Back to GetFilings.com



Table of Contents

FORM 10-Q

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

(Mark One)

x QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2004

o TRANSITION REPORT UNDER SECTION 13 OR 15(d)
OF THE EXCHANGE ACT

For the transition period

From                 To                

Commission File Number 014612

WAYNE BANCORP, INC
(Exact name of registrant as specified in its charter)

     
Ohio   34-1516142
(State or other jurisdiction of
incorporation or organization)
  (IRS Employer
Identification No.)

112 West Liberty Street, P.O. Box 757, Wooster, Ohio 44691
(Address of principal executive offices)

(330) 264-1222
(Registrant’s telephone number, including area code)

Indicate by checkmark 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 period 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 o

Indicate by checkmark whether the registrant is an accelerated filer (as defined by Rule 12b-2 of the Exchange Act).

Yes x No o

As of July 31, 2004, the latest practicable date, 6,316,499 shares of the issuer’s common shares, $1.00 stated value per share, were issued and outstanding.

 


WAYNE BANCORP, INC.

INDEX

FORM 10-Q
For the Quarter Ended June 30, 2004

             
        Page
Part I — Financial Information        
 
           
  Condensed Financial Statements (Unaudited)        
 
           
  Condensed Consolidated Balance Sheets     3  
 
           
  Condensed Consolidated Statements of Income and Comprehensive Income     4  
 
           
  Condensed Consolidated Statements of Cash Flows     6  
 
           
  Notes to Condensed Consolidated Financial Statements     7  
 
           
  Item 2.Management’s discussion and analysis of financial condition and results of operations     13  
 
           
  Item 3.Quantitative and Qualitative Disclosures about Market Risk     18  
 
           
  Controls and procedures     20  
 
           
Part II — Other Information     20  
 
           
Signatures     23  
 Exhibit 31.1 Certification of Boyle Pursuant to Section 302 of Sarbanes Oxley
 Exhibit 31.2 Certification of Lende Pursuant to Section 302 of Sarbanes Oxley
 Exhibit 32.1 Certification of Boyle Pursuant to Section 906 of Sarbanes Oxley
 Exhibit 32.2 Certification of Lende Pursuant to Section 906 of Sarbanes Oxley

 


Table of Contents

WAYNE BANCORP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)

Item 1. Financial Statements

                 
    June 30   December 31
    2004   2003
    (In Thousands)
ASSETS
               
Cash and due from banks
  $ 29,224     $ 32,393  
Federal funds sold
    0       3,785  
 
               
Total cash and cash equivalents
    29,224       36,178  
Interest-bearing deposits in other financial institutions
    100       100  
Securities available for sale
    272,857       272,358  
Loans held for sale
    5,084       21,482  
Loans
    456,972       449,291  
Allowance for loans
    (7,220 )     (7,172 )
 
               
Net loans
    449,752       442,119  
Premises and equipment
    15,479       16,682  
Goodwill
    24,695       24,695  
Other intangible assets
    4,245       4,540  
Accrued interest receivable and other assets
    9,581       9,129  
 
               
Total assets
  $ 811,017     $ 827,283  
 
               
LIABILITIES
               
Deposits
               
Interest bearing
  $ 554,869     $ 563,457  
Non-interest bearing
    114,127       112,256  
 
               
Total deposits
    668,996       675,713  
Short-term borrowings
    31,253       39,451  
Other borrowed funds
    1,572       81  
ESOP loan
    1,390       1,536  
Subordinated debentures
    7,217       7,217  
Other liabilities
    2,960       4,182  
 
               
Total liabilities
    713,388       728,180  
SHAREHOLDERS’ EQUITY
               
Common stock, stated value $1.00
    6,337       6,322  
Shares authorized – 12,000,000 in 2004 and 2003
Shares issued – 6,336,143 in 2004 and 6,321,543 in 2003
Shares outstanding – 6,315,770 in 2004
and 6,321,543 in 2003
               
Additional paid-in capital
    47,114       46,715  
Retained earnings
    48,037       45,974  
Unearned ESOP shares - 59,333 in 2004 and 63,897 in 2003
    (1,065 )     (1,165 )
Treasury stock, at cost - 20,373 in 2004 and 0 in 2003
    (522 )     0  
Shares held in trust for Deferred Share Plan - 33,160 in 2004 and 22,775 in 2003
    (905 )     (806 )
Accumulated other comprehensive income (loss)
    (1,367 )     2,063  
 
               
Total shareholders’ equity
    97,629       99,103  
 
               
Total liabilities and shareholders’ equity
  $ 811,017     $ 827,283  
 
               

 


Table of Contents

WAYNE BANCORP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(Unaudited)

                                 
    Three Months Ended   Six Months Ended
    June 30,   June 30,
    2004   2003   2004   2003
    (In Thousands)
Interest income
                               
Interest and fees on loans
  $ 7,713     $ 7,254     $ 15,262     $ 13,860  
Taxable securities
    1,630       1,418       3,218       2,836  
Non-taxable securities
    525       516       1,004       1,004  
Other interest income
    19       57       38       60  
 
                               
Total interest income
    9,887       9,245       19,522       17,760  
 
                               
Interest expense
                               
Interest on deposits
    1,928       2,402       3,946       4,740  
Interest on federal funds purchased and repurchase agreements
    49       59       111       111  
Interest on Federal Home Loan Bank advances and other borrowed funds
    40       61       69       113  
Interest on subordinated debentures
    97       0       163       0  
 
                               
Total interest expense
    2,114       2,522       4,289       4,964  
 
                               
Net interest income
    7,773       6,723       15,233       12,796  
Provision for loan losses
    59       71       179       111  
 
                               
Net interest income after provision for loan losses
    7,714       6,652       15,054       12,685  
Other income
                               
Service charges and fees on deposit accounts
    690       605       1,416       1,120  
Income from fiduciary activities
    536       482       1,080       850  
Net gain on sale of loans
    64       135       504       380  
Net gain on sale of securities
    72       0       237       0  
Other
    432       295       546       496  
 
                               
Total other income
    1,794       1,517       3,783       2,846  
 
                               
Other expenses
                       
Salaries and employee benefits
    3,408       2,674       6,674       5,051  
Occupancy and equipment
    954       646       1,924       1,223  
Other operating expenses
    2,367       1,711       4,181       3,010  
 
                               
Total other expenses
    6,729       5,031       12,779       9,284  
 
                               
Income before income tax expense
    2,779       3,138       6,058       6,247  
Income tax expense
    782       907       1,733       1,788  
 
                               
Net income
  $ 1,997     $ 2,231     $ 4,325     $ 4,459  
 
                               

 


Table of Contents

WAYNE BANCORP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (LOSS)
(Continued)

                                 
    Three Months Ended   Six Months Ended
    June 30,   June 30,
    2004   2003   2004   2003
    (In Thousands)
Net income
  $ 1,997     $ 2,231     $ 4,325     $ 4,459  
Other Comprehensive Income, (loss)
    (4,185 )     630       (3,430 )     339  
 
                               
Comprehensive income (loss)
  $ (2,188 )   $ 2,861     $ 895     $ 4,798  
 
                               
Earnings per common share — basic
  $ .32     $ .40     $ .69     $ .82  
 
                               
Earnings per common share — diluted
  $ .32     $ .40     $ .69     $ .82  
 
                               
Dividends per share
  $ .18     $ .17     $ .36     $ .34  
 
                               

 


Table of Contents

WAYNE BANCORP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

                 
    Six Months Ended
    June 30,
    2004   2003
    (In thousands)
Net cash from operating activities
  $ 20,033     $ (4,616 )
Cash flows from investing activities
               
Securities available for sale
               
Purchases
    (84,033 )     (25,430 )
Proceeds from maturities and repayments
    43,708       32,021  
Proceeds from sales
    33,256          
Net change in loans
    (3,035 )     16,649  
Net cash received in merger
            4,243  
Net Purchase of premises and equipment
    (638 )     (920 )
Proceeds from sales of premises
            102  
 
               
Net cash from investing activities
    (10,742 )     26,665  
Cash flows from financing activities
               
Net change in deposits
    (6,717 )     (792 )
Net change in short-term borrowings
    (8,198 )     725  
Proceeds from other borrowed funds
    1,500          
Repayment of other borrowed funds
    (9 )     (8 )
Repayment of ESOP loan
    (146 )     (134 )
Cash dividends paid
    (2,035 )     (1,484 )
Treasury stock purchased
    (640 )     (2,654 )
 
               
Net cash from financing activities
    (16,245 )     (4,347 )
 
               
Net change in cash and cash equivalents
    (6,954 )     17,702  
Cash and cash equivalents at beginning of period
    36,178       31,638  
 
               
Cash and cash equivalents at end of period
  $ 29,224     $ 49,340  
 
               
Supplemental disclosures of cash flow information
               
Cash basis payments for federal income tax purposes
  $ 600     $ 1,845  
Cash basis payments for interest expense
    4,381       4,752  
Supplemental non-cash disclosure
               
Merger with BSC through issuance of common stock
  $ 0     $ 38,556  
Transfer of loans from held for sale to portfolio
  $ 4,777      
Transfer of fixed assets to held for sale
    879          

 


Table of Contents

WAYNE BANCORP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

NOTE 1 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

These interim financial statements are prepared without audit and reflect all adjustments which, in the opinion of Management, are necessary to present fairly the financial position of Wayne Bancorp, Inc. (the “Company”) at June 30, 2004, and its results of operations and cash flows for the periods presented. All such adjustments are normal and recurring in nature.

The accompanying consolidated financial statements have been prepared in accordance with the instructions of Form 10-Q and therefore, do not purport to contain all the necessary financial disclosures required by accounting principles generally accepted in the United States of America that might otherwise be necessary in the circumstances, and should be read in conjunction with the financial statements, and notes thereto, of the Company for the year ended December 31, 2003, included in its 2003 annual report. Refer to the accounting policies of the Company described in the notes to the financial statements contained in the Company’s 2003 annual report. The Company has consistently followed these policies in preparing this Form 10-Q. The selection and application of these accounting policies involve judgments, estimates and uncertainties that are susceptible to change.

The consolidated financial statements include the accounts of the Company, and its wholly-owned subsidiaries Wayne County National Bank (Wayne), Savings Bank & Trust (SBT), Access Financial Corp. (AFC) and MidOhio Data, Inc. (MID). The financial statements of Wayne include the accounts of its wholly-owned subsidiary, Chippewa Valley Title Agency, Inc. All significant intercompany accounts and transactions have been eliminated in the consolidation.

To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and future results could differ. The allowance for loan losses, fair values of financial instruments and status of contingencies are particularly subject to change.

Presented below are discussions of those accounting policies that management believes are the most important (Critical Accounting Policies) to the portrayal and understanding of the Company’s financial condition and results of operations. These Critical Accounting Policies require management’s most difficult, subjective and complex judgments about matters that are inherently uncertain. In the event that different assumptions or conditions were to prevail, and depending upon the severity of such changes, the possibility of materially different financial condition or results of operations is a reasonable likelihood.

Management periodically reviews the loan portfolio in order to establish an allowance for loan losses (Allowance) that are probable as of the respective reporting date. Additions to the Allowance are charged against earnings for the period as a provision for loan losses (Provision). Actual loan losses are charged against (reduce) the Allowance when management believes that the collection of principal will not occur. Unpaid interest for the current year for loans that are placed on Non-Accrual Status is reversed against the interest income previously recognized. Subsequent recoveries of amounts previously charged to the Allowance, if any, are credited to (increase) the Allowance.

The Allowance is regularly reviewed by management to determine whether or not the amount is considered adequate to absorb probable incurred losses. If not, an additional Provision is made to increase the Allowance. This evaluation includes specific loss estimates on certain individually reviewed loans, statistical loss estimates for loan groups or pools that are based on historical loss experience and general loss estimates that are based upon the size, quality, and concentration characteristics of the various loan portfolios, adverse situations that may affect a borrower’s ability to repay, and current economic and

 


Table of Contents

WAYNE BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)

industry conditions, among other things. The Allowance is also subject to periodic examination by regulators whose review includes a determination as to its adequacy to absorb probable incurred losses.

Those judgments and assumptions that are most critical to the application of this accounting policy are the initial and on-going credit-worthiness of the borrower, the amount and timing of future cash flows of the borrower that are available for repayment of the loan, the sufficiency of underlying collateral, the enforceability of third-party guarantees, the frequency and subjectivity of loan reviews and risk gradings, emerging or changing trends that might not be fully captured in the historical loss experience, and charges against the Allowance for actual losses that are greater than previously estimated. These judgments and assumptions are dependent upon or can be influenced by a variety of factors including the breadth and depth of experience of lending officers, credit administration and the corporate loan review staff that periodically review the status of the loan, changing economic and industry conditions, changes in the financial condition of the borrower and changes in the value and availability of the underlying collateral and guarantees.

While the Company strives to reflect all known risk factors in its evaluations, judgment errors may occur. If different assumptions or conditions were to prevail, the amount and timing of interest income and loan losses could be materially different. These factors are most pronounced during economic downturns. Since, as described above, so many factors can affect the amount and timing of losses on loans it is difficult to predict, with any degree of certainty, the affect on income if different conditions or assumptions were to prevail. Nonetheless, if any combination of the above judgments or assumptions were to adversely affect the adequacy of the Allowance by ten percent, an additional Provision of approximately $720 thousand would be necessary.

Income tax expense is based on the effective tax rate expected to be applicable for the entire year. Income tax expense is the sum of current-year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are expected future tax amounts for the temporary differences between carrying amounts and tax basis of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized.

Basic earnings per common share is net income divided by the weighted average number of common shares outstanding during the period. Employee Stock Option Plan (“ESOP”) shares are considered outstanding for this calculation unless unearned. Diluted earnings per common share includes the additional potential common shares issuable under stock options. Earnings and dividends per share are restated for all stock splits and dividends through the issue of the financial statements.

Employee compensation expense under stock options is reported using the intrinsic value method. No stock-based compensation cost is reflected in net income, as all options granted had an exercise price equal to or greater than the market price of the underlying common stock at date of grant. The following table illustrates the effect on net income and earnings per share if expense was measured using the fair value recognition provisions of FASB Statement No. 123, Accounting for Stock-Based Compensation.

 


Table of Contents

WAYNE BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)

                                 
    Three months ended   Six months ended
    June 30   June 30,
(dollars in thousands except per share data)   2004   2003   2004   2003
Net income as reported
  $ 1,997     $ 2,231     $ 4,325     $ 4,459  
Deduct: Stock based compensation expense determined under fair value based method
    (17 )     (22 )     (33 )     (43 )
 
                               
Pro forma net income
  $ 1,980     $ 2,209     $ 4,292     $ 4,416  
 
                               
Basic earnings per common share as reported
  $ 0.32     $ 0.40     $ 0.69     $ 0.82  
Pro forma basis earnings per common share
    0.32       0.40       0.69       0.82  
Diluted earnings per common share as reported
    0.32       0.40       0.69       0.82  
Pro forma diluted earnings per common share
    0.32       0.39       0.68       0.81  

NOTE 2 – PENDING MERGER

On June 4, 2004 the Company announced it has entered into a merger agreement with National City Corporation (NCC). Pursuant to this agreement the Company will be merged into NCC with the latter surviving the merger. In connection with the merger the shareholders of the Company will be entitled to receive $28.50 for each share of the Company’s stock owned. The transaction is subject to shareholder and regulatory approval and is expected to close in the fourth quarter of 2004.

 


Table of Contents

WAYNE BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Continued)

NOTE 3 — SECURITIES

During the three months ended June 30, 2004 proceeds from the sale of securities were $7.6 million, with gross gains of $72 thousand included in earnings. During the six months ended June 30, 2004, proceeds from the sale of securities were $33.3 million, with gross gains of $256 thousand, and gross losses of $19 thousand included in earnings. During the three and six months ended June 30, 2003 there were no sales of securities.

Securities available for sale were as follows:

                         
            Gross   Gross
    Fair   Unrealized   Unrealized
    Value   Gains   Losses
    (In thousands)
June 30, 2004
                       
U.S. Treasury
  $ 6,067     $       $ (31 )
Federal agency obligations
    126,115       170       (1,274 )
Mortgage-backed securities
    56,319       128       (1,217 )
Obligations of state and political subdivisions
    75,352       1,041       (1,201 )
Corporate obligations
    3,897       90          
Other securities
    5,107       204       (13 )
 
                       
Total
  $ 272,857     $ 1,633     $ (3,736 )
 
                       
December 31, 2003
                       
U.S. Treasury
  $ 10,222     $ 84     $    
Federal agency obligations
    113,159       891       (169 )
Mortgage-backed securities
    45,562       362       (180 )
Obligations of state and political subdivisions
    84,376       2,122       (483 )
Corporate obligations
    13,838       262          
Other securities
    5,201       244       (7 )
 
                       
Total
  $ 272,358     $ 3,965     $ (839 )
 
                       

 


Table of Contents

WAYNE BANCORP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

NOTE 4 — LOANS

Loans are comprised of the following:

                 
    June 30,   December 31,
    2004   2003
    (In thousands)
Commercial
  $ 248,261     $ 254,110  
Real estate – residential mortgage
    70,183       72,250  
Real estate – commercial mortgage
    34,858       25,088  
Real estate – construction
    3,379       3,908  
Consumer
    65,527       62,349  
Home equity
    34,640       31,229  
Lease financing and other
    520       866  
 
               
Gross loans
    457,368       449,800  
Less: Net deferred loan fees
    (380 )     (482 )
Unearned income on leases
    (16 )     (27 )
 
               
Total loans
  $ 456,972     $ 449,291  
 
               

Activity in the allowance for loan losses was as follows

                 
    June 30,   June 30,
    2004   2003
Balance at beginning of year
  $ 7,172     $ 6,039  
Acquired allowance for loan losses
            2,529  
Loans charged off
    (430 )     (659 )
Loan recoveries
    299       109  
Provision for loan losses
    179       111  
 
               
Balance at end of period
  $ 7,220     $ 8,129  
 
               

Impaired loans were as follows

                 
    June 30,   December 31,
    2004   2003
Period-end loans with no allocated allowance for loan losses
  $ 0     $ 0  
Period-end loans with allocated allowance for loan losses
    7,003       5,302  
 
               
Total
  $ 7,003     $ 5,302  
 
               
Amount of the allowance for loan losses allocated
  $ 2,290     $ 821  
 
               
Non-performing loans were as follows:
               
Loans past due over 90 days and accruing interest
  $ 2,019     $ 1,063  
Non-accrual loans
    2,702       1,233  

 


Table of Contents

WAYNE BANCORP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Nonperforming loans include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans. Those loans that are past due 90 days or more and still accruing interest are well secured and in the process of collection.

NOTE 5 — EARNINGS PER COMMON SHARE

The factors used in the earnings per common share computations were as follows:

                                 
    Three Months Ended   Six Months Ended
    June 30,   June 30,
    2004   2003   2004   2003
Basic
                               
Net income
  $ 1,997,000     $ 2,231,000     $ 4,325,000     $ 4,459,000  
Weighted average common shares outstanding
    6,311,849       5,637,663       6,312,949       5,469,771  
Less: average unallocated ESOP shares
    (61,590 )     (71,492 )     (62,737 )     (72,755 )