CNB Financial Corp
CCNE
#6242
Rank
$0.92 B
Marketcap
$31.35
Share price
2.89%
Change (1 day)
50.43%
Change (1 year)

CNB Financial Corp - 10-Q quarterly report FY


Text size:
Table of Contents

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 10-Q

 

xQUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

    For the quarterly period ended September 30, 2003

 

or

 

¨TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

    For the transition period from                to                    

 

Commission File Number 0-13396

 


 

CNB FINANCIAL CORPORATION

(Exact name of registrant as specified in its charter)

 

Pennsylvania 25-1450605

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

County National Bank

1 South Second Street

P.O. Box 42

Clearfield, Pennsylvania 16830

(Address of principal executive offices)

 

Registrant’s telephone number, including area code, (814) 765-9621

 


 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter periods that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨             

 

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act).    Yes  x    No  ¨

 

The number of shares outstanding of the issuer’s common stock as of November 6, 2003:

 

COMMON STOCK: $1.00 PAR VALUE – 3,653,892 SHARES

 


 


Table of Contents

INDEX

 

PART I.

FINANCIAL INFORMATION

  Sequential

Page Number


   

ITEM 1.—Financial Statements (unaudited)

PAGE 3.

  

Consolidated Balance Sheets—September 30, 2003 and December 31, 2002

PAGE 4.

  

Consolidated Statements of Income—Quarter ending September 30, 2003 and 2002

PAGE 5.

  

Consolidated Statements of Income—Nine months ending September 30, 2003 and 2002

PAGE 6.

  

Consolidated Statements of Comprehensive Income for the quarter and nine months ending September 30, 2003 and 2002

PAGE 7.

  

Consolidated Statements of Cash Flows—Nine months ending September 30, 2003 and 2002

PAGE 8.

  

Notes to Consolidated Financial Statements

ITEM 2—Management’s Discussion and Analysis

PAGE 11.

  

Management’s Discussion and Analysis of Financial Condition and Results of Operations

ITEM 3—Quantitative and Qualitative Disclosures

PAGE 16.

  

Quantitative and Qualitative Disclosures About Market Risk

ITEM 4—Controls and Procedures

PAGE 16.

  

Controls and Procedures

PART II.

OTHER INFORMATION

PAGE 17.

  

ITEM 1 Legal Proceedings

PAGE 17.

  

ITEM 2 Changes in Securities and Use of Proceeds

PAGE 17.

  

ITEM 3 Defaults Upon Senior Securities

PAGE 17.

  

ITEM 4 Submission of Matters for Security Holders Vote

PAGE 17.

  

ITEM 5 Other Information

PAGE 17.

  

ITEM 6 Exhibits and Reports on Form 8-K

PAGE 18.

  

Signatures

 

2


Table of Contents

CONSOLIDATED BALANCE SHEETS (unaudited)

 

CNB FINANCIAL CORPORATION

(Dollars in thousands)

 

   September 30,
2003


  December 31,
2002


 

ASSETS

         

Cash and due from banks

  $14,295  $16,748 

Interest bearing deposits with other financial institutions

   13,751   5,779 
   


 


Total cash and cash equivalents

   28,046   22,527 

Securities available for sale

   172,069   185,025 

Loans held for sale

   4,164   3,924 

Loans and leases

   447,377   421,507 

Less: unearned discount

   532   1,143 

Less: allowance for loan losses

   5,783   5,036 
   


 


NET LOANS

   441,062   415,328 

FHLB and Federal Reserve Stock

   4,977   3,388 

Premises and equipment, net

   12,902   12,129 

Accrued interest receivable and other assets

   5,920   7,409 

Bank owned life insurance

   12,544   6,194 

Mortgage servicing rights

   459   512 

Goodwill

   10,821   10,821 

Intangible, net

   1,024   1,261 
   


 


TOTAL ASSETS

  $693,988  $668,518 
   


 


LIABILITIES

         

Deposits:

         

Non-interest bearing deposits

  $60,556  $56,010 

Interest bearing deposits

   508,723   489,127 
   


 


TOTAL DEPOSITS

   569,279   545,137 

Short-term borrowings

   1,569   2,000 

Federal Home Loan Bank advances

   40,000   40,000 

Accrued interest and other liabilities

   8,329   9,348 

Trust preferred securities

   10,000   10,000 
   


 


TOTAL LIABILITIES

   629,177   606,485 

SHAREHOLDERS’ EQUITY

         

Common stock $1.00 par value

         

Authorized 10,000,000 shares

         

Issued 3,693,500 shares

   3,694   3,694 

Additional paid in capital

   4,054   3,747 

Retained earnings

   55,580   52,065 

Treasury stock, at cost

   (1,387)  (974)

(41,186 shares for September 2003, and 46,245 for December 2002)

         

Accumulated other comprehensive income

   2,870   3,501 
   


 


TOTAL SHAREHOLDERS’ EQUITY

   64,811   62,033 
   


 


TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

  $693,988  $668,518 
   


 


 

 

 

 

3


Table of Contents

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

 

CNB FINANCIAL CORPORATION

(Dollars in thousands, except per share data)

 

   THREE MONTHS ENDED SEPTEMBER 30,

 
   2003

  2002

 

INTEREST INCOME

         

Loans including fees

  $7,623  $7,601 

Deposits with other financial institutions

   73   101 

Securities:

         

Taxable

   976   1,681 

Tax-exempt

   530   562 

Dividends

   94   106 
   

  


TOTAL INTEREST AND DIVIDEND INCOME

   9,296   10,051 

INTEREST EXPENSE

         

Deposits

   2,733   3,033 

Borrowed funds

   637   666 
   

  


TOTAL INTEREST EXPENSE

   3,370   3,699 
   

  


Net interest income

   5,926   6,352 

Provision for loan losses

   200   540 
   

  


NET INTEREST INCOME AFTER PROVISION

   5,726   5,812 

OTHER INCOME

         

Trust & asset management fees

   275   225 

Service charges on deposit accounts

   927   894 

Other service charges and fees

   120   114 

Securities gains (losses)

   16   (13)

Gains on sale of loans

   172   21 

Other income

   386   283 
   

  


TOTAL OTHER INCOME

   1,896   1,524 

OTHER EXPENSES

         

Salaries

   1,714   1,709 

Employee benefits

   652   527 

Net occupancy expense of premises

   562   619 

Amortization of intangible

   135   79 

Other

   1,451   1,430 
   

  


TOTAL OTHER EXPENSES

   4,514   4,364 
   

  


Income before income taxes

   3,108   2,972 

Applicable income taxes

   728   684 
   

  


NET INCOME

  $2,380  $2,288 
   

  


EARNINGS PER SHARE, BASED ON WEIGHTED

         

AVERAGE SHARES OUTSTANDING

         

Net income, basic

  $0.65  $0.63 

Net income, diluted

  $0.65  $0.63 

DIVIDENDS PER SHARE

         

Cash dividends per share

  $0.30  $0.26 

 

4


Table of Contents

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

 

CNB FINANCIAL CORPORATION

(Dollars in thousands, except per share data)

 

   NINE MONTHS ENDED SEPTEMBER 30,

 
   2003

  2002

 

INTEREST AND DIVIDEND INCOME

         

Loans including fees

  $22,865  $22,526 

Deposits with other financial institutions

   179   287 

Securities:

         

Taxable

   3,406   4,976 

Tax-exempt

   1,643   1,583 

Dividends

   310   341 
   

  


TOTAL INTEREST AND DIVIDEND INCOME

   28,403   29,713 
   

  


INTEREST EXPENSE

         

Deposits

   8,269   9,983 

Borrowed funds

   1,888   1,639 
   

  


TOTAL INTEREST EXPENSE

   10,157   11,622 
   

  


Net interest income

   18,246   18,091 

Provision for loan losses

   1,280   1,260 
   

  


NET INTEREST INCOME AFTER PROVISION

   16,966   16,831 
   

  


OTHER INCOME

         

Trust & asset management fees

   719   685 

Service charges on deposit accounts

   2,543   2,526 

Other service charges and fees

   408   380 

Securities gains (losses)

   167   (1)

Gains on sale of loans

   500   108 

Other

   967   821 
   

  


TOTAL OTHER INCOME

   5,304   4,519 
   

  


OTHER EXPENSES

         

Salaries

   5,064   4,982 

Employee benefits

   1,961   1,665 

Net occupancy expense of premises

   1,776   1,804 

Amortization of intangible

   385   236 

Other

   4,258   4,254 
   

  


TOTAL OTHER EXPENSES

   13,444   12,941 
   

  


Income before income taxes

   8,826   8,409 

Applicable income taxes

   2,154   2,098 
   

  


NET INCOME

  $6,672  $6,311 
   

  


EARNINGS PER SHARE, BASED ON WEIGHTED AVERAGE SHARES OUTSTANDING

         

Net income, basic

  $1.83  $1.74 

Net income, diluted

  $1.82  $1.73 

DIVIDENDS PER SHARE

         

Cash dividends per share

  $0.86  $0.76 

 

5


Table of Contents

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

CNB FINANCIAL CORPORATION

Consolidated Statements of Comprehensive Income (unaudited)

(dollars in thousands, except per share data)

 

   Three Months Ended
September 30,


  Nine Months Ended
September 30,


 
   2003

  2002

  2003

  2002

 

Net Income

  $2,380  $2,288  $6,672  $6,311 

Other comprehensive income, net of tax Unrealized gains/(losses)on securities:

                 

Unrealized gains/(losses) arising during the period

   (1,724)  1,070   (740)  2,330 

Reclassified adjustment for accumulated gains/(losses) included in net income, net of tax

   10   (9)  109   (1)
   


 


 


 


Other comprehensive income

   (1,714)  1,079   (631)  2,331 
   


 


 


 


Comprehensive income

  $666  $3,367  $6,041  $8,642 
   


 


 


 


 

6


Table of Contents

CONSOLIDATED STATEMENTS OF CASHFLOWS

 

CNB FINANCIAL CORPORATION

Consolidated Statements of Cash Flows (unaudited)

(Dollars in thousands)

 

   Nine Months Ended September 30,

 
   2003

  2002

 

Cash flows from operating activities:

         

Net Income

  $6,672  $6,311 

Adjustments to reconcile net income to net cash provided by operations:

         

Provision for loan losses

   1,280   1,260 

Depreciation and amortization

   1,228   1,206 

Amortization and accretion and deferred loan fees

   412   (197)

Deferred taxes

   (121)  (1,277)

Security (gains) losses

   (167)  1 

Gain on sale of loans

   (500)  (108)

Net (gains) on dispositions of acquired property

   (26)  (6)

Proceeds from sale of loans

   15,620   21,174 

Origination of loans for sale

   (15,359)  (20,194)

Changes in:

         

Interest receivable

   668   (59)

Other assets

   (7,480)  (3,053)

Interest payable

   (397)  (210)

Other liabilities

   (176)  184 
   


 


Net cash provided by operating activities

   1,654   5,032 

Cash flows from investing activities:

         

Proceeds from maturities of:

         

Securities available for sale

   59,834   31,641 

Proceeds from sales of securities available for sale

   2,467   232 

Purchase of securities available for sale

   (51,030)  (64,646)

Net principal disbursed on loans

   (26,531)  (20,992)

Purchase of premises and equipment

   (1,616)  (332)

Proceeds from the sale of foreclosed assets

   292   390 
   


 


Net cash used in investing activities

   (16,584)  (53,707)

Cash flows from financing activities:

         

Net change in:

         

Checking, money market and savings accounts

   4,334   (3,702)

Certificates of deposit

   19,808   36,953 

Additional paid in capital

   307   (99)

Treasury stock purchases

   (1,008)  (349)

Treasury stock sales

   595   491 

Cash dividends paid

   (3,156)  (2,766)

Advances from long term borrowings

   0   30,000 

Net changes in short term borrowings

   (431)  (1,268)
   


 


Net cash provided by financing activities

   20,449   59,260 
   


 


Net increase (decrease) in cash and cash equivalents

   5,519   10,585 

Cash and cash equivalents at beginning of year

   22,527   19,391 
   


 


Cash and cash equivalents at end of period

  $28,046  $29,976 
   


 


Supplemental disclosures of cash flow information:

         

Cash paid during the period for:

         

Interest (including amount credited directly to certificate accounts)

  $9,849  $11,633 

Income Taxes

  $2,830  $2,530 

Loans transferred to other real estate owned

  $338  $277 

 

7


Table of Contents

CNB FINANCIAL CORPORATION AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

(UNAUDITED)

 

BASIS OF PRESENTATION

 

The accompanying consolidated financial statements have been prepared pursuant to rules and regulations of the Securities and Exchange Commission (SEC) and in compliance with accounting principles generally accepted in the United States of America. Because this report is based on an interim period, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted.

 

In the opinion of Management of the registrant, the accompanying consolidated financial statements for the quarter and nine month periods ended September 30, 2003 and 2002 include all adjustments, consisting of only normal recurring adjustments, necessary for a fair presentation of the financial condition and the results of operations for the period. The financial performance reported for the Corporation for the three and nine-month periods ended September 30, 2003 is not necessarily indicative of the results to be expected for the full year. This information should be read in conjunction with the Corporation’s Annual Report to shareholders and Form 10-K for the period ended December 31, 2002.

 

COMMON STOCK PLAN

 

The Corporation has a common stock plan for key employees and directors. The Stock Incentive Plan, which is administered by the Executive Compensation and Personnel Committee, comprised of independent members of the Board of Directors, provides for the issuance of up to 250,000 shares of common stock in the form of qualified options, nonqualified options, stock appreciation rights or restrictive stock. The Corporation applies Accounting Principles Board Opinion 25 and related interpretations in accounting for its common stock plan. Accordingly, no compensation expense has been recognized for the plans. No stock options were granted during the third quarter of 2003 or 2002.

 

EARNINGS PER SHARE

 

Earnings-per-share (EPS) is calculated on the weighted average number of common shares outstanding during the year. No granted options are outstanding and non-dilutive. The computation of basic and diluted EPS is shown below (in thousands, except per share data).

 

   

Three Months Ended

September 30,


    

Nine Months Ended

September 30,


   2003

  2002

    2003

  2002

Net income applicable to common stock

  $2,380  $2,288    $6,672  $6,311

Weighted-average common shares outstanding

   3,651   3,636     3,643   3,636
   

  

    

  

Basic earnings per share

  $0.65  $0.63    $1.83  $1.74
   

  

    

  

Net income applicable to common stock

  $2,380  $2,288    $6,672  $6,311

Weighted-average common shares outstanding

   3,651   3,636     3,643   3,636

Dilutive effects of assummed exercise of stock options

   35   8     31   8
   

  

    

  

Total weighted-average common shares and equivalents

   3,686   3,644     3,674   3,644
   

  

    

  

Diluted earnings per share

  $0.65  $0.63    $1.82  $1.73
   

  

    

  

 

8


Table of Contents

RECENT ACCOUNTING PRONOUNCEMENTS

 

On January 1, 2003, the Corporation adopted Interpretation 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees. On July 1, 2003, the Corporation adopted Statement 149, amendment of Statement 133 on Derivative Instruments and Hedging Activities, and Statement 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equities. On October 1, 2003, the Corporation adopted Interpretation 46, Consolidation of Variable Interest Entities. Adoption of the new standards did not materially affect the Corporation’s operating results or financial condition.

 

9


Table of Contents

CONSOLIDATED YIELD COMPARISONS

 

CNB Financial Corporation

    Average Balances and Net Interest Margin

(Dollars in thousands)

 

   September 30, 2003

  September 30, 2002

   Average
Balance


  Annual
Rate


  Interest
Inc./Exp.


  Average
Balance


  Annual
Rate


  Interest
Inc./Exp.


Assets

                      

Interest-bearing deposits with banks

  $1,865  2.29% $32  $4,400  2.00% $66

Federal funds sold and securities purchased under agreements to resell

   17,506  1.12%  147   14,724  2.00%  221

Investment Securities:

                      

Taxable

   117,324  3.87%  3,406   124,383  5.33%  4,976

Tax-Exempt (1)

   45,621  6.88%  2,354   43,450  6.87%  2,240

Equity Investments (1)

   13,432  3.89%  392   12,607  4.64%  439
   


 

 

  


 

 

Total Investments

   195,748  4.31%  6,331   199,564  5.31%  7,942

Loans

                      

Commercial (1)

   142,101  6.31%  6,725   103,364  6.91%  5,354

Mortgage (1)

   244,836  7.42%  13,617   237,878  7.83%  13,966

Installment

   35,092  8.59%  2,260   40,037  8.41%  2,524

Leasing

   9,718  6.94%  506   17,244  7.08%  916
   


 

 

  


 

 

Total loans (2)

   431,747  7.14%  23,108   398,523  7.61%  22,760
   


 

 

  


 

 

Total earning assets

   627,495  6.26%  29,439   598,087  6.84%  30,702

Non Interest Bearing Assets

                      

Cash & Due From Banks

   14,805      —     13,335      —  

Premises & Equipment

   12,798      —     12,316      —  

Other Assets

   39,860      —     21,847      —  

Allowance for Possible Loan Losses

   (5,549)     —     (4,276)     —  
   


 

 

  


 

 

Total Non-interest earning assets

   61,914  —     —     43,222  —     —  
   


 

 

  


 

 

Total Assets

  $689,409     $29,439  $641,309     $30,702
   


 

 

  


 

 

Liabilities and Shareholders’ Equity

                      

Interest-Bearing Deposits

                      

Demand—interest-bearing

  $129,464  0.49% $473  $133,120  0.90% $898

Savings

   77,592  0.98%  572   78,340  1.60%  939

Time

   298,732  3.22%  7,224   260,472  4.17%  8,147
   


 

 

  


 

 

Total interest-bearing deposits

   505,788  2.18%  8,269   471,932  2.82%  9,984

Short-term borrowings

   1,556  0.69%  8   2,160  2.22%  36

Long-term borrowings

   40,000  5.15%  1,545   42,611  5.01%  1,602

Trust Preferred Securities

   10,000  4.47%  335   —        —  
   


 

 

  


 

 

Total interest-bearing liabilities

   557,344  2.43%  10,157   516,703  3.00%  11,622

Demand—non-interest-bearing

   59,073      —     55,909      —  

Other liabilities

   8,560      —     7,926      —  
   


 

 

  


 

 

Total Liabilities

   624,977      10,157   580,538      11,622

Shareholders’ equity

   64,432      —     60,771      —  
   


 

 

  


 

 

Total Liabilities and Shareholders’ Equity

  $689,409      10,157  $641,309      11,622
   


 

 

  


 

 

Interest income/earning assets

      6.26%  29,439      6.84%  30,702

Interest expense/interest bearing liabilities

      2.43%  10,157      3.00%  11,622
       

 

      

 

Net Interest Spread

      3.83% $19,282      3.85% $19,080
       

 

      

 

Interest Income/Interest Earning Assets

      6.26% $29,439      6.84% $30,702

Interest expense/Interest Earning Assets

      2.16%  10,157      2.59%  11,622
       

 

      

 

Net Interest Margin

      4.10% $19,282      4.25% $19,080
       

 

      

 


(1)The amounts are reflected on a fully tax equity basis using the federal statutory rate of 34% in 2003 and 2002, adjusted for certain tax preferences

 

(2)Average outstanding includes the average balance outstanding of all non-accrual loans. Loans consist of the average of total loans less average unearned income. The amount of loan fees included in the interest income on loans in not material.

 

10


Table of Contents

ITEM 2

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF OPERATIONS

 

FINANCIAL CONDITION

 

The following discussion and analysis of the consolidated financial statements of the Corporation is presented to provide insight into management’s assessment of financial results. The Corporation’s primary subsidiary County National Bank (the “Bank”) provides financial services to individuals and businesses within the Bank’s market area made up of the west central Pennsylvania counties of Clearfield, Cambria, Centre, Elk, Jefferson, and McKean. County National Bank is a member of the Federal Reserve System and subject to regulation, supervision and examination by the Office of the Comptroller of the Currency (“OCC”).

 

The market area that County National Bank operates in is rural in nature. The customer makeup consists of small business and individuals. The health of the economy in the region is mixed with unemployment rates running high in most of our market areas except Centre County.

 

OVERVIEW OF BALANCE SHEET

 

Total assets have grown 3.8% since year-end 2002 to $694.0 million. The following comments will further explain the details of the asset fluctuation.

 

CASH AND CASH EQUIVALENTS

 

Cash and cash equivalents totaled $28,046,000 at June 30, 2003 compared to $22,527,000 on December 31, 2002. This increase resulted from a runoff in our securities portfolio that was not reinvested. The Corporation will maintain higher balances until such time that loan demand increases and or investing in the current market occurs, as our internal needs demand.

 

Management believes the liquidity needs of the Corporation are satisfied by the current balance of cash and cash equivalents, readily available access to traditional funding sources, and the portion of the investment and loan portfolios that mature within one year. These sources of funds will enable the Corporation to meet cash obligations and off-balance sheet commitments as they come due.

 

SECURITIES

 

Securities decreased $13.0 million or 7.0% since December 31, 2002. The decrease resulted primarily from payments of principal received from our mortgage-backed securities. The prepayment of mortgage-backed securities continues to be rapid due to the wave of consumer mortgage refinancing that has occurred with the decline in interest rates. As previously stated, the Corporation is not investing routinely in this current market as it believes the risk; reward situation we are in does not currently favor the investor.

 

Management monitors the earnings performance and the effectiveness of the liquidity of the securities portfolio on a regular basis through Asset / Liability Committee (“ALCO’) meetings. The ALCO also reviews and manages interest rate risk for the Corporation. Through active balance sheet management and analysis of the securities portfolio, the Corporation maintains sufficient liquidity to satisfy depositor requirements and various credit needs of its customers.

 

LOANS

 

The Corporation’s lending is focused in the west central Pennsylvania market and consists principally of retail lending, which includes single-family residential mortgages and other consumer lending, and commercial lending primarily to locally, owned small businesses. The Corporation’s loan demand was strong during the first nine months of 2003. At September 30, 2003, the Corporation had $446,845,000 in loans and leases outstanding, net of unearned discount, up $26,481,000 (or 6.3%) since December 31, 2002. The increase was caused by demand in commercial loans including mortgages. While we remain dedicated to the success of commercial lending, as we see this as our competitive advantage, a more aggressive marketing approach has been adopted toward secured consumer loans mainly in the form of home equity loans and lines of credit. This strategy is part of an overall initiative to increase our market

 

11


Table of Contents

share of households in loans and deposits. The Corporation has continued to use direct marketing to aggressively grow the households in our market.

 

ALLOWANCE FOR LOAN AND LEASE LOSSES

 

Provisions for losses in the loan and lease portfolio establish the allowance for loan and lease losses. These provisions are charged against current income. Loans deemed not collectible are charged-off against the allowance while any subsequent collections are recorded as recoveries and increase the allowance.

 

The table below shows activity within the allowance account:

 

($’s in thousands)


  Periods Ending

 
   September 30,
2003


  Dec. 31,
2002


 

Balance at beginning of Period

  $5,036  $4,095 

Charge-offs:

         

Commercial and financial

   72   152 

Commercial mortgages

   —     82 

Residential mortgages

   44   127 

Installment

   401   468 

Lease receivables

   101   235 
   


 


    618   1,064 

Recoveries:

         

Commercial and financial

   —     1 

Commercial mortgages

   1   52 

Residential mortgages

   1   —   

Installment

   63   87 

Lease receivables

   20   65 
   


 


    85   205 
   


 


Net charge-offs:

   (533)  (859)

Provision for possible loan losses

   1,280   1,800 
   


 


Balance at end-of-period

  $5,783  $5,036 
   


 


Loans, net of unearned

  $446,845  $420,364 

Allowance to net loans

   1.29%  1.20%

 

The adequacy of the allowance for loan and lease losses is subject to a formal analysis by the credit administrator of the Bank. As part of the formal analysis, delinquencies and losses are monitored monthly. The loan portfolio is divided into several categories in order to better analyze the entire pool. First is a selection of criticized loans that is given a specific reserve. The remaining loans are pooled, by category, into these segments:

 

Reviewed

 

 Commercial and financial

 

 Commercial mortgages

 

Homogeneous

 

 Residential real estate

 

 Installment

 

 Lease receivables

 

The reviewed loan pools are further segregated into three categories: substandard, doubtful and unclassified. Historical loss factors are calculated for each pool based on the previous eight quarters of experience. The homogeneous pools are evaluated by analyzing the historical loss factors from the most previous quarter end and the two most recent year-ends. The historical loss factors for both the reviewed and homogeneous pools are adjusted based on these six qualitative factors:

 

 Levels of and trends in delinquencies and non-accruals

 

 Trends in volume and terms of loans

 

 Effects of any changes in lending policies and procedures

 

 Experience, ability and depth of management

 

 National and local economic trends and conditions

 

 Concentrations of credit

 

12


Table of Contents

The methodology described above was created using the experience of our credit administrator, guidance from the regulatory agencies, expertise of our loan review partner, and discussions with our peers. The resulting factors are applied to the pool balances in order to estimate the inherent risk of loss within each pool.

 

The increase in the allowance is deemed necessary to cover the increases in loans mainly in the commercial loan area in the first nine months of 2003. The adequacy of the allowance for loan and lease losses is subject to a formal analysis by an independent loan review analyst, as well as our internal credit administrator, and is deemed to be adequate to absorb probable losses in the portfolio as of September 30, 2003.

 

Management continues to closely monitor loan delinquency and loan losses. Non-performing assets, which include loans 90 or more days past due, non-accrual loans and other real estate owned were $2,634,000 or 0.38% of total assets on September 30, 2003 compared to $3,148,000 or 0.47% on December 31, 2002.

 

FUNDING SOURCES

 

The Corporation considers deposits, short-term borrowings, and term debt when evaluating funding sources. Traditional deposits continue to be the main focus for source of funds in the Corporation, reaching $569,279,000 at September 30, 2003. Deposits increased 4.4% since year-end 2002 primarily resulting from a major marketing strategy focusing on retail consumer customers. This strategy includes direct mailing offering consumers a free checking product and the offering of several new certificate of deposit products.

 

The Corporation utilizes term borrowings from the Federal Home Loan Bank (FHLB) to meet funding needs not accommodated by deposit growth. Management plans to maintain access to short and long-term FHLB borrowings as an appropriate funding source

 

SHAREHOLDERS’ EQUITY

 

The Corporation’s capital continues to provide a base for profitable growth. Total shareholders’ equity was $64,811,000 at September 30, 2003 compared to $62,033,000 at December 31, 2002 an increase of $2,778,000 or 4.48%. In the first nine months of 2003, the Corporation earned $6,672,000 and declared dividends of $3,156,000, a dividend payout ratio of 47.3% of net income.

 

The securities in the Corporation’s portfolio are classified as available for sale making the Corporation’s balance sheet more sensitive to the changing market value of investments. Interest rates in the third quarter of 2003 have started to increase. This situation has caused a decline in accumulated other comprehensive income, included in stockholders’ equity of $631,000 since December 31, 2002.

 

The Corporation has also complied with the standards of capital adequacy mandated by the banking regulators. Bank regulators have established “risk-based” capital requirements designed to measure capital adequacy. Risk-based capital ratios reflect the relative risks of various assets banks hold in their portfolios. A weight category of 0% (lowest risk assets), 20%, 50%, or 100% (highest risk assets), is assigned to each asset on the balance sheet. The Corporation’s total risk-based capital ratio of 12.91% at September 30, 2003 is above the well-capitalized standard of 10%. The Corporation’s Tier 1 capital ratio of 11.78% is above the well-capitalized minimum of 6%. The leverage ratio at September 30, 2003 was 8.75%, also above the well-capitalized standard of 5%. The Corporation is well capitalized as measured by the federal regulatory agencies. The ratios provide quantitative data demonstrating the strength and future opportunities for use of the Corporation’s capital base. Management continues to evaluate risk-based capital ratios and the capital position of the Corporation as part of its strategic decision making process.

 

LIQUIDITY AND INTEREST RATE SENSITIVITY

 

Liquidity measures an organizations’ ability to meet cash obligations as they come due. The Consolidated Statement of Cash Flows presented on page 7 of the accompanying financial statements provides analysis of the Corporation’s cash and cash equivalents. Additionally, management considers that portion of the loan and investment portfolio that matures within one year as part of the Corporation’s liquid assets. The Corporation’s liquidity is monitored by the ALCO Committee, which establishes and monitors ranges of acceptable liquidity. Management feels the Corporation’s current liquidity position is acceptable.

 

13


Table of Contents

RESULTS OF OPERATIONS

 

OVERVIEW OF THE INCOME STATEMENT

 

The Corporation had net income of $2,380,000 and $6,672,000 for the third quarter and first nine months of 2003, respectively. The earnings per diluted share for the respective periods were $0.65 and $1.82. Net income was $2,288,000 and $6,311,000 for the third quarter and first nine months of 2002, which equated to earnings per diluted share of $0.63 and $1.73, respectively. The return on assets and the return on equity for the nine months of 2003 are 1.30% and 14.81%.

 

INTEREST INCOME AND EXPENSE

 

Net interest income totaled $5,926,000 in the third quarter, a decrease of 6.7% over the third quarter of 2002 and totaled $18,246,000 for the nine months of 2003, an increase of 0.9% compared to the prior year. Total interest income decreased during the quarter by $755,000 or 7.5% while interest expense decreased by $329,000 or 8.9% when compared to the third quarter of 2002. Interest income was basically flat for the nine months as a result of lower yields on earning assets caused by an overall decline in interest rates in the United States since June of 2001 that was offset by growth in our earning assets. As mentioned earlier, the rapid growth in deposits has not all been placed into higher yielding assets. Thus much of these funds are in lower yielding federal funds. Interest expense has declined significantly since the Corporation has adjusted deposit pricing to reflect the declining market rates.

 

PROVISION FOR LOAN LOSSES

 

The Corporation recorded a provision for loan and lease losses in the third quarter of $200,000 compared to the third quarter of 2002 of $540,000 and $1,280,000 for the nine months of 2003 compared to $1,260,000 in 2002. Based on managements’ evaluation of problem loans, criticized assets and charge-offs in the loan portfolio and the overall effects of the economy, management’s analysis indicates that the allowance provision appears to be adequate.

 

NON-INTEREST INCOME

 

Non-interest income increased $372,000 (24.41%) and $785,000 (17.37%) in the third quarter and nine months of 2002, respectively, when compared to the same periods in 2002. During 2003, income derived from the sale of mortgages was higher due to continued low mortgage rates. This increase was $392,000 or 362.96% over the first nine months of 2002. There was also a $168,000 increase in the gain on sale of securities over 2002. The main sale occurred during the first quarter as a result of the security being downgraded by the rating agencies with speculation by the market that the issuing company was going to be acquired by a much stronger company generating a gain of $151,000.

 

NON-INTEREST EXPENSE

 

Non-interest expense increased only $150,000 or 3.4% during the third quarter of 2003 and $503,000 or 3.9% in the nine months of 2003 when compared to the same periods in 2002. The increase can be attributed to rising salary and benefit costs of $378,000 and increased Pennsylvania shares tax expense of $210,000 over the first nine months compared to 2002.

 

RETURN ON ASSETS

 

For the nine months ended September 30, 2003, the Corporation’s return on average assets (“ROA”) totaled 1.30% compared to 1.32% recorded in 2002.

 

RETURN ON EQUITY

 

The Corporation’s return on average shareholder’s equity (“ROE”) in the first nine months was 14.81% compared to 14.50% for 2002.

 

14


Table of Contents

FEDERAL INCOME TAX EXPENSE

 

Federal income tax expense was $728,000 in the third quarter of 2003 compared to $684,000 in the third quarter of 2002. For the nine-month period comparisons, the federal tax expense was $2,154,000 in 2003 and $2,098,000 in 2002. The effective tax rate for the nine-month period of 2003 was 24.4% a slight decrease of 2% compared to 2002.

 

FUTURE OUTLOOK

 

With interest rates at historically low levels, the Corporation is experiencing pressure on earnings resulting from a lower net interest margin when compared to 2002. Net interest income is likely to be flat during the remainder of 2003 if interest rates remain at present levels or move lower when compared to 2002. Management continues to focus on growth from increased market share utilizing checking accounts and mortgage lending as core banking services augmented by the sale of other income producing products and services. The Bank has introduced fixed annuities to its product mix and through their sale; additional non-interest income will be generated over the remainder of the year. Management also continues to focus on loan growth with the generation of commercial loans throughout its market. It is anticipated that the loan production office opened last year in Johnstown will continue to produce growth in the Johnstown and Altoona markets.

 

Loan demand was strong during the first nine months. Management expects loan growth for the year to be around 6 percent. The Corporation’s loan to deposit ratio has increased through the first nine months to 77.48% compared to 76.19% at year-end 2002 as deposit growth has slowed throughout the third quarter of 2003. Overall, deposits are expected to grow approximately 5% for the year.

 

Enhancing non-interest income and controlling non-interest expense are important factors in the success of the Corporation and is measured in the financial services industry by the efficiency ratio, calculated according to the following: non-interest expense (less amortization of intangibles) as a percentage of fully tax equivalent net interest income and non-interest income (less non-recurring income). For the nine months ended September 30, 2003, the Corporation’s efficiency ratio was 52.72% compared to 53.41% for the same period last year.

 

Management believes controlling the operating costs of the Corporation is imperative to the future increased profitability derived from core earnings. A strong focus by management continues to be placed on controlling non-interest expenses. Through the use of technology and more efficient processes, our non-interest costs have shown modest increases throughout 2003 and are expected to keep non-interest cost increases to a minimum.

 

Management concentrates on return on average equity and earnings per share evaluations, plus other methods, to measure and direct the performance of the Corporation. While past results are not an indication of future earnings, management feels the Corporation is positioned to maintain the performance of normal operations through the remainder of 2003.

 

“SAFE HARBOR” STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

 

Certain statements contained in the report that are not historical facts are forward looking statements that are subject to certain risks and uncertainties. When used herein, the terms “anticipates,” “plans,” “expects,” “believes,” “estimate” or “projected” and similar expressions as they relate to CNB Financial Corporation or its management is intended to identify such forward looking statements. CNB Financial Corporation’s actual results, performance or achievements may materially differ from those expressed or implied in the forward-looking statements. Risks and uncertainties that could cause or contribute to such material differences include, but are not limited to, general economic conditions, interest rate environment, competitive conditions in the financial services industry, changes in law, governmental policies and regulations, and rapidly changing technology affecting financial services.

 

15


Table of Contents

ITEM 3

 

QUANTITATIVE & QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

In the course of conducting business activities, the Corporation is exposed to market risk, principally interest rate risk, through the operation of the Bank. Interest rate risk arises from market driven fluctuations in interest rates, which affect cash flows, income, expense and values of all financial instruments. Management and the ALCO Committee of the Board monitor the Corporation’s interest rate risk position. No material changes have occurred during the period in the Bank’s market risk strategy or position, a discussion of which can be found in the SEC Form-10K filed for the period ended December 31, 2002.

 

ITEM 4

 

CONTROLS AND PROCEDURES

 

Within the 90-day period prior to the filing date of this report, an evaluation was carried out under the supervision and with the participation of the Corporation’s management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-14(c) and 15d-14(c) under the Securities Exchange Act of 1934). Based on their evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that the Corporation’s disclosure controls and procedures are, to the best of their knowledge, effective to ensure that information required to be disclosed by the Corporation in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. Subsequent to the date of their evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that there were no significant changes in the Corporation’s internal controls or in other factors that could significantly affect its internal controls, including any corrective actions with regard to significant deficiencies and material weaknesses.

 

16


Table of Contents

PART II OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS—None

 

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS—None

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES—None

 

ITEM 4. SUBMISSION OF MATTERS FOR SECURITY HOLDERS VOTE—None

 

ITEM 5. OTHER INFORMATION—None

 

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K—

 

A Form 8-K was filed on July 23, 2003 announcing earnings of $2.3 million or $0.62 per share for the second quarter of 2003.

 

A Form 8-K was filed on August 15, 2003, amended on September 2, 2003, announcing the declaration of a 30-cent per share quarterly dividend payable on September 16, 2003 to shareholders of record on September 5, 2003.

 

A Form 8-K was filed on September 25, 2003 announcing the restructuring and expansion of the bank’s senior management team and the announced retirement of William A. Franson, Executive Vice-president, and Cashier.

 

EXHIBIT 31.1

EXHIBIT 31.2

EXHIBIT 32

 

CEO Certification

CFO Certification

Certifications

 

17


Table of Contents

SIGNATURES

 

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

 

      

CNB FINANCIAL CORPORATION

                  (Registrant)

DATE: 

November 6, 2003


     

/s/ William F. Falger


        

William F. Falger

President and Director

(Principal Executive Officer)

DATE: 

November 6, 2003


     

/s/ Joseph B. Bower, Jr.


        

Joseph B. Bower, Jr.

Treasurer

(Principal Financial Officer)

(Principal Accounting Officer)

 

18