CNB Financial Corp
CCNE
#6288
Rank
$0.89 B
Marketcap
$30.22
Share price
1.07%
Change (1 day)
40.69%
Change (1 year)

CNB Financial Corp - 10-Q quarterly report FY


Text size:

 

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 March 31, 2005

 

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 May 5, 2005

 

COMMON STOCK: $1.00 PAR VALUE 9,120,256 SHARES

 



 

INDEX

 

PART I.

FINANCIAL INFORMATION

 

Sequential
Page
Number


      

ITEM 1. – Financial Statements (unaudited)

   

PAGE 3.

  Consolidated Balance Sheets - March 31, 2005 and December 31, 2004   

PAGE 4.

  Consolidated Statements of Income - Quarters ending March 31, 2005 and 2004   

PAGE 5.

  Consolidated Statements of Comprehensive Income for the three months ending March 31, 2005 and 2004   

PAGE 6.

  Consolidated Statements of Cash Flows – three months ending March 31, 2005 and 2004   

PAGE 7.

  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 Unregistered Sales of Equity 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

PAGE 18.

  Signatures  

 

2


 

CONSOLIDATED BALANCE SHEETS

 

CNB FINANCIAL CORPORATION

 

   (unaudited)    
(Dollars in thousands)  March 31,
2004


  Dec. 31,
2004


 

ASSETS

         

Cash and due from banks

  $13,299  $14,296 

Interest bearing deposits with other financial institutions

   9,165   15,616 
   


 


Total cash and cash equivalents

   22,464   29,912 

Securities available for sale

   177,251   164,202 

Loans held for sale

   3,329   3,499 

Loans and leases

   481,153   482,048 

Less: unearned discount

   79   111 

Less: allowance for loan losses

   5,587   5,585 
   


 


NET LOANS

   475,487   476,352 

FHLB and Federal Reserve Stock

   4,363   4,792 

Premises and equipment, net

   14,161   13,761 

Bank owned life insurance

   13,363   13,182 

Accrued interest receivable and other assets

   8,010   7,655 

Mortgage servicing rights

   404   411 

Goodwill

   10,821   10,821 

Intangible, net

   551   630 
   


 


TOTAL ASSETS

  $730,204  $725,217 
   


 


LIABILITIES

         

Deposits:

         

Non-interest bearing deposits

  $72,909  $71,968 

Interest bearing deposits

   529,411   524,937 
   


 


TOTAL DEPOSITS

   602,320   596,905 

Short-term borrowings

   2,000   2,000 

Federal Home Loan Bank advances

   40,000   40,000 

Accrued interest and other liabilities

   7,306   7,292 

Subordinated debentures

   10,310   10,310 
   


 


TOTAL LIABILITIES

   661,936   656,507 

SHAREHOLDERS’ EQUITY

         

Common stock $1.00 par value

         

Authorized 10,000,000 shares

         

Issued 9,233,750 shares

   9,234   9,234 

Additional

   4,142   4,243 

Retained earnings

   55,193   54,347 

Treasury stock, at cost

         

(117,924 shs for March 2005, and 123,240 shs for December 2004)

   (1,653)  (1,796)

Accumulated other comprehensive income

   1,352   2,682 
   


 


TOTAL SHAREHOLDERS’ EQUITY

   68,268   68,710 
   


 


TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

  $730,204  $725,217 
   


 


 

3


 

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

 

CNB FINANCIAL CORPORATION

(Dollars in thousands, except per share data)

 

   THREE MONTHS ENDED MARCH 31,

   2005

  2004

INTEREST AND DIVIDEND INCOME

        

Loans including fees

  $7,931  $7,527

Deposits with other financial institutions

   66   12

Federal funds sold

   83   18

Securities:

        

Taxable

   1,176   1,065

Tax-exempt

   468   521

Dividends

   72   93
   

  

TOTAL INTEREST AND DIVIDEND INCOME

   9,796   9,236
   

  

INTEREST EXPENSE

        

Deposits

   2,871   2,628

Borrowed funds

   659   628
   

  

TOTAL INTEREST EXPENSE

   3,530   3,256
   

  

Net interest income

   6,266   5,980

Provision for loan losses

   167   300
   

  

NET INTEREST INCOME AFTER PROVISION

   6,099   5,680
   

  

OTHER INCOME

        

Trust & asset management fees

   220   248

Service charges on deposit accounts

   885   850

Other service charges and fees

   132   128

Securities gains

   —     169

Gains on sale of loans

   34   23

Bank owned life insurance earnings

   181   126

Other

   124   166
   

  

TOTAL OTHER INCOME

   1,576   1,710
   

  

OTHER EXPENSES

        

Salaries

   1,878   1,817

Employee benefits

   764   710

Net occupancy expense of premises

   702   679

Amortization of intangibles

   128   129

Other

   1,638   1,489
   

  

TOTAL OTHER EXPENSES

   5,110   4,824
   

  

Income before income taxes

   2,565   2,566

Applicable income taxes

   518   551
   

  

NET INCOME

  $2,047  $2,015
   

  

EARNINGS PER SHARE, BASED ON WEIGHTED AVERAGE SHARES OUTSTANDING

        

Net income, basic

  $0.22  $0.22

Net income, diluted

  $0.22  $0.22

DIVIDENDS PER SHARE

        

Cash dividends per share

  $0.13  $0.13

 

4


 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

CNB FINANCIAL CORPORATION

Consolidated Statements of Comprehensive Income (unaudited)

(dollars in thousands)

 

   Three Months Ended
March 31,


   2005

  2004

Net Income

  $2,047  $2,015

Other comprehensive income, net of tax

        

Unrealized gains/(losses) on securities:

        

Unrealized gains/(losses) arising during the period

   (1,330)  638

Reclassified adjustment for accumulated gains included in net income, net of tax

   —     110
   


 

Other comprehensive (loss) income

   (1,330)  748
   


 

Comprehensive income

  $717  $2,763
   


 

 

5


 

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

 

CNB Financial Corporation

(Dollars in thousands)

 

   Three Months Ended March 31

 
   2005

  2004

 

Cash flows from operating activities:

         

Net Income

  $2,047  $2,015 

Adjustments to reconcile net income to net cash provided by (used in) operations:

         

Provision for loan losses

   167   300 

Depreciation and amortization

   463   435 

Amortization and accretion and deferred loan fees

   60   58 

Deferred Taxes

   443   (50)

Security Gains

   —     (169)

Gain on sale of loans

   (34)  (24)

Net gains on dispositions of acquired property

   (16)  (18)

Proceeds from sale of loans

   2,889   1,658 

Origination of loans for sale

   (2,685)  (2,677)

Increase in Bank Owned Life Insurance

   (181)  (126)

Changes in:

         

Interest receivable and other assets

   (584)  (1,160)

Interest payable and other liabilities

   287   (1,600)
   


 


Net cash provided by (used in) operating activities

   2,856   (1,358)

Cash flows from investing activities:

         

Proceeds from maturities of:

         

Securities available for sale

   9,818   11,839 

Proceeds from sales of securities available for sale

   0   3,271 

Purchase of securities available for sale

   (25,058)  (8,613)

Loan origination and payments, net

   785   (12,598)

Sale of Federal Reserve Bank Stock and Federal Home Loan Bank Stock

   429   334 

Net, purchase of premises and equipment

   (735)  (186)

Proceeds from the sale of foreclosed assets

   201   159 
   


 


Net cash used in investing activities

   (14,560)  (5,794)

Cash flows from financing activities:

         

Net change in:

         

Checking, money market and savings accounts

   19,871   3,070 

Certificates of deposit

   (14,456)  6,176 

Treasury stock purchased

   (306)  (29)

Proceeds from sale of treasury stock

   349   212 

Cash dividends paid

   (1,202)  (1,180)

Net advances from short-term borrowings

   —     680 
   


 


Net cash provided by financing activities

   4,256   8,929 

Net (decrease) increase in cash and cash equivalents

   (7,448)  1,777 

Cash and cash equivalents at beginning of year

   29,912   20,981 
   


 


Cash and cash equivalents at end of period

  $22,464  $22,758 
   


 


Supplemental disclosures of cash flow information:

         

Cash paid during the period for:

         

Interest

  $3,456  $3,154 

Income Taxes

  $260  $232 

Supplemental non cash disclosures:

         

Transfers to other real estate owned

  $12  $125 

 

6


 

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 quarters ended March 31, 2005 and 2004 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 CNB Financial Corporation (the Corporation) for the three month period ended March 31, 2005 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, 2004.

 

COMMON STOCK PLAN

 

The Corporation has a common stock plan for key employees and independent 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 625,000 shares of common stock in the form of nonqualified options. 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 first quarter of 2005 or 2004.

 

As required by SFAS 123, “Accounting for Stock-Based Compensation” as amended by SFAS 148, “Accounting for Stock-Based Compensation – Transition and Disclosure,” the Corporation provides pro forma net income and pro forma earnings per share disclosures.

 

The following table illustrates the effects of stock options on pro forma net income and pro forma earnings per share at March 31, 2005 and 2004 (in thousands except per share data):

 

   Three Months Ended
March 31,


 
   2005

  2004

 

Net income, as reported

  $2,047  $2,015 

Pro forma compensation expense, net of tax

   (21)  (20)
   


 


Pro forma net income

  $2,026  $1,995 
   


 


Earnings per share - basic

         

As reported

  $0.22  $0.22 

Pro forma

   0.22   0.22 

Earnings per share - diluted

         

As reported

  $0.22  $0.22 

Pro forma

   0.22   0.22 

 

EARNINGS PER SHARE

 

Basic earnings per share is computed by dividing net income by the weighted average number of shares outstanding during the period. Diluted earnings per share is computed using the weighted average number of shares determined for the basic computation plus the dilutive effect of potential common shares issuable under stock options. For the three month periods ended March 31, 2005 and 2004, 110,500 and 56,250 shares under option, respectively, were excluded from the diluted earnings per share calculation as they were anti-dilutive.

 

The computation of basic and diluted EPS is shown below (in thousands except per share data):

 

   Three Months
Ended March 31,


   2005

  2004

Net income

  $2,047  $2,015
   

  

Weighted-average common shares outstanding (basic)

   9,122   9,147

Effect of stock options

   50   67
   

  

Weighted-average common shares outstanding (diluted)

   9,172   9,214
   

  

Earnings per share:

        

Basic

  $0.22  $0.22

Diluted

   0.22   0.22

 

7


SECURITIES

 

Securities at March 31, 2005 and December 31, 2004 (in thousands) are as follows:

 

   March 31, 2005

  December 31, 2004

   

Amortized

Cost


  Unrealized

  

Fair

Value


  

Amortized

Cost


  Unrealized

  

Fair

Value


     Gains

  Losses

      Gains

  Losses

  

Securities available for sale:

                                

U.S. Treasury

  $13,559  $ —    $(142) $13,417  $13,096  $ —    $(85) $13,011

U.S. Government agencies and corporations

   30,522   —     (496)  30,026   30,563   —     (303)  30,260

Obligations of States and Political Subdivisions

   39,967   1,937   (10)  41,894   41,712   2,567   —     44,279

Mortgage-backed securities

   47,939   134   (434)  47,639   40,489   241   (50)  40,680

Corporate notes and bonds

   35,344   1,059   (258)  36,145   26,404   1,558   (97)  27,865

Marketable equity securities

   7,837   534   (241)  8,130   7,811   665   (369)  8,107
   

  

  


 

  

  

  


 

Total Securities available for sale

  $175,168  $3,664  $(1,581) $177,251  $160,075  $5,031  $(904) $164,202
   

  

  


 

  

  

  


 

 

At March 31, 2005, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of shareholders’ equity.

 

Securities with unrealized losses at March 31, 2005 and December 31, 2004, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are as follows:

 

March 31, 2005

 

   Less than 12 Months

  12 Months or More

  Total

 
   Fair
Value


  Unrealized
Loss


  Fair
Value


  Unrealized
Loss


  Fair
Value


  Unrealized
Loss


 

Description of Securities

                         

U.S. Treasury

  $12,918  $(142) $ —    $ —    $12,918  $(142)

U.S. Gov’t Agencies & Corps

   25,650   (357)  4,376   (139)  30,026   (496)

Obligations of States and Political Subdivisions

   1,754   (10)  —     —     1,754   (10)

Mortgage-Backed Sec.

   31,739   (428)  735   (6)  32,474   (434)

Corporate Notes and Bonds

   6,399   (180)  4,837   (78)  11,236   (258)

Marketable Equity Securities

   749   (32)  5,266   (209)  6,015   (241)
   

  


 

  


 

  


   $79,209  $(1,149) $15,214  $(432) $94,423  $(1,581)
   

  


 

  


 

  


December 31, 2004                         
   Less than 12 Months

  12 Months or More

  Total

 
   Fair
Value


  Unrealized
Loss


  Fair
Value


  Unrealized
Loss


  Fair
Value


  Unrealized
Loss


 

Description of Securities

                         

U.S. Treasury

  $11,023  $(74) $1,988  $(11) $13,011  $(85)

U.S. Gov’t Agencies & Corps

   23,282   (243)  5,977   (60)  29,259   (303)

Mortgage-Backed Sec.

   11,429   (42)  2,544   (8)  13,973   (50)

Corporate Notes and Bonds

   500   (7)  3,779   (90)  4,279   (97)

Marketable Equity Securities

   81   (18)  1,676   (351)  1,757   (369)
   

  


 

  


 

  


   $46,315  $(384) $15,964  $(520) $62,279  $(904)
   

  


 

  


 

  


 

The Corporation evaluates securities for other-than-temporary impairment on a quarterly basis, or more frequently when economic or market conditions warrant such an evaluation. Consideration is given to the length of time and extent to which fair value has been less than cost, the financial condition and near term prospects of the issuer, and the intent and ability of the Corporation to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. In analyzing an issuer’s financial condition, the corporation may consider whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, and the results of reviews of the issuer’s financial condition. The following comments relate to those securities which have been in a continuous unrealized loss position for more than twelve months.

 

8


Included in the $432,000 of unrealized losses at March 31, 2005 on investment securities that have been in a continuous unrealized loss position for 12 months or more are $207,000 of unrealized loss on a preferred stock issuance of the FHLMC with a cost basis of $1,500,000. The dividend rate on this preferred stock is indexed to the two year constant maturity treasury plus twenty basis points with a reset date of June 30, 2005. Management believes that the market value of this security is largely interest rate driven and will recover if interest rates remain at current levels or rise as projected while the security approaches its reset date. As the Corporation has the intent and ability to hold this security for the period of time necessary for recovery, it was not considered to be other-than-temporarily impaired.

 

Unrealized losses on other securities, which compromise the remainder of the $432,000, were not individually significant and also considered to be temporary in nature.

 

RECENT ACCOUNTING PRONOUNCEMENTS

 

In April 2005, the Securities and Exchange Commission adopted a new rule that amends the compliance dates for Financial Accounting Standards Board’s (“FASB”) Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment (FAS No. 123R). The Statement requires that compensation cost relating to share-based payment transactions be recognized in financial statements and that this cost be measured based on the fair value of the equity or liability instruments issued. FAS No. 123 (Revised 2004) covers a wide range of share-based compensation arrangements including share options, restricted share plans, performance-based awards, share appreciation rights, and employee share purchase plans. The Corporation will adopt FAS No. 123 (Revised 2004) on January 1, 2006 and is currently evaluating the impact the adoption of the standard will have on the Corporation’s results of operations.

 

9


CONSOLIDATED YIELD COMPARISONS

 

CNB Financial Corporation

 

Average Balances and Net Interest Margin

 

(Dollars in thousands)

 

   Three Month Periods Ended

   March 31, 2005

  March 31,2004

   Average
Balance


  Annual
Rate


  Interest
Inc./Exp.


  Average
Balance


  Annual
Rate


  Interest
Inc./Exp.


Assets

                      

Interest-bearing deposits with banks

  $6,012  4.39% $66  $1,754  2.74% $12

Federal funds sold and securities purchased under agreements to resell

   7,972  4.16%  83   6,686  1.08%  18

Investment Securities:

                      

Taxable

   126,903  3.71%  1,176   113,959  3.74%  1,065

Tax-Exempt (1)

   39,089  6.63%  648   43,733  6.93%  758

Equity Investments (1)

   12,252  2.91%  89   13,600  3.50%  119
   


 

 

  


 

 

Total Investments

   192,228  4.29%  2,062   179,732  4.39%  1,972

Loans

                      

Commercial (1)

   184,270  6.61%  3,045   172,575  5.95%  2,569

Mortgage (1)

   265,535  6.59%  4,377   258,790  6.66%  4,310

Installment

   27,828  8.81%  613   31,573  8.53%  673

Leasing

   1,740  6.21%  27   5,214  6.83%  89
   


 

 

  


 

 

Total loans (2)

   479,373  6.73%  8,062   468,152  6.53%  7,641
   


 

 

  


 

 

Total earning assets

   671,601  6.03%  10,124   647,884  5.94%  9,613

Non Interest Bearing Assets

                      

Cash & Due From Banks

   16,774      —     13,879      —  

Premises & Equipment

   14,184      —     12,863      —  

Other Assets

   39,405      —     41,504      —  

Allowance for Possible Loan Losses

   (5,586)     —     (5,840)     —  
   


 

 

  


 

 

Total Non-interest earning assets

   64,777  —     —     62,406  —     —  
   


 

 

  


 

 

Total Assets

  $736,378     $10,124  $710,290     $9,613
   


    

  


    

Liabilities and Shareholders’ Equity

                      

Interest-Bearing Deposits

                      

Demand - interest-bearing

  $147,964  0.58% $214  $126,382  0.28% $88

Savings

   74,135  0.60%  111   77,163  0.62%  120

Time

   312,696  3.26%  2,546   313,261  3.09%  2,420
   


 

 

  


 

 

Total interest-bearing deposits

   534,795  2.15%  2,871   516,806  2.03%  2,628

Short-term borrowings

   2,000  1.20%  6   1,860  0.86%  4

Long-term borrowings

   40,000  5.02%  502   40,000  5.06%  506

Trust Preferred Securities

   10,310  5.86%  151   10,000  4.72%  118
   


 

 

  


 

 

Total interest-bearing liabilities

   587,105  2.41%  3,530   568,666  2.29%  3,256

Demand - non-interest-bearing

   72,363      —     65,389  —     —  

Other liabilities

   7,808      —     8,149  —     —  
   


    

  


 

 

Total Liabilities

   667,276      3,530   642,204      3,256

Shareholders’ equity

   69,102      —     68,086  —     —  
   


    

  


 

 

Total Liabilities and Shareholders’ Equity

  $736,378      3,530  $710,290      3,256
   


 

 

  


 

 

Interest income/earning assets

      6.03%  10,124      5.94%  9,613

Interest expense/interest bearing liabilities

      2.41%  3,530      2.29%  3,256
       

 

      

 

Net Interest Spread

      3.62% $6,594      3.64% $6,357
       

 

      

 

Interest Income/Interest Earning Assets

      6.03% $10,124      5.94% $9,613

Interest expense/Interest Earning Assets

      2.10%  3,530      2.01%  3,256
       

 

      

 

Net Interest Margin

      3.93% $6,594      3.92% $6,357
       

 

      

 

 

(1)The amounts are reflected on a fully tax equity basis using the federal statutory rate of 35% in 2005 and 2004, 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 is not material.

 

10


 

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.

 

CASH AND CASH EQUIVALENTS

 

Cash and cash equivalents totaled $22,464,000 at March 31,2005 compared to $29,912,000 on December 31, 2004. During the first quarter, the Corporation used cash to purchase securities in its available for sale portfolio which was the primary reason for the decrease.

 

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 increased approximately $13,049,000 or 7.9% since December 31, 2004. The increase the result of purchases made in variable rate securities to take advantage of the rising interest rate environment. The Corporation generally buys into the market over time and does not attempt to “time” its transactions. In doing this, the highs and lows of the market are averaged into the portfolio and minimize the overall effect of different rate environments.

 

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 on the west central Pennsylvania market and consists principally of commercial lending primarily to locally owned small businesses and retail lending which includes single-family residential mortgages and other consumer lending. The Corporation’s loan demand was flat during the first three months of 2005. At March 31, 2005, the Corporation had $475,487,000 in loans and leases outstanding, net of unearned discount, a decrease of $865,000 (or 0.18%) since December 31, 2004. The flat loan demand in the first quarter was anticipated by management based on our knowledge of the business cycles of the industries in our market area. The Corporation is beginning to see a significant increase in loan demand and anticipates growth in the second and third quarter of 2005.

 

11


ALLOWANCE FOR LOAN AND LEASE LOSSES

 

The allowance for loan and lease losses is established by provisions for losses in the loan and lease portfolio as well as overdrafts in deposit accounts. These provisions are charged against current income. Loans leases and overdrafts 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)


  March 31, 2005

  Periods Ending
Dec. 31, 2004


  March 31, 2005

 
              

Balance at beginning of Period

  $5,585  $5,764  $5,764 

Charge-offs:

             

Commercial and financial

   1   51   —   

Commercial mortgages

   42   226   40 

Residential mortgages

   40   147   94 

Installment

   97   409   86 

Lease receivables

   0   30   12 

Overdrafts

   62   236   —   
   


 


 


    242   1,099   232 

Recoveries:

             

Commercial and financial

   —     1   —   

Commercial mortgages

   18   13   12 

Residential mortgages

   —     20   —   

Installment

   26   56   10 

Lease receivables

   1   9   1 

Overdrafts

   32   21   —   
   


 


 


    77   120   23 
   


 


 


Net charge-offs:

   (165)  (979)  (209)

Provision for loan losses

   167   800   300 
   


 


 


Balance at end-of-period

  $5,587  $5,585  $5,855 
   


 


 


Loans, net of unearned

  $481,074  $481,937  $470,770 

Allowance to net loans

   1.16%  1.16%  1.24%

Net charge-offs to average loans

   0.13%  0.17%  0.17%

 

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

 

  Credit cards

 

  Overdrafts

 

The reviewed loan pools are further segregated into three categories: substandard, doubtful and unclassified. Historical loss factors are calculated for each pool excluding overdrafts 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


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 allowance coverage of net loans has remained relatively flat over the past three months. Through the analysis methodology detailed above, the coverage during the first quarter was considered appropriate and adequate based on the Corporation’s current risk profile. 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 incurred losses in the portfolio as of March 31, 2005.

 

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 $3,088,000 or 0.42% of total assets on March 31, 2005 compared to $2,690,000 or 0.37% on December 31, 2004. The increase was caused by one large commercial real estate loan which management placed on nonaccrual in the last month of the first quarter due to the borrower’s inability to make regular payments. The bank has a first lien on the commercial property and considers its risk of loss to be minimal. Without this loan, the ratio at March 31, 2005 would have been approximately 0.33%.

 

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 $602,320,000 at March 31, 2005. Deposits have increased only 0.91% since year-end 2004. The Corporation is currently implementing strategies to lower its cost of funds from interest bearing deposits. These strategies, combined with aggressive marketing of non-interest bearing deposit products, are anticipated to keep overall deposit growth flat while shifting more dollars into lower interest bearing deposits throughout 2005.

 

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 $68,268,000 at March 31, 2005 compared to $68,710,000 at December 31, 2004, a decrease of $442,000 or 0.64%. In the first three months of 2005, the Corporation earned $2,047,000 and declared dividends of $1,202,000, a dividend payout ratio of 58.7% of net income. This growth was offset by a decline in the securities market value as discussed below.

 

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. The Federal Open Market Committee raised the federal discount rate by fifty basis points in the first quarter. This situation affected the market value of various securities in the Corporation’s portfolio and caused a decrease in accumulated other comprehensive income, included in shareholders’ equity, of $1,330,000 since December 31, 2004.

 

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 12.85% at March 31, 2005 is above the well-capitalized standard of 10%. The Corporation’s Tier 1 capital ratio of 11.82% is above the well-capitalized minimum of 6%. The leverage ratio at March 31,2005 was 9.01%, 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

 

13


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 6 of the accompanying unaudited 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 and interest rate position is acceptable.

 

OFF BALANCE SHEET ACTIVITIES

 

Some financial instruments, such as loan commitments, credit lines, letters of credit and overdraft protection, are issued to meet customer financing needs. The contractual amount of financial instruments with off-balance sheet risk was as follows at March 31, 2005:

 

Commitments to extend credit

  $118,581

Standby letters of credit

   10,962
   

   $129,543
   

 

RESULTS OF OPERATIONS

 

OVERVIEW OF THE INCOME STATEMENT

 

The Corporation’s net income of $2,047,000 in the first three months of 2005 was relatively consistent with the $2,015,000 the Corporation earned in the first quarter of 2004. The earnings per diluted share for the respective periods were also consistent at $0.22.

 

INTEREST INCOME AND EXPENSE

 

Net interest income totaled $6,266,000 in the first quarter, an increase of $286,000 (or 4.8%) over the first quarter of 2004. Total interest income increased by $560,000 (or 6.1%) while interest expense increased by $274,000 (or 8.4%) when compared to the first quarter of 2004. The resulting modest increase in net interest income as compared to the first quarter of 2004 is primarily the result of the growth of the Corporation’s earning assets over the prior year as well as an increase in yields partially offset by an increase in the cost of funds. See page 9 for a yield comparison between periods.

 

PROVISION FOR LOAN LOSSES

 

The Corporation recorded a provision for loan and lease losses of $167,000 in the first quarter of 2005 as compared to $300,000 in the first quarter of 2004. As part of the in-depth analysis as previously described, it has been determined that the credit risk of the Corporation is showing positive trends and therefore a lesser provision is required. In short, based on managements’ evaluation of problem loans, criticized assets and charge-offs in the loan portfolio and the overall effects of the economy, the analysis indicates that the allowance provision appears to be adequate. The reduced provision in the current year will create a decrease in the Allowance for Loan and Lease Losses as a percentage of total loans while still maintaining adequate coverage of our loan and lease portfolio.

 

OTHER INCOME

 

Other income decreased $134,000 (or 7.8%) in the first quarter of 2005 when compared to the same period in 2004. The primary reason for the decrease is that the Corporation had no realized security gains in the first quarter of 2005 as compared to $169,000 in the first quarter of 2004.

 

14


OTHER EXPENSE

 

Other expense increased $286,000 or 5.9% during the first quarter of 2005 when compared to the same period in 2004. The increase was not concentrated in any one area or line item but was primarily the result of the Corporations increasing costs for salaries, employee benefits, advertising and insurance.

 

RETURN ON ASSETS

 

For the three month periods ended March 31, 2005 and 2004, the Corporation’s return on average assets (“ROA”) totaled 1.15%.

 

RETURN ON EQUITY

 

The Corporation’s return on average shareholder’s equity (“ROE”) in the first three months was 12.56% compared to 13.09% for the same period in 2004.

 

FEDERAL INCOME TAX EXPENSE

 

Federal income tax expense was $518,000 in the first quarter of 2005 as compared to $551,000 in the first quarter of 2004 resulting in an effective tax rate of 20.2% and 21.5%, respectively.

 

FUTURE OUTLOOK

 

The focus of management for 2005 is to maintain a favorable cost of funds. As mentioned in the “Funding Sources” section of this report, management is currently implementing certain strategies to accomplish this focus including reducing the cost of funds for our traditional certificates of deposit as well as deriving more funding from our lower cost deposit products. Deposit growth was minimal during the first quarter and is expected to be flat throughout much of 2005. In addition to deposits, the traditional funding source for the Corporation, we will continue to manage potential earnings enhancement opportunities using other borrowings such as those through the Federal Home Loan Bank of Pittsburgh as there are certain interest rate environments that allow for pricing opportunities from such borrowings.

 

Although loan growth was flat during the first quarter, management is beginning to see increased loan demand in the second quarter and expects this demand to continue through the second and third quarters. To increase profitability management will continue to implement a loan pricing approach that projects a desired return on investment for each proposal.

 

The interest rate environment always plays an important role in the future earnings of the Corporation. During 2004, the Corporation saw declining net interest margins due to a decreased yield on earning assets as compared to 2003. During 2005, management will closely monitor the net interest margin as much of the earnings of the Corporation continue to be derived from interest income. Although the future is uncertain, management believes that interest rates will continue to increase throughout 2005 resulting in increased yields on the Corporations earning assets and ultimately more profitability.

 

Enhancing non-interest income and controlling non-interest expense are important factors in the success of the Corporation. One promising enhancement to non interest income was the introduction of wealth management services to the Corporation’s product mix during 2005. In less than a year the program has more than $8.9 million under management and earnings from this program are projected to eclipse 5% of non-interest income in 2005. Like many growing entities, the Corporation must continue to monitor and manage expenses. One of the tools the Corporation uses to monitor expenses is 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 three months ended March 31, 2005, the Corporation’s efficiency ratio was 60.09% compared to 58.70% for the same period last year. The Corporation strives to manage expenses while recognizing that some such as increasing salary, benefits and occupancy cost are simply the result of continued growth.

 

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

 

15


indication of future earnings, management feels the Corporation is positioned to enhance performance of normal operations through the remainder of 2005.

 

CRITICAL ACCOUNTING POLICIES

 

The accounting and reporting policies of CNB Financial Corporation are in accordance with accounting principles generally accepted in the United States of America and conform to general practices within the financial services industry. Accounting and reporting practices for the allowance for loan and lease losses, fair value of securities and mortgage servicing rights are deemed critical since they involve the use of estimates and require significant management judgments. Application of assumptions different than those used by management could result in material changes in CNB Financial Corporation’s financial position or results of operations. Note 1 ( Summary of Significant Accounting Policies), Note 3 (Securities), Note 5 (Allowance for Loan and Lease Losses), and Note 6 (Secondary Mortgage Market Activities), of the 2004 Annual Report and 10-K, provide detail with regard to the Corporation’s accounting for the allowance for loan and lease losses, fair value of securities and for mortgage servicing rights. There have been no significant changes in the application of accounting policies since December 31, 2004.

 

“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 are 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.

 

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, 2004.

 

ITEM 4

 

CONTROLS AND PROCEDURES

 

As of the end of the period covered by this quarterly report, an evaluation was carried out under the supervision and with the participation of the Corporation’s management, including our Chief Executive Officer and Principal Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934). Based on their evaluation, our Chief Executive Officer and Principal 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

 

16


Executive Officer and Principal 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.

 

PART II OTHER INFORMATION

 

ITEM 1.LEGAL PROCEEDINGS - None

 

ITEM 2.UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

ISSUER PURCHASES OF EQUITY SECURITIES

 

Period


  

Total Number

of Shares (or

Units)

Purchased


  

Average

Price Paid

per Share

(or Unit)


  

Total Number of

Shares (or Units)

Purchased as Part

of Publicly

Announced Plans

or Programs


  

Maximum Number (or

Approximate Dollar

Value) of Shares (or

Units) that May Yet Be

Purchased Under the

Plans or Programs


1/1/05 to 1/31/05

  394   15.24  —    362,600

2/1/05 to 2/28/05

  60   15.19  —    362,600

3/1/05 to 3/31/05

  20,000   14.95  20,000  342,600
   
      
   

Total

  20,454  $14.96  20,000   
   
      
   

 

Purchases not made in conjunction with the Publicly Announced Plan were made to facilitate employee benefit plans in the form of a 401(k).

 

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

 

EXHIBIT 31.1  CEO Certification
EXHIBIT 31.2  Principal Financial Officer Certification
EXHIBIT 32  Certifications

 

17


 

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: May 5, 2005

   /s/    WILLIAM F. FALGER        
    William F. Falger
    President and Director
    (Principal Executive Officer)

DATE: May 5, 2005

   /s/    JOSEPH B. BOWER, JR.        
    Joseph B. Bower, Jr.
    Treasurer
    (Principal Financial Officer)
    (Principal Accounting Officer)

 

18