card transaction fees were $43,679 and $38,507 for the three months ended June 30, 2007 and 2006, respectively, and represented 65.4% and 71.8% of total other income for the second quarters of 2007 and 2006, respectively.  The corresponding transaction costs associated with debit card transactions are included in noninterest data processing and related costs.  The debit card transaction costs were $19,125 and $15,614 for the three months ended June 30, 2007 and 2006, respectively.  The net impact of the fees received and the related cost of the debit card transactions on earnings for the three months ended June 30, 2007 and 2006 was $24,554 and $22,893, respectively.  Wire transfer fees were $9,588 and $6,424 for the second quarters ended June 30, 2007 and 2006, respectively.

 

Six months ended June 30, 2007 and 2006

 

Noninterest income in the six month period ended June 30, 2007 was $741,543, an increase of 156.1% over noninterest income of $289,573 in the same period of 2006.  The $451,970 increase in noninterest income is related to increases of $15,763 in loan fee income, $53,730 in service fees on deposit accounts, $182,383 in income from bank owned life insurance, $193,744 in real estate owned activity, and $6,350 in other income.

 

Loan fee income consists primarily of late charge fees, fees from issuance of letters of credit and mortgage origination fees we receive on residential loans funded and closed by a third party.  Loan fees were $75,225 and $59,462 for the six months ended June 30, 2007 and 2006, respectively.  The $15,763 increase for the six months ended June 30, 2007 compared to the same period in 2006 related primarily to increases of $12,975 in mortgage origination fees and $5,964 in late charge fees, which were partially offset by a $3,176 decrease in fees received from the issuance of letters of credit.  Mortgage origination fees were $15,860 and $2,885 for the six months ended June 30, 2007 and 2006, respectively, while income related to amortization of fees on letters of credit was $13,477 and $16,653 for the first six months of 2007 and 2006, respectively.  Late charge fees were $45,887 and $39,923 for the six months ended June 30, 2007 and 2006, respectively. 

 

Service fees on deposits were $181,989 and $128,259 for the six months ended June 30, 2007 and 2006, respectively.  While the number of client accounts continues to grow, the $53,730 increase is primarily related to the amount of NSF fees collected in the first six months of 2007 compared to the same period in 2006.  NSF income increased $52,383 to $123,474 for the six months ended June 30, 2007 from $71,091 for the same period in 2006, representing 67.8% of total service fees on deposits in the 2007 period compared to 55.4% of total service fees on deposits in the 2006 period.  The increase in NSF fee income is due primarily to an increased effort to collect rather than waive NSF fees from our clients.  In addition, overdraft fees increased $10,102 during the six months ended June 30, 2007 to $12,002 from $1,900 for the same period in 2006.  Partially offsetting the increase in NSF fees collected and overdraft fees was a $9,252 decrease in service charges on deposit accounts which were $38,864 for the six months ended June 30, 2007 compared to $48,116 for the same period in 2006 

 

We purchased $8.0 million of bank owned life insurance in the third quarter of 2006.  Income derived from this life insurance was $182,383 for the six months ended June 30, 2007. 

 

19



               Other real estate owned activity includes income and expenses from property held for sale and other real estate we own.  In February 2007, we decided to actively market the sale of our former main office and corporate headquarters building, and accordingly, reclassified the building from property and equipment to property held for sale.  As a result, we recorded a pre-tax gain of $375,000 which is included in other real estate owned activity.  In addition, we leased a portion of the building and began to collect monthly rent of $18,517 in March 2007.  The building was sold during April 2007, and we recorded a subsequent write-down of $55,709 during the three months ended June 30, 2007 to account for additional selling costs.  Also included in real estate owned activity are income and expenses related to loans that were transferred into other real estate owned.  Our cost of owning the real estate exceeded income derived from the property by $177,070 for the six months ended June 30, 2007.  Expenses on real estate owned exceeded income derived from real estate owned by $14,489 for the same period in 2006.

 

Other income consisted primarily of fees received on debit card transactions, sale of customer checks, and wire transfers.  Other income was $122,691 and $116,341 for the six months ended June 30, 2007 and 2006, respectively.  The $6,350 increase relates primarily to a $12,343 increase in debit card transaction fees and a $5,452 increase in wire transfer fees, partially offset by a $17,889 decrease in gain on the sale of fixed assets.  Debit card transaction fees were $82,457 and $70,114 for the six months ended June 30, 2007 and 2006, respectively and represented 67.2% and 60.3% of total other income for the first six months of 2007 and 2006, respectively.  The corresponding transaction costs associated with debit card transactions are included in noninterest data processing and related costs.  The debit card transaction costs were $34,981 and $38,812 for the six months ended June 30, 2007 and 2006, respectively.  The net impact of the fees received and the related cost of the debit card transactions on earnings for the six months ended June 30, 2007 and 2006 was $47,476 and $31,302, respectively.  Wire transfer fees were $17,001 and $11,549 for the six months ended June 30, 2007 and 2006, respectively.

 

Noninterest expenses

 

                  The following table sets forth information related to our noninterest expenses. 

            

Three months ended

Six months ended

June 30,

June 30,

2007

 

2006

2007

 

2006

Compensation and benefits

$

1,509,784

1,057,121

$

2,932,316 

$

2,090,862

Professional fees

160,518

91,427

285,038 

181,864

Marketing

142,776

86,057

248,374 

207,127

Insurance       

160,434

44,674

211,770 

87,708

Occupancy

348,029

158,829

743,976 

333,606

Data processing and related costs

296,350

198,719

554,696 

396,589

Telephone     

33,089

23,396

67,856 

39,278

Other  

168,264

109,175

282,751 

221,908

 Total noninterest expense

$

2,819,244

1,769,398

$

5,326,777 

$

3,558,942

Three months ended June 30, 2007 and 2006

We incurred noninterest expenses of $2.8 million for the three months ended June 30, 2007 compared to $1.8 million for the three months ended June 30, 2006.  Average interest-earning assets increased 26.6% during this period, while general and administrative expense increased 59.3% due to the additional costs associated with our new main office and headquarters building, market expansion into Columbia, SC, and additional deposit insurance costs.

For the three months ended June 30, 2007, compensation and benefits, occupancy, and data processing and related costs represented 76.4% of the total noninterest expense compared to 80.0% for the same period in 2006. 

Six months ended June 30, 2007 and 2006

We incurred noninterest expenses of $5.3 million for the six months ended June 30, 2007 compared to $3.6 million for the six months ended June 30, 2006.  Average interest-earning assets increased 28.2% during this period, while general and administrative expense increased 49.7%.

For the six months ended June 30, 2007 compensation and benefits, occupancy, and data processing and related costs represented 79.4% of the total noninterest expense compared to 79.3% for the same period in 2006. 

20


The following table sets forth information related to our compensation and benefits. 

Three months ended

Six months ended

June 30,

June 30,

2007

 

2006

2007

 

2006

Base compensation

$

1,029,980 

$

752,415 

$

1,968,682 

1,478,247 

Incentive compensation

269,000 

181,000 

483,000 

323,000 

 Total compensation

1,298,980 

933,415 

2,451,682 

1,801,247 

Benefits          

251,920 

157,856 

558,604 

364,085 

Capitalized loan origination costs

(41,116)

(34,150)

(77,970)

(74,470)

 Total compensation and benefits

$

1,509,784 

$

1,057,121 

$

2,932,316 

2,090,862 

 

Three months ended June 30, 2007 and 2006

 

Compensation and benefits expense was $1.5 million and $1.1 million for the three months ended June 30, 2007 and 2006, respectively.   Compensation and benefits represented 53.6% and 59.7% of our total noninterest expense for the three months ended June 30, 2007 and 2006, respectively.  The $452,663 increase in compensation and benefits in the second quarter of 2007 compared to the same period in 2006 resulted from increases of $277,565 in base compensation,  $88,000 in additional incentive compensation, and $94,064 higher benefits expense.  These amounts were partly offset by an increase of $6,966 in loan origination compensation expense, which is required to be capitalized and amortized over the life of the loan as a reduction of loan interest income. 

 

The $277,565 increase in base compensation expense related to the cost of fifteen additional employees as well as annual salary increases.  Six of the new employees relate to the management and staff that we hired to support our expansion into the Columbia, SC market.  The remaining nine employees were hired primarily to support the growth in both loans and deposit operations.   Incentive compensation represented 17.8% and 17.1 % of total compensation and benefits for the three months ended June 30, 2007 and 2006, respectively.  The incentive compensation expense recorded for the second quarters of 2007 and 2006 represented an accrual of the estimated incentive compensation earned during the second quarter of the respective year.  Benefits expense increased $94,064 in the second quarter of 2007 compared to the same period in 2006.  Benefits expense represented 19.4% and 16.9% of the total compensation for the three months ended June 30, 2007 and 2006, respectively.

 

Six months ended June 30, 2007 and 2006

 

Compensation and benefits expense was $2,932,316 and $2,090,862 for the six months ended June 30, 2007 and 2006, respectively.   Compensation and benefits represented 55.0% and 58.7% of our total noninterest expense for the six months ended June 30, 2007 and 2006, respectively.  The $841,454 increase in compensation and benefits in the first six months of 2007 compared to the same period in 2006 resulted from increases of $490,435 in base compensation,  $160,000 in additional incentive compensation, and $194,519 higher benefits expense.  These amounts were partly offset by an increase of $3,500 in loan origination compensation expense, which is required to be capitalized and amortized over the life of the loan as a reduction of loan interest income. 

 

The $490,435 increase in base compensation expense related to the cost of fifteen additional employees as well as annual salary increases. Six of the new employees relate to the management and staff that we hired to support our expansion into the Columbia, SC market.  The remaining nine employees were hired to support the growth in both loans and deposits.  Incentive compensation represented 16.5% and 15.4 % of total compensation and benefits for the six months ended June 30, 2007 and 2006, respectively.  The incentive compensation expense recorded for the first six months of 2007 and 2006 represented an accrual of the estimated incentive compensation earned during the first six months of the respective year.  Benefits expense increased $194,519 in the first six months of 2007 compared to the same period in 2006.  Benefits expense represented 22.8% and 20.2% of the total compensation for the six months ended June 30, 2007 and 2006, respectively.

 

21


 

The following tables set forth information related to our data processing and related costs.

 

Three months ended

Six months ended

June 30,

June 30,

2007

 

2006

2007

 

2006

Data processing costs

$

212,670 

$

132,198 

$

395,944 

$

259,284 

Debit card transaction expense

19,125 

15,614 

34,981 

38,812 

Courier expense

29,357 

21,956 

53,752 

45,166 

Other expenses

35,198 

28,951 

70,019 

53,327 

Total data processing and related costs

$

296,350 

$

198,719 

$

554,696 

$

396,589 

 

Data processing and related costs were $296,350 and $198,719, an increase of $97,631 for the three months ended June 30, 2007 and 2006, respectively.   During the first six months of 2007 and the same period of 2006, our data processing and related costs were $554,696 and $396,589, respectively, an increase of $158,107.

 

During the three months ended June 30, 2007, our data processing costs for our core processing system were $212,670 compared to $132,198 for the three months ended June 30, 2006.   We have contracted with an outside computer service company to provide our core data processing services.  During the six months ended June 30, 2007 and 2006, data processing costs were $395,944 and $259,284, respectively.

 

Data processing costs increased $80,472, or 60.9%, for the three months ended June 30, 2007 compared to the same period in 2006.  For the six months ended June 30, 2007, data processing costs increased $136,660, or 52.7%, compared to the same period in 2006.  The increases in costs were caused by the higher number of loan and deposit accounts as well as the new Columbia office.  A significant portion of the fee charged by the third party processor is directly related to the number of loan and deposit accounts and the related number of transactions. 

 

We receive income from debit card transactions performed by our clients.  Since we outsource this service, we are charged related transaction expenses from our merchant service provider.  Debit card transaction expense was $19,125 and $15,614 for the three months ended June 30, 2007 and 2006, respectively.  During the first six months of 2007 and 2006, debit card transaction expense was $34,981 and $38,812, respectively.

 

Occupancy expense represented 12.3% and 9.0% of total noninterest expense for the three months ended June 30, 2007 and 2006, respectively.  Occupancy expense for the three months ended June 30, 2007 and 2006 was $348,029 and $158,829, respectively, an increase of $189,200.  The increase is primarily due to the increased costs associated with our new main office and headquarters building such as depreciation and rent expense.  For the six months ended June 30, 2007, occupancy expense increased $410,370 to $743,976 from $333,606 for the same period ended June 30, 2006.  Occupancy expense represented 14.0% and 9.4% of total noninterest expense for the first six months of 2007 and 2006, respectively.

 

The remaining $310,352 increase in noninterest expense for the three month period ended June 30, 2007 compared to the same period in 2006 resulted primarily from increases of $69,091 in professional fees, $56,719 in marketing expenses, $115,760 in insurance, and $59,089 in other noninterest expenses.  The increase in professional fees relates primarily to SEC reporting requirements, the name change of our company, as well as the overall growth of our company, while the increased marketing expenses relates to expanding our market awareness in the Greenville market, as well as the new Columbia market.  The $115,760 increase in insurance costs is due primarily to additional FDIC deposit insurance imposed by the Federal Deposit Insurance Corporation in June 2007 which covered the first six months of 2007.  In addition, the increase in other noninterest expenses for the three month period ended June 30, 2007 relates primarily to increased costs of postage and office supplies, collection expenses, and deposit account losses.

 

22


 

For the six month period ended June 30, 2007, remaining noninterest expenses increased $357,904 from the same period in 2006.  Of this amount, professional fees represented $103,174 of the increase, marketing expenses represented $41,247 of the increase, $124,062 was related to insurance, $28,578 related to telephone expenses and other expenses represented $60,843 of the increase.  The increase in professional fees relates primarily to additional legal and accounting fees related to SEC reporting requirements, the name change of our company, as well as the overall growth of our company, while the additional marketing expenses relates to expanding our market awareness in the Greenville market, as well as the new Columbia market.  The $124,062 increase in insurance costs is primarily due to the additional FDIC deposit insurance imposed by the Federal Deposit Insurance Corporation in June 2007 which covered the first six months of 2007.  In addition, a significant portion of the increase in other expenses is due to increased costs of postage and office supplies, collection expenses and deposit account losses.    

 

Income tax expense was $348,209 for the three months ended June 30, 2007 compared to $557,531 during the same period in 2006.   For the six months ended June 30, 2007, income tax expense was $799,726 compared to $1.0 million for the same period in 2006.  Our effective tax rate was 31.7% and 36.5%, respectively, for the three month periods ended June 30, 2007 and 2006, respectively, and 31.9% and 36.5% for the six month periods ended June 30, 2007 and 2006, respectively.  The decrease in the effective tax rate for the 2007 periods compared to 2006 results primarily from the tax exempt income on bank owned life insurance which we purchased in the third quarter of 2006.

 

Balance Sheet Review

General

 

            At June 30, 2007, we had total assets of $573.1 million, consisting principally of $456.3 million in loans, $79.7 million in investments, $3.6 million in federal funds sold, and $13.8 million in cash and due from banks.  Our liabilities at June 30, 2007 totaled $537.4 million, which consisted principally of $384.3 million in deposits, $133.5 million in FHLB advances, and $13.4 million in junior subordinated debentures.  At June 30, 2007, our shareholders' equity was $35.7 million.

 

At December 31, 2006, we had total assets of $509.3 million, consisting principally of $397.2 million in loans, $74.3 million in investments, $7.5 million in federal funds sold, and $9.1 million in cash and due from banks.  Our liabilities at December 31, 2006 totaled $474.8 million, consisting principally of $345.5 million in deposits, $108.5 million in FHLB advances, $4.1 million of official checks outstanding, and $13.4 million of junior subordinated debentures.  At December 31, 2006, our shareholders' equity was $34.6 million.

 

Federal Funds Sold

 

At June 30, 2007, our federal funds sold were $3.6 million, or 0.6% of total assets.  At December 31, 2006, our $7.5 million in federal funds sold on an overnight basis comprised 1.5% of total assets. 

 

Investments

 

Contractual maturities and yields on our investments that are available for sale and are held to maturity at June 30, 2007 are shown in the following table.  Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.  We had no securities with maturities less than one year at June 30, 2007.

 

 

 

One to Five Years

 

Five to Ten Years

 

Over Ten Years

 

Total

 

 

Amount

Yield

 

Amount

 

Yield

 

Amount

 

Yield

 

Amount

 

Yield

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

Available for Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government sponsored enterprises

$

1,980 

5.06 %

$

$

$

1,980 

5.06 %

State and political subdivisions

-

-

-

-

3,631 

3.79 %

3,631 

3.79 %

Mortgage-backed securities

3,964 

5.33 %

45,730 

5.71 %

49,694 

5.68 %

Total

$

1,980 

5.06 %

$

3,964 

5.33 %

$

49,361 

5.56 %

$

55,305 

5.53 %

 

 

Held to Maturity

 

Mortgage-backed securities

$

$

384 

3.90 %

$

15,714 

4.62 %

$

16,098 

4.60 %

             At June 30, 2007, our investments included securities issued by Federal Home Loan Mortgage Corporation and Federal National Mortgage Association with carrying values of $19.0 million, and $40.0 million, respectively.

23


 

The amortized costs and the fair value of our investments at June 30, 2007 and December 31, 2006 are shown in the following table.

 

 

June 30, 2007

 

December 31, 2006

 

Amortized

 

Fair

 

Amortized

 

Fair

 

Cost

 

Value

 

Cost

 

Value

 

(Dollars in thousands)

Available for Sale

 

Government sponsored enterprises

$

1,997 

$

1,980 

$

1,996 

$

1,989 

State and political subdivisions

3,794 

3,631 

3,795 

3,782 

Mortgage-backed securities

50,573 

49,694 

44,478 

44,429 

 Total

$

56,364 

$

55,305 

$

50,269 

$

50,200 

 

Held to Maturity

Mortgage-backed securities

$

16,098 

$

15,337 

$

17,045 

$

16,577 

               Other investments totaled $8.3 million at June 30, 2007 and consisted of Federal Reserve Bank stock with a cost of $968,700, investments in Greenville First Statutory Trust I and Trust II of $186,000 and $217,000, respectively, and Federal Home Loan Bank stock with a cost of $6.9 million. 

At June 30, 2007, we had $79.7 million in our investment securities portfolio which represented approximately 13.9% of our total assets.  We held U.S. Government sponsored enterprise securities, municipal securities, and mortgage-backed securities with a fair value of $70.6 million and an amortized cost of $72.4 million for an unrealized loss of $1.8 million.  We believe, based on industry analyst reports and credit ratings that the deterioration in value is attributed to changes in market interest rates and not in the credit quality of the issuer and therefore, these losses are not considered other-than-temporary.  We have the ability and intent to hold these securities until such time as the value recovers or the securities mature.

At December 31, 2006, we had $74.3 million in our investment securities portfolio, which represented approximately 14.6% of our total assets.  We held U.S. Government sponsored enterprise securities, municipal securities, and mortgage-backed securities with a fair value of $66.8 million and an amortized cost of $67.3 million for an unrealized loss of $537,138.  As a result of the strong growth in our loan portfolio and the historically low fixed rates that were available during the last two and one-half years, through December 31, 2005, we had maintained a lower than normal level of investments.  During 2006, as rates on investment securities have risen and we have attracted a material amount of additional deposits, we increased the size of our investment portfolio.

Contractual maturities and yields on our available for sale and held to maturity investments at December 31, 2006 are shown in the following table.  Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.  At December 31, 2006, we had no securities with a maturity of less than one year.

 

 

One to Five Years

 

Five to Ten Years

 

Over Ten Years

 

Total

 

 

Amount

Yield

 

Amount

 

Yield

 

Amount

 

Yield

 

Amount

 

Yield

 

 

 

 

(Dollars in thousands)

 

 

 

 

Available for Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

Government sponsored enterprises

$

1,989 

5.06 %

$

$

$

1,989 

5.06 %

State and political subdivisions

-

-

-

-

3,782 

3.81 %

3,782 

3.81 %

Mortgage-backed securities

4,608 

5.33 %

39,821 

5.64 %

44,429 

5.61 %

Total

$

1,989 

5.06 %

$

4,608 

5.33 %

$

43,603 

5.48 %

$

50,200 

5.45 %

 

 

Held to Maturity

 

Mortgage-backed securities

$

$

441 

3.92 %

$

16,604 

4.63 %

$

17,045 

4.61 %

 

At December 31, 2006, our investments included securities issued by Federal National Mortgage Association and Federal Home Loan Mortgage Corporation with carrying values of $39.5 million and $12.4 million, respectively.

 

Other investments totaled $7.1 million at December 31, 2006.  Other investments at December 31, 2006 consisted of Federal Reserve Bank stock with a cost of $968,700, investments in Greenville First Statutory Trust I and II of $186,000 and $217,000, respectively, and Federal Home Loan Bank stock with a cost of $5.7 million.  

 

24


 

Loans

 

               Since loans typically provide higher interest yields than other types of interest earning assets, a substantial percentage of our earning assets are invested in our loan portfolio.  For the six months ended June 30, 2007 and 2006, average loans were $432.1 million and $362.3 million, respectively.  Before the allowance for loan losses, total loans outstanding at June 30, 2007 were $461.6 million.  Average loans for the year ended December 31, 2006 were $375.4 million.  Before the allowance for loan losses, total loans outstanding at December 31, 2006 were $402.2 million.

 

The principal component of our loan portfolio is loans secured by real estate mortgages.    Most of our real estate loans are secured by residential or commercial property.  We do not generally originate traditional long term residential mortgages, but we do issue traditional second mortgage residential real estate loans and home equity lines of credit.  We obtain a security interest in real estate whenever possible, in addition to any other available collateral.  This collateral is taken to increase the likelihood of the ultimate repayment of the loan.  Generally, we limit the loan-to-value ratio on loans we make to 80%.  Due to the short time our portfolio has existed, the current mix may not be indicative of the ongoing portfolio mix.  We attempt to maintain a relatively diversified loan portfolio to help reduce the risk inherent in concentration in certain types of collateral.

 

The following table summarizes the composition of our loan portfolio at June 30, 2007 and December 31, 2006.

 

 

June 30, 2007

 

December 31, 2006

 

Amount

 

%  of Total

 

Amount

 

%  of Total

Real estate:

(Dollars in thousands)

 Commercial:

Owner occupied

$

100,485 

21.8 %

$

77,668 

19.3 %

Non-owner occupied

135,283 

29.3 %

126,008 

31.3 %

Construction

32,025 

6.9 %

20,466 

5.1 %

Total commercial real estate

267,793 

58.0 %

224,142 

55.7 %

Consumer:

Residential

55,414 

12.0 %

59,187 

14.7 %

Home equity

38,938 

8.5 %

35,986 

9.0 %

Construction

9,344 

2.0 %

8,259 

2.0 %

Total consumer real estate

103,696 

 

22.5 %

103,432 

25.7 %

Total real estate

371,489 

 

80.5 %

327,574 

81.4 %

Commercial business

79,842 

17.3 %

65,891 

16.4 %

Consumer-other

11,149 

2.4 %

9,524 

2.4 %

Deferred origination fees, net

(900)

(0.2)%

(806)

(0.2)%

      Total gross loans, net of

          deferred fees

461,580 

100.0 %

402,183 

100.0 %

Less-allowance for loan losses

(5,294)

(4,949)

   Total loans, net

$

456,286 

$

397,234 

 

Maturities and Sensitivity of Loans to Changes in Interest Rates

 

                  The information in the following tables is based on the contractual maturities of individual loans, including loans which may be subject to renewal at their contractual maturity.  Renewal of such loans is subject to review and credit approval, as well as modification of terms upon maturity.  Actual repayments of loans may differ from the maturities reflected below because borrowers have the right to prepay obligations with or without prepayment penalties.

 

25



The following table summarizes the loan maturity distribution by type and related interest rate characteristics at June 30, 2007.

 

 

 

After one but within five years

 

 

 

 

 

 

One year or less

 

After five years

 

 

 

 

Total

 

(Dollars in thousands)

 

 

 

Real estate - mortgage

$

74,800 

$

215,795 

$

39,525 

$

330,120 

 

Real estate - construction

21,002 

15,250 

5,117 

41,369 

 

  Total real estate

95,802 

231,045 

44,642 

371,489 

 

 

Commercial business

47,087 

31,838 

917 

79,842 

 

Consumer-other

7,434 

3,225 

490 

11,149 

 

Deferred origination fees, net

(295)

(506)

(99)

(900)

 Total gross loans, net of   deferred fees

$

150,028 

$

265,602 

$

45,950 

$

461,580 

 

Loans maturing after one year with:

 

Fixed interest rates

$

178,582 

 

Floating interest rates

$

132,970 

 

The following table summarizes the loan maturity distribution by type and related interest rate characteristics at December 31, 2006.

After one but within five years

 

 

 

 

 

One year or less

After five years

 

 

 

Total

(Dollars in thousands)

Real estate - mortgage

$

59,676 

$

195,649 

$

43,524 

$

298,849 

Real estate - construction

18,630 

9,685 

410 

28,725 

  Total real estate

78,306 

205,334 

43,934 

327,574 

Commercial business

40,143 

24,891 

857 

65,891 

Consumer - other

4,299 

4,818 

407 

9,524 

Deferred origination fees, net

(267)

(454)

(85)

(806)

 Total gross loans, net of   deferred fees

$

122,481 

$

234,589 

$

45,113 

$

402,183 

Loans maturing after one year with:

Fixed interest rates

$

143,291 

Floating interest rates

$

136,411 

 

 

26


 

Provision and Allowance for Loan Losses

 

We have established an allowance for loan losses through a provision for loan losses charged to expense on our statement of income.  The allowance for loan losses represents an amount which we believe will be adequate to absorb probable losses on existing loans that may become uncollectible.  Our judgment as to the adequacy of the allowance for loan losses is based on a number of assumptions about future events, which we believe to be reasonable, but which may or may not prove to be accurate.  Our determination of the allowance for loan losses is based on evaluations of the collectibility of loans, including consideration of factors such as the balance of impaired loans, the quality, mix, and size of our overall loan portfolio, economic conditions that may affect the borrower's ability to repay, the amount and quality of collateral securing the loans, our historical loan loss experience, and a review of specific problem loans.  We also consider subjective issues such as changes in the lending policies and procedures, changes in the local/national economy, changes in volume or type of credits, changes in volume/severity of problem loans, quality of loan review and board of director oversight, concentrations of credit, and peer group comparisons.  Due to our limited operating history, the provision for loan losses has been made primarily as a result of our assessment of general loan loss risk compared to banks of similar size and maturity.  Due to the rapid growth of our bank over the past several years and our short operating history, a large portion of the loans in our loan portfolio and of our lending relationships are of relatively recent origin.  In general, loans do not begin to show signs of credit deterioration or default until they have been outstanding for some period of time, a process known as seasoning.  As a result, a portfolio of older loans will usually behave more predictably than a newer portfolio.  Because our loan portfolio is relatively new, the current level of delinquencies and defaults may not be representative of the level that will prevail when the portfolio becomes more seasoned, which may be higher than current levels.  If delinquencies and defaults increase, we may be required to increase our provision for loan losses, which would adversely affect our results of operations and financial condition.  Periodically, we adjust the amount of the allowance based on changing circumstances.  We charge recognized losses to the allowance and add subsequent recoveries back to the allowance for loan losses.  There can be no assurance that charge-offs of loans in future periods will not exceed the allowance for loan losses as estimated at any point in time or that provisions for loan losses will not be significant to a particular accounting period. 

 

The following table summarizes the activity related to our allowance for loan losses for the six months ended June 30, 2007 and 2006:

 

June 30,

2007

 

2006

(Dollars in thousands)

Balance, beginning of period

$

4,949 

$

4,490 

Loans charged-off

(526)

(1,139)

Recoveries of loans previously charged-off

31 

83 

Net loans (charged-off) recovery

$

(495)

$

(1,056)

Provision for loan losses

840 

800 

Balance, end of period

$

5,294 

$

4,234 

 

Allowance for loan losses to gross loans

1.15% 

1.12% 

Net charge-offs to average loans

0.23%

0.58%

 

  We do not allocate the allowance for loan losses to specific categories of loans.  Instead, we evaluate the adequacy of the allowance for loan losses on an overall portfolio basis utilizing our credit grading system which we apply to each loan.  We have retained an independent consultant to review the loan files on a test basis to confirm the grading of our loans.

 

27



Nonperforming Assets

 

                    The following table shows the nonperforming assets, percentages of total assets, and the related percentage of allowance for loan losses for the six months ended June 30, 2007 and the year ended December 31, 2006.  All loans over 90 days past due are on and included in loans on nonaccrual.

 

June 30, 2007

 

December 31,  2006

(Dollars in thousands)

Loans over 90 days past due

$

1,331 

$

945 

Loans on nonaccrual:

Mortgage

4,388 

1,424 

Commercial

32 

Consumer

44 

33 

Total nonaccrual loans

4,432 

1,489 

Troubled debt restructuring

 

Total of nonperforming loans

4,432 

1,489 

Other nonperforming assets

524 

1,012 

Total nonperforming assets

$

4,956 

$

2,501 

 Percentage of total assets

0.86%

0.49%

 Percentage of nonperforming loans

     and assets to gross loans

1.07%

0.62%

 

            

               The allowance for loan losses was $5.3 million and $4.9 million at June 30, 2007 and December 31, 2006, respectively or 1.15% and 1.23% of outstanding loans, respectively.  During the year ended December 31, 2006, we had net charged-off loans of $1.2 million.  During the six months ended June 30, 2007 and 2006, we had net charge-offs of $495,642 and $1.1 million, respectively. 

 

At June 30, 2007 and December 31, 2006, nonperforming assets represented 0.86% and 0.49% of total assets, respectively.  At June 30, 2007 and December 31, 2006, we had $4.4 million and $1.5 million of loans, respectively, on nonaccrual status.   Generally, a loan is placed on nonaccrual status when it becomes 90 days past due as to principal or interest, or when we believe, after considering economic and business conditions and collection efforts, that the borrower's financial condition is such that collection of the loan is doubtful.  A payment of interest on a loan that is classified as nonaccrual is recognized as income when received.

 

The increase in nonperforming loans at June 30, 2007 compared to December 31, 2006 is represented primarily by one commercial real estate loan with a carrying value of $2.9 million.  We incurred a second quarter loss of $450 thousand on this loan which represented 85.6% of total charge-offs year-to-date.

 

The amount of foregone interest income on the nonaccrual loans in the first six months of 2007 was approximately $79,000.   The amount of interest income recorded in the first six months of 2007 for loans that were on nonaccrual at June 30, 2007 was $145,274.

 

At June 30, 2007, impaired loans amounted to approximately $ 508,000 for which a $223,000 reserve was allocated in the allowance.

 

28


 

Deposits and Other Interest-Bearing Liabilities

 

                Our primary source of funds for loans and investments is our deposits, advances from the FHLB, and short-term repurchase agreements.  National and local market trends over the past several years suggest that consumers have moved an increasing percentage of discretionary savings funds into investments such as annuities, stocks, and fixed income mutual funds.  Accordingly, it has become more difficult to attract deposits.  We have chosen to obtain a portion of our certificates of deposits from areas outside of our market.  The deposits obtained outside of our market area generally have comparable rates compared to rates being offered for certificates of deposits in our local market.  We also utilize out-of-market deposits in certain instances to obtain longer-term deposits than are readily available in our local market.  The amount of out-of-market deposits was $91.3 million, or 17.9% of total assets, at December 31, 2006 and $124.4 million, or 21.7% of total assets, at June 30, 2007. 

 

We anticipate being able to either renew or replace these out-of-market deposits when they mature, although we may not be able to replace them with deposits with the same terms or rates.  Our loan-to-deposit ratio was 120% and 116% at June 30, 2007 and December 31, 2006, respectively. 

 

The following table shows the average balance amounts and the average rates paid on deposits held by us for the six months ended June 30, 2007 and 2006. 

 

 

 

 

2007

 

2006

 

 

 

Amount

 

Rate

 

Amount

 

Rate

(Dollars in thousands)

 

Noninterest bearing demand deposits

$

30,569 

- %

$

23,325 

- %

Interest bearing demand deposits

34,327 

1.68 %

39,053 

1.84 %

Money market accounts

84,014 

3.59 %

67,989 

3.36 %

Savings accounts

1,509 

0.68 %

1,339 

0.42 %

Time deposits less than $100,000

44,526 

5.03 %

31,389 

4.10 %

Time deposits greater than $100,000

178,958 

5.21 %

112,822 

4.46 %

   Total deposits

$

373,903 

4.05 %

$

275,917 

3.38 %

 

The increase in time deposits of $100,000 or more for the six months ended June 30, 2007 compared to the 2006 period resulted from a $21.6 million increase in retail time deposits and a $44.5 million increase in wholesale deposits.  A significant portion of the increase in retail time deposits is attributed to the addition of our two new retail branch offices.

 

Core deposits, which exclude out-of-market deposits and time deposits of $100,000 or more, provide a relatively stable funding source for our loan portfolio and other earning assets.  Our core deposits were $204.3 million and $197.7 million at June 30, 2007 and December 31, 2006, respectively. 

 

All of our time deposits are certificates of deposits.  The maturity distribution of our time deposits of $100,000 or more at June 30, 2007 was as follows:

 

 

June 30, 2007

(Dollars in thousands)

Three months or less

$

49,113 

Over three through six months

41,096 

Over six  through twelve months

64,883 

Over twelve months

 

24,890 

   Total

$

179,982 

 

Capital Resources

 

                Total shareholders' equity at June 30, 2007 was $35.7 million.  At December 31, 2006, total shareholders' equity was $34.6 million.  The increase during the first six months of 2007 resulted primarily from the $1.7 million of net income earned, partially offset by the $698,479 net unrealized holding loss on securities.

29


 

The following table shows the return on average assets (net income divided by average total assets), return on average equity (annualized net income divided by average equity), and equity to assets ratio (average equity divided by average total assets) for the six months ended June 30, 2007 and the year ended December 31, 2006.  Since our inception, we have not paid any cash dividends.

                                     

June 30, 2007

December 31, 2006

Return on average assets

0.63 %

0.85 %

Return on average equity

9.65 %

11.95 %

Equity to assets ratio

6.50 %

7.15 %

            

Our return on average assets was .63% for the six months ended June 30, 2007, a decrease from .85% for the year ended December 31, 2006.  In addition, our return on average equity decreased to 9.65% from 11.95% for the six months ended June 30, 2007 and the year ended December 31, 2006, respectively.  The decrease in the equity to assets ratio is a function of the $92.7 million increase in average assets compared to the $3.1 million increase in average equity.

 

             The following table sets forth the holding company's and the bank's various capital ratios at June 30, 2007 and at December 31, 2006.  For all periods, the bank was considered "well capitalized" and the holding company met or exceeded its applicable regulatory capital requirements.

 

June 30, 2007

December 31, 2006

Holding

 

 

Holding

 

Company

Bank

 

Company

Bank

Total risk-based capital

11.7 %

11.5 %

13.1 %

12.3 %

Tier 1 risk-based capital

10.6 %

10.4 %

11.9 %

11.1 %

Leverage capital

8.7 %

8.5 %

9.4 %

8.7 %

 

Borrowings

 

              The following table outlines our various sources of borrowed funds during the six months ended June 30, 2007 and the year ended December 31, 2006, the amounts outstanding at the end of each period, at the maximum point for each component during the periods and on average for each period, and the average interest rate that we paid for each borrowing source.  The maximum month-end balance represents the high indebtedness for each component of borrowed funds at any time during each of the periods shown.

 

30



 

 

 

 

Maximum

 

 

 

Ending

Period-

Month-end

Average for the Period

 

Balance

End Rate

Balance

Balance

Rate

 

(Dollars in thousands)

At or for the six months ended June, 2007

Federal Home Loan Bank advances

 $

133,500 

4.48 %

 $

133,500 

 $

120,273 

4.58 %

Federal funds purchased

- %

4,492 

539 

5.72 %

Junior subordinated debentures

13,403 

7.57 %

13,403 

13,403 

7.59 %

 

At or for the year ended December 31, 2006

Federal Home Loan Bank advances

 $

108,500 

4.52 %

 $

108,500 

 $

91,525 

4.35 %

Securities sold under agreement to

  repurchase

-  %

14,434 

8,362 

4.92 %

Federal funds purchased

-  %

3,345 

572 

5.47 %

Junior subordinated debentures

13,403 

7.57 %

13,403 

13,403 

7.30 %

 

 

Effect of Inflation and Changing Prices

 

             The effect of relative purchasing power over time due to inflation has not been taken into account in our consolidated financial statements.  Rather, our financial statements have been prepared on an historical cost basis in accordance with generally accepted accounting principles.

 

Unlike most industrial companies, our assets and liabilities are primarily monetary in nature.  Therefore, the effect of changes in interest rates will have a more significant impact on our performance than will the effect of changing prices and inflation in general.  In addition, interest rates may generally increase as the rate of inflation increases, although not necessarily in the same magnitude.  As discussed previously, we seek to manage the relationships between interest sensitive assets and liabilities in order to protect against wide rate fluctuations, including those resulting from inflation.

 

Off-Balance Sheet Risk

 

              Commitments to extend credit are agreements to lend to a client as long as the client has not violated any material condition established in the contract.  Commitments generally have fixed expiration dates or other termination clauses and may require the payment of a fee.  At June 30, 2007, unfunded commitments to extend credit were $60.1 million, of which $19.9 million was at fixed rates and $40.2 million was at variable rates.  At December 31, 2006, unfunded commitments to extend credit were $79.2 million, of which approximately $40.6 million was at fixed rates and $38.6 million was at variable rates.  A significant portion of the unfunded commitments related to consumer equity lines of credit.  Based on historical experience, we anticipate that a significant portion of these lines of credit will not be funded.  We evaluate each client's credit worthiness on a case-by-case basis.  The amount of collateral obtained, if deemed necessary by us upon extension of credit, is based on our credit evaluation of the borrower.  The type of collateral varies but may include accounts receivable, inventory, property, plant and equipment, and commercial and residential real estate.

 

At June 30, 2007, there was a $2.1 million commitment under letters of credit.  At December 31, 2006, there was a $2.4 million commitment under a letter of credit.  The credit risk and collateral involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.  Since most of the letters of credit are expected to expire without being drawn upon, they do not necessarily represent future cash requirements.

 

Except as disclosed in this document, we are not involved in off-balance sheet contractual relationships, unconsolidated related entities that have off-balance sheet arrangements or transactions that could result in liquidity needs or other commitments that significantly impact earnings.

 

Market Risk

 

             Market risk is the risk of loss from adverse changes in market prices and rates, which principally arises from interest rate risk inherent in our lending, investing, deposit gathering, and borrowing activities.  Other types of market risks, such as foreign currency exchange rate risk and commodity price risk, do not generally arise in the normal course of our business.  Our asset/liability management committee ("ALCO") monitors and considers methods of managing exposure to interest rate risk.  We have both an internal ALCO consisting of senior management that meets at various times during each month and a board ALCO that meets monthly.  The ALCOs are responsible for maintaining the level of interest rate sensitivity of our interest sensitive assets and liabilities within board-approved limits.

 

We actively monitor and manage our interest rate risk exposure principally by measuring our interest sensitivity "gap," which is the positive or negative dollar difference between assets and liabilities that are subject to interest rate repricing within a given period of time.  Interest rate sensitivity can be managed by repricing assets or liabilities, selling securities available for sale, replacing an asset or liability at maturity, or adjusting the interest rate during the life of an asset or liability.  Managing the amount of assets and liabilities repricing in this same time interval helps to hedge the risk and minimize the impact on net interest income of rising or falling interest rates.  We generally would benefit from increasing market rates of interest when we have an asset-sensitive gap position and generally would benefit from decreasing market rates of interest when we are liability-sensitive.

 

31


 

We were liability sensitive during the latter half of the year ended December 31, 2006 and during the six months ended June 30, 2007.  Our variable rate loans and a majority of our deposits reprice over a 12-month period.  Approximately 43% and 49% of our loans were variable rate loans at June 30, 2007 and December 31, 2006, respectively.  The ratio of cumulative gap to total earning assets after 12 months was (30.3%) because $161.8 million more liabilities will reprice in a 12 month period than assets.  However, our gap analysis is not a precise indicator of our interest sensitivity position.  The analysis presents only a static view of the timing of maturities and repricing opportunities, without taking into consideration that changes in interest rates do not affect all assets and liabilities equally.  For example, rates paid on a substantial portion of core deposits may change contractually within a relatively short time frame, but those rates are viewed by us as significantly less interest-sensitive than market-based rates such as those paid on noncore deposits.  Net interest income may be affected by other significant factors in a given interest rate environment, including changes in the volume and mix of interest-earning assets and interest-bearing liabilities.

 

Liquidity and Interest Rate Sensitivity

 

             Liquidity represents the ability of a company to convert assets into cash or cash equivalents without significant loss, and the ability to raise additional funds by increasing liabilities.  Liquidity management involves monitoring our sources and uses of funds in order to meet our day-to-day cash flow requirements while maximizing profits.  Liquidity management is made more complicated because different balance sheet components are subject to varying degrees of management control.  For example, the timing of maturities of our investment portfolio is fairly predictable and subject to a high degree of control at the time investment decisions are made.  However, net deposit inflows and outflows are far less predictable and are not subject to the same degree of control.

 

             At June 30, 2007, our liquid assets, consisting of cash and due from banks and federal funds sold, amounted to $17.4 million, or 3.0% of total assets.  Our investment securities at June 30, 2007 amounted to $79.7 million, or 13.9% of total assets.  Investment securities traditionally provide a secondary source of liquidity since they can be converted into cash in a timely manner.  However, $47.6 million of these securities are pledged against outstanding debt.  Therefore, the related debt would need to be repaid prior to the securities being sold in order for these securities to be converted to cash.  At December 31, 2006, our liquid assets amounted to $16.6 million, or 3.3% of total assets.  Our investment securities at December 31, 2006 amounted to $74.3 million, or 14.6% of total assets.  However, substantially all of these securities were pledged against outstanding debt. 

 

Our ability to maintain and expand our deposit base and borrowing capabilities serves as our primary source of liquidity.  We plan to meet our future cash needs through the liquidation of temporary investments, the generation of deposits, and from additional borrowings.  In addition, we will receive cash upon the maturity and sale of loans and the maturity of investment securities.  We maintain three federal funds purchased lines of credit with correspondent banks totaling $30.6 million for which there were no borrowings against the lines at June 30, 2007.  We are also a member of the Federal Home Loan Bank of Atlanta (FHLB), from which applications for borrowings can be made for leverage purposes.  The FHLB requires that securities, qualifying mortgage loans, and stock of the FHLB owned by the bank be pledged to secure any advances from the FHLB.  The unused borrowing capacity currently available from the FHLB at June 30, 2007 was $17.5 million, based on the bank's $6.9 million investment in FHLB stock, as well as qualifying mortgages available to secure any future borrowings.

 

                We have a ten-year, five-month lease on our new headquarters and main office.  The lease provides for a substantial reduction in the rent rate for the first five months of the lease.  Beginning in 2007, the monthly rent expense is approximately $42,000.  The lease provides for annual lease rate escalations based on cost of living adjustments. 

 

We believe that our existing stable base of core deposits, borrowings from the FHLB, and short-term repurchase agreements will enable us to successfully meet our long-term liquidity needs.

 

Asset/liability management is the process by which we monitor and control the mix and maturities of our assets and liabilities. The essential purposes of asset/liability management are to ensure adequate liquidity and to maintain an appropriate balance between interest sensitive assets and liabilities in order to minimize potentially adverse impacts on earnings from changes in market interest rates.  We have both an internal ALCO consisting of senior management that meets at various times during each month and a board ALCO that meets monthly.  The ALCOs are responsible for maintaining the level of interest rate sensitivity of our interest sensitive assets and liabilities within board-approved limits.

 

32


 

The following table sets forth information regarding our rate sensitivity as of June 30, 2007 for each of the time intervals indicated. The information in the table may not be indicative of our rate sensitivity position at other points in time.  In addition, the maturity distribution indicated in the table may differ from the contractual maturities of the earning assets and interest-bearing liabilities presented due to consideration of prepayment speeds under various interest rate change scenarios in the application of the interest rate sensitivity methods described above.

 

Within

 

After three but

 

After one but

 

After

 

 

three

 

within twelve

 

within five

 

five

 

 

months

 

months

 

years

 

years

 

Total

 

(Dollars in thousands)

Interest-earning assets:

Federal funds sold

$

3,598 

$

$

$

$

3,598 

Investment securities

3,174 

8,318 

29,978 

29,933 

71,403 

Loans

208,261 

45,467 

165,828 

38,479 

458,035 

 

Total earning assets

$

215,033 

$

53,785 

$

195,806 

$

68,412 

$

533,036 

Interest-bearing liabilities:

Money market and NOW

$

121,586 

$

$

$

$

121,586 

Regular savings

1,525 

1,525 

Time deposits

70,135 

134,936 

23,713 

171 

228,955 

FHLB advances

52,500 

36,500 

44,500 

133,500 

Junior subordinated debentures

13,403 

13,403 

Total interest-bearing liabilities

$

259,149 

$

171,436 

$

68,213 

$

171 

$

498,969 

Period gap

$

(44,116)

$

(117,651)

$

127,593 

$

68,241 

Cumulative gap

(44,116)

(161,767)

(34,174)

34,067 

Ratio of cumulative gap to total earning assets

(8.3%)

(30.3%)

(6.4 %)

6.4 %

 

The following table sets forth information regarding our rate sensitivity, as of December 31, 2006, at each of the time intervals.

 

Within

 

After three but

 

After one but

 

After

 

 

three

 

within twelve

 

within five

 

five

 

 

months

 

months

 

years

 

years

 

Total

 

(Dollars in thousands)

 Interest-earning assets:

Federal funds sold

$

7,467 

$

$

$

$

7,467 

Investment securities

3,159 

8,588 

29,940 

25,557 

67,244 

Loans

205,316 

25,828 

134,035 

36,321 

401,500 

Total earning assets

$

215,942  

$

34,416 

$

163,975 

$

61,878 

$

476,211 

Interest-bearing liabilities:

Money market and NOW

$

117,538 

$

$

$

$

117,538 

Regular savings

1,544 

1,544 

Time deposits

45,443 

114,940 

34,995 

165 

195,543 

FHLB advances

57,500 

19,000 

32,000 

108,500 

Junior subordinated debentures

13,403 

13,403 

Total interest-bearing liabilities

$

235,428 

$

133,940 

$

66,995 

$

165 

$

436,528 

Period gap

$

(19,486)

$

(99,524)

$

96,980 

$

61,713 

Cumulative gap

(19,486)

(119,010)

(22,030)

39,683 

Ratio of cumulative gap to total earning assets

(4.1 %)

(25.0 %)

(4.6 %)

8.3 %

 

33


 

Accounting, Reporting, and Regulatory Matters

 

Recently Issued Accounting Standards

 

              The following is a summary of recent authoritative pronouncements that affect accounting, reporting, and disclosure of financial information by us:

 

In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements." SFAS 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. This standard does not require any new fair value measurements, but rather eliminates inconsistencies found in various prior pronouncements. SFAS 157 is effective for the company on January 1, 2008 and is not expected to have a significant impact on the company's financial position, results of operations or cash flows.

 

In September 2006, the FASB issued SFAS No. 158, "Employers' Accounting for Defined Benefit Pension and Other Postretirement Plans" ("SFAS 158"), which amends SFAS 87 and SFAS 106 to require recognition of the overfunded or underfunded status of pension and other postretirement benefit plans on the balance sheet. Under SFAS 158, gains and losses, prior service costs and credits, and any remaining transition amounts under SFAS 87 and SFAS 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 company's fiscal year end. SFAS 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 158 will not impact the company's financial position, results of operations or cash flows.

 

In September, 2006, The FASB ratified the consensuses reached by the FASB's Emerging Issues Task Force ("EITF") relating to EITF 06-4 "Accounting for the Deferred Compensation and Postretirement Benefit Aspects of Endorsement Split-Dollar Life Insurance Arrangements".  EITF 06-4 addresses employer accounting for endorsement split-dollar life insurance arrangements that provide a benefit to an employee that extends to postretirement periods should recognize a liability for future benefits in accordance with SFAS No. 106, "Employers' Accounting for Postretirement Benefits Other Than Pensions", or Accounting Principles Board ("APB") Opinion No. 12, "Omnibus Opinion-1967".  EITF 06-4 is effective for fiscal years beginning after December 15, 2007. Entities should recognize the effects of applying this Issue through either (a) a change in accounting principle through a cumulative-effect adjustment to retained earnings or to other components of equity or net assets in the statement of financial position as of the beginning of the year of adoption or (b) a change in accounting principle through retrospective application to all prior periods.  The company is currently analyzing the effects of EITF 06-4 on its financial position, results of operations and cash flows.

 

In February 2007, the FASB issued SFAS No. 159, "The Fair Value Option for Financial Assets and Financial Liabilities - Including an amendment of FASB Statement 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 instrument-by-instrument 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 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 cumulative-effect adjustment and thereafter, such securities will be accounted for as trading securities. SFAS 159 is effective for the company on January 1, 2008. Earlier adoption is permitted in 2007 if the company also elects to apply the provisions of SFAS 157, "Fair Value Measurement." The company is currently analyzing the fair value option provided under SFAS 159.  

 

                Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption.

         

34



Item 3. Quantitative and Qualitative Disclosures about Market Risk.

There have been no material changes in our quantitative and qualitative disclosures about market risk as of June 30, 2007 from that presented in our annual report on Form 10-K for the year ended December 31, 2006.  See "Market Risk" and "Liquidity and Interest Rate Sensitivity" in Item 2, Management Discussion and Analysis of Financial Condition and Results of Operations for quantitative and qualitative disclosures about market risk, which information is incorporated herein by reference.

 

Item 4.  Controls and Procedures.

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures as defined in Exchange Act Rule 13a-15(e).  Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our current disclosure controls and procedures are effective as of June 30, 2007.  There have been no significant changes in our internal controls over financial reporting during the fiscal quarter ended June 30, 2007 that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

 

The design of any system of controls and procedures is based in part upon certain assumptions about the likelihood of future events.  There can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.

 

PART II.  OTHER INFORMATION

 

Item 1.             Legal Proceedings.

There are no material pending legal proceedings to which we are a party or of which any of its property is the subject.

 

Item 1A.          Risk Factors.

There were no material changes from the risk factors presented in our annual report on Form 10-K for the year ended December 31, 2006.

 

Item 2.             Unregistered Sales of Equity Securities and Use of Proceeds.

Not applicable

 

Item 3.             Defaults Upon Senior Securities.

                         Not applicable

 

Item 4.             Submission of Matters to a Vote of Security Holders.

At our company's annual meeting of shareholders held on May 15, 2007, our shareholders elected four members of the board of directors as Class II directors for a three-year term and approved our name change to Southern First Bancshares, Inc.  The following paragraphs describe the matters voted upon at the annual meeting and sets forth the number of votes cast for, against or withheld, and the number of abstentions as to each matter (except as provided below, there were no broker non-votes).

 

          Our board of directors is divided into three classes with each class being nearly equal in number as possible.  The three classes of directors have staggered terms, so that the terms of only approximately one-third of the board members will expire at each annual meeting of shareholders.  The current Class I directors are Mark A. Cothran, Rudolph G. Johnstone, III, M.D., and R. Arthur Seaver, Jr.  The current Class II directors are Leighton M. Cubbage, David G. Ellison, James B. Orders, and Willam B. Sturgis.  The current Class III directors are Andrew B. Cajka, Anne S. Ellefson, Fred Gilmer, Jr. and Tecumseh Hooper, Jr.

 

          The previous terms of the Class II directors expired at the 2007 annual shareholder meeting.  Each of the four then current Class II directors was nominated for election and stood for election at the 2007 annual shareholder meeting for a three-year term. The number of votes in favor of the Class II directors were as follows:  For Mr. Cubbage - 2,559,026; for Mr. Ellison - 2,501,305; for Mr. Orders - 2,560,016; and for Mr. Sturgis - 2,558,916.  The number of votes against the Class II directors were as follows:  Mr. Cubbage - 0; Mr. Ellison - 0; Mr. Orders - 0; and Mr. Sturgis - 0.   No shareholders voted to abstain. 

 

35


 

          Since a plurality of the votes were attained for the directors that stood for re-election, the approval of the Class II directors to serve a three-year term, expiring at the 2010 annual meeting of shareholders, was recorded in our minute book.

 

          On March 20, 2007, our board of directors approved, subject to shareholder approval, changing the company's name from Greenville First Bancshares, Inc. to Southen First Bancshares, Inc.  The proposed new name would reflect our expansion into a more geographically diverse market, including Columbia, South Carolina, and potentially other Southern cities.  The number of votes for the approval of the company's name change was 2,440,466.  The number of votes against the approval of the company's name change was 26,885, while 95,014 votes were abstained.  Because we received the affirmative vote of over two-thirds of the outstanding shares of our common stock, the approval of the company's name change to Southern First Bancshares, Inc. was recorded in our minute book.

 

          There were no other matters voted on by the company's shareholders at our 2007 annual shareholder meeting .

 

Item 5.             Other Information.

                         Not applicable

 

Item 6.             Exhibits.

31.1                   Rule 13a-14(a) Certification of the Principal Executive Officer.

 

31.2                  Rule 13a-14(a) Certification of the Principal Financial Officer. 

 

32                     Section 1350 Certifications. 

 

36


 

SIGNATURES

             Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

SOUTHERN FIRST BANCSHARES, INC.

Registrant

     

Date: August 9, 2007

/s/R. Arthur Seaver, Jr.         

R. Arthur Seaver, Jr.

Chief Executive Officer

     

Date: August 9, 2007

/s/James M. Austin, III                      

James M. Austin, III

Chief Financial Officer

37



INDEX TO EXHIBITS

Exhibit
Number                        Description

31.1         Rule 13a-14(a) Certification of the Principal Executive Officer.

 

31.2         Rule 13a-14(a) Certification of the Principal Financial Officer. 

 

32            Section 1350 Certifications.

 

38