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
(Registrants 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 issuers 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
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 | ||||
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 | ||||||||
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 | ||||||||
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 | |||||||
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 Companys 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 Companys financial condition and results of operations. These Critical Accounting Policies require managements 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 borrowers ability to repay, and current economic and
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.
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 Companys stock owned. The transaction is subject to shareholder and regulatory approval and is expected to close in the fourth quarter of 2004.
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 | ) | |||||
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 | ||||||
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 | ) | ||||||||