Back to GetFilings.com



                                    UNITED STATES
                          SECURITIES AND EXCHANGE COMMISSION
                              Washington, D.C.  20549
                                               
                                      FORM 10-K

(Mark One)
    X     
       Annual Report Pursuant to Section 13 or 15(d) of the
                 Securities Exchange Act of 1934

                 For the fiscal year ended December 31, 2003.

                                       or

          
       Transition Report Pursuant to Section 13 or 15(d) of the
                 Securities Exchange Act of 1934 [No Fee Required]

                 For the Transition Period From            to            .

                      Commission file number 2-96350
                              CNB CORPORATION
           (Exact name of registrant as specified in its charter)

 South Carolina                      57-0792402
(State of incorporation)            (I.R.S. Employer Identification No.)

1400 Third Avenue, P.O. Box 320, Conway, South Carolina         29528
       (Address of Principal executive offices)               (Zip Code)

     Registrant's telephone number, including area code: (843) 248-5721

        Securities registered pursuant to section 12(b) of the Act:

                                  None

        Securities registered pursuant to Section 12(g) of the Act:

                                                   Name of each exchange
Title of each class                                of which registered  

Common Stock, par value $10.00 per share            None

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

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to
the best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III  of this  Form 10-K or any amendment to this
Form 10-K. [  ]

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

     As of February 29, 2004
, 717,657 shares of Common Stock of CNB Corporation were
outstanding and the aggregate market value of such Common Stock held by nonaffiliates
based upon the price at which stock was sold during the 60 days prior to the date of
filing) was approximately $73,320,564.

No Documents have been incorporated by reference.


TABLE OF CONTENTS

PART I

 

 

Page

ITEM 1
ITEM 2
ITEM 3
ITEM 4

Description of Business and Supplementary Data
Properties
Legal Proceedings
Submission of Matters to a Vote of Security Holders

1-23
24
24
25

PART II

ITEM 5

ITEM 6
ITEM 7

ITEM 7A

ITEM 8
ITEM 9

ITEM 9A

Market for the Registrant's Common Stock and Related
Security Holder Matters
Selected Financial Data
Management's Discussion and Analysis of Financial
Condition and Results of Operations
Quantitative and Qualitative Disclosures About Market
Risk
Financial Statements and Supplementary Data
Changes In and Disagreements on Accounting and
Financial Disclosure
Controls and Procedures

25

26
26-33

33

34-58
59

59

PART III

ITEM 10
ITEM 11
ITEM 12

ITEM 13
ITEM 14
ITEM 15

Directors and Executive Officers of the Registrant
Executive Compensation
Security Ownership of Certain Beneficial Owners
and Management
Certain Relationships and Related Transactions
Principal Accounting Fees and Services
Exhibits, Financial Statement Schedules, Notes to
Financial Statements, and Reports on Form 8-K

59-63
64-67
68

68
69
70

 

Signature

71

Audit Committee Report

72

 

 


                                           PART I

                              ITEM 1.   Description of Business

                                DESCRIPTION OF CNB CORPORATION

CNB Corporation (the "Company") is a South Carolina business corporation organized for
the purpose of becoming a bank holding company for The Conway National Bank (the "Bank")
under the Bank Holding Company Act.  The Company was organized with $500 of capital on
March 8, 1985; received approval from the Board of Governors of the Federal Reserve
System on May 15, 1985, to become a bank holding company; and on June 10, 1985,
acquired, in exchange for its own shares of common stock, substantially all of the
common stock of the Bank.  The activities of the Company are subject to the supervision
of the Federal Reserve, and the Company may engage directly or through subsidiary
corporations in those activities closely related to banking which are specifically
permitted under the Bank Holding Company Act and Gramm-Leach-Bliley Act of 1999.  See
"Supervision and Regulation."  Although the Company, after obtaining the requisite
approval of the Federal Reserve and any other appropriate regulatory agency, may seek
to enter businesses closely related to banking or to acquire existing businesses
already engaged in such activities, the Company has not conducted, and has no present
intent to conduct, negotiations for the acquisition or formation of any entities to
engage in other permissible activities other than the acquisition of the Bank. There
can be no assurance that the Company will form or acquire any other entity.

The Company and the Bank compete with those banks and other financial institutions
that compete with the Bank.  See "Competition."  In addition, if the Company attempts
to form or acquire other entities and engage in activities closely related to banking
the Company will be competing with other bank holding companies, financial holding
companies, and companies currently engaged in lines of business or permissible
activities in which the Company might engage, many of which have far greater assets
and financial resources than the Company and a greater capacity to raise additional
debt and equity capital than the Company.

                              DESCRIPTION OF THE SUBSIDIARY

The Bank is an independent community bank engaged in the general commercial banking
business in Horry and Georgetown Counties, South Carolina. The Bank was organized
on June 5, 1903 as the Bank of Horry located on Main Street in Conway, South Carolina
The Bank became a national bank operating as The Conway National Bank in 1914. On June
10, 1985, the Bank was reorganized into a bank holding company structure when
substantially all of the common stock of the Bank was acquired by CNB Corporation in
exchange for its own shares of common stock.  In 1960, the Bank opened its first
additional office at 1400 Third Avenue in Conway.  Since that time,  the following
offices have been opened: Coastal Centre in Conway, Horry County, (1969); Surfside
in Surfside Beach, Horry County, (1971);  Northside, north of Myrtle Beach, Horry
County, (1977); Red Hill in Conway, Horry County, (1981); Socastee, in the southern
portion of Myrtle Beach, Horry County, (1986); Aynor in the Town of Aynor, Horry County,
(1991), Myrtle Beach in the City of Myrtle Beach, Horry County, (1995), West Conway,
in Conway, Horry County, (1998), Murrells Inlet in Murrells Inlet, Georgetown County,
(2000) and North Myrtle Beach in the City of North Myrtle Beach, Horry County, (2002).
The Surfside office was enlarged in 1977 and 1984, and the Coastal Centre office was
expanded in 1980.  The Third Avenue office, which houses the Bank's administrative
offices and data processing facilities was expanded in 1982 from 11,150 square feet
to 33,616 square feet. The Bank employs approximately 224 full-time-equivalent
employees at its principal office and eleven branch offices.



                                            1


The Bank performs the full range of normal commercial banking functions. Some of the
major services provided include checking accounts, NOW accounts, money market
deposit accounts, IRA accounts, savings and time deposits of various types and loans
to individuals for personal use, home mortgages, home improvement, automobiles, real
estate, agricultural purposes and business needs.   Commercial lending operations
include various types of credit for business, industry, and agriculture.   In addition,
the Bank offers safe deposit boxes, wire transfer services, bank money orders, 24-hour
teller machines on the STAR Network, internet banking, direct deposits and a
MasterCard/Visa program. Through a correspondent relationship the Bank offers discount
brokerage services.  The Bank does not provide trust services; does not sell annuities;
and does not sell mutual funds.

The majority of the Bank's customers are individuals and small to medium-sized
businesses headquartered within the Bank's service area.  The Bank has no material
concentration of deposits from any single customer or group of customers.  No
significant portion of the Bank's loans is concentrated within a single industry or
group of related industries.  There are no material seasonal factors that would have
any adverse effect on the Bank nor does the Bank rely on foreign sources of funds or
income.

                                          COMPETITION

The Bank actively competes with other institutions in Horry County and the Waccamaw
Neck region of Georgetown County in providing customers with deposit, credit and other
financial services.  The principal competitors of the Bank include local offices of
six regional banks, three state-wide banks, ten locally owned banks in Horry and
Georgetown Counties and various other financial and thrift institutions. The regional
banks are Bank of America, RBC Centura, First Citizens Bank and Trust Company, Branch
Bank and Trust, Carolina First Savings Bank, and Wachovia, N.A.  The statewide banks
are National Bank of South Carolina, First Federal Savings Bank, and First Palmetto
Savings Bank.  The locally owned banks are Anderson Brothers Bank, Coastal Federal
Savings Bank, Horry County State Bank, Sandhills Bank, Beach First National Bank,
Plantation Federal Savings Bank, Carolina Bank and Trust, Citizens Bank of Olanta,
Crescent Bank, and Sunbank, N.A. The Bank also competes with credit unions, money
market funds, brokerage houses, insurance companies, mortgage companies, leasing
companies, consumer finance companies and other financial institutions. Significant
competitive factors include interest rates on loans and deposits, prices and fees
for services, office location, customer service, community reputation, and continuity
of personnel.

                                   SUPERVISION AND REGULATION

General

The Company and the Bank are subject to an extensive collection of state and federal
banking laws and regulations which impose specific requirements and restrictions
on, and provide for general regulatory oversight with respect to, virtually all aspects
of the Company's and the Bank's operations.  The Company and the Bank are also affected
by government monetary policy and by regulatory measures affecting the banking
industry in general.  The actions of the Federal Reserve System affect the money supply
and, in general, the Bank's lending abilities in increasing or decreasing the cost and
availability of funds to the Bank.  Additionally, the Federal Reserve System regulates
the availability of bank credit in order to combat recession and curb inflationary
pressures in the economy by open market operations in United States government
securities, changes in the discount rate on member bank borrowings, and changes in
the reserve requirements against bank deposits.




                                              2


During 1989 and 1991, the United States Congress enacted two major pieces of banking
legislation:  The Financial Institutions Reform, Recovery and Enforcement Act of
1989 ("FIRREA") and the Federal Deposit Insurance Corporation Improvement Act of 1991
("FDICIA").  The FIRREA and FDICIA have significantly changed the commercial banking
industry through, among other things, revising and limiting the types and amounts
of investment authority, significantly increasing minimum regulatory capital
requirements, and broadening the scope and power of federal bank and thrift
regulators over financial institutions and affiliated persons in order to protect
the deposit insurance funds and depositors.  These laws, and the resulting implementing
regulations, have subjected the Bank and the Company to extensive regulation,
supervision and examination by the Office of the Comptroller of the Currency (OCC).
This has resulted in increased administrative, professional and compensation expenses
in complying with a substantially increased number of new regulations and policies.
The regulatory structure created by these laws gives the regulatory authorities
extensive authority in connection with their supervisory and enforcement activities and
examination policies.

The Omnibus Consolidated Appropriations Act was enacted on September 30, 1996.  Among
the law's many provisions is a resolution of the BIF-SAIF deposit insurance premium
disparity, many regulatory burden relief provisions and other bank-related
legislation.  The BIF-SAIF provisions are contained in the Deposit Insurance Funds Act
of 1996.

The Gramm-Leach-Bliley Financial Modernization Act of 1999, effective March 11, 2000,
allows bank holding companies to elect to be treated as financial holding companies.
Financial holding companies may engage in a broad range of securities, insurance, and
other financial activities.

The following is a brief summary of certain statutes, rules and regulations affecting
the Company and the Bank.  This summary is qualified in its entirety by reference to
the particular statutory and regulatory provisions referred to below and is not
intended to be an exhaustive description of the statutes or regulations applicable
to the business of the Company and the Bank.   Any change in applicable laws or
regulations may have a material adverse effect on the business and prospects of the
Company and the Bank.

The Company

The Company is a bank holding company within the meaning of the Federal Bank Holding
Company Act of 1956, as amended (the "BHCA") and is registered as such with the Federal
Reserve.  The Company is required to file annual reports and other information regarding
its business operations and those of its subsidiaries.  It is also subject to
supervision and regular examinations.

The BHCA requires every bank holding company to obtain the prior approval of the
Federal Reserve Board before (i) it or any of its subsidiaries (other than a bank)
acquires substantially all of the assets of any bank, (ii) it acquires ownership or
control of any voting shares of any bank if after such acquisition it would own or
control, directly  or indirectly, more than 5% of the voting shares of such bank, or
(iii) it merges or consolidates with any other bank holding company.








                                           3


The BHCA and the Federal Change in Bank Control Act, together with regulations
promulgated by the Federal Reserve Board, require that, depending on the particular
circumstances, either the Federal Reserve Board's approval must be obtained or notice
must be furnished to the Federal Reserve Board and not disapproved prior to any person
or company acquiring control of a bank holding company, such as the Company, subject
to certain exemptions for certain transactions.

Under the BHCA, a bank holding company is generally prohibited from engaging in, or
acquiring direct or indirect control of more than 5% of the voting shares of any company
engaged in, nonbanking activities, unless the Federal Reserve Board, by order or
regulation, has found those activities to be so closely related to banking or managing
or controlling banks as to be a proper incident thereto.  Some of the activities
that the Federal Reserve Board has  determined by regulation to be proper incidents
to the business of a bank holding company include making or servicing loans and certain
types of leases, engaging in certain insurance and discount brokerage activities,
performing certain data processing services, acting in certain circumstances as a
fiduciary or investment or financial adviser, owning savings associations and making
investments in certain corporations or projects designed primarily to promote
community welfare.  The Company is also restricted in its activities by the provisions
of the Glass-Stegall Act of 1933, which prohibits the Company from owning subsidiaries
that are engaged principally in the issue, flotation, underwriting, public sale or
distribution of securities.  The regulatory requirements to which the Company is
subject also set forth various conditions regarding the eligibility and qualifications
of its directors and officers.

Under the Gramm-Leach-Bliley Act, the Company may elect to be treated as a financial
holding company which would allow the Company to engage in a broad range of securities,
insurance, and other financial activities.

The Bank

The Bank is subject to regulation and supervision, of which regular bank examinations
are a part, by the Comptroller of the Currency.  The Bank is a member of the Federal
Deposit Insurance Corporation (the "FDIC") which currently insures the deposits of each
member bank to a maximum of $100,000 per depositor.   For this protection, each bank
pays a statutory assessment and is subject to the rules and regulations of the FDIC.
The Company is an "affiliate" of the Bank within the meaning of the Federal Reserve
Act and the Federal Deposit Insurance Act, which imposes restrictions on loans by any
subsidiary bank to the Company, on investments by any subsidiary bank in the stock or
securities of the Company and on the use of such stock or securities as collateral
security for loans by any subsidiary bank to any borrower.  The Company will also be
subject to certain restrictions with respect to engaging in the business of
issuing, underwriting and distributing securities.










                                            4


                                DESCRIPTION OF BANK STOCK

The Bank is authorized to issue 199,536 shares and has outstanding 193,536 shares of
Bank Stock.  The holders of Bank Stock are entitled to one vote per share.  Holders
of shares of Bank Stock have preemptive rights to purchase additional shares of Bank
Stock and have cumulative rights in the elections of directors of the Bank.  The
National Bank Act generally provides for a majority vote of the Bank Stock to approve
an action by the Bank but a two-thirds vote of the outstanding shares of Bank
Stock is required to approve certain fundamental changes.

The National Bank Act, 12 U.S.C. Section 55, provides for the pro rata assessment of
holders of common stock of a national bank in the event that its capital becomes
impaired, such assessment to be enforced by sale to the extent necessary of the stock
of the stockholder failing to pay his assessment.  However, the Company has been
advised that the Comptroller of the Currency has not used this provision in recent
years.  Accordingly, the shares of Bank Stock are subject to such assessment.
However, the Bank's management does not anticipate the Bank Stock being assessed in this
manner in the foreseeable future.

The holders of Bank Stock are entitled to receive such dividends as may be declared by
the Board of Directors of the Bank out of funds legally available therefor.  National
banking laws and regulations impose restrictions on the payment of dividends and other
distributions to stockholders.  The National Bank Act provides that a national bank
cannot pay dividends or other distributions to stockholders out of any portion of its
capital and surplus, and that no dividend shall be paid by a bank in an amount greater
than its "net profits then on hand" (as defined in the National Bank Act), after
deduction of statutory "bad debts."  In addition, 12 U.S.C. Section 60 provides that
the approval of the Comptroller of the Currency is required for the payment of
dividends by a national bank if the total of all dividends declared by the bank in any
calendar year shall exceed the total of its "net profits" of that year combined with
its "retained net profits" of the preceding two years.  The same section further
provides that, until the surplus fund of a national bank shall equal its common
capital, no dividends shall be declared unless there has been carried to the surplus
fund not less than one-tenth part of the bank's net profits of the preceding half year
in the case of quarterly or semiannual dividends, or not less than one-tenth part
of its net dividends.  Also, under 12 U.S.C. Section 1818, the Comptroller of the
Currency can restrict a national bank's dividend payments if they are deemed an unsafe
or unsound banking practice.

In the event of the liquidation, dissolution or winding-up of the affairs of the Bank,
the holders of outstanding shares of Bank Stock will be entitled to share pro rata
according to their respective interests in the Bank's assets and funds remaining after
payment or provision for payment of all debts and other liabilities of the Bank.










                                            5


                                DESCRIPTION OF COMPANY STOCK

General

The Company is authorized to issue 1,500,000 shares of Company Stock and as of December
31, 2003, has 718,246 shares issued and 717,409 shares outstanding. The holders of
Company Stock are entitled to one vote per share.  Holders of shares of Company  Stock
do not have pre-emptive rights to purchase any additional shares of Company Stock and
do not have cumulative voting rights in the election of directors.  Without pre-emptive
rights, stockholders could experience dilution of their voting power and of their
equity interest in the Company.

The ability of the Company to pay dividends to the holders of the Company Stock depends
upon the amount of dividends paid by the Bank to the Company. The holders of shares
of Company Stock will be entitled to receive such dividends as may be declared by the
Board of Directors of the Company out of the funds legally available therefor. The
payment of dividends by the company are subject to the restrictions of South Carolina
laws applicable to the declaration of dividends by a business corporation. Under such
provisions, dividends may be paid in cash or in property of the Company, including the
shares of other corporations, except when the Company is insolvent or would thereby be
made insolvent or when the declaration of payment thereof would be contrary to any
restrictions in the Company Articles.  Dividends may be declared and paid only out of
the unreserved and unrestricted earned surplus of the Company.

In the event of the liquidation, dissolution or winding-up of the affairs of the
Company, the holders of outstanding shares of Company Stock will be entitled to share
pro rata according to their respective interests in the Company's assets and funds
remaining after payment or provision for payment of all debts and other liabilities of
the Company.

All shares of Company Stock are fully paid and nonassessable.

The Bank is the transfer agent for shares of Company Stock.


                        DISCUSSION OF FORWARD-LOOKING STATEMENTS

Information in the enclosed report, other than historical information, may contain
forward-looking statements that involve risks and uncertainties, including, but not
limited to, timing of certain business initiatives of the Company, the Company's
interest rate risk condition, and future regulatory actions of the Comptroller of the
Currency and Federal Reserve System.  It is important to note that the Company's
actual results may differ materially and adversely from those discussed in forward-
looking statements.










                                            6


SUPPLEMENTARY DATA

QUARTERLY SHAREHOLDER INFORMATION

CNB CORPORATION
QUARTERLY SHAREHOLDER INFORMATION
(All Dollar Amounts, Except Per Share Data, in Thousands)

Summary of Operating Results by Quarter

 

First Quarter

Second Quarter

Third Quarter

Fourth Quarter

 
Total interest income
Total interest expense
Net interest income
Provision for possible
 loan losses
Total other operating income
Total other operating expenses
Income before income taxes
Income taxes
Net Income
Net income per weighted
   average shares outstanding

2003 
$7,593
 1,969
 5,624
 
280
1,462
 4,044
 2,762

   854
$1,908
      
$ 2.66

2002 
$7,648
 2,346
 5,302
 
275
1,352
 3,685
 2,694

   838
$1,856
      
$ 2.59

2003 
$7,681
 1,868
 5,813
 
220
1,487
 4,168
 2,912
   914
$1,998
      
$ 2.78

2002 
$7,872
 2,315
 5,557
 
215
1,300
 3,752
 2,890
   889
$2,001
      
$ 2.79

2003 
$7,567
 1,750
 5,817
 
250
1,654
 4,102
 3,119
 1,002
$2,117
      
$ 2.95

2002 
$8,036
 2,303
 5,733
 
270
1,456
 3,914
 3,005
   976
$2,029
      
$ 2.83

2003 
$7,625
 1,637
 5,988
 
210
1,514
 4,923
 2,369
   727
$1,642
      
$ 2.29

2002 
$7,788
 2,104
 5,684
 
225
1,355
 4,808
 2,006
   710
$1,296
      
$ 1.81

 
SUPPLEMENTARY INFLATION ADJUSTED FINANCIAL DATA

Inflation-adjusted accounting has not been applied to the Company's financial information
as management does not believe this type of analysis provides useful information within
the financial services industry.  The Company currently does not meet the asset size
criteria which would make detailed disclosure of inflation adjusted data mandatory.

                         GUIDE 3.   STATISTICAL DISCLOSURE BY BANK
                                       HOLDING COMPANIES

The following tables present additional statistical information about CNB Corporation
and its operation and financial condition and should be read in conjunction with the
consolidated financial statements and related notes thereto contained elsewhere in this
report.

                  DISTRIBUTION OF ASSETS, LIABILITIES, AND STOCKHOLDERS' EQUITY:
                            INTEREST RATES AND INTEREST DIFFERENTIAL

The tables on the following 5 pages present selected financial data and an analysis of
net interest income.

















                                               7


CNB Corporation and Subsidiary
Selected Financial Data





Assets:
  Earning assets:
   Loans
   Investment securities:
    Taxable
    Tax-exempt
   Federal funds sold and
    securities purchased under
    agreement to resell

      Total earning assets
   Other assets
      Total assets

Liabilities and stockholder equity:
   Interest-bearing liabilities:
     Interest-bearing deposits
     Federal funds purchased and
      securities sold under
      agreement to repurchase
     Other short-term borrowings
        Total interest-bearing
         liabilities
   Noninterest-bearing deposits
   Other liabilities
   Stockholders' equity
       Total liabilities and
         stockholders' equity
   Net interest income as a percent
     of total earning assets

(1)  Tax-equivalent adjustment
     based on a 34% tax rate

  Twelve Months Ended 12/31/03  
Average   Interest   Avg.Annual
Balance   Income/     Yield or 
Expense(1)    Rate   


$346,110

156,783
25,375


24,111
        
$552,379
  40,292
$592,671



$391,856


28,752
1,389
        
$421,997
101,310
4,714
  64,650

$592,671

$552,379


$ 22,565

6,623
1,564


246
        
 $30,998
        
        



$  6,877


334
13
        
$  7,224
        
        
        

        

$ 23,774


$    532


6.52%

4.22 
6.16 


1.02 
          
5.61 
          
          



1.75 


1.16 
.94 
          
1.71 


          

          

4.30%


 


Ratios:
Annualized return on average total assets
Annualized return on average stockholders' equity
Cash dividends declared as a percent of net income
Average stockholders' equity as a percent of:
  Average total assets
  Average total deposits
  Average loans
Average earning assets as a percent of
average total assets


 
1.29%
11.86 
37.44 
 
10.91 
13.11 
18.68 
 
93.20%

(2) The Company had no out-of-period adjustments or foreign activities.
    Loan fees of $282 are included in the above interest income.  Loans
    on a non-accrual basis for the recognition of interest income
    totalling $351 as of December 31, 2003 are included in loans, net
    of unearned income, for purpose of this analysis.

8


CNB Corporation and Subsidiary
Selected Financial Data





Assets:
  Earning assets:
   Loans, net of unearned income
   Investment securities:
    Taxable
    Tax-exempt
   Federal funds sold and
    securities purchased under
    agreement to resell

      Total earning assets
   Other assets
      Total assets

Liabilities and stockholder equity:
   Interest-bearing liabilities:
     Interest-bearing deposits
     Federal funds purchased and
      securities sold under
      agreement to repurchase
     Other short-term borrowings
        Total interest-bearing
         liabilities
   Noninterest-bearing deposits
   Other liabilities
   Stockholders' equity
       Total liabilities and
         stockholders' equity
   Net interest income as a percent
     of total earning assets

(1)  Tax-equivalent adjustment
     based on a 34% tax rate

  Twelve Months Ended 12/31/02  
Average   Interest   Avg.Annual
Balance   Income/     Yield or 
Expense(1)    Rate   



$309,351

150,050
26,734


23,970
        
$510,105
  36,512
$546,617



$361,907


27,962
3,160
        
$393,029
90,431
4,260
  58,897

$546,617

$510,105



$ 22,343

7,493
1,714


377
        
 $31,927
 
 



$  8,458


495
115
        
$  9,068
 
 
 

 

$ 22,859

 
$    583



7.22%

4.99 
6.41 


1.57 
 
6.26 
 
 



2.34 


1.77 
3.64 
 
2.31 
 
 
 

 

4.48%


Ratios:
Annualized return on average total assets
Annualized return on average stockholders' equity
Cash dividends declared as a percent of net income
Average stockholders' equity as a percent of:
  Average total assets
  Average total deposits
  Average loans, net of unearned income
Average earning assets as a percent of
average total assets


 
1.31%
12.19 
37.45 
 
10.77 
13.02 
19.04 
 
93.32%

(2) The Company had no out-of-period adjustments or foreign activities.
    Loan fees of $284 are included in the above interest income.  Loans
    on a non-accrual basis for the recognition of interest income
    totalling $697 as of December 31, 2002 are included in loans, net
    of unearned income, for purpose of this analysis.

9


CNB Corporation and Subsidiary
Selected Financial Data

 






Assets:
  Earning assets:
   Loans, net of unearned income
   Investment securities:
    Taxable
    Tax-exempt
   Federal funds sold and
    securities purchased under
    agreement to resell

      Total earning assets
   Other assets
      Total assets

Liabilities and stockholder equity:
   Interest-bearing liabilities:
     Interest-bearing deposits
     Federal funds purchased and
      securities sold under
      agreement to repurchase
     Other short-term borrowings
        Total interest-bearing
         liabilities
   Noninterest-bearing deposits
   Other liabilities
   Stockholders' equity
       Total liabilities and
         stockholders' equity
   Net interest income as a percent
     of total earning assets

(1)  Tax-equivalent adjustment
     based on a 34% tax rate

  Twelve Months Ended 12/31/01  
Average   Interest   Avg.Annual
Balance   Income/     Yield or 
Expense(1)    Rate   



$294,837

122,060
20,744


32,984
        
$470,625
  33,771
$504,396



$332,870


30,882
3,409
        
$367,161
80,218
4,474
  52,543

$504,396

$470,625



$ 24,967

6,778
1,411


1,287
        
 $34,443
 
 



$ 13,577


1,070
175

        
$ 14,822
 
 
 

 

$ 19,621

 
$    480



8.47%

5.55 
6.80 


3.90 
 
7.32 
 
 



4.08 


3.46 
5.13 
 
4.04 
 
 
 

 

4.17%


Ratios:
Annualized return on average total assets
Annualized return on average stockholders' equity
Cash dividends declared as a percent of net income
Average stockholders' equity as a percent of:
  Average total assets
  Average total deposits
  Average loans, net of unearned income
Average earning assets as a percent of
average total assets


 
1.28%
12.25 
38.96 
 
10.42 
12.72 
17.82 
 
93.30%

(2) The Company had no out-of-period adjustments or foreign activities.
    Loan fees of $295 are included in the above interest income.  Loans
    on a non-accrual basis for the recognition of interest income
    totalling $633 as of December 31, 2001 are included in loans, net
    of unearned income, for purpose of this analysis.


10


 CNB Corporation and Subsidiary
Rate/Volume Variance Analysis
For the Twelve Months Ended December 31, 2003 and 2002
(Dollars in Thousands)

   
   
  
  
  
  Earning Assets:
  Loans, Net of unearned
   income (2)
  Investment securities:
   Taxable
   Tax-exempt
  Federal funds sold and
   securities purchased
   under agreement to resell
   
  Total Earning Assets
  
  Interest-bearing
   Liabilities:
  
  Interest-bearing deposits
  Federal funds purchased
   and securities sold under
   agreement to repurchase
  Other short-term
   borrowings
  
  Total Interest-bearing
   Liabilities
  Interest-free Funds
   Supporting Earning Assets
   
  Total Funds Supporting
  Earning Assets
   
  Interest Rate Spread
  Impact of Non-interest-
   bearing Funds on Net
   Yield on Earning Assets
   
  Net Yield on Earning    Assets

 
Average
Volume
2003 
 
 
 
$346,110
 
156,783
25,375
 
 
  24,111
 
$552,379
 
 
 
 
$391,856
 
 
28,752
 
   1,389
 
 
 421,997
 
 130,382

 
        
$552,379

 
Average
Volume
2002 
 
 
 
$309,351
 
150,050
26,734
 
 
  23,970
 
$510,105
 
 
 
 
$361,907
 
 
27,962
 
   3,160
 
 
 393,029
 
 117,076

 
        
$510,105

 
 
Yield/Rate
2003 (1) 
 
 
 
6.52%  
 
4.22%  
6.16%  
 
 
1.02%  
 
5.61%
  
 
 
 
 
1.75%  
 
 
1.16%  
  
 .94%  
 
 
1.71%
  
 
 
 
     
  
1.31%
  
 
3.90%  
 
 
 .40%  
 
4.30%
  

 
 
Yield/Rate
2002 (1) 
 
 
 
7.22%  
 
4.99%  
6.41%  
 
 
1.57%  
 
6.26%
  
 
 
 
 
2.34%  
 
 
1.77%  
  
3.64%  
 
 
2.31%
  
 
 
 
     
  
1.78%
  
 
3.95%  
 
 
 .53%  
 
4.48%
  

 
Interest  
Earned/Paid 
2003 (1)  
 
 
 
$22,565   
 
6,623   
1,564   
 
 
    246   
 
$30,998
   
 
 
 
 
$ 6,877   
 
 
334   
  
     13   
 
 
  7,224
   
 
 
 
       
   
$ 7,224
   
 
 
 
 
       
   
 
$23,774   

 
Interest  
Earned/Paid 
2002 (1)  
 
 
 
$22,343   
 
7,493   
1,714   
 
 
    377   
 
$31,927
   
 
 
 
 
$ 8,458   
 
 
495   
  
    115   
 
 
  9,068
   
 
 
 
       
   
$ 9,068
   
 
 
 
 
       
   
 
$22,859   

 
 
 
Variance
 
 
 
$222 
 
(870)
(150)
 
 
   (131)
 
$  (929)
 
 
 
 
$(1,581)
 
 
(161)
 
   (102)
 
 
 (1,844)
 
 
 
        
$(1,844)

 
Change 
Due to 
Rate  
 
 
 
$(2,165)
 
(1,155)
(67)
 
 
   (132)
4
$(3,519)
 
 
 
 
$(2,135)
 
 
(171)
 
    (85)
 
 
 (2,391)
 
 
 
        
$(2,391)

 
Change
Due to
Volume
 
 
 
$2,654 
 
336 
(87)
 
 
     2 
 
$2,905 
 
 
 
 
$  701 
 
 
14 
 
   (64)
 
 
   651 
 
 
 
       
$  651 

Change
Due to
Rate X
Volume
 
 
 
$(267)
 
(51)

 
 
   (1)
 
$(315)
 
 
 
 
$(147)
 
 
(4)
 
   47 
 
 
 (104)
 
 
 
      
$(104)

(1)  Tax-equivalent adjustment based on a 34% tax rate.
(2)  Includes non-accruing loans which does not have a material effect on the
     Net Yield on Earning Assets.

11


CNB Corporation and Subsidiary
Rate/Volume Variance Analysis
For the Twelve Months Ended December 31, 2002 and 2001
(Dollars in Thousands)

 
 
 
 
 
  Earning Assets:
  Loans, Net of unearned
   income (2)
  Investment securities:
   Taxable
   Tax-exempt
  Federal funds sold and
   securities purchased    under agreement to resell
   
  Total Earning Assets
   
  Interest-bearing
   Liabilities:
   
  Interest-bearing deposits
  Federal funds purchased    and securities sold under
   agreement to repurchase
  Other short-term
    borrowings
   
  Total Interest-bearing
   Liabilities
  Interest-free Funds
   Supporting Earning Assets
   
  Total Funds Supporting
  Earning Assets
   
  Interest Rate Spread
  Impact of Non-interest-
   bearing Funds on Net
   Yield on Earning Assets
   
  Net Yield on Earning
   Assets

 
Average
Volume
2002 
 
 
 
$309,351
 
150,050
26,734
 
 
  23,970
 
$510,105
 
 
 
 
$361,907
 
 
27,962
 
   3,160
 
 
 393,029
 
 117,076

 
        
$510,105

 
Average
Volume
2001 
 
 
 
$294,837
 
122,060
20,744
 
 
  32,984
 
$470,625
 
 
 
 
$332,870
 
 
30,882
 
   3,409
 
 
 367,161
 
 103,464

 
        
$470,625

 
 
Yield/Rate
2002 (1) 
 
 
 
7.22%  
 
4.99%  
6.41%  
 
 
1.57%  
 
6.26%
  
 
 
 
 
2.34%  
 
 
1.77%  
  
3.64%  
 
 
2.31%
  
 
 
 
     
  
1.78%
  
 
3.95%  
 
 
 .53%  
 
4.48%
  

 
 
Yield/Rate
2001 (1) 
 
 
 
8.47%  
 
5.55%  
6.80%  
 
 
3.90%  
 
7.32%
  
 
 
 
 
4.08%  
 
 
3.46%  
 
5.13%  
 
 
4.04%
  
 
 
 
     
  
3.15%
  
 
3.28%  
 
 
 .89%  
 
4.17%
  

 
Interest  
Earned/Paid 
2002 (1)  
 
 
 
$22,343   
 
7,493   
1,714   
 
 
    377   
 
$31,927
   
 
 
 
 
$ 8,458   
 
 
495   
  
    115   
 
 
  9,068
   
 
 
 
          
$ 9,068
   
 
 
 
 
       
   
 
$22,859   

 
Interest  
Earned/Paid 
2001 (1)  
 
 
 
$24,967   
 
6,778   
1,411   
 
 
  1,287   
 
$34,443
   
 
 
 
 
$13,577   
 
 
1,070   
  
    175   
 
 
 14,822
   
 
 
 
       
   
$14,822
   
 
 
 
 
       
   
 
$19,621   

 
 
 
Variance
 
 
 
$(2,624)
 
715 
303 
 
 
   (910)
 
$(2,516)
 
 
 
 
$(5,119)
 
 
(575)
 
    (60)
 
 
 (5,754)
 
 
 
        
$(5,754)

 
Change 
Due to 
Rate  
 
 
 
$(3,685)
 
(684)
(81)
 
 
   (769)
 
$(5,219)
 
 
 
 
$(5,792)
 
 
(522)
 
    (51)
 
 
 (6,365)
 
 
 
        
$(6,365)

 
Change
Due to
Volume
 
 
 
$1,229 
 
1,553 
407 
 
 
  (352)
 
$2,837 
 
 
 
 
$1,185 
 
 
(101)
 
   (13)
 
 
 1,071 
 
 
 
       
$1,071 

Change
Due to
Rate X
Volume
 
 
 
$(168)
 
(154)
(23)
 
 
  211 
 
$(134)
 
 
 
 
$(512)
 
 
48 
 
    4 
 
 
 (460)
 
 
 
      
$(460)

(1)  Tax-equivalent adjustment based on a 34% tax rate.
(2)  Includes non-accruing loans which does not have a material effect on the
     Net Yield on Earning Assets.

12


CNB Corporation and Subsidiary
Rate/Volume Variance Analysis
For the Twelve Months Ended December 31, 2001 and 2000
(Dollars in Thousands)

  
  
  
  
  
 Earning Assets:
 Loans, Net of unearned
  income (2)
 Investment securities:
  Taxable
  Tax-exempt
 Federal funds sold and
  securities purchased
  under agreement to resell
  
 Total Earning Assets
  
 Interest-bearing
  Liabilities:
  
 Interest-bearing deposits
 Federal funds purchased
  and securities sold under
  agreement to repurchase
 Other short-term
  borrowings
  
 Total Interest-bearing
  Liabilities
 Interest-free Funds
  Supporting Earning Assets
  
 Total Funds Supporting
 Earning Assets
  
 Interest Rate Spread
 Impact of Non-interest-
  bearing Funds on Net
  Yield on Earning Assets
  
 Net Yield on Earning   Assets

 
Average
Volume
2001 
 
 
 
$294,837
 
122,060
20,744
 
 
  32,984
 
$470,625
 
 
 
 
$332,870
 
 
30,882
 
   3,409
 
 
 367,161
 
 103,464

 
        
$470,625

 
Average
Volume
2000 
 
 
 
$284,431
 
118,983
16,344
 
 
  11,022
 
$430,780
 
 
 
 
$299,460
 
 
30,953
 
   4,206
 
 
 334,619
 
  96,161

 
        
$430,780

 
 
Yield/Rate
2001 (1) 
 
 
 
8.47%  
 
5.55%  
6.80%  
 
 
3.90%  
 
7.32%
  
 
 
 
 
4.08%  
 
 
3.46%  
  
5.13%  
 
 
4.04%
  
 
 
 
     
  
3.15%
  
 
3.28%  
 
 
 .89%  
 
4.17%
  

 
 
Yield/Rate
2000 (1) 
 
 
 
9.06%  
 
5.92%  
7.14%  
 
 
6.25%  
 
8.05%
  
 
 
 
 
4.37%  
 
 
4.75%  
  
6.49%  
 
 
4.43%
  
 
 
 
     
  
3.44%
  
 
3.62%  
 
 
 .99%  
 
4.61%
  

 
Interest  
Earned/Paid 
2001 (1)  
 
 
 
$24,967   
 
6,778   
1,411   
 
 
  1,287   
 
$34,443
   
 
 
 
 
$13,577   
 
 
1,070   
  
    175   
 
 
 14,822
   
 
 
 
       
   
$14,822
   
 
 
 
 
       
   
 
$19,621   

 
Interest  
Earned/Paid 
2000 (1)  
 
 
 
$25,771   
 
7,045   
1,167   
 
 
    689   
 
$34,672
   
 
 
 
 
$13,082   
 
 
1,470   
  
    273   
 
 
 14,825
   
 
 
 
       
   
$14,825
   
 
 
 
 
       
   
 
$19,847
   

 
 
 
Variance
 
 
 
$(804)
 
(267)
244 
 
 
  598 
 
$(229)
 
 
 
 
$ 495 
 
 
(400)
 
  (98)
 
 
   (3)
 
 
 
      
$  (3)

 
Change
Due to
Rate 
 
 
 
$(1,678)
 
(440)
(56)
 
 
   (255)
 
$(2,429)
 
 
 
 
$  (868)
 
 
(399)
 
    (57)
 
 
 (1,324)
 
 
 
        
$(1,324)

 
Change
Due to
Volume
 
 
 
$  943 
 
182 
314 
 
 
 1,373 
 
$2,812 
 
 
 
 
$1,460 
 
 
(2)
 
   (52)
 
 
 1,406 
 
 
 
       
$1,406 

Change
Due to
Rate X
Volume
 
 
 
$ (69)
 
(9)
(14)
 
 
 (520)
 
$(612)
 
 
 
 
$ (97)
 
 
1
 
   11 
 
 
  (85)
 
 
 
      
$ (85)

(1)  Tax-equivalent adjustment based on a 34% tax rate.
(2)  Includes non-accruing loans which does not have a material effect on the
     Net Yield on Earning Assets.

 13


INVESTMENT SECURITIES

 The purpose of the investment policy of the Bank is to ensure that the investment securities portfolio shall be managed to maximize portfolio yield over the long term in a manner that is consistent with liquidity needs, pledging requirements, asset/liability strategies, and safety/soundness concerns.  Specific investment objectives include the desire to: ensure adequate liquidity for loan demand, deposit fluctuations, and other changes in balance sheet mix; manage interest rate risk; maximize the institution's overall return; ensure collateral is available for pledging; and manage asset-quality diversification of the bank's assets.  During 2002, investment securities grew as a percentage of total assets due to weakened loan demand within our market.  However, loan demand began to increase during the fourth quarter of 2002 and throughout 2003.  At December 31, 2003 and 2002, the Loans/Total Assets ratios were 60.3% and 57.2%, respectively, as compared to 58.6% at December 31, 2001. Investment securities and federal funds sold have correspondingly risen and fallen as a percentage of total assets.

Investment securities with a par value of $85,195, $79,880, and $76,640 at December 31, 2003, 2002, and 2001, respectively, were pledged to secure public deposits and for other purposes required by law.

The following summaries reflect the book value, unrealized gains and losses, approximate market value, and tax-equivalent yields on investment securities at December 31, 2003, 2002, and 2001.




AVAILABLE FOR
SALE

            December 31, 2003           
 Book      Unrealized     Fair          
 Value   Gains   Losses   Value 
Yield(1)

 Federal agencies
   Within one year
   One to five years

 
 $ 8,809
 149,917
 158,726

 
$   174
  3,484
  3,658

 
$    -
   273
   273

 
$  8,983
 153,128
 162,111

 
4.36%

4.00%
4.02%

 

  State, county and
  municipal
   Within one year
   One to five years
   Six to ten years
   Over ten years
  
  Mortgage Backed
   Over ten years
  Other restricted
     CRA Qualified
      Investment Fund
 
  Total available for sale

 
 
185
10,283
6,961
     288
  17,717
        
   1,071
 
        
     311
 
$177,825

 
 
1
522
492
      4
  1,019
       
      -
 
       
      -
 
$ 4,677

 
 
-
-
-
     -
     -
      
    19
 
      
     -
 
$  292

 
 
186
10,805
7,453
     292
  18,736
        
   1,052
 
        
     311
 
$182,210

 
 
7.03%
5.68%
6.81%
5.92%
6.14%
     
3.59%
 
     
   -%
 
4.23%

 

HELD TO MATURITY
  Federal agencies
   Within one year

 
        
$  2,000

 
       
$    55

 
      
$    -

 
        
$  2,055

 
     
6.44%

 

 
  State, county and
  municipal
   Within one year
   One to five years
   Six to ten years
   
 
   Total held to maturity
 
OTHER INVESTMENTS,AT COST
  Federal Reserve &
   Federal Home Loan
   Bank Stock

 
 
 
1,562
3,086
   1,433
   6,081
 
$  8,081
 
 
 
        
$  1,284

 
 
 
30
227
    123
    380
 
$   435
 
 
 
       
$     -

 
 
 
-
-
     -
     -
 
$    -
 
 
 
      
$    -

 
 
 
1,592
3,313
   1,556
   6,461
 
$  8,516
 
 
 
        
$  1,284

 
 
 
6.98%
7.40%
6.97%
7.19%
 
7.01%
 
 
 
     
4.64%

 


 (1) Tax equivalent adjustment based on a 34% tax rate.

As of the quarter ended December 31, 2003, the Bank did not hold any securities of an issuer that exceeded 10% of stockholders' equity.


                                            14


INVESTMENT SECURITIES, continued




AVAILABLE FOR
SALE

            December 31, 2002           
 Book      Unrealized     Fair          
 Value   Gains   Losses   Value 
Yield(1)

 Federal agencies
   Within one year
   One to five years
   Six to ten years

 
$  9,488
  122,681

  10,000
 142,129

 

 
$   230
  4,885

    567
  5,682

 
$    -
   -

     -
     -

 
$  9,678
 127,566
  10,567
 147,811

 
5.89%
4.80%

5.96%
4.96%

 

  State, county and
  municipal
   One to five years
   Six to ten years
 
  Other restricted
     CRA Qualified
      Investment Fund
 
 
  Total available for sale
 

 
 
8,192
   8,722
  16,914
 
        
     298
 
 
$159,341

 
 
340
    551
    891
 
       
      -
 
 
$ 6,573

 
 
-
     -
     -
 
      
     -
 
 
$    -

 
 
8,532
   9,273
  17,805
 
        
     298
 
 
$165,914

 
 
5.22%
6.40%
5.83%
 
     
   -%
 
 
5.05%

 

HELD TO MATURITY
  Federal agencies
   Within one year
   One to five years