x |
QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| Pennsylvania |
25-1450605 | |
| (State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification
No.) |
| Sequential Page Number | ||||
| ITEM 1.Financial Statements |
||||
| PAGE 3. | ||||
| PAGE 4. | ||||
| PAGE 5. | ||||
| PAGE 6. | ||||
| PAGE 7. | ||||
| PAGE 8. | ||||
| ITEM 2Managements Discussion and Analysis |
||||
| PAGE 13. | ||||
| ITEM 3Quantitative and Qualitative Disclosures |
||||
| PAGE 18. | ||||
| ITEM 4Controls and Procedures |
||||
| PAGE 18. | ||||
| PART II. |
OTHER INFORMATION |
|||
| ITEM 1 |
PAGE 19 | |||
| ITEM 2 |
PAGE 19 | |||
| ITEM 3 |
PAGE 19 | |||
| ITEM 4 |
PAGE 19 | |||
| ITEM 5 |
PAGE 19 | |||
| ITEM 6 |
PAGE 19 | |||
| PAGE 19 | ||||
| CNB FINANCIAL CORPORATION Consolidated Balance Sheets (unaudited) (Dollars in thousands) |
||||||||
| September 30, 2002 |
Dec. 31, 2001 |
|||||||
| ASSETS |
||||||||
| Cash and due from banks |
$ |
18,464 |
|
$ |
17,350 |
| ||
| Interest bearing deposits with other banks |
|
11,512 |
|
|
2,041 |
| ||
| |
|
|
|
|
| |||
| Total cash and cash equivalents |
|
29,976 |
|
|
19,391 |
| ||
| Securities available for sale |
|
188,721 |
|
|
152,757 |
| ||
| Loans held for sale |
|
4,463 |
|
|
5,334 |
| ||
| Loans and leases |
|
408,452 |
|
|
388,455 |
| ||
| Less: unearned discount |
|
1,417 |
|
|
2,282 |
| ||
| Less: allowance for loan losses |
|
4,682 |
|
|
4,095 |
| ||
| |
|
|
|
|
| |||
| NET LOANS |
|
402,353 |
|
|
382,078 |
| ||
| FHLB and Federal Reserve Stock |
|
4,111 |
|
|
1,932 |
| ||
| Premises and equipment |
|
11,947 |
|
|
12,485 |
| ||
| Accrued interest receivable and other assets |
|
6,897 |
|
|
6,420 |
| ||
| Intangibles |
|
1,340 |
|
|
1,576 |
| ||
| Goodwill |
|
10,821 |
|
|
10,821 |
| ||
| |
|
|
|
|
| |||
| TOTAL ASSETS |
$ |
659,289 |
|
$ |
591,218 |
| ||
| |
|
|
|
|
| |||
| LIABILITIES |
||||||||
| Deposits: |
||||||||
| Non-interest bearing deposits |
$ |
61,253 |
|
$ |
60,241 |
| ||
| Interest bearing deposits |
|
478,638 |
|
|
446,399 |
| ||
| |
|
|
|
|
| |||
| TOTAL DEPOSITS |
|
539,891 |
|
|
506,640 |
| ||
| Other borrowings |
|
52,000 |
|
|
23,268 |
| ||
| Accrued interest and other liabilities |
|
7,895 |
|
|
7,992 |
| ||
| |
|
|
|
|
| |||
| TOTAL LIABILITIES |
|
599,786 |
|
|
537,900 |
| ||
| SHAREHOLDERS EQUITY |
||||||||
| Common stock $1.00 par value Authorized 10,000,000 shares Issued 3,693,500 shares |
|
3,694 |
|
|
3,694 |
| ||
| Additional paid in capital |
|
3,683 |
|
|
3,753 |
| ||
| Retained earnings |
|
51,247 |
|
|
47,731 |
| ||
| Treasury stock, at cost |
|
(1,094 |
) |
|
(1,236 |
) | ||
| (52,786 shares for September 2002, and 53,568 for December 2001) Accumulated other comprehensive income
|
|
3,283 |
|
|
952 |
| ||
| |
|
|
|
|
| |||
| TOTAL SHAREHOLDERS EQUITY |
|
60,813 |
|
|
54,894 |
| ||
| |
|
|
|
|
| |||
| TOTAL LIABILITIES & SHAREHOLDERS EQUITY |
$ |
660,599 |
|
$ |
592,794 |
| ||
| |
|
|
|
|
| |||
| Three Months Ended September 30, | |||||||
| 2002 |
2001 | ||||||
| INTEREST INCOME |
|||||||
| Loans including fees |
$ |
7,601 |
|
$ |
7,797 | ||
| Deposits with other banks |
|
19 |
|
|
36 | ||
| Federal funds sold |
|
82 |
|
|
108 | ||
| Securities: |
|||||||
| Taxable |
|
1,681 |
|
|
1,769 | ||
| Tax-exempt |
|
562 |
|
|
366 | ||
| Dividends |
|
106 |
|
|
144 | ||
| |
|
|
|
| |||
| TOTAL INTEREST AND DIVIDEND INCOME |
|
10,051 |
|
|
10,220 | ||
| INTEREST EXPENSE |
|||||||
| Deposits |
|
3,033 |
|
|
4,477 | ||
| Borrowed funds |
|
666 |
|
|
298 | ||
| |
|
|
|
| |||
| TOTAL INTEREST EXPENSE |
|
3,699 |
|
|
4,775 | ||
| |
|
|
|
| |||
| Net interest and dividend income |
|
6,352 |
|
|
5,445 | ||
| Provision for loan losses |
|
540 |
|
|
270 | ||
| |
|
|
|
| |||
| NET INTEREST INCOME AFTER PROVISION |
|
5,812 |
|
|
5,175 | ||
| OTHER INCOME |
|||||||
| Trust & asset management fees |
|
225 |
|
|
258 | ||
| Service charges on deposit accounts |
|
894 |
|
|
753 | ||
| Other service charges and fees |
|
114 |
|
|
120 | ||
| Securities gains(losses) |
|
(13 |
) |
|
258 | ||
| Gains (losses) on sale of loans |
|
21 |
|
|
19 | ||
| Other income |
|
283 |
|
|
268 | ||
| |
|
|
|
| |||
| TOTAL OTHER INCOME |
|
1,524 |
|
|
1,676 | ||
| OTHER EXPENSES |
|||||||
| Salaries |
|
1,709 |
|
|
1,529 | ||
| Employee benefits |
|
527 |
|
|
500 | ||
| Net occupancy expense |
|
619 |
|
|
590 | ||
| Amortization of intangible |
|
79 |
|
|
79 | ||
| Amortization of goodwill |
|
|
|
|
360 | ||
| Other |
|
1,430 |
|
|
1,431 | ||
| |
|
|
|
| |||
| TOTAL OTHER EXPENSES |
|
4,364 |
|
|
4,489 | ||
| |
|
|
|
| |||
| Income before income taxes |
|
2,972 |
|
|
2,362 | ||
| Applicable income taxes |
|
684 |
|
|
627 | ||
| |
|
|
|
| |||
| NET INCOME |
$ |
2,288 |
|
$ |
1,735 | ||
| |
|
|
|
| |||
| Earnings Per Share, Based on Weighted Average Shares Outstanding |
|||||||
| Net income, basic |
$ |
0.63 |
|
$ |
0.47 | ||
| Net income, diluted |
$ |
0.63 |
|
$ |
0.47 | ||
| Cash dividends per share |
$ |
0.26 |
|
$ |
0.23 | ||
| Nine Months Ended September 30 | |||||||
| 2002 |
2001 | ||||||
| INTEREST AND DIVIDEND INCOME |
|||||||
| Loans including fees |
$ |
22,526 |
|
$ |
23,643 | ||
| Deposits with other banks |
|
66 |
|
|
132 | ||
| Federal funds sold |
|
221 |
|
|
355 | ||
| Securities: |
|||||||
| Taxable |
|
4,976 |
|
|
5,081 | ||
| Tax-exempt |
|
1,583 |
|
|
1,219 | ||
| Dividends |
|
341 |
|
|
433 | ||
| |
|
|
|
| |||
| TOTAL INTEREST AND DIVIDEND INCOME |
|
29,713 |
|
|
30,863 | ||
| |
|
|
|
| |||
| INTEREST EXPENSE |
|||||||
| Deposits |
|
9,983 |
|
|
14,017 | ||
| Borrowed funds |
|
1,639 |
|
|
883 | ||
| |
|
|
|
| |||
| TOTAL INTEREST EXPENSE |
|
11,622 |
|
|
14,900 | ||
| |
|
|
|
| |||
| Net interest income |
|
18,091 |
|
|
15,963 | ||
| Provision for loan losses |
|
1,260 |
|
|
810 | ||
| |
|
|
|
| |||
| NET INTEREST INCOME AFTER PROVISION |
|
16,831 |
|
|
15,153 | ||
| |
|
|
|
| |||
| OTHER INCOME |
|||||||
| Trust & asset management fees |
|
685 |
|
|
753 | ||
| Service charges on deposit accounts |
|
2,526 |
|
|
2,038 | ||
| Other service charges and fees |
|
380 |
|
|
422 | ||
| Securities gains(losses) |
|
(1 |
) |
|
244 | ||
| Gains on sale of loans |
|
108 |
|
|
23 | ||
| Other |
|
821 |
|
|
572 | ||
| |
|
|
|
| |||
| TOTAL OTHER INCOME |
|
||||||