1
CONSOLIDATED FINANCIAL STATEMENTS
EXHIBIT 13
TABLE OF CONTENTS
Financial Condition .......................16
Earnings ..................................17
Stockholders' Equity ......................18
Comprehensive Income ......................19
Cash Flows ................................20
Notes .....................................22
2
OAK HILL FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
December 31,
(In thousands, except share data)
1998 1997
ASSETS
Cash and due from banks $ 10,100 $ 9,840
Federal funds sold 9,687 3,773
Investment securities designated as available for sale -- at market 57,143 51,989
Loans receivable -- net 340,143 285,249
Loans held for sale -- at lower of cost or market 550 --
Office premises and equipment -- net 5,717 4,608
Federal Home Loan Bank stock -- at cost 2,855 2,659
Accrued interest receivable on loans 1,852 1,491
Accrued interest receivable on investment securities 853 855
Prepaid expenses and other assets 176 180
Cash surrender value of life insurance -- 591
Prepaid federal income tax 152 --
Deferred federal income tax asset 751 682
-------- --------
TOTAL ASSETS $429,979 $361,917
======== ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits
Demand $ 38,258 $ 30,369
Savings and time deposits 327,832 271,596
-------- --------
Total deposits 366,090 301,965
Securities sold under agreement to repurchase 940 258
Advances from the Federal Home Loan Bank 23,784 24,705
Accrued interest payable and other liabilities 1,695 1,530
Accrued federal income taxes -- 110
-------- --------
Total liabilities 392,509 328,568
Stockholders' equity
Common stock -- $.50 stated value; authorized 5,000,000 shares,
4,415,865 and 3,529,390 shares issued at
December 31, 1998 and 1997 2,208 1,765
Additional paid-in capital 4,106 4,012
Retained earnings 31,718 27,410
Treasury stock (48,100 and 11,200 shares at cost
at December 31, 1998 and 1997) (755) (28)
Unrealized gains on securities designated as available
for sale, net of related tax effects 193 190
-------- --------
Total stockholders' equity 37,470 33,349
-------- --------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $429,979 $361,917
======== ========
The accompanying notes are an integral part of these statements.
3
OAK HILL FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF EARNINGS
Year ended December 31,
(In thousands, except share data)
1998 1997 1996
INTEREST INCOME
Loans $28,849 $24,143 $20,420
Investments
U.S. Government and agency securities 3,501 3,530 3,078
Obligations of state and political subdivisions 116 136 102
Federal funds sold 478 428 428
Interest-bearing deposits 9 17 141
------- ------- -------
Total interest income 32,953 28,254 24,169
INTEREST EXPENSE
Deposits 14,543 12,103 10,616
Borrowings 1,188 1,604 1,003
------- ------- -------
Total interest expense 15,731 13,707 11,619
------- ------- -------
Net interest income 17,222 14,547 12,550
Less provision for losses on loans 1,238 1,150 859
------- ------- -------
Net interest income after provision for losses on loans 15,984 13,397 11,691
OTHER INCOME
Service fees, charges and other operating 1,483 1,310 1,291
Gain on sale of loans 855 163 85
Gain (loss) on sale of assets 240 (60) 25
------- ------- -------
Total other income 2,578 1,413 1,401
GENERAL, ADMINISTRATIVE AND OTHER EXPENSE
Employee compensation and benefits 5,270 4,342 3,978
Occupancy and equipment 1,288 1,189 1,036
Federal deposit insurance premiums 61 58 395
Franchise taxes 472 327 377
Other operating 2,512 2,214 1,820
Merger-related expenses -- 920 --
------- ------- -------
Total general, administrative and other expense 9,603 9,050 7,606
------- ------- -------
Earnings before federal income taxes 8,959 5,760 5,486
FEDERAL INCOME TAXES
Current 2,989 2,104 1,901
Deferred (71) (52) (127)
------- ------- -------
Total federal income taxes 2,918 2,052 1,774
------- ------- -------
NET EARNINGS $ 6,041 $ 3,708 $ 3,712
======= ======= =======
EARNINGS PER SHARE
BASIC $ 1.37 $ .84 $ .84
======= ======= =======
DILUTED $ 1.34 $ .83 $ .84
======= ======= =======
The accompanying notes are an integral part of these statements.
4
OAK HILL FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
For the years ended December 31, 1998, 1997, and 1996
(In thousands, except share data)
UNREALIZED
GAINS (LOSSES)
ON SECURITIES
ADDITIONAL DESIGNATED AS
COMMON PAID-IN RETAINED TREASURY AVAILABLE
STOCK CAPITAL EARNINGS STOCK FOR SALE TOTAL
BALANCE AT JANUARY 1, 1996 $1,764 $3,988 $21,720 $ (28) $ 58 $27,502
Issuance of 1,250 shares under stock
option plan -- 10 -- -- -- 10
Dividends declared of $.168 per share -- -- (790) -- -- (790)
Unrealized losses on securities designated as
available for sale, net of related tax effects -- -- -- -- (85) (85)
Net earnings for the year -- -- 3,712 -- -- 3,712
------ ------ ------- ----- ---- -------
BALANCE AT DECEMBER 31, 1996 1,764 3,998 24,642 (28) (27) 30,349
Issuance of 1,250 shares under stock
option plan 1 14 -- -- -- 15
Dividends declared of $.208 per share -- -- (940) -- -- (940)
Unrealized gains on securities designated as
available for sale, net of related tax effects -- -- -- -- 217 217
Net earnings for the year -- -- 3,708 -- -- 3,708
------ ------ ------- ----- ---- -------
BALANCE AT DECEMBER 31, 1997 1,765 4,012 27,410 (28) 190 33,349
Stock dividend effected in the form
of a 5-for-4 stock split 440 -- (440) -- -- --
Issuance of 6,100 shares under stock
option plan 3 94 -- -- -- 97
Dividends declared of $.294 per share -- -- (1,293) -- -- (1,293)
Repurchase of 36,900 shares -- -- -- (727) -- (727)
Unrealized gains on securities designated as
available for sale, net of related tax effects -- -- -- -- 3 3
Net earnings for the year -- -- 6,041 -- -- 6,041
------ ------ ------- ----- ---- -------
BALANCE AT DECEMBER 31, 1998 $2,208 $4,106 $31,718 $(755) $193 $37,470
====== ====== ======= ===== ==== =======
The accompanying notes are an integral part of these statements.
5
OAK HILL FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the years ended December 31, 1998, 1997, and 1996
(In thousands)
1998 1997 1996
Net earnings $6,041 $3,708 $3,712
Other comprehensive income, net of tax:
Unrealized gains (losses) on securities
designated as available for sale 159 153 (67)
Reclassification adjustment for realized
(gains) losses included in net earnings (156) 64 (18)
------ ------ ------
Comprehensive income $6,044 $3,925 $3,627
====== ====== ======
The accompanying notes are an integral part of these statements.
6
OAK HILL FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Year ended December 31,
(In thousands)
1998 1997 1996
CASH FLOWS FROM OPERATING ACTIVITIES:
Net earnings for the year $ 6,041 $ 3,708 $ 3,712
Adjustments to reconcile net earnings to net cash
provided by (used in) operating activities:
Depreciation and amortization 673 600 508
(Gain) loss on sale of securities (236) 97 (27)
Amortization (accretion) of premiums and
discounts on investment securities -- net 131 (10) (72)
Proceeds from sale of loans in secondary market 49,403 9,835 7,970
Loans disbursed for sale in secondary market (49,450) (9,610) (7,848)
Gain on sale of loans (478) (85) (85)
Gain on sale of other assets (4) (22) (7)
Amortization of deferred loan origination costs 377 266 177
Federal Home Loan Bank stock dividends (196) (160) (124)
Provision for losses on loans 1,238 1,150 859
Increase (decrease) in cash due to changes in:
Prepaid expenses and other assets 4 15 77
Accrued interest receivable (359) (401) (313)
Accrued interest payable and other liabilities 165 304 73
Federal income taxes
Current (262) 20 37
Deferred (71) (52) (127)
--------- --------- ---------
Net cash provided by operating activities 6,976 5,655 4,810
CASH FLOWS PROVIDED BY (USED IN)
INVESTING ACTIVITIES:
Loan disbursements (223,814) (174,756) (100,983)
Principal repayments on loans 167,304 125,760 62,467
Principal repayments on mortgage-backed securities 2,579 2,083 2,438
Proceeds from sale of investment securities designated
as available for sale 5,046 5,120 4,599
Proceeds from maturity of investment securities 32,875 25,820 15,261
Proceeds from sale of other assets 4 50 69
Purchase of investment securities designated as
available for sale (45,543) (33,602) (32,601)
(Increase) decrease in federal funds sold -- net (5,914) 362 6,422
Purchase of Federal Home Loan Bank stock -- (426) (580)
Purchase of office premises and equipment (1,807) (675) (1,090)
Redemption of cash surrender value of life insurance -- net 591 -- --
--------- --------- ---------
Net cash used in investing activities (68,679) (50,264) (43,998)
--------- --------- ---------
Net cash used in operating and investing
activities (balance carried forward) (61,703) (44,609) (39,188)
--------- --------- ---------
7
OAK HILL FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
Year ended December 31,
(In thousands)
1998 1997 1996
Net cash used in operating and investing
activities (balance brought forward) $ (61,703) $ (44,609) $ (39,188)
CASH FLOWS PROVIDED BY (USED IN)
FINANCING ACTIVITIES:
Proceeds from securities sold under agreement to repurchase 682 128 130
Net increase in deposit accounts 64,125 43,343 27,977
Proceeds from Federal Home Loan Bank advances 17,000 36,850 21,975
Repayment of Federal Home Loan Bank advances (17,921) (33,582) (9,443)
Net decrease in mortgage escrow funds -- -- (4)
Dividends on common shares (1,293) (940) (790)
Purchase of treasury stock (727) -- --
Proceeds from issuance of shares under stock option plan 97 15 10
--------- --------- ---------
Net cash provided by financing activities 61,963 45,814 39,855
--------- --------- ---------
Net increase in cash and cash equivalents 260 1,205 667
Cash and cash equivalents at beginning of year 9,840 8,635 7,968
--------- --------- ---------
Cash and cash equivalents at end of year $ 10,100 $ 9,840 $ 8,635
========= ========= =========
SUPPLEMENTAL DISCLOSURE OF
CASH FLOW INFORMATION:
Cash paid during the year for:
Federal income taxes $ 3,081 $ 1,946 $ 1,863
========= ========= =========
Interest on deposits and borrowings $ 15,667 $ 13,593 $ 11,344
========= ========= =========
SUPPLEMENTAL DISCLOSURE OF
NONCASH INVESTING ACTIVITIES:
Unrealized gains (losses) on securities designated as
available for sale, net of related tax effects $ 3 $ 217 $ (85)
========= ========= =========
Recognition of mortgage servicing rights in
accordance with SFAS No. 125 $ 377 $ 78 $ --
========= ========= =========
Transfers from loans to real estate acquired
through foreclosure $ 33 $ -- $ --
========= ========= =========
The accompanying notes are an integral part of these statements.
8
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 1998, 1997, and 1996
NOTE A -- SUMMARY OF ACCOUNTING POLICIES
The business activities of Oak Hill Financial, Inc. (the "Company")
have been limited primarily to holding the common shares of Oak Hill Banks (the
"Bank"). Accordingly, the Company's results of operations are dependent upon the
results of the Bank's operations. The Bank conducts a general commercial banking
business in southeastern and south central Ohio which consists of attracting
deposits from the general public and applying those funds to the origination of
loans for commercial, consumer and residential purposes. The Bank's
profitability is significantly dependent on net interest income, which is the
difference between interest income generated from interest-earning assets (i.e.,
loans and investments) and the interest expense paid on interest-bearing
liabilities (i.e., customer deposits and borrowed funds). Net interest income is
affected by the relative amount of interest-earning assets and interest-bearing
liabilities and the interest received or paid on these balances. The level of
interest rates paid or received by the Bank can be significantly influenced by a
number of competitive factors, such as governmental monetary policy, that are
outside of management's control.
The consolidated financial information presented herein has been
prepared in accordance with generally accepted accounting principles ("GAAP")
and general accounting practices within the financial services industry. In
preparing financial statements in accordance with GAAP, management is required
to make estimates and assumptions that affect the reported amounts of assets and
liabilities and the disclosure of contingent assets and liabilities at the date
of the financial statements and revenues and expenses during the reporting
period. Actual results could differ from such estimates.
On October 2, 1997, the Company merged Unity Savings Bank with and
into its subsidiary, the Bank, in a transaction that was accounted for as a
pooling-of-interests. Accordingly, the consolidated financial statements have
been previously restated to reflect the effects of the business combination as
of January 1, 1996. Pursuant to the merger agreement, the Company issued 804,612
split-adjusted shares of common stock.
The following is a summary of the Company's significant accounting
policies which have been consistently applied in the preparation of the
accompanying consolidated financial statements.
1. PRINCIPLES OF CONSOLIDATION
The consolidated financial statements include the accounts of the
Company and its wholly-owned subsidiaries, the Bank and Action Finance Company
("Action"). Action was incorporated for the purpose of conducting consumer
finance lending operations. Action began such operations during 1998 using two
separate office locations. All significant intercompany balances and
transactions have been eliminated.
2. INVESTMENT SECURITIES
The Company accounts for investment securities in accordance with
Statement of Financial Accounting Standards ("SFAS") No. 115 "Accounting for
Certain Investments in Debt and Equity Securities." SFAS No. 115 requires that
investments be categorized as held to maturity, trading, or available for sale.
Securities classified as held to maturity are carried at cost only if the
Company has the positive intent and ability to hold these securities to
maturity. Trading securities and securities available for sale are carried at
fair value with resulting unrealized gains or losses charged to operations or
stockholders' equity, respectively. At December 31, 1998 and 1997, the Company's
stockholders' equity reflected net unrealized gains on securities designated as
available for sale, net of applicable tax effects, totaling $193,000 and
$190,000, respectively.
Realized gains and losses on sales of securities are recognized using the
specific identification method.
9
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
3. LOANS RECEIVABLE
Loans held in portfolio are stated at the principal amount
outstanding, adjusted for premiums and discounts on loans purchased and sold and
the allowance for loan losses. Premiums and discounts on loans purchased and
sold are amortized and accreted to operations using the interest method over the
average life of the underlying loans.
Interest is accrued as earned unless the collectibility of the loan is
in doubt. Uncollectible interest on loans that are contractually past due is
charged off, or an allowance is established based on management's periodic
evaluation. The allowance is established by a charge to interest income equal to
all interest previously accrued, and income is subsequently recognized only to
the extent that cash payments are received until, in management's judgment, the
borrower's ability to make periodic interest and principal payments has returned
to normal, in which case the loan is returned to accrual status.
Loans held for sale are carried at the lower of cost or market,
determined in the aggregate. Loans held for sale are identified at the point of
origination. In computing lower of cost or market, deferred loan origination
fees are deducted from the principal balance of the related loan. All loan sales
are made without further recourse to the Company. The Company had not identified
any loans held for sale at December 31, 1997. At December 31, 1998, loans held
for sale were carried at cost.
The Bank generally retains the servicing on loans sold and agrees to
remit to the investor loan principal and interest at agreed-upon rates. The Bank
accounts for mortgage servicing rights pursuant to the provisions of SFAS No.
125, "Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities," which requires that the Bank recognize as
separate assets, right to service mortgage loans for others, regardless of how
those servicing rights are acquired. An institution that acquires mortgage
servicing rights through either the purchase or origination of mortgage loans
and sells those loans with servicing rights retained would allocate some of the
cost of the loans to the mortgage servicing rights.
SFAS No. 125 requires that securitization of mortgage loans be
accounted for as sales of mortgage loans and acquisitions of mortgage-backed
securities. Additionally, SFAS No. 125 requires that capitalized mortgage
servicing rights and capitalized excess servicing receivables be assessed for
impairment. Impairment is based on fair value.
The mortgage servicing rights recorded by the Bank, calculated in
accordance with the provisions of SFAS No. 125, were segregated into pools for
valuation purposes, using as pooling criteria the loan term and coupon rate.
Once pooled, each grouping of loans was evaluated on a discounted earnings basis
to determine the present value of future earnings that a purchaser could expect
to realize from each portfolio. Earnings were projected from a variety of
sources including loan servicing fees, interest earned on float, net interest
earned on escrows, miscellaneous income, and costs to service the loans. The
present value of future earnings is the "economic" value of the pool, i.e., the
net realizable present value to an acquirer of the acquired servicing.
The Bank recorded amortization related to mortgage servicing rights
totaling approximately $25,000 for the year ended December 31, 1998. No
amortization of mortgage servicing rights was recorded for the year ended
December 31, 1997. At December 31, 1998 and 1997, the fair value of the Bank's
mortgage servicing rights totaled approximately $430,000 and $78,000,
respectively.
4. LOAN ORIGINATION AND COMMITMENT FEES
The Company accounts for loan origination fees and costs in accordance
with SFAS No. 91, "Accounting for Nonrefundable Fees and Costs Associated with
Originating or Acquiring Loans and Initial Direct Costs of Leases". Pursuant to
the provisions of SFAS No. 91, all loan origination fees received, net of
certain direct origination costs, are deferred on a loan-by-loan basis and
amortized to interest income using the interest method, giving effect to actual
loan prepayments. Additionally, SFAS No. 91 generally limits the definition of
loan origination costs to the direct costs attributable to originating a loan,
i.e., principally actual personnel costs.
10
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
Fees received for loan commitments are deferred and amortized over the
life of the related loan using the interest method.
5. ALLOWANCE FOR LOAN LOSSES
It is the Company's policy to provide valuation allowances for
estimated losses on loans based upon past loss experience, trends in the level
of delinquent and specific problem loans, adverse situations that may affect the
borrower's ability to repay, the estimated value of any underlying collateral
and current and anticipated economic conditions in the primary market area. When
the collection of a loan becomes doubtful, or otherwise troubled, the Company
records a loan loss provision equal to the difference between the fair value of
the property securing the loan and the loan's carrying value. Major loans and
major lending areas are reviewed periodically to determine potential problems at
an early date. The allowance for loan losses is increased by charges to earnings
and decreased by charge-offs (net of recoveries).
The Company accounts for impaired loans in accordance with SFAS No.
114, "Accounting by Creditors for Impairment of a Loan". This Statement requires
that impaired loans be measured based upon the present value of expected future
cash flows discounted at the loan's effective interest rate or, as an
alternative, at the loans observable market price or fair value of the
collateral.
A loan is defined under SFAS No. 114 as impaired when, based on
current information and events, it is probable that a creditor will be unable to
collect all amounts due according to the contractual terms of the loan
agreement. In applying the provisions of SFAS No. 114, the Company considers its
investment in one-to-four family residential loans, consumer installment loans
and credit card loans to be homogeneous and therefore excluded from separate
identification for evaluation of impairment. With respect to the Company's
investment in commercial loans and its evaluation of impairment thereof, such
loans are collateral dependent and as a result are carried as a practical
expedient at the lower of cost or fair value.
It is the Company's policy to charge off unsecured credits that are
more than ninety days delinquent. Similarly, collateral dependent loans which
are more than ninety days delinquent are considered to constitute more than a
minimum delay in repayment and are evaluated for impairment under SFAS No. 114
at that time.
At December 31, 1998 and 1997, the Company had no loans that would be
defined as impaired under SFAS No. 114.
6. OFFICE PREMISES AND EQUIPMENT
Depreciation and amortization are provided on the straight-line and
accelerated methods over the estimated useful lives of the assets, estimated to
be ten to fifty years for buildings and improvements and three to twenty-five
years for furniture, fixtures and equipment.
7. REAL ESTATE ACQUIRED THROUGH FORECLOSURE
Real estate acquired through foreclosure is carried at the lower of
the loan's unpaid principal balance (cost) or fair value less estimated selling
expenses at the date of acquisition. The loan loss allowance is charged for any
write down in the loan's carrying value to fair value at the date of
acquisition. Real estate loss provisions are recorded if the properties' fair
value subsequently declines below the value determined at the recording date. In
determining the lower of cost or fair value at acquisition, costs relating to
development and improvement of property are considered. Costs relating to
holding real estate acquired through foreclosure, net of rental income, are
charged against earnings as incurred.
8. FEDERAL INCOME TAXES
The Company accounts for federal income taxes pursuant to SFAS No.
109, "Accounting for Income Taxes."
11
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
Pursuant to the provisions of SFAS No. 109, a deferred tax liability
or deferred tax asset is computed by applying the current statutory tax rates to
net taxable or deductible temporary differences between the tax basis of an
asset or liability and its reported amount in the consolidated financial
statements that will result in taxable or deductible amounts in future periods.
Deferred tax assets are recorded only to the extent that the amount of net
deductible temporary differences or carryforward attributes may be utilized
against current period earnings, carried back against prior years earnings,
offset against taxable temporary differences reversing in future periods, or
utilized to the extent of management's estimate of future taxable income. A
valuation allowance is provided for deferred tax assets to the extent that the
value of net deductible temporary differences and carryforward attributes
exceeds management's estimates of taxes payable on future taxable income.
Deferred tax liabilities are provided on the total amount of net temporary
differences taxable in the future.
The Company's principal temporary differences between pretax financial
income and taxable income result primarily from the different methods of
accounting for deferred loan origination fees and costs, Federal Home Loan Bank
stock dividends, capitalized mortgage servicing rights, certain components of
retirement expense and the allowance for loan losses. A temporary difference is
also recognized for depreciation expense computed using accelerated methods for
federal income tax purposes.
9. FAIR VALUE OF FINANCIAL INSTRUMENTS
SFAS No. 107, "Disclosures about Fair Value of Financial Instruments",
requires disclosure of fair value of financial instruments, both assets and
liabilities whether or not recognized in the consolidated statement of financial
condition, for which it is practicable to estimate that value. For financial
instruments where quoted market prices are not available, fair values are based
on estimates using present value and other valuation methods.
The methods used are greatly affected by the assumptions applied,
including the discount rate and estimates of future cash flows. Therefore, the
fair values presented may not represent amounts that could be realized in an
exchange for certain financial instruments.
The following methods and assumptions were used by the Company in
estimating its fair value disclosures for financial instruments at December 31,
1998 and 1997.
CASH AND CASH EQUIVALENTS. The carrying amounts presented in the
consolidated statements of financial condition for cash and cash equivalents are
deemed to approximate fair value.
FEDERAL FUNDS SOLD. The carrying amounts presented in the consolidated
statements of financial condition for federal funds sold are deemed to
approximate fair value.
INVESTMENT SECURITIES. For investment securities, fair value is deemed
to equal the quoted market price.
LOANS RECEIVABLE. The loan portfolio has been segregated into
categories with similar characteristics, such as one-to-four family residential
real estate, multi-family residential real estate, commercial and installment
and other. These loan categories were further delineated into fixed-rate and
adjustable-rate loans. The fair values for the resultant loan categories were
computed via discounted cash flow analysis, using current interest rates offered
for loans with similar terms to borrowers of similar credit quality. The
historical carrying amount of accrued interest on loans is deemed to approximate
fair value.
FEDERAL HOME LOAN BANK STOCK. The carrying amount presented in the
consolidated statements of financial condition is deemed to approximate fair
value.
12
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
DEPOSITS. The fair value of NOW accounts, savings accounts, demand
deposits, money market deposits and other transaction accounts is deemed to
approximate the amount payable on demand at December 31, 1998 and 1997. Fair
values for fixed-rate certificates of deposit have been estimated using a
discounted cash flow calculation using the interest rates currently offered for
deposits of similar remaining maturities.
ADVANCES FROM THE FEDERAL HOME LOAN BANK. The fair value of advances
from the Federal Home Loan Bank has been estimated using discounted cash flow
analysis, based on the interest rates currently offered for advances of similar
remaining maturities.
SECURITIES SOLD UNDER AGREEMENT TO REPURCHASE. The fair value of
securities sold under agreements to repurchase is deemed to approximate fair
value.
COMMITMENTS TO EXTEND CREDIT. For fixed-rate and adjustable-rate loan
commitments, the fair value estimate considers the difference between current
levels of interest rates and committed rates. The difference between the fair
value and notional amount of outstanding loan commitments at December 31, 1998
and 1997, was not material.
Based on the foregoing methods and assumptions, the carrying value and
fair value of the Company's financial instruments are as follows:
DECEMBER 31,
1998 1997
CARRYING FAIR CARRYING FAIR
VALUE VALUE VALUE VALUE
(IN THOUSANDS)
Financial assets
Cash and due from banks $ 10,100 $ 10,100 $ 9,840 $ 9,840
Federal funds sold 9,687 9,687 3,773 3,773
Investment securities 57,143 57,143 51,989 51,989
Loans receivable 340,693 339,201 285,249 289,826
Federal Home Loan Bank stock 2,855 2,855 2,659 2,659
-------- -------- -------- --------
$420,478 $418,986 $353,510 $358,087
======== ======== ======== ========
Financial liabilities
Deposits $366,090 $367,052 $301,965 $301,329
Advances from the Federal
Home Loan Bank 23,784 23,798 24,705 24,781
Securities sold under agreement to repurchase 940 940 258 258
-------- -------- -------- --------
$390,814 $391,790 $326,928 $326,368
======== ======== ======== ========
10. EARNINGS PER SHARE
Basic earnings per share is computed based upon the weighted-average
shares outstanding during the year. Weighted-average common shares outstanding
totaled 4,397,524, 4,396,519, and 4,395,866 for the years ended December 31,
1998, 1997, and 1996, respectively. Diluted earnings per share is computed
taking into consideration common shares outstanding and dilutive potential
common shares to be issued under the Company's stock option plan. Weighted
average common shares deemed to be outstanding for purposes of computing diluted
earnings per share totaled 4,497,989, 4,448,856, and 4,404,508 for the years
ended December 31, 1998, 1997, and 1996, respectively.
13
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
There were 100,465, 52,337 and 8,642 incremental shares related to the
assumed exercise of stock options in the computation of diluted earnings per
share for the years ended December 31, 1998, 1997 and 1996, respectively.
Options to purchase 110,625 and 67,500 shares of common stock with a
weighted-average exercise price of $18.00 and $10.00 were outstanding at
December 31, 1997 and 1996, but were excluded from the computation of common
share equivalents because their exercise prices were greater than the average
market price of the common shares.
Weighted-average shares outstanding and all other share and per share
references herein, for the years ended December 31, 1997 and 1996, have been
restated to give effect to the Company's 5-for-4 stock split effected during
1998.
11. CASH AND CASH EQUIVALENTS
For purposes of reporting cash flows, cash and cash equivalents are
comprised of cash and due from banks.
12. RECLASSIFICATIONS
Certain prior year amounts have been reclassified to conform to the
1998 consolidated financial statement presentation.
NOTE B -- INVESTMENT SECURITIES
The amortized cost, gross unrealized gains, gross unrealized losses
and estimated fair value of investment securities at December 31 are shown
below.
1998
GROSS GROSS ESTIMATED
AMORTIZED UNREALIZED UNREALIZED FAIR
COST GAINS LOSSES VALUE
(IN THOUSANDS)
U.S Government and agency obligations $54,443 $375 $146 $54,672
Obligations of state and political subdivisions 2,408 65 2 2,471
------- ---- ---- -------
Total investment securities $56,851 $440 $148 $57,143
======= ==== ==== =======
1997
GROSS GROSS ESTIMATED
AMORTIZED UNREALIZED UNREALIZED FAIR
COST GAINS LOSSES VALUE
(IN THOUSANDS)
U.S Government and agency obligations $49,338 $316 $ 32 $49,622
Obligations of state and political subdivisions 2,364 20 17 2,367
------- ---- ---- -------
Total investment securities $51,702 $336 $ 49 $51,989
======= ==== ==== =======
14
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
The amortized cost and estimated fair value of investment securities
by term to maturity at December 31 are shown below.
1998 1997
ESTIMATED ESTIMATED
AMORTIZED FAIR AMORTIZED FAIR
COST VALUE COST VALUE
(In thousands)
Due in three years or less $ 9,481 $ 9,604 $17,326 $17,332
Due after three years through five years 5,746 5,767 15,249 15,371
Due after five years through ten years 36,293 36,420 12,792 12,897
Due after ten years 5,331 5,352 6,335 6,389
------- ------- ------- -------
$56,851 $57,143 $51,702 $51,989
======= ======= ======= =======
Proceeds from sale of investment securities designated as available
for sale during the year ended December 31, 1998, totaled $5.0 million,
resulting in a realized gain of $236,000 on such sales.
Proceeds from sales of investment securities designated as available
for sale during the year ended December 31, 1997, totaled $5.1 million,
resulting in a realized loss of $97,000 on such sales.
Proceeds from sales of investment securities designated as available
for sale during the year ended December 31, 1996, totaled $4.6 million,
resulting in a realized gain of $27,000 on such sales.
At December 31, 1998 and 1997, investment securities with an aggregate
book value of $46.3 million and $41.6 million, respectively, were pledged as
collateral for public deposits.
NOTE C -- LOANS RECEIVABLE
The composition of the loan portfolio, including loans held for sale, is
as follows at December 31:
1998 1997
(IN THOUSANDS)
Real estate mortgage (primarily residential) $192,908 $169,316
Installment, net of unearned interest of $2,729 and $3,243 59,177 47,771
Commercial and other 91,519 70,546
Credit card 1,405 1,360
-------- --------
345,009 288,993
Less:
Allowance for loan losses 4,316 3,744
-------- --------
$340,693 $285,249
======== ========
The Company's lending efforts have historically focused on real estate
mortgages and consumer installment loans, which comprised approximately $252.1
million, or 74%, of the total loan portfolio at December 31, 1998, and
approximately $217.1 million, or 76%, of the total loan portfolio at December
31, 1997. Historically, such loans have been conservatively underwritten with
sufficient collateral or cash down payments to provide the Company with adequate
collateral coverage in the event of default. Nevertheless, the Company, as with
any lending institution, is subject to the risk that real
15
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
estate values or economic conditions could deteriorate in its primary lending
areas within Ohio, thereby impairing collateral values. However, management is
of the belief that real estate values and economic conditions in the Company's
primary lending areas are presently stable.
As stated previously, the Company has sold whole loans and
participating interests in loans in the secondary market, retaining servicing on
the loans sold. Loans sold and serviced for others totaled approximately $60.1
million, $33.3 million, and $28.8 million at December 31, 1998, 1997, and 1996,
respectively.
The activity in the allowance for loan losses is summarized as follows
for the years ended December 31:
1998 1997 1996
(IN THOUSANDS)
Balance at beginning of period $3,744 $2,934 $2,367
Provision charged to operations 1,238 1,150 859
Charge-offs (812) (492) (448)
Recoveries 146 152 156
------ ------ ------
Balance at end of period $4,316 $3,744 $2,934
====== ====== ======
At December 31, 1998, 1997, and 1996, the Company had nonaccrual and
nonperforming loans totaling approximately $1.6 million, $1.0 million, and $1.0
million, respectively. Interest that would have been recognized had nonaccraual
loans performed pursuant to contractual terms totaled approximately $113,600,
$71,000, and $15,000 for the years ended December 31, 1998, 1997, and 1996,
respectively.
NOTE D -- OFFICE PREMISES AND EQUIPMENT
Office premises and equipment are summarized at December 31 as
follows:
1998 1997
(IN THOUSANDS)
Land and buildings $ 6,460 $ 5,442
Furniture and equipment 3,677 3,184
Leasehold improvements 194 --
------- -------
10,331 8,626
Less accumulated depreciation and amortization (4,614) (4,018)
------- -------
$ 5,717 $ 4,608
======= =======
16
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
NOTE E -- DEPOSITS
Deposit balances at December 31 are summarized as follows:
DEPOSIT TYPE AND 1998 1997
INTEREST RATE RANGE AMOUNT RATE AMOUNT RATE
(DOLLARS IN THOUSANDS)
Demand deposit accounts $ 38,258 -- $ 30,369 --
Savings accounts 42,423 2.65% 41,259 3.06%
NOW accounts 25,604 1.88% 24,143 1.78%
Money market deposit accounts 6,333 3.11% 6,911 3.14%
Premium investment accounts 21,012 4.34% 19,161 4.82%
Select investment accounts 16,456 4.19% 7,234 4.82%
-------- --------
Total transaction accounts 150,086 129,077
Certificates of deposit
3.00 -- 4.99% 27,941 14,606
5.00 -- 6.99% 187,875 157,835
7.00 -- 9.00% 188 447
-------- --------
Total certificates of deposit 216,004 5.46% 172,888 5.63%
-------- --------
Total deposits $366,090 4.15% $301,965 4.28%
======== ==== ======== ====
The Bank had deposit accounts with balances in excess of $100,000
totaling $118.6 million and $87.5 million at December 31, 1998 and 1997,
respectively.
Interest expense on deposits is summarized as follows for the years
ended December 31:
1998 1997 1996
(IN THOUSANDS)
NOW accounts $ 515 $ 529 $ 492
Savings accounts 1,234 1,271 1,381
Money market deposit accounts 198 196 120
Premium investment accounts 993 1,027 1,131
Select investment accounts 625 247 14
Certificates of deposit 10,978 8,833 7,478
------- ------- -------
$14,543 $12,103 $10,616
======= ======= =======
The contractual maturities of outstanding certificates of deposit are
summarized as follows at December 31:
1998 1997
(IN THOUSANDS)
Less than one year $157,875 $118,824
One year through three years 54,969 49,582
More than three years 3,160 4,482
-------- --------
$216,004 $172,888
======== ========
17
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
NOTE F -- ADVANCES FROM THE FEDERAL HOME LOAN BANK
Advances from the Federal Home Loan Bank, collateralized at December 31,
1998 and 1997 by pledges of certain residential mortgage loans totaling $35.7
million and $37.1 million, respectively, and the Bank's investment in Federal
Home Loan Bank stock, are summarized as follows:
MATURING IN
YEAR ENDED DECEMBER 31,
INTEREST RATE DECEMBER 31, 1998 1997
5.78% to 6.20% 1998 $ -- $ 9,825
5.90% to 7.25% 1999 2,168 2,598
5.75% to 6.50% 2000 863 1,429
4.87% to 6.35% 2001 6,147 3,195
6.50% 2002 1,000 1,000
8.20% 2004 1,223 1,629
5.14% 2005 4,000 --
6.50% 2006 621 758
7.40% 2010 1,310 1,542
6.95% 2011 1,476 1,717
6.70% 2017 986 1,012
4.87% 2018 3,990 --
------- -------
$23,784 $24,705
Weighted-average interest rate 5.91% 6.39%
======= =======
NOTE G -- FEDERAL INCOME TAXES
The provision for federal income taxes differs from that computed at the
statutory corporate tax rate for the year ended December 31 as follows:
1998 1997 1996
(IN THOUSANDS)
Federal income taxes computed at the statutory rate $3,046 $1,958 $1,865
Increase (decrease) in taxes resulting from:
Interest income on municipal loans and obligations
of state and political subdivisions (69) (83) (70)
Nondeductible merger-related expenses -- 159 --
Other (59) 18 (21)
------ ------ ------
Federal income tax provision per consolidated
financial statements $2,918 $2,052 $1,774
====== ====== ======
18
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
The composition of the Company's net deferred tax asset at December 31
is as follows:
1998 1997
(IN THOUSANDS)
Taxes (payable) refundable on temporary
differences at statutory rate:
Deferred tax assets:
Book/tax difference of loan loss allowance $1,462 $1,273
Retirement expense 97 --
------ ------
Total deferred tax assets 1,559 1,273
Deferred tax liabilities:
Deferred loan origination costs (271) (242)
Federal Home Loan Bank stock dividends (292) (225)
Unrealized gains on securities designated as available for sale (99) (97)
Mortgage servicing rights (146) (27)
------ ------
Total deferred tax liabilities (808) (591)
------ ------
Net deferred tax asset $ 751 $ 682
====== ======
The Company has not recorded a valuation allowance for any portion of
the net deferred tax asset at December 31, 1998 and 1997. Such estimate was
based on the amount of income taxes subject to recovery in carryback years.
NOTE H -- RELATED PARTY TRANSACTIONS
In the normal course of business, the Company has made loans to its
directors, officers, and their related business interests. In the opinion of
management, such loans are consistent with sound banking practices and are
within applicable regulatory lending limitations. The balance of such loans
outstanding at December 31, 1998, 1997, and 1996 totaled approximately $2.2
million, $1.7 million, and $2.0 million, respectively.
The Company had also received demand and time deposits of
approximately $16.9 million, $3.7 million, and $5.8 million at December 31,
1998, 1997, and 1996 from directors, officers and their related business
interests.
NOTE I -- EMPLOYEE BENEFIT PLANS
The Company has a profit-sharing and 401(k) plan covering all
employees who have attained the age of twenty-one and completed one full year of
service. The profit-sharing plan is non-contributory and contributions to the
plan are at the discretion of the Board of Directors. The Company contributed
$165,000, $123,000, and $125,000 to the plan for the years ended December 31,
1998, 1997, and 1996, respectively.
The 401(k) plan allows employees to make voluntary, tax-deferred
contributions up to 15% of their base annual compensation. The Company provides,
at its discretion, a 25% matching of funds for each participant's contribution,
subject to a maximum of 6% of base compensation. For 1998, 1997, and 1996, if
the participant elected to invest their contributions in the common stock of Oak
Hill Financial, Inc., the Company provided a 100% matching of each participant's
contribution. The Company's matching contributions under the 401(k) plan totaled
$175,000, $122,000, and $100,000 for the years ended December 31, 1998, 1997,
and 1996, respectively.
19
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
NOTE J -- LOAN COMMITMENTS
The Company is a party to financial instruments with off-balance sheet
risk in the normal course of business to meet the financing needs of its
customers including commitments to extend credit. Such commitments involve, to
varying degrees, elements of credit and interest-rate risk in excess of the
amount recognized in the statement of financial condition. The contract or
notional amounts of the commitments reflect the extent of the Company's
involvement in such financial instruments.
The Company's exposure to credit loss in the event of nonperformance
by the other party to the financial instrument for commitments to extend credit
is represented by the contractual notional amount of those instruments. The
Company uses the same credit policies in making commitments and conditional
obligations as those utilized for on-balance-sheet instruments.
At December 31, 1998, the Company had outstanding commitments of
approximately $6.9 million to originate variable rate residential and commercial
loans. Also, the Company had unused lines of credit and letters of credit
totaling approximately $40.9 million and $523,000, respectively, as of December
31, 1998. In the opinion of management, outstanding loan commitments equaled or
exceeded prevalent market interest rates as of December 31, 1998, such
commitments were underwritten in accordance with normal loan underwriting
policies, and all disbursements will be funded via cash flow from operations and
existing excess liquidity.
NOTE K -- REGULATORY CAPITAL
The Bank is subject to the regulatory capital requirements of the
Federal Deposit Insurance Corporation (the "FDIC"). Failure to meet minimum
capital requirements can initiate certain mandatory -- and possibly additional
discretionary -- actions by regulators that, if undertaken, could have direct
material effect on the Bank's financial statements. Under capital adequacy
guidelines and the regulatory framework for prompt corrective action, the Bank
must meet specific capital guidelines that involve quantitative measures of the
Bank's assets, liabilities, and certain off-balance-sheet items as calculated
under regulatory accounting practices. The Bank's capital accounts and
classifications are also subject to qualitative judgments by the regulators
about components, risk weightings, and other factors.
The FDIC has adopted risk-based capital guidelines to which the Bank
is subject. The guidelines establish a systematic analytical framework that
makes regulatory capital requirements more sensitive to differences in risk
profiles among banking organizations. Risk-based capital ratios are determined
by allocating assets and specified off-balance-sheet commitments to four
risk-weighting categories, with higher levels of capital being required for the
categories perceived as representing greater risk.
These guidelines divide the capital into two tiers. The first tier
("Tier 1") includes common equity, certain non-cumulative perpetual preferred
stock (excluding auction rate issues) and minority interests in equity accounts
of consolidated subsidiaries, less goodwill and certain other intangible assets
(except mortgage servicing rights and purchased credit card relationships,
subject to certain limitations). Supplementary ("Tier 2") capital includes,
among other items, cumulative perpetual and long-term limited-life preferred
stock, mandatory convertible securities, certain hybrid capital instruments,
term subordinated debt, and the allowance for loan losses, subject to certain
limitations, less required deductions. Banks are required to maintain a total
risk-based capital (the sum of Tier 1 and Tier 2 capital) ratio of 8%, of which
4% must be Tier 1 capital. The FDIC may, however, set higher capital
requirements when particular circumstances warrant. Banks experiencing or
anticipating significant growth are expected to maintain capital ratios,
including tangible capital positions, well above minimum required levels.
20
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
In addition, the FDIC established guidelines prescribing a minimum
Tier 1 leverage ratio (Tier 1 capital adjusted to total assets as specified in
the guidelines). These guidelines provide for a minimum Tier 1 leverage ratio of
3% for banks that meet certain specified criteria, including that they have the
highest regulatory rating and are not experiencing or anticipating significant
growth. All other banks are required to maintain a Tier 1 leverage ratio of 3%
plus an additional cushion of at least 100 to 200 basis points.
During the years ended December 31, 1998 and 1997, the Bank was
notified by its primary federal regulator that it was categorized as
"well-capitalized" under the regulatory framework for prompt corrective action.
To be categorized as "well-capitalized" the Bank must maintain minimum Tier 1
capital, total risk-based capital, and Tier 1 leverage ratios of 6%, 10%, and
5%, respectively.
As of December 31, 1998 and 1997, management believes that the Bank
has met all of the capital adequacy requirements to which it is subject. The
Bank's Tier 1 capital, total risk-based capital, and Tier 1 leverage ratios at
December 31, 1998 and 1997 are set forth in the following table.
1998:
AMOUNT RATIO
(DOLLARS IN THOUSANDS)
Total capital (to risk-weighted assets) $41,074 13.4%
Tier 1 capital (to risk weighted assets) $37,234 12.1%
Tier 1 leverage $37,234 8.7%
1997:
AMOUNT RATIO
(DOLLARS IN THOUSANDS)
Total capital (to risk-weighted assets) $36,297 14.5%
Tier 1 capital (to risk-weighted assets) $33,159 13.2%
Tier 1 leverage $33,159 9.2%
The Bank's management believes, that under the current regulatory
capital regulations, the Bank will continue to meet its minimum capital
requirements in the foreseeable future. However, events beyond the control of
the Bank, such as increased interest rates or a downturn in the economy in the
primary market areas, could adversely affect future earnings and consequently,
the ability to meet future minimum regulatory capital requirements.
NOTE L -- STOCK OPTION PLAN
The Company initiated a Stock Option Plan in August 1995 (the "1995
Plan") that provided for the issuance of 500,000 shares of authorized, but
unissued shares of common stock. In 1996, the Company adopted SFAS No. 123,
"Accounting for Stock-Based Compensation," which contains a fair value-based
method for valuing stock-based compensation that entities may use, which
measures compensation cost at the grant date based on the fair value of the
award. Compensation is then recognized over the service period, which is usually
the vesting period. Alternatively, SFAS No. 123 permits entities to continue to
account for stock options and similar equity instruments under Accounting
Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued to
Employees." Entities that continue to account for stock options using APB
Opinion No. 25 are required to make pro forma disclosures of net earnings and
earnings per share, as if the fair value-based method of accounting defined in
SFAS No. 123 had been applied.
21
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
The Company applies APB Opinion No. 25 and related Interpretations in
accounting for its stock option plan. Accordingly, no compensation cost has been
recognized for the plan. Had compensation cost for the Company's stock option
plan been determined based on the fair value at the grant dates for awards under
the plan consistent with the accounting method utilized in SFAS No. 123, the
Company's net earnings and earnings per share would have been reduced to the pro
forma amounts indicated below:
1998 1997 1996
Net earnings (In thousands) As reported $6,041 $3,708 $3,712
====== ====== ======
Pro forma $5,868 $3,429 $3,681
====== ====== ======
Basic earnings per share As reported $ 1.37 $ .84 $ .84
====== ====== ======
Pro forma $ 1.33 $ .78 $ .84
====== ====== ======
Diluted earnings per share As reported $ 1.34 $ .83 $ .84
====== ====== ======
Pro forma $ 1.30 $ .77 $ .84
====== ====== ======
The fair value of each option granted is estimated on the date of
grant using the modified Black-Scholes options-pricing model with the following
weighted-average assumptions used for grants in 1998, 1997, and 1996,
respectively: dividend yield of 4.0% and expected volatility of 10.0% for all
years, risk-free interest rates of 5.50%, 5.50%, and 6.15%, and expected lives
of six years.
A summary of the status of the Company's 1995 Plan as of December 31,
1998, 1997, and 1996 and changes during the periods ended on those dates is
presented below:
1998 1997 1996
WEIGHTED- WEIGHTED- WEIGHTED-
AVERAGE AVERAGE AVERAGE
EXERCISE EXERCISE EXERCISE
SHARES PRICE SHARES PRICE SHARES PRICE
Outstanding at beginning of year 279,875 $13.58 131,125 $ 8.98 50,500 $7.62
Granted 120,750 17.25 151,250 17.48 81,875 9.81
Exercise (7,000) 9.27 (1,250) 7.80 (1,250) 7.80
Forfeited -- 9.75 (1,250) 7.80 -- --
------- ------- -------
Outstanding at end of year 393,625 $14.83 279,875 $13.58 131,125 $8.98
======= ======= =======
Options exercisable at year-end 375,400 248,625 116,750
======= ======= =======
Weighted-average fair value of
options granted during the year $ 2.23 $ 1.66 $1.15
====== ====== =====
The following information applies to options outstanding at December
31, 1998:
Number outstanding 393,625
Range of exercise prices $7.40 - $18.05
Weighted-average exercise price $14.83
Weighted-average remaining contractual life 8.8 years
22
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
NOTE M -- OAK HILL FINANCIAL, INC. CONDENSED FINANCIAL INFORMATION
The following condensed financial statements summarize the financial
position of Oak Hill Financial, Inc. as of December 31, 1998 and 1997, and the
results of its operations and its cash flows for each of the years ended
December 31, 1998, 1997, and 1996.
OAK HILL FINANCIAL, INC.
CONDENSED STATEMENTS OF FINANCIAL CONDITION
December 31,
(In thousands)
1998 1997
ASSETS
Cash and due from banks $ 28 $ 966
Interest-bearing deposits in Oak Hill Banks 1,572 1,004
Investment in Oak Hill Banks 34,217 31,536
Investment in Action Finance Co. 1,929 --
Prepaid expenses and other assets 117 124
------- -------
Total assets $37,863 $33,630
======= =======
LIABILITIES AND STOCKHOLDERS' EQUITY
Other liabilities $ 393 $ 281
Stockholders' equity
Common stock 2,208 1,765
Additional paid-in capital 4,106 4,012
Retained earnings 31,718 27,410
Less cost of treasury stock (755) (28)
Unrealized gains on securities designated as
available for sale, net of related tax effects 193 190
------- -------
Total stockholders' equity 37,470 33,349
------- -------
Total liabilities and stockholders' equity $37,863 $33,630
======= =======
23
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
OAK HILL FINANCIAL, INC.
CONDENSED STATEMENTS OF EARNINGS
Year ended December 31,
(In thousands)
1998 1997 1996
REVENUE
Interest income $ 41 $ 71 $ 103
Equity in earnings of subsidiaries 6,206 4,030 3,704
------ ------ ------
Total income 6,247 4,101 3,807
EXPENSES
General and administrative 292 448 133
Federal income tax credits (86) (55) (38)
------ ------ ------
Total expenses 206 393 95
------ ------ ------
NET EARNINGS $6,041 $3,708 $3,712
====== ====== ======
24
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
OAK HILL FINANCIAL, INC.
CONDENSED STATEMENTS OF CASH FLOWS
December 31,
(In thousands)
1998 1997 1996
CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES:
Net earnings for the year $ 6,041 $ 3,708 $ 3,712
Adjustments to reconcile net earnings to net
cash provided by (used in) operating activities:
Undistributed earnings of consolidated subsidiaries (2,607) (3,030) (3,704)
Increase (decrease) in cash due to changes in:
Prepaid expenses and other assets 7 (87) 334
Other liabilities 112 109 58
------- ------- -------
Net cash provided by operating activities 3,553 700 400
CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES:
Investment in Action Finance Company (2,000) -- --
Proceeds from maturity of investment securities -- -- 1,001
(Increase) decrease in interest-bearing deposits (568) 1,040 (1,041)
Net cash provided by (used in) investing activities (2,568) 1,040 (40)
------- ------- -------
CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES:
Proceeds from exercise of stock options 97 15 10
Purchase of treasury stock (727) -- --
Dividends on common shares (1,293) (799) (604)
------- ------- -------
Net cash used in financing activities (1,923) (784) (594)
------- ------- -------
Net increase (decrease) in cash and cash equivalents (938) 956 (234)
Cash and cash equivalents at beginning of year 966 10 244
------- ------- -------
Cash and cash equivalents at end of year $ 28 $ 966 $ 10
======= ======= =======
25
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
NOTE N -- QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)
The following table summarizes the Company's quarterly results for the
years ended December 31, 1998 and 1997.
THREE MONTHS ENDED
MARCH 31, JUNE 30, SEPT. 30, DEC. 31,
(IN THOUSANDS, EXCEPT PER SHARE DATA)
1998:
Total interest income $7,634 $7,978 $8,569 $8,772
Total interest expense 3,654 3,796 4,065 4,216
Net interest income 3,980 4,182 4,504 4,556
Provision for losses on loans 277 312 331 318
Other income 516 675 654 733
General, administrative and other expense 2,298 2,244 2,470 2,591
Earnings before income taxes 1,921 2,301 2,357 2,380
Federal income taxes 615 751 772 780
Net earnings $1,306 $1,550 $1,585 $1,600
====== ====== ====== ======
Basic earnings per share $ .30 $ .35 $ .36 $ .36
====== ====== ====== ======
Diluted earnings per share $ .29 $ .34 $ .35 $ .36
====== ====== ====== ======
THREE MONTHS ENDED
MARCH 31, JUNE 30, SEPT. 30, DEC. 31,
(IN THOUSANDS, EXCEPT PER SHARE DATA)
1997:
Total interest income $6,575 $6,849 $7,270 $7,560
Total interest expense 3,245 3,308 3,556 3,598
------ ------ ------ ------
Net interest income 3,330 3,541 3,714 3,962
Provision for losses on loans 106 236 455 353
Other income 342 361 296 414
General, administrative and other expense 1,920 2,091 3,037 2,002
------ ------ ------ ------
Earnings before income taxes 1,646 1,575 518 2,021
Federal income taxes 548 516 472 516
------ ------ ------ ------
Net earnings $1,098 $1,059 $ 46 $1,505
====== ====== ====== ======
Basic earnings per share $ .25 $ .24 $ .01 $ .34
====== ====== ====== ======
Diluted earnings per share $ .25 $ .24 $ .01 $ .34
====== ====== ====== ======
26
OAK HILL FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
For the years ended December 31, 1998, 1997, and 1996
NOTE O -- SECURITIES SOLD UNDER AGREEMENT TO REPURCHASE
Obligations for securities sold under agreements to repurchase were
collateralized at December 31, 1998 and 1997 by investment securities with a
book value including accrued interest of approximately $3.0 million and $4.0
million and a market value of approximately $3.1 million and $4.1 million. The
maximum balance of repurchase agreements outstanding at any month-end during the
years ended December 31, 1998 and 1997 was $3.1 million and $2.8 million, and
the average month-end balance outstanding for the years was approximately $1.1
million and $622,000, respectively.
27
REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
Board of Directors
Oak Hill Financial, Inc.
We have audited the accompanying consolidated statements of financial
condition of Oak Hill Financial, Inc. as of December 31, 1998 and 1997, and the
related consolidated statements of earnings, stockholders' equity, comprehensive
income, and cash flows for the years ended December 31, 1998 and 1997. These
consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audit.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present
fairly, in all material respects, the consolidated financial position of Oak
Hill Financial, Inc. as of December 31, 1998 and 1997, and the consolidated
results of its operations and its cash flows for the years ended December 31,
1998 and 1997, in conformity with generally accepted accounting principles.
Cincinnati, Ohio
February 3, 1999