For
the fiscal year ended December 31, 2007.
|
Commission
File Number 0-32637.
|
IOWA
|
42-1039071
|
|||
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
|||
405
FIFTH STREET, AMES, IOWA
|
50010
|
|||
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer ¨
|
Accelerated
filer x
|
Non-accelerated
filer ¨
|
Smaller
reporting company ¨
|
Part
I
|
||
Item
1.
|
||
Item
1A.
|
||
Item
1B.
|
||
Item
2.
|
||
Item
3.
|
||
Item
4.
|
||
Part
II
|
||
Item
5.
|
||
Item
6.
|
||
Item
7.
|
||
Item
7A.
|
||
Item
8.
|
||
Item
9.
|
||
Item
9A.
|
||
Item
9B.
|
||
Part
III
|
||
Item
10.
|
||
Item
11.
|
||
Item
12.
|
||
Item
13.
|
||
Item
14.
|
||
Part
IV
|
||
Item
15.
|
|
-
|
financing
guaranteed under Small Business Administration
programs
|
|
-
|
operating
and working capital loans
|
|
-
|
loans
to finance equipment and other capital
purchases
|
|
-
|
commercial
real estate loans
|
|
-
|
business
lines of credit
|
|
-
|
term
loans
|
|
-
|
loans
to professionals
|
|
-
|
letters
of credit
|
|
-
|
automobiles
and trucks
|
|
-
|
boats
and recreational vehicles
|
|
-
|
personal
loans and lines of credit
|
|
-
|
home
equity lines of credit
|
|
-
|
home
improvement and rehabilitation
loans
|
|
-
|
consumer
real estate loans
|
Name
|
Age
|
Position
with the Company or Bank and Principal Occupation and Employment During
the Past Five Years
|
Scott
T. Bauer
|
45
|
Named
President of First National Bank in 2007. Previously served as
Executive Vice President and Senior Vice President of First National
Bank.
|
Kevin
G. Deardorff
|
53
|
Vice
President & Technology Director of the Company.
|
Leo
E. Herrick
|
66
|
President
of United Bank commencing June, 2002. Previously, employed as Chairman of
the Board and President of F&M Bank-Iowa, Marshalltown,
Iowa.
|
Daniel
L. Krieger
|
71
|
Chairman
of the Company since 2003 and President of Company from 1997 to 2007.
Previously served as President of First National. Also serves as a
Director of the Company, Chairman of the Board and Trust Officer of First
National and Chairman of the Board of Boone Bank and United
Bank.
|
Stephen
C. McGill
|
53
|
President
of State Bank since 2003. Previously served as Senior Vice
President of State Bank. Director of State Bank & Trust
Co.
|
John
P. Nelson
|
41
|
Vice
President, Secretary and Treasurer of Company. Also serves as Director of
Randall-Story Bank.
|
Thomas
H. Pohlman
|
57
|
Named
President of the Company in 2007. Previously served as Chief
Operating Officer of the Company in 2006 and President of First National
from 1999 to 2007. Director of the Company and First National Bank &
State Bank & Trust Co,
|
Jeffrey
K. Putzier
|
46
|
President
of Boone Bank since 1999. Director of Boone Bank &
Trust Co.
|
Harold
E. Thompson
|
62
|
President
of Randall Story Bank since 2003. Previously served as
Executive Vice President of Randall-Story State Bank. Director
of Randall-Story State Bank.
|
Terrill
L. Wycoff
|
64
|
Executive
Vice President of First National since 2000. Director of First National
Bank.
|
|
·
|
changes
in regulations;
|
|
·
|
changes
in technology and product delivery systems;
and
|
|
·
|
the
accelerating pace of consolidation among financial services
providers.
|
|
·
|
the
payment of dividends to the Company’s
shareholders;
|
|
·
|
the
payment of dividends to the Company from the
Banks;
|
|
·
|
possible
mergers with or acquisitions of or by other
institutions;
|
|
·
|
investment
policies;
|
|
·
|
loans
and interest rates on loans;
|
|
·
|
interest
rates paid on deposits;
|
|
·
|
expansion
of branch offices; and/or
|
|
·
|
the
possibility to provide or expand securities or trust
services.
|
2007
|
2006
|
||||||||||||||||
Market
Price
|
Market
Price
|
||||||||||||||||
Quarter
|
High
|
Low
|
Quarter
|
High
|
Low
|
||||||||||||
1st
|
$ | 22.44 | $ | 20.56 |
1st
|
$ | 28.57 | $ | 22.85 | ||||||||
2nd
|
$ | 23.19 | $ | 21.00 |
2nd
|
$ | 26.00 | $ | 19.75 | ||||||||
3rd
|
$ | 21.70 | $ | 19.06 |
3rd
|
$ | 22.75 | $ | 21.41 | ||||||||
4th
|
$ | 21.75 | $ | 17.64 |
4th
|
$ | 22.69 | $ | 19.82 |
2007
|
2006
|
|||||||
Quarter
|
Cash
dividends
declared
per share
|
Cash
dividends
declared
per share
|
||||||
1st
|
$ | 0.27 | $ | 0.26 | ||||
2nd
|
0.27 | 0.26 | ||||||
3rd
|
0.27 | 0.26 | ||||||
4th
|
0.27 | 0.26 |
Period
Ending
|
||||||||||||||||||||||||
Index
|
12/31/02
|
12/31/03
|
12/31/04
|
12/31/05
|
12/31/06
|
12/31/07
|
||||||||||||||||||
Ames
National Corporation
|
100.00 | 129.84 | 186.07 | 183.66 | 157.00 | 153.47 | ||||||||||||||||||
NASDAQ
Composite
|
100.00 | 150.01 | 162.89 | 165.13 | 180.85 | 198.60 | ||||||||||||||||||
SNL
NASDAQ Bank
|
100.00 | 129.08 | 147.94 | 143.43 | 161.02 | 126.42 | ||||||||||||||||||
Midwest
OTC Bank Index
|
100.00 | 126.23 | 150.40 | 156.59 | 164.90 | 160.97 |
Year
Ended December 31
|
||||||||||||||||||||
(dollars
in thousands, except per share amounts)
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||
STATEMENT
OF INCOME DATA
|
||||||||||||||||||||
Interest
income
|
$ | 47,562 | $ | 44,296 | $ | 41,306 | $ | 37,354 | $ | 35,314 | ||||||||||
Interest
expense
|
23,537 | 21,306 | 15,933 | 10,564 | 10,339 | |||||||||||||||
Net
interest income
|
24,025 | 22,990 | 25,373 | 26,790 | 24,975 | |||||||||||||||
Provision
(credit) for loan losses
|
(94 | ) | (183 | ) | 331 | 479 | 645 | |||||||||||||
Net
interest income after provision (credit) for
|
||||||||||||||||||||
loan
losses
|
24,119 | 23,173 | 25,042 | 26,311 | 24,330 | |||||||||||||||
Noninterest
income
|
7,208 | 6,674 | 5,613 | 5,269 | 6,435 | |||||||||||||||
Noninterest
expense
|
16,776 | 15,504 | 15,210 | 14,935 | 14,819 | |||||||||||||||
Income
before provision for income tax
|
14,551 | 14,343 | 15,445 | 16,645 | 15,946 | |||||||||||||||
Provision
for income tax
|
3,542 | 3,399 | 3,836 | 4,255 | 4,321 | |||||||||||||||
Net
Income
|
$ | 11,009 | $ | 10,944 | $ | 11,609 | $ | 12,390 | $ | 11,625 |
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||||||
DIVIDENDS
AND EARNINGS PER SHARE DATA
|
||||||||||||||||||||
Cash
dividends declared
|
$ | 10,183 | $ | 9,801 | $ | 9,417 | $ | 7,590 | $ | 7,142 | ||||||||||
Cash
dividends declared per share
|
$ | 1.08 | $ | 1.04 | $ | 1.00 | $ | 0.81 | $ | 0.76 | ||||||||||
Basic
and diluted earnings per share
|
$ | 1.17 | $ | 1.16 | $ | 1.23 | $ | 1.32 | $ | 1.24 | ||||||||||
Weighted
average shares outstanding
|
9,427,503 | 9,422,402 | 9,415,599 | 9,405,705 | 9,393,672 | |||||||||||||||
BALANCE
SHEET DATA
|
||||||||||||||||||||
Total
assets
|
$ | 861,591 | $ | 838,853 | $ | 819,384 | $ | 839,753 | $ | 752,786 | ||||||||||
Net
loans
|
463,651 | 429,123 | 440,318 | 411,639 | 355,533 | |||||||||||||||
Deposits
|
690,119 | 680,356 | 668,342 | 658,176 | 619,549 | |||||||||||||||
Stockholders'
equity
|
110,021 | 112,923 | 109,227 | 110,924 | 107,325 | |||||||||||||||
Equity
to assets ratio
|
12.77 | % | 13.46 | % | 13.33 | % | 13.21 | % | 14.26 | % | ||||||||||
FIVE
YEAR FINANCIAL PERFORMANCE
|
||||||||||||||||||||
Net
income
|
$ | 11,009 | $ | 10,944 | $ | 11,609 | $ | 12,390 | $ | 11,625 | ||||||||||
Average
assets
|
843,788 | 818,450 | 831,198 | 793,076 | 726,945 | |||||||||||||||
Average
stockholders' equity
|
111,371 | 109,508 | 109,802 | 108,004 | 104,141 | |||||||||||||||
Return
on assets (net income divided by average assets)
|
1.30 | % | 1.34 | % | 1.40 | % | 1.56 | % | 1.60 | % | ||||||||||
Return
on equity (net income divided by average
equity)
|
9.89 | % | 9.99 | % | 10.57 | % | 11.47 | % | 11.16 | % | ||||||||||
Net
interest margin (net interest income divided by average earning
assets)
|
3.39 | % | 3.29 | % | 3.56 | % | 3.97 | % | 4.02 | % | ||||||||||
Efficiency
ratio (noninterest expense divided by noninterest income plus net interest
income)
|
53.71 | % | 52.27 | % | 49.09 | % | 46.59 | % | 47.18 | % | ||||||||||
Dividend
payout ratio (dividends per share divided by net income per
share)
|
92.31 | % | 89.66 | % | 81.30 | % | 61.27 | % | 61.46 | % | ||||||||||
Dividend
yield (dividends per share divided by closing year-end market
price)
|
5.54 | % | 4.95 | % | 3.89 | % | 3.01 | % | 3.91 | % | ||||||||||
Equity
to assets ratio (average equity divided by average assets)
|
13.20 | % | 13.38 | % | 13.21 | % | 13.62 | % | 14.33 | % |
ITEM
7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
|
|
·
|
Challenges
|
|
·
|
Key
Performance Indicators
|
|
·
|
Industry
Results
|
|
·
|
Income
Statement Review
|
|
·
|
Balance
Sheet Review
|
|
·
|
Asset
Quality Review and Credit Risk
Management
|
|
·
|
Liquidity
and Capital Resources
|
|
·
|
Interest
Rate Risk
|
|
·
|
Inflation
|
|
·
|
Forward-Looking
Statements
|
|
·
|
Banks
have historically earned higher levels of net interest income by investing
in longer term loans and securities at higher yields and paying lower
deposit expense rates on shorter maturity deposits. However,
the difference between the yields on short term and long term investments
was very low for much of 2006 and 2007, making it more difficult to manage
net interest margins. If the yield curve was to flatten or invert in 2008,
the Company’s net interest margin may compress and net interest income may
be negatively impacted. Historically, management has been able
to position the Company’s assets and liabilities to earn a satisfactory
net interest margin during periods when the yield curve is flat or
inverted by appropriately managing credit spreads on loans and maintaining
adequate liquidity to provide flexibility in an effort to hold down
funding costs. Management would seek to follow a similar
approach in dealing with this challenge in
2008.
|
|
·
|
While
interest rates declined in the latter part of 2007 and may continue to
decline during 2008, interest rates may eventually increase and may
present a challenge to the Company. Increases in interest rates
may negatively impact the Company’s net interest margin if interest
expense increases more quickly than interest income. The
Company’s earning assets (primarily its loan and investment portfolio)
have longer maturities than its interest bearing liabilities (primarily
deposits and other borrowings); therefore, in a rising interest rate
environment, interest expense will increase more quickly than interest
income as the interest bearing liabilities reprice more quickly than
earning assets. In response to this challenge, the Banks model
quarterly the changes in income that would result from various changes in
interest rates. Management believes Bank earning assets have
the appropriate maturity and repricing characteristics to optimize
earnings and the Banks’ interest rate risk
positions.
|
|
·
|
The
Company’s market in central Iowa has numerous banks, credit unions, and
investment and insurance companies competing for similar business
opportunities. This competitive environment will continue to
put downward pressure on the Banks’ net interest margins and thus affect
profitability. Strategic planning efforts at the Company and
Banks continue to focus on capitalizing on the Banks’ strengths in local
markets while working to identify opportunities for improvement to gain
competitive advantages.
|
|
·
|
A
substandard performance in the Company’s equity portfolio could lead to a
reduction in the historical level of realized security gains, thereby
negatively impacting the Company’s earnings. The Company
invests capital that may be utilized for future expansion in a portfolio
of primarily financial and utility stocks with an estimated fair market
value of approximately $10 million as of December 31, 2007. The
Company focuses on stocks that have historically paid dividends in an
effort to lessen the negative effects of a bear
market. However, this strategy did not prove successful in 2007
as problems in the residential mortgage industry caused a significant
decline in the market value of the Company’s financial
stocks. The Company had $9 million in money market account
balances (at the holding company level on an unconsolidated basis) as of
December 31, 2007 as a result of fourth quarter 2007 stock sales to divest
of several stocks in the portfolio. Those proceeds will be
reinvested in 2008 as suitable investments are
identified. Unrealized gains in the Company’s equity portfolio
totaled $3.3 million as of December 31, 2007 after recognizing realized
gains of $1.4 in the portfolio during the year. This compares
to unrealized gains of $9.5 million (at the holding company level on an
unconsolidated basis) as of December 31, 2006 after recognizing realized
gains of $1.1 million during 2006.
|
|
·
|
The
economic conditions for commercial real estate developers in the Des
Moines metropolitan area deteriorated in 2007 and contributed to the
Company’s increased level of non-performing loans. Presently,
the Company has $2.6 million in impaired loans with two Des Moines
development companies with specific reserves totaling $89,000; however,
$402,000 was charged-off in the fourth quarter of 2007 relating to one of
these borrowers. The Company has additional customer
relationships with real estate developers in the Des Moines area that may
become impaired in the future if economic conditions do not improve or
become worse. The Company has a limited number of such credits
and is actively engaged with the customers to minimize credit
risk.
|
Year
Ended December 31,
|
||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||
Company
|
Industry
|
Company
|
Industry
|
Company
|
Industry
|
|||||||||||||||||||
Return
on assets
|
1.30 | % | 0.86 | % | 1.34 | % | 1.28 | % | 1.40 | % | 1.28 | % | ||||||||||||
Return
on equity
|
9.89 | % | 8.17 | % | 9.99 | % | 12.34 | % | 10.57 | % | 12.46 | % | ||||||||||||
Net
interest margin
|
3.39 | % | 3.29 | % | 3.29 | % | 3.31 | % | 3.56 | % | 3.49 | % | ||||||||||||
Efficiency
ratio
|
53.71 | % | 59.37 | % | 52.27 | % | 56.79 | % | 49.09 | % | 57.24 | % | ||||||||||||
Capital
ratio
|
13.20 | % | 7.98 | % | 13.38 | % | 8.23 | % | 13.21 | % | 8.25 | % |
|
·
|
Return
on Assets
|
|
·
|
Return
on Equity
|
|
·
|
Net
Interest Margin
|
|
·
|
Efficiency
Ratio
|
|
·
|
Capital
Ratio
|
ASSETS
|
||||||||||||||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||||||||||||||
Average
|
Average
|
Average
|
||||||||||||||||||||||||||||||||||
(dollars
in thousands)
|
balance
|
Revenue
|
Yield
|
balance
|
Revenue
|
Yield
|
balance
|
Revenue
|
Yield
|
|||||||||||||||||||||||||||
Interest-earning
assets
|
||||||||||||||||||||||||||||||||||||
Loans
1
|
||||||||||||||||||||||||||||||||||||
Commercial
|
$ | 78,241 | $ | 6,201 | 7.93 | % | $ | 70,581 | $ | 5,490 | 7.78 | % | $ | 66,581 | $ | 4,286 | 6.44 | % | ||||||||||||||||||
Agricultural
|
31,964 | 2,696 | 8.43 | % | 33,054 | 2,758 | 8.34 | % | 29,772 | 2,143 | 7.20 | % | ||||||||||||||||||||||||
Real
estate
|
321,225 | 21,209 | 6.60 | % | 306,991 | 19,655 | 6.40 | % | 310,438 | 18,912 | 6.09 | % | ||||||||||||||||||||||||
Consumer
and other
|
22,658 | 1,523 | 6.72 | % | 27,540 | 1,691 | 6.14 | % | 29,206 | 1,638 | 5.61 | % | ||||||||||||||||||||||||
Total
loans (including fees)
|
$ | 454,088 | $ | 31,629 | 6.97 | % | $ | 438,166 | $ | 29,594 | 6.75 | % | $ | 435,997 | $ | 26,979 | 6.19 | % | ||||||||||||||||||
Investment
securities
|
||||||||||||||||||||||||||||||||||||
Taxable
|
$ | 205,203 | $ | 9,858 | 4.80 | % | $ | 212,897 | $ | 9,195 | 4.32 | % | $ | 216,785 | $ | 8,823 | 4.07 | % | ||||||||||||||||||
Tax-exempt
2
|
137,109 | 8,930 | 6.51 | % | 123,427 | 7,913 | 6.41 | % | 126,323 | 8,006 | 6.34 | % | ||||||||||||||||||||||||
Total
investment securities
|
$ | 342,312 | $ | 18,788 | 5.49 | % | $ | 336,324 | $ | 17,108 | 5.09 | % | $ | 343,108 | $ | 16,829 | 4.90 | % | ||||||||||||||||||
Interest
bearing deposits with banks
|
$ | 864 | $ | 37 | 4.28 | % | $ | 4,114 | $ | 139 | 3.38 | % | $ | 7,037 | $ | 169 | 2.40 | % | ||||||||||||||||||
Federal
funds sold
|
4,630 | 233 | 5.03 | % | 4,229 | 224 | 5.30 | % | 4,833 | 131 | 2.71 | % | ||||||||||||||||||||||||
Total
interest-earning assets
|
$ | 801,894 | $ | 50,687 | 6.32 | % | $ | 782,833 | $ | 47,065 | 6.01 | % | $ | 790,975 | $ | 44,108 | 5.58 | % | ||||||||||||||||||
Noninterest-earning
assets
|
||||||||||||||||||||||||||||||||||||
Cash
and due from banks
|
$ | 18,086 | $ | 17,056 | $ | 22,885 | ||||||||||||||||||||||||||||||
Premises
and equipment, net
|
13,618 | 11,005 | 9,229 | |||||||||||||||||||||||||||||||||
Other,
less allowance for loan losses
|
10,190 | 7,556 | 8,109 | |||||||||||||||||||||||||||||||||
Total
noninterest-earning assets
|
$ | 41,894 | $ | 35,617 | $ | 40,223 | ||||||||||||||||||||||||||||||
TOTAL
ASSETS
|
$ | 843,788 | $ | 818,450 | $ | 831,198 | ||||||||||||||||||||||||||||||
1
Average loan balance includes nonaccrual loans, if any. Interest
income collected on nonaccrual loans has been included.
|
||||||||||||||||||||||||||||||||||||
2
Tax-exempt income has been adjusted to a tax-equivalent basis using an
incremental tax rate of 35%.
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||||||||||||||
Average
|
Revenue/
|
Yield/
|
Average
|
Revenue/
|
Yield/
|
Average
|
Revenue/
|
Yield/
|
||||||||||||||||||||||||||||
(dollars
in thousands)
|
balance
|
expense
|
rate
|
balance
|
expense
|
rate
|
balance
|
expense
|
rate
|
|||||||||||||||||||||||||||
Interest-bearing
liabilities
|
||||||||||||||||||||||||||||||||||||
Deposits
|
||||||||||||||||||||||||||||||||||||
Savings,
NOW accounts, and money markets
|
$ | 309,787 | $ | 7,734 | 2.50 | % | $ | 314,567 | $ | 8,250 | 2.62 | % | $ | 323,334 | $ | 5,757 | 1.78 | % | ||||||||||||||||||
Time
deposits < $100,000
|
179,740 | 7,996 | 4.45 | % | 182,241 | 7,071 | 3.88 | % | 173,966 | 5,530 | 3.18 | % | ||||||||||||||||||||||||
Time
deposits > $100,000
|
107,600 | 5,325 | 4.95 | % | 99,123 | 4,422 | 4.46 | % | 90,687 | 3,095 | 3.41 | % | ||||||||||||||||||||||||
Total
deposits
|
$ | 597,127 | $ | 21,055 | 3.53 | % | $ | 595,931 | $ | 19,743 | 3.31 | % | $ | 587,987 | $ | 14,382 | 2.45 | % | ||||||||||||||||||
Other
borrowed funds
|
57,047 | 2,482 | 4.35 | % | 36,388 | 1,563 | 4.30 | % | 56,443 | 1,551 | 2.75 | % | ||||||||||||||||||||||||
Total
Interest-bearing liabilities
|
$ | 654,174 | $ | 23,537 | 3.60 | % | $ | 632,319 | $ | 21,306 | 3.37 | % | $ | 644,430 | $ | 15,933 | 2.47 | % | ||||||||||||||||||
Noninterest-bearing
liabilities
|
||||||||||||||||||||||||||||||||||||
Demand
deposits
|
$ | 70,459 | $ | 70,095 | $ | 69,577 | ||||||||||||||||||||||||||||||
Other
liabilities
|
7,784 | 6,528 | 7,389 | |||||||||||||||||||||||||||||||||
Stockholders'
equity
|
$ | 111,371 | $ | 109,508 | $ | 109,802 | ||||||||||||||||||||||||||||||
TOTAL
LIABILITIES AND
|
||||||||||||||||||||||||||||||||||||
STOCKHOLDERS'
EQUITY
|
$ | 843,788 | $ | 818,450 | $ | 831,198 | ||||||||||||||||||||||||||||||
Net
interest income
|
$ | 27,150 | 3.39 | % | $ | 25,759 | 3.29 | % | $ | 28,177 | 3.56 | % | ||||||||||||||||||||||||
Spread
Analysis
|
||||||||||||||||||||||||||||||||||||
Interest
income/average assets
|
$ | 50,687 | 6.01 | % | $ | 47,065 | 5.75 | % | $ | 44,108 | 5.31 | % | ||||||||||||||||||||||||
Interest
expense/average assets
|
23,537 | 2.79 | % | 21,306 | 2.60 | % | 15,931 | 1.92 | % | |||||||||||||||||||||||||||
Net
interest income/average assets
|
27,150 | 3.22 | % | 25,759 | 3.15 | % | 28,177 | 3.39 | % |
(dollars
in thousands)
|
2007
Compared to 2006
|
2006
Compared to 2005
|
||||||||||||||||||||||
Volume
|
Rate
|
Total 1
|
Volume
|
Rate
|
Total
|
|||||||||||||||||||
Interest
income
|
||||||||||||||||||||||||
Loans
|
||||||||||||||||||||||||
Commercial
|
$ | 604 | $ | 107 | $ | 711 | $ | 270 | $ | 934 | $ | 1,204 | ||||||||||||
Agricultural
|
(92 | ) | 30 | (62 | ) | 253 | 362 | 615 | ||||||||||||||||
Real
estate
|
928 | 626 | 1,554 | (212 | ) | 955 | 743 | |||||||||||||||||
Consumer
and other
|
(318 | ) | 150 | (168 | ) | (97 | ) | 150 | 53 | |||||||||||||||
Total
loans (including fees)
|
$ | 1,122 | $ | 913 | $ | 2,035 | $ | 214 | $ | 2,401 | $ | 2,615 | ||||||||||||
Investment
securities
|
||||||||||||||||||||||||
Taxable
|
$ | (339 | ) | $ | 1,002 | $ | 663 | $ | (161 | ) | $ | 533 | $ | 372 | ||||||||||
Tax-exempt
|
891 | 126 | 1,017 | (182 | ) | 89 | (93 | ) | ||||||||||||||||
Total
investment securities
|
$ | 552 | $ | 1,128 | $ | 1,680 | $ | (343 | ) | $ | 622 | 279 | ||||||||||||
Interest
bearing deposits with banks
|
(154 | ) | 53 | (101 | ) | $ | (84 | ) | $ | 53 | $ | (31 | ) | |||||||||||
Federal
funds sold
|
21 | (13 | ) | 8 | (18 | ) | 112 | 94 | ||||||||||||||||
Total
Interest-earning assets
|
$ | 1,541 | $ | 2,081 | $ | 3,622 | $ | (231 | ) | $ | 3,188 | $ | 2,957 | |||||||||||
Interest-bearing
liabilities
|
||||||||||||||||||||||||
Deposits
|
||||||||||||||||||||||||
Savings,
NOW accounts, and money markets
|
$ | (156 | ) | $ | (360 | ) | $ | (516 | ) | $ | (160 | ) | $ | 2,653 | $ | 2,493 | ||||||||
Time
deposits < $100,000
|
(98 | ) | 1,023 | 925 | 274 | 1,267 | 1,541 | |||||||||||||||||
Time
deposits > $100,000
|
395 | 508 | 903 | 308 | 1,020 | 1,328 | ||||||||||||||||||
Total
deposits
|
$ | 141 | $ | 1,171 | $ | 1,312 | $ | 422 | $ | 4,940 | $ | 5,362 | ||||||||||||
Other
borrowed funds
|
901 | 18 | 919 | (672 | ) | 683 | 11 | |||||||||||||||||
Total
Interest-bearing liabilities
|
$ | 1,042 | $ | 1,189 | $ | 2,231 | $ | (250 | ) | $ | 5,623 | $ | 5,373 | |||||||||||
Net
interest income/earning assets
|
$ | 499 | $ | 892 | $ | 1,391 | $ | 19 | $ | (2,435 | ) | $ | (2,416 | ) |
(dollars
in thousands)
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||
Real
Estate
|
||||||||||||||||||||
Construction
|
$ | 46,730 | $ | 30,600 | $ | 23,973 | $ | 21,042 | $ | 13,126 | ||||||||||
1-4
family residential
|
104,380 | 103,620 | 102,043 | 97,612 | 84,645 | |||||||||||||||
Commercial
|
147,023 | 139,149 | 153,920 | 160,176 | 150,723 | |||||||||||||||
Agricultural
|
33,684 | 31,092 | 30,606 | 27,443 | 24,297 | |||||||||||||||
Commercial
|
78,616 | 73,760 | 71,430 | 57,189 | 38,555 | |||||||||||||||
Agricultural
|
36,133 | 33,434 | 32,216 | 30,713 | 27,815 | |||||||||||||||
Consumer
and other
|
23,002 | 24,276 | 33,340 | 24,584 | 23,242 | |||||||||||||||
Total
loans
|
469,568 | 435,931 | 447,528 | 418,759 | 362,403 | |||||||||||||||
Deferred
loan fees, net
|
137 | 276 | 445 | 644 | 819 | |||||||||||||||
Total
loans net of deferred fees
|
$ | 469,431 | $ | 435,655 | $ | 447,083 | $ | 418,115 | $ | 361,584 |
After
one
|
||||||||||||||||
year
but
|
||||||||||||||||
Within
|
within
|
After
|
||||||||||||||
(dollars
in thousands)
|
one year
|
five years
|
five years
|
Total
|
||||||||||||
Real
Estate
|
||||||||||||||||
Construction
|
$ | 32,275 | $ | 12,842 | $ | 1,613 | $ | 46,730 | ||||||||
1-4
family residential
|
9,407 | 40,652 | 54,321 | 104,380 | ||||||||||||
Commercial
|
56,581 | 58,300 | 32,142 | 147,023 | ||||||||||||
Agricultural
|
3,168 | 4,477 | 26,039 | 33,684 | ||||||||||||
Commercial
|
27,221 | 39,745 | 11,650 | 78,616 | ||||||||||||
Agricultural
|
25,270 | 10,122 | 741 | 36,133 | ||||||||||||
Consumer
and other
|
2,292 | 16,868 | 3,842 | 23,002 | ||||||||||||
Total
loans
|
$ | 156,214 | $ | 183,006 | $ | 130,348 | $ | 469,568 |
After
one
|
||||||||||||
year
but
|
||||||||||||
within
|
After
|
|||||||||||
five years
|
five years
|
|||||||||||
Loan
maturities after one year with:
|
||||||||||||
Fixed
rates
|
$ | 153,616 | $ | 36,455 | ||||||||
Variable
rates
|
29,390 | 93,893 | ||||||||||
$ | 183,006 | $ | 130,348 |
(dollars
in thousands)
|
2007
|
2006
|
2005
|
|||||||||
U.S.
treasury securities
|
$ | 524 | $ | 509 | $ | 516 | ||||||
U.S.
government agencies
|
95,597 | 123,192 | 134,288 | |||||||||
U.S.
government mortgage-backed securities
|
26,877 | 16,553 | 19,988 | |||||||||
States
and political subdivisions
|
133,283 | 119,908 | 88,385 | |||||||||
Corporate
bonds
|
64,953 | 60,624 | 59,567 | |||||||||
Equity
securities
|
18,708 | 33,786 | 30,766 | |||||||||
Total
|
$ | 339,942 | $ | 354,572 | $ | 333,510 |
After
one
|
After
five
|
|||||||||||||||||||
year
but
|
years
but
|
|||||||||||||||||||
Within
|
within
|
within
|
After
|
|||||||||||||||||
(dollars
in thousands)
|
one year
|
five years
|
ten years
|
ten years
|
Total
|
|||||||||||||||
U.S.
treasury securities
|
- | $ | 524 | - | - | $ | 524 | |||||||||||||
U.S.
government agencies
|
$ | 19,470 | 36,926 | $ | 35,692 | $ | 3,509 | 95,597 | ||||||||||||
U.S.
government mortgage-backed securities
|
3,748 | 6,787 | $ | 9,003 | $ | 7,339 | 26,877 | |||||||||||||
States
and political subdivisions
|
19,576 | 47,994 | 52,030 | 13,683 | 133,283 | |||||||||||||||
Corporate
bonds
|
17,482 | 23,018 | 24,453 | - | 64,953 | |||||||||||||||
Total
|
$ | 60,276 | $ | 115,249 | $ | 121,178 | $ | 24,531 | $ | 321,234 | ||||||||||
Weighted
average yield
|
||||||||||||||||||||
U.S.
treasury
|
- | 5.20 | % | - | - | 5.20 | % | |||||||||||||
U.S.
government agencies
|
3.73 | % | 4.80 | % | 5.54 | % | 5.13 | % | 4.87 | % | ||||||||||
U.S
government mortgage-backed securities
|
3.61 | % | 4.14 | % | 5.32 | % | 5.48 | % | 4.79 | % | ||||||||||
States
and political subdivisions*
|
5.88 | % | 6.30 | % | 6.39 | % | 6.47 | % | 6.29 | % | ||||||||||
Corporate
bonds
|
4.78 | % | 5.79 | % | 5.73 | % | - | 5.50 | % | |||||||||||
Total
|
4.73 | % | 5.58 | % | 5.93 | % | 5.98 | % | 5.58 | % |
2007
|
2006
|
2005
|
||||||||||||||||||||||
(dollars
in thousands)
|
Amount
|
Rate
|
Amount
|
Rate
|
Amount
|
Rate
|
||||||||||||||||||
Noninterest
bearing demand deposits
|
$ | 70,459 | - | $ | 70,095 | - | $ | 69,577 | - | |||||||||||||||
Interest
bearing demand deposits
|
152,898 | 2.29 | % | 153,619 | 2.44 | % | 154,156 | 1.63 | % | |||||||||||||||
Money
market deposits
|
130,548 | 3.06 | % | 134,078 | 3.16 | % | 141,492 | 2.12 | % | |||||||||||||||
Savings
deposits
|
26,341 | 0.86 | % | 26,870 | 0.99 | % | 27,686 | 0.90 | % | |||||||||||||||
Time
certificates < $100,000
|
179,740 | 4.45 | % | 182,241 | 3.88 | % | 173,966 | 3.18 | % | |||||||||||||||
Time
certificates > $100,000
|
107,600 | 4.95 | % | 99,123 | 4.46 | % | 90,687 | 3.41 | % | |||||||||||||||
$ | 667,586 | $ | 666,026 | $ | 657,564 |
(dollars
in thousands)
|
2007
|
2006
|
2005
|
|||||||||
3
months or less
|
$ | 31,926 | $ | 33,393 | $ | 25,933 | ||||||
Over
3 through 12 months
|
50,646 | 45,898 | 47,279 | |||||||||
Over
12 through 36 months
|
23,723 | 20,047 | 26,431 | |||||||||
Over
36 months
|
2,894 | 2,893 | 1,399 | |||||||||
Total
|
$ | 109,189 | $ | 102,231 | $ | 101,042 |
2007
|
2006
|
2005
|
||||||||||||||||||||||
Average
|
Average
|
Average
|
||||||||||||||||||||||
(dollars
in thousands)
|
Balance
|
Rate
|
Balance
|
Rate
|
Balance
|
Rate
|
||||||||||||||||||
Federal
funds purchased and repurchase agreements
|
$ | 30,033 | 3.39 | % | $ | 34,728 | 4.42 | % | $ | 34,660 | 3.38 | % | ||||||||||||
Other
short-term borrowings
|
737 | 4.94 | % | 1,470 | 4.92 | % | 2,861 | 4.52 | % | |||||||||||||||
FHLB
term advances
|
4,000 | 4.67 | % | 2,000 | 5.03 | % | - | - | % | |||||||||||||||
Term
repurchase agreements
|
20,000 | 4.24 | % | - | - | % | - | - | % | |||||||||||||||
Total
|
$ | 54,770 | 3.81 | % | $ | 38,198 | 4.47 | % | $ | 37,521 | 3.46 | % |
2007
|
2006
|
2005
|
||||||||||||||||||||||
Average
|
Average
|
Average
|
Average
|
Average
|
Average
|
|||||||||||||||||||
(dollars
in thousands)
|
Balance
|
Rate
|
Balance
|
Rate
|
Balance
|
Rate
|
||||||||||||||||||
Federal
funds purchased& repurchase agreements
|
$ | 46,447 | 4.28 | % | $ | 34,692 | 4.24 | % | $ | 55,337 | 2.72 | % | ||||||||||||
Other
short-term borrowings
|
967 | 5.86 | % | 1,029 | 5.73 | % | 1,096 | 4.29 | % | |||||||||||||||
FHLB
term advances
|
2,414 | 4.97 | % | 667 | 5.03 | % | - | - | % | |||||||||||||||
Term
repurchase agreements
|
7,219 | 4.42 | % | - | - | % | - | - | % | |||||||||||||||
Total
|
$ | 57,047 | 4.35 | % | $ | 36,388 | 4.30 | % | $ | 56,443 | 2.75 | % | ||||||||||||
Maximum
Amount Outstanding during the year
|
||||||||||||||||||||||||
Federal
funds purchased and repurchase agreements
|
$ | 58,457 | $ | 44,928 | $ | 70,489 | ||||||||||||||||||
Other
short-term borrowings
|
$ | 1,684 | $ | 2,415 | $ | 5,000 | ||||||||||||||||||
FHLB
term advances
|
$ | 4,000 | $ | 2,000 | $ | - | ||||||||||||||||||
Term
repurchase agreements
|
$ | 24,000 | $ | - | $ | - |
Payments
due by period
|
||||||||||||||||||||
Less
than
|
1-3
|
3-5
|
More
than
|
|||||||||||||||||
Contractual
Obligations
|
Total
|
1
year
|
years
|
years
|
5
years
|
|||||||||||||||
Deposits
|
$ | 690,119 | $ | 612,661 | $ | 67,789 | $ | 9,611 | $ | 58 | ||||||||||
Federal
funds purchased and securities sold under agreements to
repurchase
|
30,033 | 30,033 | - | - | - | |||||||||||||||
Other
short-term borrowings
|
737 | 737 | - | - | - | |||||||||||||||
Long-term
borrowings
|
24,000 | - | 16,000 | 8,000 | - | |||||||||||||||
Operating
lease obligation
|
84 | 21 | 42 | 21 | - | |||||||||||||||
Purchase
obligations
|
1,683 | 778 | 905 | - | - | |||||||||||||||
Total
|
$ | 746,656 | $ | 644,230 | $ | 84,736 | $ | 17,632 | $ | 58 |
(dollars
in thousands)
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||
Non-performing
assets:
|
||||||||||||||||||||
Nonaccrual
loans
|
$ | 3,249 | $ | 291 | $ | 606 | $ | 1,896 | $ | 1,756 | ||||||||||
Loans
90 days or more past due and still accruing
|
1,300 | 758 | 83 | 80 | 431 | |||||||||||||||
Total
non-performing loans
|
4,549 | 1,049 | 689 | 1,976 | 2,187 | |||||||||||||||
Other
real estate owned
|
2,846 | 2,808 | 1,742 | 772 | 159 | |||||||||||||||
Total
non-performing assets
|
$ | 7,395 | $ | 3,857 | $ | 2,431 | $ | 2,748 | $ | 2,346 |
(dollars
in thousands)
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||
Balance
at beginning of period
|
$ | 6,533 | $ | 6,765 | $ | 6,476 | $ | 6,051 | $ | 5,758 | ||||||||||
Charge-offs:
|
||||||||||||||||||||
Real
Estate
|
||||||||||||||||||||
Construction
|
402 | - | - | - | 24 | |||||||||||||||
1-4
Family Residential
|
1 | 6 | - | 19 | 5 | |||||||||||||||
Commercial
|
25 | - | 28 | 93 | - | |||||||||||||||
Agricultural
|
- | - | - | - | - | |||||||||||||||
Commercial
|
- | - | - | 3 | 392 | |||||||||||||||
Agricultural
|
- | - | - | - | - | |||||||||||||||
Consumer
and other
|
299 | 99 | 119 | 115 | 43 | |||||||||||||||
Total
Charge-offs
|
727 | 105 | 147 | 230 | 464 | |||||||||||||||
Recoveries:
|
||||||||||||||||||||
Real
Estate
|
||||||||||||||||||||
Construction
|
- | - | - | - | - | |||||||||||||||
1-4
Family Residential
|
1 | 1 | - | - | - | |||||||||||||||
Commercial
|
- | - | - | - | - | |||||||||||||||
Agricultural
|
- | - | - | - | - | |||||||||||||||
Commercial
|
21 | 6 | 33 | 13 | 100 | |||||||||||||||
Agricultural
|
- | - | - | - | - | |||||||||||||||
Consumer
and other
|
47 | 49 | 72 | 163 | 12 | |||||||||||||||
Total
Recoveries
|
69 | 56 | 105 | 176 | 112 | |||||||||||||||
Net
charge-offs
|
658 | 49 | 42 | 54 | 352 | |||||||||||||||
Additions
(deductions) charged (credited) to operations
|
(94 | ) | (183 | ) | 331 | 479 | 645 | |||||||||||||
Balance
at end of period
|
$ | 5,781 | $ | 6,533 | $ | 6,765 | $ | 6,476 | $ | 6,051 | ||||||||||
Average
Loans Outstanding
|
$ | 454,088 | $ | 438,166 | $ | 435,997 | $ | 385,347 | $ | 349,812 | ||||||||||
Ratio
of net charge-offs during the period to average loans
outstanding
|
0.14 | % | 0.01 | % | 0.01 | % | 0.01 | % | 0.10 | % | ||||||||||
Ratio
of allowance for loan losses to total loans net of deferred
fees
|
1.23 | % | 1.50 | % | 1.51 | % | 1.55 | % | 1.67 | % |
(dollars
in thousands)
|
2007
|
2006
|
2005
|
2004
|
2003
|
|||||||||||||||||||||||||||||||||||
Amount
|
%*
|
Amount
|
%*
|
Amount
|
%*
|
Amount
|
%*
|
Amount
|
%*
|
|||||||||||||||||||||||||||||||
Balance
at end of period applicable to:
|
||||||||||||||||||||||||||||||||||||||||
Real
Estate
|
||||||||||||||||||||||||||||||||||||||||
Construction
|
$ | 733 | 9.92 | % | $ | 372 | 7.02 | % | $ | 258 | 5.36 | % | $ | 429 | 5.02 | % | $ | 196 | 3.62 | % | ||||||||||||||||||||
1-4
family residential
|
1,061 | 22.23 | % | 1,231 | 23.77 | % | 1,127 | 22.80 | % | 1,021 | 23.31 | % | 948 | 23.36 | % | |||||||||||||||||||||||||
Commercial
|
1,964 | 31.39 | % | 2,396 | 31.92 | % | 2,534 | 34.39 | % | 2,676 | 38.25 | % | 2,663 | 41.59 | % | |||||||||||||||||||||||||
Agricultural
|
407 | 7.17 | % | 428 | 7.13 | % | 421 | 6.84 | % | 486 | 6.55 | % | 458 | 6.70 | % | |||||||||||||||||||||||||
Commercial
|
943 | 16.74 | % | 983 | 16.92 | % | 1,158 | 15.96 | % | 809 | 13.66 | % | 775 | 10.64 | % | |||||||||||||||||||||||||
Agricultural
|
466 | 7.69 | % | 499 | 7.67 | % | 511 | 7.20 | % | 360 | 7.33 | % | 488 | 7.68 | % | |||||||||||||||||||||||||
Consumer
and other
|
207 | 4.85 | % | 276 | 5.57 | % | 390 | 7.45 | % | 302 | 5.87 | % | 255 | 6.41 | % | |||||||||||||||||||||||||
Unallocated
|
- | 348 | 366 | 393 | 268 | |||||||||||||||||||||||||||||||||||
$ | 5,781 | 100 | % | $ | 6,533 | 100 | % | $ | 6,765 | 100 | % | $ | 6,476 | 100 | % | $ | 6,051 | 100 | % |
|
·
|
Review
of the Company’s Current Liquidity
Sources
|
|
·
|
Review
of the Consolidated Statements of Cash
Flows
|
|
·
|
Review
of Company Only Cash Flows
|
|
·
|
Review
of Commitments for Capital Expenditures, Cash Flow Uncertainties and Known
Trends in Liquidity and Cash Flows
Needs
|
|
·
|
Capital
Resources
|
(dollars
in thousands)
|
$ Change
|
% Change
|
||||||
+200
Basis Points
|
(1,716 | ) | (6.2 | )% | ||||
+100
Basis Points
|
(752 | ) | (2.7 | )% | ||||
-100
Basis Points
|
731 | 2.6 | % | |||||
-200
Basis Points
|
1,203 | 4.3 | % |
Less
than
|
Three
|
One
to
|
Over
|
|||||||||||||||||
three
|
months
to
|
five
|
five
|
Cumulative
|
||||||||||||||||
(dollars
in thousands)
|
months
|
one year
|
years
|
years
|
Total
|
|||||||||||||||
Interest
- earning assets
|
||||||||||||||||||||
Interest-bearing
deposits with banks
|
$ | 635 | $ | - | $ | - | $ | - | $ | 635 | ||||||||||
Federal
funds sold
|
5,500 | - | - | - | 5,500 | |||||||||||||||
Investments
*
|
12,257 | 48,018 | 115,247 | 164,420 | 339,942 | |||||||||||||||
Loans
|
132,382 | 23,832 | 183,099 | 130,255 | 469,568 | |||||||||||||||
Loans
held for sale
|
345 | - | - | - | 345 | |||||||||||||||
Total
interest - earning assets
|
$ | 151,119 | $ | 71,850 | $ | 298,346 | $ | 294,675 | $ | 815,990 | ||||||||||
Interest
- bearing liabilities
|
||||||||||||||||||||
Interest
bearing demand deposits
|
$ | 160,672 | $ | - | $ | - | $ | - | $ | 160,672 | ||||||||||
Money
market and savings deposits
|
162,292 | - | - | - | 162,292 | |||||||||||||||
Time
certificates < $100,000
|
36,654 | 89,833 | 50,839 | - | 177,326 | |||||||||||||||
Time
certificates > $100,000
|
31,926 | 50,645 | 26,561 | 58 | 109,190 | |||||||||||||||
Other
borrowed funds
|
30,770 | - | 24,000 | - | 54,770 | |||||||||||||||
Total
interest - bearing liabilities
|
$ | 422,314 | $ | 140,478 | $ | 101,400 | $ | 58 | $ | 664,250 | ||||||||||
Interest
sensitivity gap
|
$ | (271,195 | ) | $ | (68,628 | ) | $ | 196,946 | $ | 294,617 | $ | 151,740 | ||||||||
Cumulative
interest sensitivity gap
|
$ | (271,195 | ) | $ | (339,823 | ) | $ | (142,877 | ) | $ | 151,740 | $ | 151,740 | |||||||
Cumulative
interest sensitivity gap as a percent of total assets
|
-31.48 | % | -39.44 | % | -16.58 | % | 17.61 | % |
/s/ Thomas H. Pohlman
|
||
Thomas
H. Pohlman, President
|
||
(Principal
Executive Officer)
|
||
/s/ John P. Nelson
|
||
John
P. Nelson, Vice President
|
||
(Principal
Financial Officer)
|
AMES
NATIONAL CORPORATION AND SUBSIDIARIES
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
December
31, 2007 and 2006
|
||||||||
ASSETS
|
2007
|
2006
|
||||||
Cash
and due from banks
|
$ | 26,044,577 | $ | 16,510,082 | ||||
Federal
funds sold
|
5,500,000 | 13,100,000 | ||||||
Interest
bearing deposits in financial institutions
|
634,613 | 1,544,306 | ||||||
Securities
available-for-sale
|
339,942,064 | 354,571,864 | ||||||
Loans
receivable, net
|
463,651,000 | 429,122,541 | ||||||
Loans
held for sale
|
344,970 | 525,999 | ||||||
Bank
premises and equipment, net
|
13,446,865 | 12,617,741 | ||||||
Accrued
income receivable
|
8,022,900 | 7,871,365 | ||||||
Deferred
income taxes
|
929,326 | - | ||||||
Other
assets
|
3,074,833 | 2,989,090 | ||||||
Total
assets
|
$ | 861,591,148 | $ | 838,852,988 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
LIABILITIES
|
||||||||
Deposits
|
||||||||
Demand,
noninterest bearing
|
$ | 80,638,995 | $ | 77,638,264 | ||||
NOW
accounts
|
160,672,326 | 158,584,115 | ||||||
Savings
and money market
|
162,291,544 | 159,401,753 | ||||||
Time,
$100,000 and over
|
109,189,660 | 102,230,631 | ||||||
Other
time
|
177,326,270 | 182,501,710 | ||||||
Total
deposits
|
690,118,795 | 680,356,473 | ||||||
Federal
funds purchased and securities sold under agreements
|
||||||||
to
repurchase
|
30,033,321 | 34,727,897 | ||||||
Other
short-term borrowings
|
737,420 | 1,470,116 | ||||||
Long-term
borrowings
|
24,000,000 | 2,000,000 | ||||||
Dividend
payable
|
2,545,987 | 2,450,503 | ||||||
Deferred
income taxes
|
- | 1,187,948 | ||||||
Accrued
expenses and other liabilities
|
4,135,102 | 3,736,739 | ||||||
Total
liabilities
|
751,570,625 | 725,929,676 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Common
stock, $2 par value, authorized 18,000,000 shares; 9,429,580 and 9,425,013
shares issued and outstanding as of December 31, 2007 and 2006,
respectively
|
18,859,160 | 18,850,026 | ||||||
Additional
paid-in capital
|
22,588,691 | 22,498,904 | ||||||
Retained
earnings
|
66,683,016 | 65,856,627 | ||||||
Accumulated
other comprehensive income-net unrealized gain on securities
available-for-sale
|
1,889,656 | 5,717,755 | ||||||
Total
stockholders' equity
|
110,020,523 | 112,923,312 | ||||||
Total
liabilities and stockholders' equity
|
$ | 861,591,148 | $ | 838,852,988 |
AMES
NATIONAL CORPORATION AND SUBSIDIARIES
|
||||||||||||
CONSOLIDATED
STATEMENTS OF INCOME
|
||||||||||||
Years
Ended December 31, 2007, 2006 and 2005
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Interest
and dividend income:
|
||||||||||||
Loans,
including fees
|
$ | 31,629,493 | $ | 29,593,896 | $ | 26,979,358 | ||||||
Securities:
|
||||||||||||
Taxable
|
9,304,036 | 8,830,356 | 8,558,156 | |||||||||
Tax-exempt
|
4,828,248 | 4,226,941 | 4,190,268 | |||||||||
Federal
funds sold
|
232,723 | 224,882 | 130,182 | |||||||||
Dividends
|
1,567,578 | 1,419,617 | 1,447,663 | |||||||||
Total
interest and dividend income
|
47,562,078 | 44,295,692 | 41,305,627 | |||||||||
Interest
expense:
|
||||||||||||
Deposits
|
21,055,100 | 19,742,379 | 14,380,214 | |||||||||
Other
borrowed funds
|
2,482,030 | 1,563,149 | 1,552,894 | |||||||||
Total
interest expense
|
23,537,130 | 21,305,528 | 15,933,108 | |||||||||
Net
interest income
|
24,024,948 | 22,990,164 | 25,372,519 | |||||||||
Provision
(credit) for loan losses
|
(94,100 | ) | (182,686 | ) | 331,282 | |||||||
Net
interest income after provision (credit) for loan losses
|
24,119,048 | 23,172,850 | 25,041,237 | |||||||||
Noninterest
income:
|
||||||||||||
Trust
department income
|
2,014,277 | 1,462,734 | 1,375,308 | |||||||||
Service
fees
|
1,855,964 | 1,840,699 | 1,796,503 | |||||||||
Securities
gains, net
|
1,466,697 | 1,135,136 | 795,780 | |||||||||
Gain
on sales of loans held for sale
|
743,009 | 564,819 | 606,277 | |||||||||
Merchant
and ATM fees
|
553,644 | 645,517 | 570,914 | |||||||||
Gain
on sale or foreclosure of real estate
|
- | 482,203 | - | |||||||||
Other
|
574,759 | 542,924 | 468,410 | |||||||||
Total
noninterest income
|
7,208,350 | 6,674,032 | 5,613,192 | |||||||||
Noninterest
expense:
|
||||||||||||
Salaries
and employee benefits
|
10,041,947 | 9,408,293 | 9,208,902 | |||||||||
Data
processing
|
2,239,595 | 2,185,478 | 2,126,040 | |||||||||
Occupancy
expenses
|
1,292,424 | 1,159,750 | 1,148,738 | |||||||||
Other
operating expenses
|
3,202,281 | 2,750,341 | 2,726,222 | |||||||||
Total
noninterest expense
|
16,776,247 | 15,503,862 | 15,209,902 | |||||||||
Income
before income taxes
|
14,551,151 | 14,343,020 | 15,444,527 | |||||||||
Provision
for income taxes
|
3,542,049 | 3,399,403 | 3,835,992 | |||||||||
Net
income
|
$ | 11,009,102 | $ | 10,943,617 | $ | 11,608,535 | ||||||
Basic
earnings per share
|
$ | 1.17 | $ | 1.16 | $ | 1.23 |
AMES
NATIONAL CORPORATION AND SUBSIDIARIES
|
||||||||||||||||||||||||||||
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||||||||||
Years
Ended December 31, 2007, 2006 and 2005
|
||||||||||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||||||||
Additional
|
Other
|
Total
|
||||||||||||||||||||||||||
Comprehensive
|
Common
|
Paid-in
|
Retained
|
Treasury
|
Comprehensive
|
Stockholders'
|
||||||||||||||||||||||
Income
|
Stock
|
Capital
|
Earnings
|
Stock
|
Income
|
Equity
|
||||||||||||||||||||||
Balance,
December 31, 2004
|
$ | 18,919,380 | $ | 22,225,516 | $ | 63,200,352 | $ | (889,020 | ) | $ | 7,467,712 | $ | 110,923,940 | |||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
Net
income
|
$ | 11,608,535 | - | - | 11,608,535 | - | - | 11,608,535 | ||||||||||||||||||||
Other
comprehensive income, unrealized losses on securities, net of
reclassification adjustment, net of tax benefit
|
(4,175,858 | ) | - | - | - | - | (4,175,858 | ) | (4,175,858 | ) | ||||||||||||||||||
Total
comprehensive income
|
$ | 7,432,677 | ||||||||||||||||||||||||||
Cash
dividends declared, $1.00 per share
|
- | - | (9,417,253 | ) | - | - | (9,417,253 | ) | ||||||||||||||||||||
Retirement
of treasury stock
|
(96,984 | ) | (113,932 | ) | (678,104 | ) | 889,020 | - | - | |||||||||||||||||||
Sale
of 8,073 shares of common stock
|
16,146 | 271,791 | - | - | - | 287,937 | ||||||||||||||||||||||
Balance,
December 31, 2005
|
18,838,542 | 22,383,375 | 64,713,530 | - | 3,291,854 | 109,227,301 | ||||||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
Net
income
|
$ | 10,943,617 | - | - | 10,943,617 | - | - | 10,943,617 | ||||||||||||||||||||
Other
comprehensive income, unrealized gain on securities, net of
reclassification adjustment, net of tax
|
2,425,901 | - | - | - | - | 2,425,901 | 2,425,901 | |||||||||||||||||||||
Total
comprehensive income
|
$ | 13,369,518 | ||||||||||||||||||||||||||
Cash
dividends declared, $1.04 per share
|
- | - | (9,800,520 | ) | - | - | (9,800,520 | ) | ||||||||||||||||||||
Sale
of 5,742 shares of common stock
|
11,484 | 115,529 | - | - | - | 127,013 | ||||||||||||||||||||||
Balance,
December 31, 2006
|
18,850,026 | 22,498,904 | 65,856,627 | - | 5,717,755 | 112,923,312 | ||||||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
Net
income
|
$ | 11,009,102 | - | - | 11,009,102 | - | - | 11,009,102 | ||||||||||||||||||||
Other
comprehensive income, unrealized losses on securities, net of
reclassification adjustment, net of tax benefit
|
(3,828,099 | ) | - | - | - | - | (3,828,099 | ) | (3,828,099 | ) | ||||||||||||||||||
Total
comprehensive income
|
$ | 7,181,003 | ||||||||||||||||||||||||||
Cash
dividends declared, $1.08 per share
|
- | - | (10,182,713 | ) | - | - | (10,182,713 | ) | ||||||||||||||||||||
Sale
of 4,567 shares of common stock
|
9,134 | 89,787 | - | - | - | 98,921 | ||||||||||||||||||||||
Balance,
December 31, 2007
|
$ | 18,859,160 | $ | 22,588,691 | $ | 66,683,016 | $ | - | $ | 1,889,656 | $ | 110,020,523 |
AMES
NATIONAL CORPORATION AND SUBSIDIARIES
|
||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||||
Years
Ended December 31, 2007, 2006 and 2005
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net
income
|
$ | 11,009,102 | $ | 10,943,617 | $ | 11,608,535 | ||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Provision
(credit) for loan losses
|
(94,100 | ) | (182,686 | ) | 331,282 | |||||||
Amortization
and accretion
|
(244,069 | ) | 131,704 | 478,244 | ||||||||
Depreciation
|
1,086,400 | 973,257 | 915,213 | |||||||||
Provision
for deferred taxes
|
130,978 | 107,200 | (226,170 | ) | ||||||||
Securities
gains, net
|
(1,466,697 | ) | (1,135,136 | ) | (795,778 | ) | ||||||
Change
in assets and liabilities:
|
||||||||||||
Decrease
(increase) in loans held for sale
|
181,029 | 455,281 | (675,561 | ) | ||||||||
Increase
in accrued income receivable
|
(151,535 | ) | (1,237,570 | ) | (371,371 | ) | ||||||
Increase
in other assets
|
(85,743 | ) | (798,438 | ) | (1,022,681 | ) | ||||||
Increase
(decrease) in accrued expenses and other liabilities
|
398,363 | 1,798,232 | (770,194 | ) | ||||||||
Net
cash provided by operating activities
|
10,763,728 | 11,055,461 | 9,471,519 | |||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Purchase
of securities available-for-sale
|
(88,955,529 | ) | (69,015,999 | ) | (59,049,297 | ) | ||||||
Proceeds
from sale of securities available-for-sale
|
23,445,749 | 6,013,192 | 24,937,433 | |||||||||
Proceeds
from maturities and calls of securities available-for-sale
|
75,773,995 | 46,795,165 | 57,750,361 | |||||||||
Net
decrease in interest bearing deposits in financial
institutions
|
909,693 | 4,439,236 | 3,591,632 | |||||||||
Net
decrease (increase) in federal funds sold
|
7,600,000 | (12,800,000 | ) | 19,565,000 | ||||||||
Net
decrease (increase) in loans
|
(34,434,359 | ) | 11,377,830 | (29,081,652 | ) | |||||||
Purchase
of bank premises and equipment, net
|
(1,915,524 | ) | (2,560,158 | ) | (3,155,417 | ) | ||||||
Net
cash provided by (used in) investing activities
|
(17,575,975 | ) | (15,750,734 | ) | 14,558,060 | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Increase
in deposits
|
9,762,322 | 12,014,138 | 10,166,496 | |||||||||
Increase
(decrease) in federal funds purchased and securities sold under agreements
to repurchase
|
(4,694,576 | ) | 67,914 | (29,412,492 | ) | |||||||
Proceeds
from other borrowings, net
|
21,267,304 | 608,986 | 2,861,130 | |||||||||
Dividends
paid
|
(10,087,229 | ) | (9,704,835 | ) | (8,599,597 | ) | ||||||
Proceeds
from issuance of stock
|
98,921 | 127,013 | 287,937 | |||||||||
Net
cash provided by (used in) financing activities
|
16,346,742 | 3,113,216 | (24,696,526 | ) | ||||||||
Net
increase (decrease) in cash and cash equivalents
|
9,534,495 | (1,582,057 | ) | (666,947 | ) | |||||||
CASH AND
DUE FROM BANKS
|
||||||||||||
Beginning
|
16,510,082 | 18,092,139 | 18,759,086 | |||||||||
Ending
|
$ | 26,044,577 | $ | 16,510,082 | $ | 18,092,139 |
AMES
NATIONAL CORPORATION AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS (Continued)
|
Years
Ended December 31, 2007, 2006 and 2005
|
2007
|
2006
|
2005
|
||||||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||||||
Cash
payments for:
|
||||||||||||
Interest
|
$ | 23,456,721 | $ | 21,064,363 | $ | 15,154,109 | ||||||
Income
taxes
|
3,691,664 | 3,461,781 | 3,979,665 |
Note
1.
|
Summary
of Significant Accounting Policies
|
2007
|
2006
|
2005
|
||||||||||
Basic
earning per share computation:
|
||||||||||||
Net
income
|
$ | 11,009,102 | $ | 10,943,617 | $ | 11,608,535 | ||||||
Weighted
average common shares
outstanding
|
9,427,503 | 9,422,402 | 9,415,599 | |||||||||
Basic
EPS
|
$ | 1.17 | $ | 1.16 | $ | 1.23 |
Note
2.
|
Restrictions
on Cash and Due from Banks
|
Note
3.
|
Debt
and Equity Securities
|
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Fair
Value
|
|||||||||||||
2007:
|
||||||||||||||||
U.S.
treasury
|
$ | 497,277 | $ | 26,883 | $ | - | $ | 524,160 | ||||||||
U.S.
government agencies
|
94,500,440 | 1,207,999 | (111,206 | ) | 95,597,233 | |||||||||||
U.S.
government mortgage-backed securities
|
27,064,931 | 27,833 | (215,392 | ) | 26,877,372 | |||||||||||
State
and political subdivisions
|
132,698,746 | 963,002 | (379,397 | ) | 133,282,351 | |||||||||||
Corporate
bonds
|
65,455,863 | 527,546 | (1,030,111 | ) | 64,953,298 | |||||||||||
Equity
securities
|
16,725,353 | 3,326,847 | (1,344,550 | ) | 18,707,650 | |||||||||||
$ | 336,942,610 | $ | 6,080,110 | $ | (3,080,656 | ) | $ | 339,942,064 |
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Fair
Value
|
|||||||||||||
2006:
|
||||||||||||||||
U.S.
treasury
|
$ | 496,493 | $ | 12,199 | $ | - | $ | 508,692 | ||||||||
U.S.
government agencies
|
124,156,765 | 451,183 | (1,415,960 | ) | 123,191,988 | |||||||||||
U.S.
government mortgage-backed securities
|
17,027,697 | 16,233 | (491,241 | ) | 16,552,689 | |||||||||||
State
and political subdivisions
|
119,698,521 | 969,283 | (759,686 | ) | 119,908,118 | |||||||||||
Corporate
bonds
|
60,204,400 | 853,289 | (433,822 | ) | 60,623,867 | |||||||||||
Equity
securities
|
23,912,185 | 9,914,125 | (39,800 | ) | 33,786,510 | |||||||||||
$ | 345,496,061 | $ | 12,216,312 | $ | (3,140,509 | ) | $ | 354,571,864 |
Amortized
|
Estimated
|
|||||||
Cost
|
Fair
Value
|
|||||||
Due
in one year or less
|
$ | 60,466,254 | $ | 60,275,160 | ||||
Due
after one year through five years
|
114,175,977 | 115,247,320 | ||||||
Due
after five years through ten years
|
121,075,039 | 121,180,900 | ||||||
Due
after ten years
|
24,499,987 | 24,531,034 | ||||||
320,217,257 | 321,234,414 | |||||||
Equity
securities
|
16,725,353 | 18,707,650 | ||||||
$ | 336,942,610 | $ | 339,942,064 |
2007
|
2006
|
2005
|
||||||||||
Unrealized
holding gains (losses) arising during the period
|
$ | (4,609,651 | ) | $ | 4,985,773 | $ | (5,832,566 | ) | ||||
Reclassification
adjustment for net gains realized in net income
|
(1,466,697 | ) | (1,135,136 | ) | (795,780 | ) | ||||||
Net
unrealized gains (losses) before tax effect
|
(6,076,348 | ) | 3,850,637 | (6,628,346 | ) | |||||||
Tax
effect
|
2,248,249 | (1,424,736 | ) | 2,452,488 | ||||||||
Other
comprehensive income -Net unrealized gains (losses)on
securities
|
$ | (3,828,099 | ) | $ | 2,425,901 | $ | (4,175,858 | ) |
Less
than 12 Months
|
12
Months or More
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
2007:
|
||||||||||||||||||||||||
Securities
available for sale:
|
||||||||||||||||||||||||
U.S.
government agencies
|
$ | 2,497,127 | $ | (2,873 | ) | $ | 22,807,372 | $ | (108,334 | ) | $ | 25,304,499 | $ | (111,207 | ) | |||||||||
U.S.
government mortgage- backed securities
|
12,696,160 | (71,106 | ) | 8,706,270 | (144,286 | ) | 21,402,430 | (215,392 | ) | |||||||||||||||
State
and political subsidivisions
|
14,067,294 | (84,174 | ) | 26,526,618 | (295,222 | ) | 40,593,912 | (379,396 | ) | |||||||||||||||
Corporate
obligations
|
21,577,269 | (786,802 | ) | 14,392,174 | (243,309 | ) | 35,969,443 | (1,030,111 | ) | |||||||||||||||
Equity
securities
|
6,336,950 | (1,344,550 | ) | - | - | 6,336,950 | (1,344,550 | ) | ||||||||||||||||
$ | 57,174,800 | $ | (2,289,505 | ) | $ | 72,432,434 | $ | (791,151 | ) | $ | 129,607,234 | $ | (3,080,656 | ) |
Less
than 12 Months
|
12
Months or More
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
2006:
|
||||||||||||||||||||||||
Securities
available for sale:
|
||||||||||||||||||||||||
U.S.
government agencies
|
$ | 5,314,107 | $ | (19,792 | ) | $ | 83,914,199 | $ | (1,396,168 | ) | $ | 89,228,306 | $ | (1,415,960 | ) | |||||||||
U.S.
government mortgage- backed securities
|
187 | - | 15,709,012 | (491,241 | ) | 15,709,199 | (491,241 | ) | ||||||||||||||||
State
and political subsidivisions
|
13,580,743 | (51,720 | ) | 39,705,322 | (707,966 | ) | 53,286,065 | (759,686 | ) | |||||||||||||||
Corporate
obligations
|
1,964,337 | (29,997 | ) | 23,139,560 | (403,825 | ) | 25,103,897 | (433,822 | ) | |||||||||||||||
Equity
securities
|
960,200 | (39,800 | ) | - | - | 960,200 | (39,800 | ) | ||||||||||||||||
$ | 21,819,574 | $ | (141,309 | ) | $ | 162,468,093 | $ | (2,999,200 | ) | $ | 184,287,667 | $ | (3,140,509 | ) |
Note
4.
|
Loans
Receivable
|
2007
|
2006
|
|||||||
Commercial
and agricultural
|
$ | 114,748,926 | $ | 107,193,787 | ||||
Real
estate - mortgage
|
285,468,860 | 273,861,154 | ||||||
Real
estate - construction
|
46,568,105 | 30,599,880 | ||||||
Consumer
|
9,472,218 | 11,834,070 | ||||||
Other
|
13,310,271 | 12,442,698 | ||||||
469,568,380 | 435,931,589 | |||||||
Less:
|
||||||||
Allowance
for loan losses
|
(5,780,678 | ) | (6,532,617 | ) | ||||
Deferred
loan fees
|
(136,702 | ) | (276,431 | ) | ||||
$ | 463,651,000 | $ | 429,122,541 |
2007
|
2006
|
2005
|
||||||||||
Balance,
beginning
|
$ | 6,532,617 | $ | 6,765,356 | $ | 6,475,530 | ||||||
Provision
(credit) for loan losses
|
(94,100 | ) | (182,686 | ) | 331,282 | |||||||
Recoveries
of loans charged-off
|
68,802 | 55,055 | 105,400 | |||||||||
Loans
charged-off
|
(726,641 | ) | (105,108 | ) | (146,856 | ) | ||||||
Balance,
ending
|
$ | 5,780,678 | $ | 6,532,617 | $ | 6,765,356 |
2007
|
2006
|
|||||||
Balance,
beginning of year
|
$ | 22,100,213 | $ | 28,505,102 | ||||
New
loans
|
20,355,673 | 9,804,923 | ||||||
Repayments
|
(18,259,135 | ) | (12,961,377 | ) | ||||
Change
in status
|
(10,131,626 | ) | (3,248,435 | ) | ||||
Balance,
end of year
|
$ | 14,065,125 | $ | 22,100,213 |
Note
5.
|
Bank
Premises and Equipment
|
2007
|
2006
|
|||||||
Land
|
$ | 2,426,383 | $ | 3,032,448 | ||||
Buildings
and improvements
|
14,534,553 | 12,622,808 | ||||||
Furniture
and equipment
|
7,029,181 | 6,522,487 | ||||||
23,990,117 | 22,177,743 | |||||||
Less
accumulated depreciation
|
10,543,252 | 9,560,002 | ||||||
$ | 13,446,865 | $ | 12,617,741 |
Note
6.
|
Deposits
|
2008
|
$ | 209,051,047 | ||
2009
|
44,480,818 | |||
2010
|
23,312,127 | |||
2011
|
4,540,734 | |||
2012
|
5,072,897 | |||
Thereafter
|
58,307 | |||
$ | 286,515,930 |
2007
|
2006
|
2005
|
||||||||||
NOW
accounts
|
$ | 2,050,655 | $ | 2,362,608 | $ | 2,009,186 | ||||||
Savings
and money market
|
5,683,264 | 5,886,737 | 3,745,885 | |||||||||
Time,
$100,000 and over
|
5,325,045 | 4,421,595 | 3,094,834 | |||||||||
Other
time
|
7,996,136 | 7,071,439 | 5,530,309 | |||||||||
$ | 21,055,100 | $ | 19,742,379 | $ | 14,380,214 |
Note
7.
|
Borrowings
|
2007
|
2006
|
|||||||||||||||
Amount
|
Interest
Rate
|
Amount
|
Interest
Rate
|
|||||||||||||
FHLB
advances maturing in:
|
||||||||||||||||
2009
|
$ | 2,000,000 | 4.31 | % | ||||||||||||
2010
|
1,000,000 | 5.01 | % | $ | 1,000,000 | 5.01 | % | |||||||||
2011
|
1,000,000 | 5.04 | % | 1,000,000 | 5.04 | % | ||||||||||
Total
FHLB advances
|
$ | 4,000,000 | 4.67 | % | $ | 2,000,000 | 4.67 | % | ||||||||
Term
repurchase agreements maturing in:
|
||||||||||||||||
2009
|
$ | 6,000,000 | 4.40 | % | - | - | ||||||||||
2010
|
7,000,000 | 4.26 | % | - | - | |||||||||||
2012
|
7,000,000 | 4.09 | % | - | - | |||||||||||
Total
term repurchase agreements
|
$ | 20,000,000 | 4.24 | % | - | - | ||||||||||
Total
long-term borrowings
|
$ | 24,000,000 | 4.31 | % | $ | 2,000,000 | 4.67 | % |
Note
8.
|
Employee
Benefit Plans
|
Note
9.
|
Income
Taxes
|
2007
|
2006
|
2005
|
||||||||||
Federal:
|
||||||||||||
Current
|
$ | 2,726,253 | $ | 2,633,706 | $ | 3,282,266 | ||||||
Deferred
|
111,616 | 90,186 | (202,533 | ) | ||||||||
2,837,869 | 2,723,892 | 3,079,733 | ||||||||||
State:
|
||||||||||||
Current
|
684,818 | 658,497 | 779,897 | |||||||||
Deferred
|
19,362 | 17,014 | (23,638 | ) | ||||||||
704,180 | 675,511 | 756,259 | ||||||||||
Income
tax expense
|
$ | 3,542,049 | $ | 3,399,403 | $ | 3,835,992 |
2007
|
2006
|
2005
|
||||||||||
Income
taxes at 35% federal tax rate
|
$ | 5,092,903 | $ | 5,020,058 | $ | 5,405,585 | ||||||
Increase
(decrease) resulting from:
|
||||||||||||
Tax-exempt
interest and dividends
|
(1,942,031 | ) | (1,797,533 | ) | (1,860,143 | ) | ||||||
State
taxes, net of federal tax benefit
|
435,391 | 437,893 | 460,694 | |||||||||
Other
|
(44,214 | ) | (261,015 | ) | (170,144 | ) | ||||||
Total
income tax expense
|
$ | 3,542,049 | $ | 3,399,403 | $ | 3,835,992 |
2007
|
2006
|
|||||||
Deferred
tax assets:
|
||||||||
Allowance
for loan losses
|
$ | 1,639,108 | $ | 1,921,102 | ||||
Other
items
|
770,441 | 595,168 | ||||||
2,409,549 | 2,516,270 | |||||||
Deferred
tax liabilities:
|
||||||||
Net
unrealized gains on securities available for sale
|
(1,109,799 | ) | (3,358,048 | ) | ||||
Other
|
(370,424 | ) | (346,170 | ) | ||||
(1,480,223 | ) | (3,704,218 | ) | |||||
Net
deferred tax assets (liabilities)
|
$ | 929,326 | $ | (1,187,948 | ) |
Note
10.
|
Commitments,
Contingencies and Concentrations of Credit
Risk
|
2007
|
2006
|
|||||||
Commitments
to extend credit
|
$ | 96,753,000 | $ | 79,629,000 | ||||
Standby
letters of credit
|
1,021,000 | 1,995,000 | ||||||
|
$ | 97,774,000 | $ | 81,624,000 |
Note
11.
|
Regulatory
Matters
|
To
Be Well
|
||||||||||||||||||||||||
Capitalized
Under
|
||||||||||||||||||||||||
For
Capital
|
Prompt
Corrective
|
|||||||||||||||||||||||
Actual
|
Adequacy
Purposes
|
Action
Provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
As
of December 31, 2007:
|
||||||||||||||||||||||||
Total
capital (to risk- weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
$ | 113,020 | 18.6 | % | $ | 48,618 | 8.0 | % | N/A | N/A | ||||||||||||||
Boone
Bank & Trust
|
13,222 | 17.0 | 6,234 | 8.0 | $ | 7,792 | 10.0 | % | ||||||||||||||||
First
National Bank
|
43,796 | 14.2 | 24,601 | 8.0 | 30,751 | 10.0 | ||||||||||||||||||
Randall-Story
State Bank
|
8,680 | 14.5 | 4,795 | 8.0 | 5,994 | 10.0 | ||||||||||||||||||
State
Bank & Trust
|
12,552 | 14.6 | 6,865 | 8.0 | 8,581 | 10.0 | ||||||||||||||||||
United
Bank & Trust
|
9,474 | 13.7 | 5,547 | 8.0 | 6,933 | 10.0 | ||||||||||||||||||
Tier
1 capital (to risk- weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
$ | 107,239 | 17.6 | % | $ | 24,309 | 4.0 | % | N/A | N/A | ||||||||||||||
Boone
Bank & Trust
|
12,383 | 15.9 | 3,117 | 4.0 | $ | 4,675 | 6.0 | % | ||||||||||||||||
First
National Bank
|
41,006 | 13.3 | 12,300 | 4.0 | 18,450 | 6.0 | ||||||||||||||||||
Randall-Story
State Bank
|
8,058 | 13.4 | 2,398 | 4.0 | 3,596 | 6.0 | ||||||||||||||||||
State
Bank & Trust
|
11,690 | 13.6 | 3,432 | 4.0 | 5,149 | 6.0 | ||||||||||||||||||
United
Bank & Trust
|
8,606 | 12.4 | 2,773 | 4.0 | 4,160 | 6.0 | ||||||||||||||||||
Tier
1 capital (to average- weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
$ | 107,239 | 12.6 | % | $ | 33,963 | 4.0 | % | N/A | N/A | ||||||||||||||
Boone
Bank & Trust
|
12,383 | 12.6 | 3,945 | 4.0 | $ | 4,931 | 5.0 | % | ||||||||||||||||
First
National Bank
|
41,006 | 9.3 | 17,668 | 4.0 | 22,085 | 5.0 | ||||||||||||||||||
Randall-Story
State Bank
|
8,058 | 11.3 | 2,861 | 4.0 | 3,576 | 5.0 | ||||||||||||||||||
State
Bank & Trust
|
11,690 | 10.6 | 4,425 | 4.0 | 5,531 | 5.0 | ||||||||||||||||||
United
Bank & Trust
|
8,606 | 8.1 | 4,275 | 4.0 | 5,343 | 5.0 |
To
Be Well
|
||||||||||||||||||||||||
Capitalized
Under
|
||||||||||||||||||||||||
For
Capital
|
Prompt
Corrective
|
|||||||||||||||||||||||
Actual
|
Adequacy Purposes
|
Action Provisions
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
As
of December 31, 2006:
|
||||||||||||||||||||||||
Total
capital (to risk- weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
$ | 113,738 | 18.8 | % | $ | 48,299 | 8.0 | % | N/A | N/A | ||||||||||||||
Boone
Bank & Trust
|
13,405 | 16.3 | 6,594 | 8.0 | $ | 8,243 | 10.0 | % | ||||||||||||||||
First
National Bank
|
44,420 | 15.3 | 23,247 | 8.0 | 29,059 | 10.0 | ||||||||||||||||||
Randall-Story
State Bank
|
8,497 | 15.8 | 4,302 | 8.0 | 5,378 | 10.0 | ||||||||||||||||||
State
Bank & Trust
|
12,449 | 15.0 | 6,625 | 8.0 | 8,282 | 10.0 | ||||||||||||||||||
United
Bank & Trust
|
8,729 | 12.5 | 5,609 | 8.0 | 7,011 | 10.0 | ||||||||||||||||||
Tier
1 capital (to risk- weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
$ | 107,205 | 17.8 | % | $ | 24,149 | 4.0 | % | N/A | N/A | ||||||||||||||
Boone
Bank & Trust
|
12,477 | 15.1 | 3,297 | 4.0 | $ | 4,946 | 6.0 | % | ||||||||||||||||
First
National Bank
|
41,106 | 14.1 | 11,623 | 4.0 | 17,435 | 6.0 | ||||||||||||||||||
Randall-Story
State Bank
|
7,874 | 14.6 | 2,151 | 4.0 | 3,227 | 6.0 | ||||||||||||||||||
State
Bank & Trust
|
11,538 | 13.9 | 3,313 | 4.0 | 4,969 | 6.0 | ||||||||||||||||||
United
Bank & Trust
|
7,842 | 11.2 | 2,804 | 4.0 | 4,207 | 6.0 | ||||||||||||||||||
Tier
1 capital (to average- weighted assets):
|
||||||||||||||||||||||||
Consolidated
|
$ | 107,205 | 13.0 | % | $ | 33,103 | 4.0 | % | N/A | N/A | ||||||||||||||
Boone
Bank & Trust
|
12,477 | 12.0 | 4,167 | 4.0 | $ | 5,209 | 5.0 | % | ||||||||||||||||
First
National Bank
|
41,106 | 9.9 | 16,662 | 4.0 | 20,830 | 5.0 | ||||||||||||||||||
Randall-Story
State Bank
|
7,874 | 11.2 | 2,824 | 4.0 | 3,530 | 5.0 | ||||||||||||||||||
State
Bank & Trust
|
11,538 | 10.2 | 4,538 | 4.0 | 5,673 | 5.0 | ||||||||||||||||||
United
Bank & Trust
|
7,842 | 8.0 | 3,946 | 4.0 | 4,932 | 5.0 |
Note
12.
|
Fair
Value of Financial Instruments
|
2007
|
2006
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and due from banks
|
$ | 26,044,577 | $ | 26,044,577 | $ | 16,510,082 | $ | 16,510,082 | ||||||||
Federal
funds sold
|
5,500,000 | 5,500,000 | 13,100,000 | 13,100,000 | ||||||||||||
Interest-bearing
deposits
|
634,613 | 634,613 | 1,544,306 | 1,544,306 | ||||||||||||
Securities
available-for-sale
|
339,942,064 | 339,942,064 | 354,571,864 | 354,571,864 | ||||||||||||
Loans,
net
|
463,651,000 | 460,401,295 | 429,122,541 | 418,432,339 | ||||||||||||
Loans
held for sale
|
344,970 | 344,970 | 525,999 | 525,999 | ||||||||||||
Accrued
income receivable
|
8,022,900 | 8,022,900 | 7,871,365 | 7,871,365 | ||||||||||||
Financial
liabilities:
|
||||||||||||||||
Deposits
|
$ | 690,118,795 | $ | 691,523,351 | $ | 680,356,473 | $ | 679,713,963 | ||||||||
Federal
funds purchased and securities sold under agreement to
repurchase
|
30,033,321 | 30,033,321 | 34,727,897 | 34,727,897 | ||||||||||||
Other
short-term borrowings
|
737,420 | 737,420 | 1,470,116 | 1,470,116 | ||||||||||||
Long-term
borrowings
|
24,000,000 | 24,528,680 | 2,000,000 | 2,000,000 | ||||||||||||
Accrued
interest payable
|
2,402,594 | 2,402,594 | 2,322,185 | 2,322,185 |
Note
13.
|
Ames
National Corporation (Parent Company Only) Financial
Statements
|
CONDENSED
BALANCE SHEETS
|
||||||||
December
31, 2007 and 2006
|
||||||||
2007
|
2006
|
|||||||
ASSETS
|
||||||||
Cash
and due from banks
|
$ | 78,323 | $ | 35,174 | ||||
Interest-bearing
deposits in banks
|
9,987,887 | 299,654 | ||||||
Securities
available-for-sale
|
20,357,493 | 36,059,486 | ||||||
Investment
in bank subsidiaries
|
82,359,583 | 80,524,802 | ||||||
Loans
receivable, net
|
200,000 | 1,247,000 | ||||||
Premises
and equipment, net
|
696,812 | 751,992 | ||||||
Accrued
income receivable
|
209,179 | 247,502 | ||||||
Other
assets
|
67,126 | 10,000 | ||||||
Total
assets
|
$ | 113,956,403 | $ | 119,175,610 | ||||
LIABILITIES
|
||||||||
Dividends
payable
|
$ | 2,545,987 | $ | 2,450,503 | ||||
Deferred
income taxes
|
1,046,720 | 3,358,619 | ||||||
Accrued
expenses and other liabilities
|
343,173 | 443,176 | ||||||
Total
liabilities
|
3,935,880 | 6,252,298 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Common
stock
|
$ | 18,859,160 | $ | 18,850,026 | ||||
Additional
paid-in capital
|
22,588,691 | 22,498,904 | ||||||
Retained
earnings
|
66,683,016 | 65,856,627 | ||||||
Accumulated
other comprehensive income
|
1,889,656 | 5,717,755 | ||||||
Total
stockholders' equity
|
110,020,523 | 112,923,312 | ||||||
Total
liabilities and stockholders' equity
|
$ | 113,956,403 | $ | 119,175,610 |
CONDENSED
STATEMENTS OF INCOME
|
||||||||||||
Years
Ended December 31, 2007, 2006 and 2005
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Operating
income:
|
||||||||||||
Equity
in net income of bank subsidiaries
|
$ | 9,897,030 | $ | 9,728,640 | $ | 10,660,583 | ||||||
Interest
|
600,495 | 690,704 | 570,325 | |||||||||
Dividends
|
1,045,125 | 919,039 | 993,460 | |||||||||
Rents
|
84,058 | 81,306 | 35,665 | |||||||||
Securities
gains, net
|
1,459,228 | 1,333,136 | 1,130,072 | |||||||||
13,085,936 | 12,752,825 | 13,390,105 | ||||||||||
Provision
(credit) for loan losses
|
(16,000 | ) | - | - | ||||||||
Operating
income after provision (credit)for loan losses
|
13,101,936 | 12,752,825 | 13,390,105 | |||||||||
Operating
expenses
|
1,942,834 | 1,609,208 | 1,696,570 | |||||||||
Income
before income taxes
|
11,159,102 | 11,143,617 | 11,693,535 | |||||||||
Income
tax expense
|
150,000 | 200,000 | 85,000 | |||||||||
Net
income
|
$ | 11,009,102 | $ | 10,943,617 | $ | 11,608,535 |
CONDENSED
STATEMENTS OF CASH FLOWS
|
||||||||||||
Years
Ended December 31, 2007, 2006 and 2005
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net
income
|
$ | 11,009,102 | $ | 10,943,617 | $ | 11,608,535 | ||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Depreciation
|
61,462 | 65,498 | 64,216 | |||||||||
Provision
for loan losses
|
(16,000 | ) | - | - | ||||||||
Amortization
and accretion, net
|
(22,618 | ) | (18,575 | ) | (5,757 | ) | ||||||
Provision
for deferred taxes
|
(42,065 | ) | (22,320 | ) | (50,652 | ) | ||||||
Securities
gains, net
|
(1,459,228 | ) | (1,333,136 | ) | (1,130,072 | ) | ||||||
Equity
in net income of bank subsidiaries
|
(9,897,030 | ) | (9,728,640 | ) | (10,660,583 | ) | ||||||
Dividends
received from bank subsidiaries
|
8,849,000 | 8,734,000 | 8,634,000 | |||||||||
Decrease
(increase) in accrued income receivable
|
38,323 | (9,614 | ) | (77,351 | ) | |||||||
Decrease
(increase) in other assets
|
(57,126 | ) | 225,584 | (92,646 | ) | |||||||
Increase
(decrease) in accrued expense payable and other
liabilities
|
(100,003 | ) | (206,319 | ) | 311,454 | |||||||
Net
cash provided by operating activities
|
8,363,817 | 8,650,095 | 8,601,144 | |||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Purchase
of securities available-for-sale
|
(5,887,840 | ) | (7,130,088 | ) | (8,893,910 | ) | ||||||
Proceeds
from sale of securities available-for-sale
|
14,436,995 | 4,629,061 | 7,830,546 | |||||||||
Proceeds
from maturities and calls of securities available-for-sale
|
2,500,000 | 2,335,000 | 800,000 | |||||||||
Decrease
(increase) in interest bearing deposits in banks
|
(9,688,233 | ) | 1,316,834 | 1,101,638 | ||||||||
Decrease
(increase) in loans
|
1,063,000 | - | (170,000 | ) | ||||||||
Purchase
of bank premises and equipment
|
(6,282 | ) | (36,059 | ) | (406,588 | ) | ||||||
Investment
in bank subsidiaries
|
(750,000 | ) | (160,000 | ) | (550,000 | ) | ||||||
Net
cash provided by (used in) investing activities
|
1,667,640 | 954,748 | (288,314 | ) | ||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Dividends
paid
|
(10,087,229 | ) | (9,704,835 | ) | (8,599,597 | ) | ||||||
Proceeds
from issuance of stock
|
98,921 | 127,013 | 287,937 | |||||||||
Net
cash used in financing activities
|
(9,988,308 | ) | (9,577,822 | ) | (8,311,660 | ) | ||||||
Net
increase in cash and cash equivalents
|
43,149 | 27,021 | 1,170 | |||||||||
CASH
AND DUE FROM BANKS
|
||||||||||||
Beginning
|
35,174 | 8,153 | 6,983 | |||||||||
Ending
|
$ | 78,323 | $ | 35,174 | $ | 8,153 |
Note
14.
|
Selected
Quarterly Financial Data
(Unaudited)
|
2007
|
||||||||||||||||
March 31
|
June 30
|
September 30
|
December 31
|
|||||||||||||
Total
interest income
|
$ | 11,525,367 | $ | 11,910,093 | $ | 12,003,252 | $ | 12,123,366 | ||||||||
Total
interest expense
|
5,817,365 | 6,006,434 | 6,022,049 | 5,691,282 | ||||||||||||
Net
interest income
|
5,708,002 | 5,903,659 | 5,981,203 | 6,432,084 | ||||||||||||
Provision
(credit) for loan losses
|
9,728 | 143,877 | (264,131 | ) | 16,426 | |||||||||||
Net
income
|
2,521,014 | 2,827,431 | 2,938,539 | 2,722,118 | ||||||||||||
Basic
and diluted earnings per common share
|
0.27 | 0.30 | 0.31 | 0.29 | ||||||||||||
2006
|
||||||||||||||||
March 31
|
June 30
|
September 30
|
December 31
|
|||||||||||||
Total
interest income
|
$ | 10,629,614 | $ | 10,977,629 | $ | 11,264,945 | $ | 11,423,504 | ||||||||
Total
interest expense
|
4,778,803 | 5,225,682 | 5,608,475 | 5,692,568 | ||||||||||||
Net
interest income
|
5,850,811 | 5,751,947 | 5,656,470 | 5,730,936 | ||||||||||||
Provision
(credit) for loan losses
|
29,624 | (302,854 | ) | 45,859 | 44,685 | |||||||||||
Net
income
|
2,912,368 | 2,764,818 | 2,545,572 | 2,720,859 | ||||||||||||
Basic
and diluted earnings per common share
|
0.31 | 0.29 | 0.27 | 0.29 |
Note
15.
|
Stock
Repurchase Program
|
ITEM
12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
AND RELATED SHAREHOLDER MATTERS
|
ITEM
13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR
INDEPENDENCE
|
(a)
|
List
of Financial Statements and Schedules.
|
||
1.
|
Financial
Statements
|
||
Report
of Clifton Gunderson LLP, Independent Registered Public Accounting
Firm
|
|||
Report
of McGladrey & Pullen LLP, Independent Registered Public Accounting
Firm
|
|||
Consolidated
Balance Sheets, December 31, 2007 and 2006
|
|||
Consolidated Statements
of Income for the Years ended December 31, 2007, 2006 and
2005
|
|||
Consolidated
Statements of Stockholders' Equity for the Years ended December 31, 2007,
2006 and 2005
|
|||
Consolidated
Statements of Cash Flows for the Years ended December 31, 2007, 2006 and
2005
|
|||
Notes
to Consolidated Financial Statements
|
|||
2.
|
Financial
Statement Schedules
|
||
All
schedules are omitted because they are not applicable or not required, or
because the required information is included in the consolidated financial
statements or notes thereto.
|
|||
(b)
|
List
of Exhibits.
|
||
3.1
|
-
Restated Articles of Incorporation of the Company, as amended
(incorporated by reference to Exhibit 3.1 to Form 8-K as filed June 16,
2005)
|
||
3.2
|
-
Bylaws of the Company, as amended (incorporated by reference to
Exhibit 3.2 to Form 8-K as filed February 19, 2008)
|
||
10.1
|
-
Management Incentive Compensation Plan (incorporated by reference to
Exhibit 10 filed with the Company’s Annual Report on Form 10K for the year
ended December 31, 2002)*
|
||
16
|
-
Letter regarding change in certifying Accountant
(incorporated by reference to Exhibit 16 to Form 8-K as filed February 13,
2006)
|
||
21
|
-
Subsidiaries of the Registrant
|
||
23.1
|
-
Consent of Independent Registered Public Accounting
Firm
|
||
23.2
|
-
Consent of Independent Registered Public Accounting
Firm
|
||
31.1
|
-
Certification of Principal Executive Officer Pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002
|
||
31.2
|
-
Certification of Principal Financial Officer Pursuant to Section 302
of the Sarbanes-Oxley Act of 2002
|
||
32.1
|
-
Certification of Principal Executive Officer Pursuant to 18 U.S.C.
Section 1350
|
||
32.2
|
-
Certification of Principal Financial Officer Pursuant to 18 U.S.C.
Section 1350
|
||
*
Indicates a management compensatory plan or
arrangement.
|
AMES
NATIONAL CORPORATION
|
||
March
14, 2008
|
By:
|
/s/ Thomas H. Pohlman
|
Thomas
H. Pohlman, President
|
/s/ Thomas H. Pohlman | ||
Thomas
H. Pohlman, President and Director
|
||
(Principal
Executive Officer)
|
||
/s/ John P. Nelson | ||
John
P. Nelson, Vice President
|
||
(Principal
Financial and Accounting Officer)
|
||
/s/ Daniel L. Krieger | ||
Daniel L. Krieger, Chairman of the Board | ||
/s/ Betty A. Baudler Horras | ||
Betty
A. Baudler Horras, Director
|
||
/s/ Robert L. Cramer | ||
Robert
L. Cramer, Director
|
||
/s/ Douglas C. Gustafson | ||
Douglas
C. Gustafson, Director
|
||
/s/ Charles D. Jons | ||
Charles
D. Jons, Director
|
||
/s/ Steven D. Forth | ||
Steven
D. Forth, Director
|
||
/s/ James R. Larson II | ||
James
R. Larson II, Director
|
||
/s/ Warren R. Madden | ||
Warren
R. Madden, Director
|
||
/s/ Larry A. Raymon | ||
Larry
A. Raymon, Director
|
||
/s/ Fred C. Samuelson | ||
Fred
C. Samuelson, Director
|
||
/s/ Marvin J. Walter | ||
Marvin
J. Walter, Director
|
Exhibit No.
|
Description
|
|
-Subsidiaries
of the Registrant
|
||
-Consent
of Independent Registered Public Accounting Firm.
|
||
-Consent
of Independent Registered Public Accounting Firm.
|
||
-Certification
of Principal Executive Officer pursuant to Section 302 of the Sarbanes
Oxley Act of 2002
|
||
-Certification
of Principal Financial Officer pursuant to Section 302 of the Sarbanes
Oxley Act of 2002
|
||
-Certification
of Principal Executive Officer pursuant to 18 U.S.C. Section
1350
|
||
-Certification
of Principal Financial Officer pursuant to 18 U.S.C. Section
1350
|