UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the quarterly period ended June 30, 2006
or
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the transition period from ______________ to ______________
Commission File Number: 0-23636
EXCHANGE NATIONAL BANCSHARES, INC.
(Exact name of registrant as specified in its charter)
MISSOURI 43-1626350
(State or other jurisdiction of (I.R.S. Employer
of incorporation or organization) Identification No.)
132 EAST HIGH STREET, JEFFERSON CITY, MISSOURI 65101
(Address of principal executive offices) (Zip Code)
(573) 761-6100
(Registrant's telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed
since last report.)
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
[X] Yes [ ] No
Indicate by check mark whether the registrant is a large accelerated filer, an
accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. (Check
one):
Large accelerated filer [ ] Accelerated filer [X] Non-accelerated filer [ ]
Indicate by check mark whether the registrant is a shell company (as defined in
rule 12b-2 of the Exchange Act). [ ] Yes [X] No
As of August 9, 2006, the registrant had 4,169,847 shares of common stock, par
value $1.00 per share, outstanding.
Page 1 of 47 pages
Index to Exhibits located on page 47
1
PART I - FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
EXCHANGE NATIONAL BANCSHARES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
JUNE 30, 2006 DECEMBER 31, 2005
-------------- -----------------
ASSETS
Loans: $ 834,369,769 $ 813,534,876
Less allowance for loan losses 9,335,047 9,084,774
-------------- --------------
Loans, net 825,034,722 804,450,102
Investments in available for sale debt
securities, at fair value 179,103,697 173,389,101
Investments in equity securities, at cost 6,814,500 6,302,725
Federal funds sold 22,215,186 12,447,981
Cash and due from banks 32,579,791 35,282,568
Premises and equipment 33,395,496 32,890,908
Accrued interest receivable 8,171,170 7,772,573
Mortgage servicing rights 1,434,227 1,536,331
Goodwill 40,323,775 40,323,775
Core deposit intangible 4,252,615 4,786,460
Cash surrender value - life insurance 1,710,451 1,682,836
Other assets 6,550,347 5,605,116
-------------- --------------
Total assets $1,161,585,977 $1,126,470,476
============== ==============
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Demand deposits $ 142,712,557 $ 134,364,788
Time deposits 756,136,753 747,090,418
-------------- --------------
Total deposits 898,849,310 881,455,206
Federal funds purchased and securities
sold under agreements to repurchase 46,084,905 36,995,735
Interest-bearing demand notes to U.S. Treasury 447,574 1,098,337
Subordinated notes 49,486,000 49,486,000
Advances from Federal Home Loan Bank, Des Moines 57,879,739 52,179,661
Accrued interest payable 3,819,811 3,139,130
Other liabilities 5,393,284 5,383,542
-------------- --------------
Total liabilities 1,061,960,623 1,029,737,611
Stockholders' equity:
Common stock - $1 par value; 15,000,000 shares
authorized; 4,298,353 issued 4,298,353 4,298,353
Surplus 22,132,641 22,030,074
Retained earnings 77,999,573 74,129,117
Accumulated other comprehensive loss, net of tax (2,152,704) (1,072,170)
Treasury stock, 128,506 shares at cost (2,652,509) (2,652,509)
-------------- --------------
Total stockholders' equity 99,625,354 96,732,865
-------------- --------------
Total liabilities and stockholders' equity $1,161,585,977 $1,126,470,476
============== ==============
See accompanying notes to unaudited condensed consolidated financial statements.
2
EXCHANGE NATIONAL BANCSHARES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
------------------------- -------------------------
2006 2005 2006 2005
----------- ----------- ----------- -----------
Interest income:
Interest and fees on loans $15,756,514 $11,826,533 $30,480,993 $21,562,627
Interest on debt securities:
Taxable 1,375,081 1,344,608 2,775,951 2,466,214
Nontaxable 477,003 405,528 961,136 748,442
Interest on federal funds sold 213,606 233,508 307,160 486,160
Interest on interest-bearing deposits 30,709 4,580 57,000 20,502
Dividends on equity securities 76,908 72,506 140,447 130,696
----------- ----------- ----------- -----------
Total interest income 17,929,821 13,887,263 34,722,687 25,414,641
----------- ----------- ----------- -----------
Interest Expense:
NOW accounts 391,007 429,816 781,576 785,361
Savings 75,885 80,644 153,659 151,889
Money market accounts 1,258,016 825,936 2,392,022 1,470,662
Certificates of deposit:
$100,000 and over 1,207,225 811,613 2,265,353 1,431,695
Other time deposits 2,992,934 2,111,065 5,706,995 3,770,507
Federal funds purchased and securities sold
under agreements to repurchase 486,090 315,697 996,951 583,819
Subordinated notes 874,000 746,544 1,715,739 1,149,609
Advances from Federal Home Loan Bank 801,416 484,862 1,403,939 899,552
Other borrowed money 8,699 4,929 13,358 8,279
----------- ----------- ----------- -----------
Total interest expense 8,095,272 5,811,106 15,429,592 10,251,373
----------- ----------- ----------- -----------
Net interest income 9,834,549 8,076,157 19,293,095 15,163,268
Provision for loan losses 310,500 237,667 628,000 473,167
----------- ----------- ----------- -----------
Net interest income after provision for loan losses 9,524,049 7,838,490 18,665,095 14,690,101
Continued on next page
3
EXCHANGE NATIONAL BANCSHARES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
----------------------- -------------------------
2006 2005 2006 2005
---------- ---------- ----------- -----------
Noninterest income:
Service charges on deposit accounts $1,516,875 $1,019,169 $ 2,877,705 $ 1,699,678
Trust department income 228,369 247,954 408,079 429,965
Loss on sales and calls of debt securities -- -- (18,351) --
Mortgage loan servicing fees, net 109,594 104,032 224,276 216,799
Gain on sale of mortgage loans 89,600 176,891 201,834 306,587
Other 304,742 249,145 581,548 475,506
---------- ---------- ----------- -----------
Total noninterest income 2,249,180 1,797,191 4,275,091 3,128,535
---------- ---------- ----------- -----------
Noninterest expense:
Salaries and employee benefits 4,342,902 3,434,712 8,688,148 6,320,501
Occupancy expense 447,824 386,336 900,166 676,106
Furniture and equipment expense 542,858 541,999 1,062,485 1,046,228
Postage, printing and supplies 291,546 254,871 583,919 419,022
Legal, examination, and professional fees 318,866 333,148 613,089 584,244
Amortization of intangible assets 258,148 147,528 533,845 201,306
Processing expense 302,237 195,179 515,020 284,426
Other 953,086 967,084 1,872,387 1,704,282
---------- ---------- ----------- -----------
Total noninterest expense 7,457,467 6,260,857 14,769,059 11,236,115
---------- ---------- ----------- -----------
Income before income taxes 4,315,762 3,374,824 8,171,127 6,582,521
Income taxes 1,382,577 1,030,021 2,549,335 2,000,104
---------- ---------- ----------- -----------
Net income $2,933,185 $2,344,803 $ 5,621,792 $ 4,582,417
========== ========== =========== ===========
Basic earning per share $ 0.70 $ 0.56 $ 1.35 $ 1.10
Diluted earnings per share $ 0.70 $ 0.56 $ 1.34 $ 1.09
Weighed average shares of common stock outstanding
Basic 4,169,847 4,169,847 4,169,847 4,169,847
Diluted 4,202,079 4,198,333 4,202,891 4,198,808
Dividends per share:
Declared $ 0.21 $ 0.18 $ 0.42 $ 0.36
Paid $ 0.21 $ 0.18 $ 0.42 $ 0.36
See accompanying notes to unaudited condensed consolidated financial statements.
4
EXCHANGE NATIONAL BANCSHARES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
SIX MONTHS ENDED JUNE 30,
----------------------------
2006 2005
------------ -------------
Cash flow from operating activities:
Net income $ 5,621,792 $ 4,582,417
Adjustments to reconcile net income to net cash
cash provided by operating activities:
Provision for loan losses 628,000 473,167
Depreciation expense 887,099 842,543
Net amortization of debt securities premiums
and discounts 24,181 425,137
Amortization of intangible assets 533,845 201,306
Non-cash compensation expense for stock
based compensation 102,567 --
Increase in accrued interest receivable (398,597) (762,388)
Increase in cash surrender value -
life insurance (27,615) (9,042)
Increase in other assets (104,893) (349,526)
Increase in accrued interest payable 680,681 792,565
Increase in other liabilities 9,742 569,970
Loss on sales and calls of debt securities 18,351 --
Origination of mortgage loans for sale (10,831,923) (19,077,940)
Proceeds from the sale of mortgage loans
held for sale 11,033,757 19,384,527
Gain on sale of mortgage loans (201,834) (306,587)
Loss on disposition of premises
and equipment 22,989 674
Other, net -- 15,180
------------ -------------
Net cash provided by operating activities 7,998,142 6,782,003
------------ -------------
Cash flow from investing activities:
Net increase in loans (21,463,240) (21,907,593)
Purchase of available-for-sale
debt securities (94,746,721) (149,808,331)
Proceeds from maturities of available-for-
sale debt securities 84,743,761 116,555,508
Proceeds from calls of available-for-sale
debt securities 610,038 13,172,500
Proceeds from sales of available-for-sale
debt securities 1,985,020 1,071,803
Purchase of equity securities (1,008,150) (812,450)
Proceeds from sales of equity securities 495,500 95,800
Acquisition of subsidiary, net of cash and
cash equivalents acquired -- (21,798,564)
Purchase of premises and equipment (1,446,926) (3,127,280)
Proceeds from dispositions of premises
and equipment 32,250 --
Proceeds from sales of other real estate
owned and repossessions 83,501 1,439,880
------------ -------------
Net cash used in investing activities (30,714,967) (65,118,727)
------------ -------------
Continued on next page
5
EXCHANGE NATIONAL BANCSHARES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(Unaudited)
SIX MONTHS ENDED JUNE 30,
---------------------------
2006 2005
------------- -----------
Cash flow from financing activities:
Net increase in demand deposits $ 8,347,769 $ 8,252,832
Net increase (decrease) in interest-bearing
transaction accounts (3,992,022) 23,663,971
Net increase in time deposits 13,038,357 10,283,788
Net increase in federal funds purchased and
securities sold under agreements to repurchase 9,089,170 8,370,728
Net increase (decrease) in interest-bearing
demand notes to U.S. Treasury (650,763) 137,083
Proceeds from issuance of subordinated notes -- 23,712,000
Proceeds from Federal Home Loan Bank borrowings 123,624,684 3,500,000
Repayment of Federal Home Loan Bank borrowings (117,924,606) (3,793,180)
Cash dividends paid (1,751,336) (1,501,144)
------------- -----------
Net cash provided by financing activities 29,781,253 72,626,078
------------- -----------
Net increase in cash and cash equivalents 7,064,428 14,289,354
Cash and cash equivalents, beginning of period 47,730,549 65,708,410
------------- -----------
Cash and cash equivalents, end of period $ 54,794,977 $79,997,764
============= ===========
Supplemental disclosure of cash flow information -
Cash paid during period for:
Interest $ 14,748,911 $ 9,450,543
Income taxes 2,660,000 1,600,000
Supplemental schedule of noncash investing activities -
Other real estate and repossessions
acquired in settlement of loans $ 250,620 $ 1,880,141
See accompanying notes to unaudited condensed consolidated financial statements.
6
EXCHANGE NATIONAL BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Three and Six Months Ended June 30, 2006 and 2005
The accompanying unaudited condensed consolidated financial statements
include all adjustments that in the opinion of management are necessary in order
to make those statements not misleading. Certain amounts in the 2005 condensed
consolidated financial statements have been reclassified to conform to the 2006
condensed consolidated presentation. Such reclassifications have no effect on
previously reported net income or stockholders' equity. Operating results for
the periods ended June 30, 2006 are not necessarily indicative of the results
that may be expected for the year ending December 31, 2006.
It is suggested that these unaudited condensed consolidated interim
financial statements be read in conjunction with our Company's audited
consolidated financial statements included in its 2005 Annual Report to
Shareholders under the caption "Consolidated Financial Statements" and
incorporated by reference into its Annual Report on Form 10-K for the year ended
December 31, 2005 as Exhibit 13.
The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with the rules and regulations of the Securities and
Exchange Commission. Certain information and note disclosures normally included
in financial statements prepared in accordance with accounting principles
generally accepted in the United States of America have been condensed and
omitted. Our Company believes that these financial statements contain all
adjustments (consisting of normal recurring accruals) necessary to present
fairly our Company's consolidated financial position as of June 30, 2006 and
December 31, 2005 and the consolidated statements of earnings for the three and
six month periods ended June 30, 2006 and 2005 and cash flows for the six months
ended June 30, 2006 and 2005.
ACQUISITION
On May 2, 2005 our Company acquired 100 percent of the outstanding common
shares of Bank 10 from Drexel Bancshares, Inc. of Belton, Missouri. Accordingly,
the results of operations of Bank 10 have been included in the condensed
consolidated financial statements since the date of acquisition. Bank 10 has
branches in Belton, Drexel, Independence, Harrisonville, and Raymore, Missouri.
As a result of this acquisition our Company expanded our presence in the Kansas
City, Missouri metropolitan market.
7
A summary of unaudited pro forma combined financial information for the
three-month and six-month periods ended June 30, 2005 for our Company and Bank
10 as if the transaction had occurred on January 1, 2005 as follows:
Three Months Six Months
Ended Ended
June 30, 2005 June 30, 2005
------------- -------------
Net interest income $8,593,966 $16,896,125
Net income 2,403,826 4,695,768
Basic earnings per share $ 0.58 $ 1.13
Diluted earnings per share 0.57 1.12
EARNINGS PER SHARE
The following table reflects, for the three-month and six-month periods
ended June 30, 2006 and 2005, the numerators (net income) and denominators
(average shares outstanding) for the basic and diluted net income per share
computations:
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
---------- ---------- ---------- ----------
2006 2005 2006 2005
---------- ---------- ---------- ----------
Net income, basic and diluted $2,933,185 $2,344,803 $5,621,792 $4,582,417
========== ========== ========== ==========
Average shares outstanding 4,169,847 4,169,847 4,169,847 4,169,847
Effect of dilutive stock options 32,232 28,521 33,044 29,234
---------- ---------- ---------- ----------
Average shares outstanding
including dilutive stock options 4,202,079 4,198,368 4,202,891 4,199,081
========== ========== ========== ==========
Basic earning per share $ 0.70 $ 0.56 $ 1.35 $ 1.10
Diluted earnings per share $ 0.70 $ 0.56 $ 1.34 $ 1.09
8
SHARE-BASED COMPENSATION
Our Company maintains a stock-based incentive program which is discussed in
more detail in the "Stock Option Plans" section which follows. Prior to 2006,
our Company applied the intrinsic value-based method, as outlined in Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees,"
("APB No. 25") and related interpretations, in accounting for stock options
granted under these programs. Under the intrinsic value-based method, no
compensation expense was recognized if the exercise price of our Company's
employee stock options equaled the market price of the underlying stock on the
date of the grant. Accordingly, prior to 2006, no compensation cost was
recognized in the consolidated statements of income for stock options granted to
employees, since all options granted under our Company's share incentive
programs had an exercise price equal to the fair value of the underlying common
stock on the date of the grant.
Effective January 1, 2006, our Company adopted Statement of Financial
Accounting Standards No. 123(R) (SFAS No.123(R)) Share-Based Payment. This
statement replaces SFAS No. 123, Accounting for Stock-Based Compensation and
supersedes APB No. 25. SFAS No. 123(R) requires that all stock-based
compensation be recognized as an expense in the financial statements and that
such cost be measured at the fair value of the award. This statement was adopted
using the modified prospective method of application, which requires our Company
to recognize compensation expense on a prospective basis. Therefore, prior
period financial statements have not been restated. Under this method, in
addition to reflecting compensation expense for new share-based awards, expense
is also recognized to reflect the remaining service period of awards that had
been included in pro forma disclosures in prior periods. SFAS No. 123(R) also
requires that excess tax benefits related to stock option exercises be reflected
as financing cash inflows instead of operating cash inflows. For the six months
ended June 30, 2006, there were no stock options exercised.
Total stock-based compensation expense for the three-month and six-month
periods ended June 30, 2006 was $42,000 ($28,000 after tax) and $103,000
($68,000 after tax). As of June 30, 2006, the total unrecognized compensation
expense related to non-vested stock awards was $528,000 and the related weighted
average period over which it is expected to be recognized is approximately 2.3
years.
9
The following table illustrates the effect on net income and earnings per
share if the fair value recognition provisions of SFAS No. 123(R) had been
applied in 2005:
THREE MONTHS SIX MONTHS
ENDED ENDED
JUNE 30, 2005 JUNE 30, 2005
------------- -------------
Net income, as reported $2,344,803 $4,582,417
Add: share-based compensation expense
included in reported net income,
net of related tax effects -- --
Less: total share-based employee compensation
expense associated with stock options
determined under fair value method for all
option awards, net of related tax effects (35,700) (71,399)
---------- ----------
Pro forma net income $2,309,103 $4,511,018
========== ==========
Pro forma earnings per common share:
As reported basic $ 0.56 $ 1.10
Pro forma basic 0.55 1.08
As reported diluted 0.56 1.09
Pro forma diluted 0.55 1.07
10
STOCK OPTION PLANS
On December 4, 2000, the Incentive Stock Option Committee of the board of
directors (the "Committee") approved our Company's stock option plan, which
provides for the grant of options to purchase up to 450,000 shares of our
Company's common stock to officers and other key employees of our Company and
its subsidiaries. Terms and conditions (including price, exercise date, and
number of shares to which the option relates) are determined by the Committee.
All options granted to date have been granted at an exercise price equal to fair
value of the underlying shares at the grant date and vest over periods ranging
from one to seven years except for options granted with respect to 4,821 shares
in 2002 that vested immediately.
The following table summarizes our Company's stock option activity for the
six-month period ended June 30, 2006:
WEIGHTED
WEIGHTED AGGREGATE AVERAGE
AVERAGE INTRINSIC CONTRACTUAL
EXERCISE VALUE TERM
OPTIONS PRICE (000) (IN YEARS)
------- -------- --------- -----------
Outstanding, January 1, 2006 160,809 $24.54
Granted 46,380 29.95
Exercised -- --
Expired -- --
Forfeited -- --
-------
Outstanding, June 30, 2006 207,189 25.75 $962 7.3
=======
Exercisable, June 30, 2006 112,137 21.90 909 6.0
11
The weighted average grant date fair values of stock options granted during
the quarter ended June 30, 2006 and the weighted average significant assumptions
used to determine those fair values, using the Black-Scholes option-pricing
model are as follows:
Options granted during 2006:
Grant date fair value per share $6.13
Significant assumptions:
Risk-free interest rate at grant date 4.61%
Expected annual rate of
quarterly dividends 2.80
Expected stock price volatility 20
Expected life to exercise (years) 6.25
Compensation expense associated with stock option grants is amortized on a
straight-line basis over the vesting period of each option, which is generally
four years.
COMPREHENSIVE INCOME
For the three-month and six-month periods ended June 30, 2006 and 2005,
unrealized holding gains and losses on investments in debt and equity securities
available-for-sale were our Company's only other comprehensive income component.
Comprehensive income for the three-month and six-month periods ended June 30,
2006 and 2005 is summarized as follows:
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
----------------------- ------------------------
2006 2005 2006 2005
---------- ---------- ----------- ----------
Net income $2,933,185 $2,344,803 $ 5,621,792 $4,582,417
Other comprehensive income (loss):
Net unrealized holding gains (losses) on
investments in debt and equity securities
available-for-sale, net of taxes (804,648) 739,264 (1,092,462) (327,477)
Adjustment for net securities losses realized in net
income, net of applicable income taxes -- -- 11,928 --
---------- ---------- ----------- ----------
Total other comprehensive income (loss) (804,648) 739,264 (1,080,534) (327,477)
---------- ---------- ----------- ----------
Comprehensive income $2,128,537 $3,084,067 $ 4,541,258 $4,254,940
========== ========== =========== ==========
12
INTANGIBLE ASSETS
The gross carrying amount and accumulated amortization of our Company's
amortizable core deposit intangible assets as of June 30, 2006 and December 31,
2005 is as follows:
JUNE 30, 2006 DECEMBER 31, 2005
----------------------------- -----------------------------
Gross Carrying Accumulated Gross Carrying Accumulated
Amount Amortization Amount Amortization
-------------- ------------ -------------- ------------
Amortized intangible assets:
Core deposit intangible $7,060,224 (2,807,609) 7,060,224 (2,273,764)
========== ========== ========= ==========
The aggregate amortization expense of core deposit intangible subject to
amortization for the three-month and six-month period ended June 30, 2006 and
2005 is as follows:
THREE MONTHS SIX MONTHS
ENDED JUNE 30, ENDED JUNE 30,
------------------ ------------------
2006 2005 2006 2005
-------- ------- -------- -------
Aggregate amortization expense $258,148 147,528 $533,845 201,306
======== ======= ======== =======
The estimated amortization expense for the next five years is as follows:
Estimated amortization expense:
For year ending 2006 $498,738
For year ending 2007 922,337
For year ending 2008 701,443
For year ending 2009 626,111
For year ending 2010 526,477
13
Our Company's mortgage servicing rights are amortized in proportion to the
related estimated net servicing income over the estimated lives of the related
mortgages, which is seven years. Changes in mortgage servicing rights, net of
amortization, for the periods indicated were as follows:
JUNE 30,
--------------------------
2006 2005
------------ -----------
Balance, beginning of period $ 1,536,331 1,605,930
Originated mortgage servicing rights 103,784 183,824
Amortization (205,888) (220,176)
------------ -----------
Balance, end of period $ 1,434,227 1,569,578
============ ===========
Mortgage loans serviced $218,204,948 217,047,351
============ ===========
Mortgage servicing rights as a
percentage of loans serviced 0.66% 0.72%
============ ===========
The estimated amortization expense for mortgage servicing rights for the
next five years is as follows:
Estimated amortization expense:
For year ending 2006 $207,000
For year ending 2007 350,000
For year ending 2008 299,000
For year ending 2009 221,000
For year ending 2010 146,000
14
Our Company's goodwill associated with the purchase of subsidiaries by
reporting segments as of June 30, 2006 and December 31, 2005 is summarized as
follows:
CITIZENS UNION
THE EXCHANGE STATE BANK
NATIONAL AND OSAGE VALLEY
BANK OF TRUST OF BANK OF
JEFFERSON CITY CLINTON WARSAW BANK 10 TOTAL
-------------- -------------- ------------ ---------- ----------
Goodwill associated with the
purchase of subsidiaries $4,382,098 16,701,762 4,112,876 15,127,039 40,323,775
========== ========== ========= ========== ==========
15
DEFINED BENEFIT RETIREMENT PLAN
Our Company provides a noncontributory defined benefit pension plan in
which all full-time employees become participants upon the later of the
completion of one year of qualified service or the attainment of age 21, and in
which they continue to participate as long as they continue to be full-time
employees, until their retirement, death, or termination of employment prior to
normal retirement date. The normal retirement benefits provided under the plan
vary depending upon the participant's rate of compensation, length of
employment, and social security benefits. Monthly retirement benefits are
payable for life with payments guaranteed for the first ten years. Plan assets
consist of U.S. Treasury and government agency securities, corporate common
stocks and bonds, real estate mortgages, and demand deposits. Disclosure
information is based on a measurement date of November 1 for the corresponding
year.
The following table represents the components of the net periodic pension
costs for the three-month and six-month periods ended June 30, 2006 and 2005,
respectively:
ESTIMATED ACTUAL
2006 2005
--------- ---------
Service cost - benefits earned during the year $ 615,293 $ 471,319
Interest cost on projected benefit obligations 317,852 276,245
Expected return on plan assets (342,134) (368,873)
Net amortization and deferral -- (26,632)
Amortization of prior service cost 78,628 39,315
Amortization of net gains (2,601) --
--------- ---------
Net periodic pension cost - annual $ 667,038 $ 391,374
========= =========
Net periodic pension cost - three months
ended June 30 (actual) $ 166,760 $ 97,844
========= =========
Net periodic pension cost - six months
ended June 30 (actual) $ 333,519 $ 24,461
========= =========
Our Company does not expect to make any contribution to the plan during 2006.
16
SEGMENTS
Through the respective branch network, Exchange National Bank, Citizens
Union State Bank, Osage Valley Bank, and Bank 10 provide similar products and
services in four defined geographic areas. The products and services offered
include a broad range of commercial and personal banking services, including
certificates of deposit, individual retirement and other time deposit accounts,
checking and other demand deposit accounts, interest checking accounts, savings
accounts and money market accounts. Loans include real estate, commercial,
installment and other consumer loans. Other financial services include automatic
teller machines, trust services, credit related insurance, and safe deposit
boxes. The revenues generated by each business segment consist primarily of
interest income, generated from the loan and debt and equity security
portfolios, and service charges and fees, generated from the deposit products
and services. The geographic areas are defined to be communities surrounding
Jefferson City, Clinton, Warsaw and Belton, Missouri. The products and services
are offered to customers primarily within their respective geographical areas.
The business segments results that follow are consistent with our Company's
internal reporting system which is consistent, in all material respects, with
accounting principles generally accepted in the United States of America and
practices prevalent in the banking industry.
17
JUNE 30, 2006
-------------------------------------------------------------------------------------------
CITIZENS
THE EXCHANGE UNION
NATIONAL STATE BANK OSAGE VALLEY
BANK OF AND TRUST BANK BANK 10 CORPORATE
JEFFERSON CITY OF CLINTON OF WARSAW OF BELTON AND OTHER TOTAL
-------------- ------------ ------------ ------------ ------------ --------------
Balance sheet information:
Loans, net of allowance
for loan losses $370,251,393 $247,084,609 $ 55,715,908 $151,982,812 $ -- $ 825,034,722
Debt and equity securities 79,808,643 41,107,187 35,586,697 27,929,670 1,486,000 185,918,197
Goodwill 4,382,098 16,701,762 4,112,876 15,127,039 -- 40,323,775
Intangible assets -- 475,464 -- 3,777,151 -- 4,252,615
Total assets 498,322,847 338,459,389 105,034,640 217,317,088 2,452,013 1,161,585,977
Deposits 392,143,504 273,147,620 89,803,395 152,703,753 (8,948,962) 898,849,310
Stockholders' equity $ 50,082,088 $ 44,036,414 $ 9,391,858 $ 35,540,207 $(39,425,213) $ 99,625,354
============ ============ ============ ============ ============ ==============
DECEMBER 31, 2005
-------------------------------------------------------------------------------------------
CITIZENS
THE EXCHANGE UNION
NATIONAL STATE BANK OSAGE VALLEY
BANK OF AND TRUST BANK BANK 10 CORPORATE
JEFFERSON CITY OF CLINTON OF WARSAW OF BELTON AND OTHER TOTAL
-------------- ------------ ------------ ------------ ------------ --------------
Balance sheet information
Loans, net of allowance
for loan losses $374,467,039 $238,347,946 $ 53,132,834 $138,502,283 $ -- $ 804,450,102
Debt and equity securities 71,830,503 42,305,412 34,234,784 29,835,127 1,486,000 179,691,826
Goodwill 4,382,098 16,701,762 4,112,876 15,127,039 -- 40,323,775
Intangible assets -- 583,020 -- 4,203,440 -- 4,786,460
Total assets 487,322,716 329,366,100 102,071,064 205,092,903 2,617,693 1,126,470,476
Deposits 391,682,694 265,370,183 84,823,313 148,430,696 (8,851,680) 881,455,206
Stockholders' equity $ 49,732,241 $ 42,602,916 $ 9,415,739 $ 34,410,079 $(39,428,110) $ 96,732,865
============ ============ ============ ============ ============ ==============
18
THREE MONTHS ENDED JUNE 30, 2006
-----------------------------------------------------------------------------------------
THE EXCHANGE CITIZENS UNION OSAGE VALLEY CORPORATE
NATIONAL BANK OF STATE BANK AND BANK OF AND
JEFFERSON CITY TRUST OF CLINTON WARSAW BANK 10 OTHER TOTAL
---------------- ---------------- ------------ ---------- --------- -----------
Statement of earnings:
Total interest income $8,089,318 $5,096,089 $1,292,125 $3,426,044 $ 26,245 $17,929,821
Total interest expense 3,319,994 1,889,475 755,336 1,276,208 854,259 8,095,272
---------- ---------- ---------- ---------- --------- -----------
Net interest income 4,769,324 3,206,614 536,789 2,149,836 (828,014) 9,834,549
Provision for loan losses 225,000 75,000 10,500 -- -- 310,500
Noninterest income 1,102,531 454,414 157,574 552,675 (18,014) 2,249,180
Noninterest expense 2,895,649 2,245,304 537,744 1,606,034 172,736 7,457,467
Income taxes 888,200 413,851 29,398 364,418 (313,290) 1,382,577
---------- ---------- ---------- ---------- --------- -----------
Net income (loss) $1,863,006 $ 926,873 $ 116,721 $ 732,059 $(705,474) $ 2,933,185
========== ========== ========== ========== ========= ===========
THREE MONTHS ENDED JUNE 30, 2005
-----------------------------------------------------------------------------------------
THE EXCHANGE CITIZENS UNION OSAGE VALLEY CORPORATE
NATIONAL BANK OF STATE BANK AND BANK OF BANK 10 AND
JEFFERSON CITY TRUST OF CLINTON WARSAW OF BELTON OTHER TOTAL
---------------- ---------------- ------------ ---------- --------- -----------
Statement of earnings:
Total interest income $6,977,560 $4,006,187 $1,173,086 $1,708,824 $ 21,606 $13,887,263
Total interest expense 2,657,604 1,341,438 518,246 599,202 694,616 5,811,106
---------- ---------- ---------- ---------- --------- -----------
Net interest income 4,319,956 2,664,749 654,840 1,109,622 (673,010) 8,076,157
Provision for loan losses 150,000 75,000 10,500 2,167 -- 237,667
Noninterest income 1,017,283 378,843 125,741 297,220 (21,896) 1,797,191
Noninterest expense 2,719,329 1,989,499 448,707 1,000,783 102,539 6,260,857
Income taxes 795,400 300,338 88,067 119,236 (273,020) 1,030,021
---------- ---------- ---------- ---------- --------- -----------
Net income (loss) $1,672,510 $ 678,755 $ 233,307 $ 284,656 $(524,425) $ 2,344,803
========== ========== ========== ========== ========= ===========
19
SIX MONTHS ENDED JUNE 30, 2006
-------------------------------------------------------------------------------------------
THE EXCHANGE CITIZENS UNION OSAGE VALLEY CORPORATE
NATIONAL BANK OF STATE BANK AND BANK OF AND
JEFFERSON CITY TRUST OF CLINTON WARSAW BANK 10 OTHER TOTAL
---------------- ---------------- ------------ ---------- ----------- -----------
Statement of earnings:
Total interest income $15,830,391 $9,742,406 $2,541,675 $6,556,694 $ 51,521 $34,722,687
Total interest expense 6,374,107 3,628,897 1,431,756 2,318,122 1,676,710 15,429,592
----------- ---------- ---------- ---------- ----------- -----------
Net interest income 9,456,284 6,113,509 1,109,919 4,238,572 (1,625,189) 19,293,095
Provision for loan losses 450,000 150,000 21,000 7,000 -- 628,000
Noninterest income 2,082,042 880,030 298,683 1,051,256 (36,920) 4,275,091
Noninterest expense 5,758,746 4,330,842 1,047,512 3,297,944 334,015 14,769,059
Income taxes 1,715,600 761,742 71,141 648,642 (647,790) 2,549,335
----------- ---------- ---------- ---------- ----------- -----------
Net income (loss) $ 3,613,980 $1,750,955 $ 268,949 $1,336,242 $(1,348,334) $ 5,621,792
=========== ========== ========== ========== =========== ===========
SIX MONTHS ENDED JUNE 30, 2005
-------------------------------------------------------------------------------------------
THE EXCHANGE CITIZENS UNION OSAGE VALLEY CORPORATE
NATIONAL BANK OF STATE BANK AND BANK OF BANK 10 AND
JEFFERSON CITY TRUST OF CLINTON WARSAW OF BELTON OTHER TOTAL
---------------- ---------------- ------------ ---------- ----------- -----------
Statement of earnings:
Total interest income $13,553,568 $7,800,694 $2,317,845 $1,708,824 $ 33,710 $25,414,641
Total interest expense 5,069,279 2,543,067 1,003,869 599,202 1,035,956 10,251,373
----------- ---------- ---------- ---------- ----------- -----------
Net interest income 8,484,289 5,257,627 1,313,976 1,109,622 (1,002,246) 15,163,268
Provision for loan losses 300,000 150,000 21,000 2,167 -- 473,167
Noninterest income 1,886,357 762,415 221,116 297,220 (38,573) 3,128,535
Noninterest expense 5,402,871 3,725,958 879,298 1,000,783 227,205 11,236,115
Income taxes 1,490,800 650,023 174,195 119,236 (434,150) 2,000,104
----------- ---------- ---------- ---------- ----------- -----------
Net income (loss) $ 3,176,975 $1,494,061 $ 460,599 $ 284,656 $ (833,874) $ 4,582,417
=========== ========== ========== ========== =========== ===========
20
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
EXCEPT FOR THE HISTORICAL INFORMATION CONTAINED HEREIN, THE STATEMENTS MADE IN
THIS REPORT ON FORM 10-Q ARE FORWARD-LOOKING STATEMENTS THAT INVOLVE RISKS AND
UNCERTAINTIES. THE WORDS "SHOULD", "EXPECT", "ANTICIPATE", "BELIEVE", "INTEND",
"MAY", "HOPE", "FORECAST" AND SIMILAR EXPRESSIONS MAY IDENTIFY FORWARD LOOKING
STATEMENTS. IN PARTICULAR, STATEMENTS CONCERNING OUR COMPANY'S ABILITY TO EXPAND
ITS PRESENCE IN THE KANSAS CITY, MISSOURI METROPOLITAN MARKET, CONCERNING OUR
EXPECTED CONTRIBUTIONS TO ANY OF OUR BANK'S BENEFIT PLANS, CONCERNING OUR
AMORTIZATION OF CORE DEPOSIT INTANGIBLES OR OTHER ASSETS, CONCERNING OUR INTENT
AND ABILITY TO HOLD SECURITIES UNTIL MATURITY, THAT THE PERIODIC REVIEW OF OUR
LOAN PORTFOLIO KEEPS MANAGEMENT INFORMED OF POSSIBLE LOAN PROBLEMS AND THAT THE
ALLOWANCE FOR LOAN LOSSES ADEQUATELY COVERS ANY EXPOSURE ON SPECIFIC CREDITS ARE
ALL FORWARD-LOOKING STATEMENTS. OUR COMPANY'S ACTUAL RESULTS, FINANCIAL
CONDITION, OR BUSINESS COULD DIFFER MATERIALLY FROM ITS HISTORICAL RESULTS,
FINANCIAL CONDITION, OR BUSINESS, OR FROM THE RESULTS OF OPERATIONS, FINANCIAL
CONDITION, OR BUSINESS CONTEMPLATED BY SUCH FORWARD-LOOKING STATEMENTS. FACTORS
THAT MAY CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE CONTEMPLATED BY
THE FORWARD LOOKING STATEMENTS HEREIN INCLUDE MARKET CONDITIONS AS WELL AS
CONDITIONS SPECIFICALLY AFFECTING THE BANKING INDUSTRY GENERALLY AND FACTORS
HAVING A SPECIFIC IMPACT ON OUR COMPANY INCLUDING, BUT NOT LIMITED TO,
FLUCTUATIONS IN INTEREST RATES AND IN THE ECONOMY; THE IMPACT OF LAWS AND
REGULATIONS APPLICABLE TO OUR COMPANY AND CHANGES THEREIN; COMPETITIVE
CONDITIONS IN THE MARKETS IN WHICH OUR COMPANY CONDUCTS ITS OPERATIONS,
INCLUDING COMPETITION FROM BANKING AND NON-BANKING COMPANIES WITH SUBSTANTIALLY
GREATER RESOURCES THAN OUR COMPANY, SOME OF WHICH MAY OFFER AND DEVELOP PRODUCTS
AND SERVICES NOT OFFERED BY OUR COMPANY; AND THE ABILITY OF OUR COMPANY TO
RESPOND TO CHANGES IN TECHNOLOGY. ADDITIONAL FACTORS THAT COULD CAUSE OR
CONTRIBUTE TO SUCH DIFFERENCES WERE DISCUSSED UNDER THE CAPTION "FACTORS THAT
MAY AFFECT FUTURE RESULTS OF OPERATIONS, FINANCIAL CONDITION, OR BUSINESS," IN
OUR COMPANY'S ANNUAL REPORT ON FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2005,
AS WELL AS THOSE DISCUSSED ELSEWHERE IN OUR COMPANY'S REPORTS FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION.
21
OVERVIEW
This overview of management's discussion and analysis highlights selected
information in this report and may not contain all of the information that is
important to you. For a more complete understanding of trends, events,
commitments, uncertainties, liquidity, capital resources and critical accounting
estimates, you should carefully read this entire report. These have an impact on
our Company's financial condition and results of operation.
BUSINESS STRATEGY: In 1865, The Exchange National Bank of Jefferson City
opened for business serving the loan and deposit needs of citizens living in
Missouri's State Capitol of Jefferson City. Leveraging off of its strong equity
position, Exchange National Bank's Board of Directors established Exchange
National Bancshares, Inc., a multi-bank holding company on October 23, 1992. On
April 7, 1993, Exchange National Bancshares, Inc. acquired The Exchange National
Bank of Jefferson City. On November 3, 1997, our Company acquired Union State
Bancshares, Inc. and its wholly-owned subsidiary, Union State Bank and Trust of
Clinton, Missouri. Following the May 4, 2000 acquisition of Calhoun Bancshares,
Inc. by Union State Bank, Calhoun Bancshares' wholly-owned subsidiary, Citizens
State Bank of Calhoun, merged into Union State Bank. The surviving bank in this
merger is called Citizens Union State Bank & Trust. On January 3, 2000, our
Company acquired Mid Central Bancorp, Inc., and Mid Central's wholly-owned
subsidiary, Osage Valley Bank of Warsaw, Missouri. On June 16, 2000, our Company
acquired CNS Bancorp, Inc. and its subsidiary, City National Savings Bank, FSB,
Jefferson City, Missouri. City National subsequently was merged into Exchange
National Bank. On June 26, 2003 our Company purchased the Springfield, Missouri
branch of Missouri State Bank. Following the purchase, this branch was merged
into Citizens Union State Bank and Trust. Finally, on May 2, 2005, our Company
acquired Bank 10 of Belton, Missouri.
MATERIAL CHALLENGES AND RISKS: Our Company may experience difficulties
managing growth and effectively integrating newly established branches. As part
of our general strategy, our Company may continue to acquire banks and establish
de novo branches that we believe provide a strategic fit. To the extent that our
Company does grow, there can be no assurances that we will be able to adequately
and profitably manage such growth. The successes of our Company's growth
strategy will depend primarily on the ability of our banking subsidiaries to
generate an increasing level of loans and deposits at acceptable risk levels and
on acceptable terms without significant increases in non-interest expenses
relative to revenues generated. Our Company's financial performance also
depends, in part, on our ability to manage various portfolios and to
successfully introduce additional financial products and services. Furthermore,
the success of our Company's growth strategy will depend on our ability to
maintain sufficient regulatory capital levels and on general economic conditions
that are beyond our control.
REVENUE SOURCE: Through the respective branch network, Exchange National
Bank of Jefferson City, Citizens Union State Bank and Trust of Clinton, Osage
Valley Bank of Warsaw, and Bank 10 of Belton provide similar products and
services in four defined geographic areas. The products and services offered
include a broad range of commercial and personal banking services, including
certificates of deposit, individual retirement and other time deposit accounts,
checking and other demand deposit accounts, interest checking accounts, savings
accounts, and
22
money market accounts. Loans include real estate, commercial, installment, and
other consumer loans. Other financial services include automatic teller
machines, trust services, credit related insurance, and safe deposit boxes. The
revenues generated by each business segment consist primarily of interest
income, generated primarily from the loan and debt and equity security
portfolios, and service charges and fees, generated from the deposit products
and services. The geographic areas are defined to be communities surrounding
Jefferson City, Clinton, Warsaw, and Belton, Missouri. The products and services
are offered to customers primarily within their respective geographical areas.
The business segment results are consistent with our Company's internal
reporting system which is consistent, in all material respects, with generally
accepted accounting principles and practices prevalent in the banking industry.
Much of our Company's business is commercial, commercial real estate
development, and mortgage lending. Our Company has experienced continued strong
loan demand in the communities within which we operate even during economic
slowdowns. Our Company's income from mortgage brokerage activities is directly
dependent on mortgage rates and the level of home purchases and refinancing.
Our Company's primary source of revenue is net interest income derived
primarily from lending and deposit taking activities. A secondary source of
revenue is investment income. Our Company also derives income from trust,
brokerage, credit card and mortgage banking activities and service charge
income.
Our Company has prepared the unaudited condensed consolidated financial
statements in this report in accordance with accounting principles generally
accepted in the United States of America (U.S. GAAP). In preparing the
consolidated financial statements in accordance with U.S. GAAP, our Company
makes estimates and assumptions that affect the reported amount of assets and
liabilities, disclosure of contingent assets and liabilities at the date of the
financial statements, and the reported amounts of revenue and expenses during
the reporting period. There can be no assurances that actual results will not
differ from those estimates.
We have identified the accounting policy related to the allowance for loan
losses as critical to the understanding of our Company's results of operations,
since the application of this policy requires significant management assumptions
and estimates that could result in materially different amounts being reported
if conditions or underlying circumstances were to change. The impact and any
associated risks related to these policies on our business operations are
discussed in the "Lending and Credit Management" section below.
23
RESULTS OF OPERATIONS
Net income for the three months ended June 30, 2006 of $2,933,000 increased
$588,000 when compared to the second quarter of 2005. Diluted earnings per
common share for the second quarter of 2006 of $0.70 increased 14 cents or 25.0%
when compared to the second quarter of 2005.
Net income for the six months ended June 30, 2006 of $5,622,000 increased
$1,039,000 when compared to the second quarter of 2005. Diluted earnings per
common share for the second quarter of 2006 of $1.34 increased 25 cents or 22.9%
when compared to the second quarter of 2005.
Net interest income (on a tax equivalent basis) was $10,081,000, or 3.90%
of average earning assets, for the three months ended June 30, 2006, compared to
$8,280,000, or 3.34% of average earning assets, for the same period in 2005. The
increase in net interest income was the result of an increase in average
interest-earning assets and an increase in net interest margin.
Net interest income (on a tax equivalent basis) was $19,796,000, or 3.86%
of average earning assets, for the six months ended June 30, 2006, compared to
$15,548,000, or 3.34% of average earning assets, for the same period in 2005.
The increase in net interest income was the result of an increase in average
interest-earning assets and an increase in net interest margin.
Average interest-earning assets for the three months ended June 30, 2006
were $1,036,367,000, an increase of $42,494,000 or 4.3%, compared to average
interest-earning assets of $993,873,000 for the same period of 2005. Average
loans outstanding increased approximately $94,795,000 while other earning assets
increased $52,301,000.
The yield on average interest-earning assets increased to 7.03% for the
three month period ended June 30, 2006 compared to 5.69% for the same period in
2005. The rate paid on interest-bearing liabilities also increased to 3.57% in
2006 compared to 2.67% in 2005. These increased in rates reflect the general
increases in market rates as a result of the Federal Reserve Bank's rate
activity over the last year.
Average interest-earning assets for the six months ended June 30, 2006 were
$1,033,358,000, an increase of $95,271,000 or 10.2%, compared to average
interest-earning assets of $938,087,000 for the same period of 2005. Average
loans outstanding increased approximately $137,814,000 while other earning
assets decreased $42,543,000.
The yield on average interest-earning assets increased to 6.87% for the six
month period ended June 30, 2006 compared to 5.55% for the same period in 2005.
The rate paid on interest-bearing liabilities also increased to 3.42% in 2006
compared to 2.53% in 2005. These increased in rates reflect the general
increases in market rates as a result of the Federal Reserve Bank's rate
activity over the last year.
24
NET INTEREST INCOME
Fully taxable equivalent net interest income increased $1,801,000 or 21.7%
and $4,248,000 or 27.3% respectively for the three and six month periods ended
June 30, 2006 compared to the same period in 2005. The increase in net interest
income for the periods ended June 30, 2006 compared to the periods ended June
30, 2005 was the result of both increased earning assets and net interest
margin.
25
The following table presents average balance sheets, net interest income,
average yields of earning assets, and average costs of interest bearing
liabilities on a fully taxable equivalent basis for the three month periods
ended June 30, 2006 and 2005.
(DOLLARS EXPRESSED IN THOUSANDS)
THREE MONTHS ENDED THREE MONTHS ENDED
JUNE 30, 2006 JUNE 30, 2005
--------------------------------- ---------------------------------
INTEREST RATE INTEREST RATE
AVERAGE INCOME/ EARNED/ AVERAGE INCOME/ EARNED/
BALANCE EXPENSE/1/ PAID/1/ BALANCE EXPENSE/1/ PAID/1/
---------- ---------- ------- ---------- ---------- -------
ASSETS
Loans:/2/ $ 829,590 $15,791 7.63% $ 734,795 $11,856 6.47%
Investment securities:/3/
U.S Treasury and U.S. Gov't Agencies 127,046 1,349 4.26 176,832 1,345 3.05
State and municipal 52,624 714 5.44 42,077 579 5.52
Other 7,089 78 4.41 6,929 73 4.23
Federal funds sold 17,341 213 4.93 32,482 233 2.88
Interest-bearing deposits 2,677 31 4.64 758 5 2.65
---------- ------- ---------- -------
Total interest earning assets 1,036,367 18,176 7.03 993,873 14,091 5.69
All other assets 123,989 104,323
Allowance for loan losses (9,285) (8,754)
---------- ----------
Total assets $1,151,071 $1,089,442
========== ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
NOW accounts $ 111,648 $ 391 1.40% $ 131,880 $ 430 1.31%
Savings 53,495 76 0.57 56,792 81 0.57
Money market 154,104 1,258 3.27 141,731 826 2.34
Deposits of $100 and over 116,662 1,207 4.15 104,956 812 3.10
Other time deposits 312,462 2,993 3.84 292,308 2,110 2.90
---------- ------- ---------- -------
Total time deposits 748,371 5,925 3.18 727,667 4,259 2.35
Federal funds purchased and securities
sold under agreements to repurchase 45,460 486 4.29 47,550 316 2.67
Interest-bearing demand notes to US
Treasury 720 9 5.01 760 5 2.64
Subordinated notes 49,486 874 7.08 49,486 746 6.05
Advances from Federal Home Loan Bank 65,236 801 4.92 47,907 485 4.06
---------- ------- ---------- -------
Total interest-bearing liabilities 909,273 8,095 3.57 873,370 5,811 2.67
Demand deposits 133,501 116,491
Other liabilities 8,491 6,293
---------- ----------
Total liabilities 1,051,265 996,154
Stockholders' equity 99,806 93,288
---------- ----------
Total liabilities and stockholders' equity $1,151,071 $1,089,442
========== ==========
Net interest income $10,081 $ 8,280
======= =======
Net interest margin/4/ 3.90% 3.34%
==== ====
/1/ Interest income and yields are presented on a fully taxable equivalent
basis using the Federal statutory income tax rate. Such adjustments were
$247,000 in 2006 and $204,000 in 2005.
/2/ Non-accruing loans are included in the average amounts outstanding.
/3/ Average balances based on amortized cost.
/4/ Net interest income divided by average total interest earning assets.
26
The following table presents average balance sheets, net interest income,
average yields of earning assets, and average costs of interest bearing
liabilities on a fully taxable equivalent basis for the six month periods ended
June 30, 2006 and 2005.
(DOLLARS EXPRESSED IN THOUSANDS)
SIX MONTHS ENDED SIX MONTHS ENDED
JUNE 30, 2006 JUNE 30, 2005
---------------------------------------- ---------------------------------------
RATE RATE
AVERAGE INTEREST INCOME/ EARNED/ AVERAGE INTEREST INCOME/ EARNED/
BALANCE EXPENSE/1/ PAID/1/ BALANCE EXPENSE/1/ PAID/1/
----------- ---------------- ------- ---------- ---------------- -------
ASSETS
Loans:/2/ $ 825,524 $30,553 7.46% $ 687,710 $21,623 6.34%
Investment securities:/3/
U.S Treasury and
U.S. Gov't Agencies 131,952 2,720 4.16 167,937 2,466 2.96
State and municipal 53,102 1,442 5.48 38,084 1,072 5.68
Other 7,129 147 4.16 6,302 131 4.19
Federal funds sold 12,980 307 4.77 36,185 486 2.71
Interest-bearing deposits 2,671 57 4.30 1,869 21 2.27
----------- ------- ---------- -------
Total interest earning assets 1,033,358 35,226 6.87 938,087 25,799 5.55
All other assets 123,069 91,614
Allowance for loan losses (9,248) (8,185)
----------- ----------
Total assets $1,147,179 $1,021,516
=========== ==========
LIABILITIES AND
STOCKHOLDERS' EQUITY
NOW accounts $ 112,345 $ 782 11.40% $ 128,780 $ 785 1.23%
Savings 54,299 154 0.57 53,627 152 0.57
Money market 155,636 2,392 3.10 133,525 1,471 2.22
Deposits of $100 and over 116,064 2,265 3.94 97,788 1,432 2.95
Other time deposits 311,495 5,707 3.69 272,355 3,770 2.79
----------- -------- ---------- -------
Total time deposits 749,839 11,300 3.04 686,075 7,610 2.24
Federal funds purchased and
securities sold under
agreements to repurchase 48,722 997 4.13 48,256 584 2.44
Interest-bearing demand
notes to US Treasury 601 13 4.36 711 8 2.27
Subordinated notes 49,486 1,716 6.99 39,660 1,150 5.85
Advances from Federal Home Loan Bank 61,202 1,404 4.63 43,693 899 4.15
----------- -------- ---------- -------
Total interest-bearing
liabilities 909,850 15,430 3.42 818,395 10,251 2.53
Demand deposits 130,517 104,452
Other liabilities 8,398 5,667
----------- ----------
Total liabilities 1,048,765 928,514
Stockholders' equity 98,858 93,002
----------- ----------
Total liabilities and
stockholders' equity $1,147,623 $1,021,516
=========== ==========
Net interest income $19,796 $15,548
======== =======
Net interest margin/4/ 3.86% 3.34%
===== ====
/1/ Interest income and yields are presented on a fully taxable equivalent
basis using the Federal statutory income tax rate.
Such adjustments were $503,000 in 2006 and $385,000 in 2005.
/2/ Non-accruing loans are included in the average amounts outstanding.
/3/ Average balances based on amortized cost.
/4/ Net interest income divided by average total interest earning assets.
27
The following table presents, on a fully taxable equivalent basis, an
analysis of changes in net interest income resulting from changes in average
volumes of earning assets and interest bearing liabilities and average rates
earned and paid. The change in interest due to the combined rate/volume variance
has been allocated to rate and volume changes in proportion to the absolute
dollar amounts of change in each.
(DOLLARS EXPRESSED IN THOUSANDS)
THREE MONTHS ENDED JUNE 30, 2006
COMPARED TO
THREE MONTHS ENDED JUNE 30, 2005
--------------------------------
CHANGE DUE TO
TOTAL ----------------------
CHANGE VOLUME /3/ RATE /4/
------- ---------- ---------
INTEREST INCOME ON A FULLY TAXABLE
EQUIVALENT BASIS:
Loans:/1/ $3,935 1,644 2,291
Investment securities:/3/
U.S Treasury and
U.S. Gov't Agencies 4 (441) 445
State and municipal /2/ 135 143 (8)
Other 5 2 3
Federal funds sold (20) (140) 120
Interest-bearing deposits 26 21 5
------ ------ -----
Total interest income 4,085 1,229 2,856
INTEREST EXPENSE:
NOW accounts $ (39) (69) 30
Savings (5) (5) --
Money market 432 77 355
Deposits of $100 and over 395 99 296
Other time deposits 883 153 730
Federal funds purchased and
securities sold under
agreements to repurchase 170 (15) 185
Interest-bearing demand notes
of U.S. Treasury 4 -- 4
Subordinated debentures 128 -- 128
Other borrowed money 316 198 118
------ ------ -----
Total interest expense 2,284 438 1,846
------ ------ -----
Net interest income on a fully
taxable equivalent basis $1,801 791 1,010
====== ====== =====
/1/ Interest income and yields are presented on a fully taxable equivalent
basis using the Federal statutory income tax rate. Such adjustments were
$247,000 in 2006 and $204,000 in 2005.
/2/ Non-accruing loans are included in the average amounts outstanding.
/3/ Change in volume multiplied by yield/rate of prior period.
/4/ Change in yield/rate multiplied by volume of prior period.
28
The following table presents, on a fully taxable equivalent basis, an
analysis of changes in net interest income resulting from changes in average
volumes of earning assets and interest bearing liabilities and average rates
earned and paid. The change in interest due to the combined rate/volume variance
has been allocated to rate and volume changes in proportion to the absolute
dollar amounts of change in each.
(DOLLARS EXPRESSED IN THOUSANDS)
SIX MONTHS ENDED JUNE 30, 2006
COMPARED TO
SIX MONTHS ENDED JUNE 30, 2005
-------------------------------
CHANGE DUE TO
TOTAL ---------------------
CHANGE VOLUME /3/ RATE /4/
------- ---------- --------
INTEREST INCOME ON A FULLY
TAXABLE EQUIVALENT BASIS:
Loans:/1/ $8,930 4,740 4,190
Investment securities:/3/
U.S Treasury and
U.S. Gov't Agencies 254 (602) 856
State and municipal /2/ 370 409 (39)
Other 16 17 (1)
Federal funds sold (179) (420) 241
Interest-bearing deposits 36 12 24
------ ----- -----
Total interest income 9,427 4,156 5,271
INTEREST EXPENSE:
NOW accounts $ (3) (107) 104
Savings 2 2 --
Money market 921 272 649
Deposits of $100 and over 833 300 533
Other time deposits 1,937 596 1,341
Federal funds purchased and
securities sold under
agreements to repurchase 413 6 407
Interest-bearing demand notes
of U.S. Treasury 5 (1) 6
Subordinated debentures 566 316 250
Other borrowed money 505 392 113
------ ----- -----
Total interest expense 5,179 1,776 3,403
------ ----- -----
Net interest income on a fully
taxable equivalent basis $4,248 2,380 1,868
====== ===== =====
/1/ Interest income and yields are presented on a fully taxable equivalent
basis using the Federal statutory income tax rate. Such adjustments were
$503,000 in 2006 and $385,000 in 2005.
/2/ Non-accruing loans are included in the average amounts outstanding.
/3/ Change in volume multiplied by yield/rate of prior period.
/4/ Change in yield/rate multiplied by volume of prior period.
29
THREE MONTHS ENDED JUNE 30, 2006 COMPARED TO THREE MONTHS ENDED JUNE 30, 2005
Our Company's primary source of earnings is net interest income, which is
the difference between the interest earned on interest earning assets and the
interest paid on interest bearing liabilities. Net interest income on a fully
taxable equivalent basis increased $1,801,000 or 21.8% to $10,081,000 or 3.90%
of average earning assets for the second quarter of 2006 compared to $8,280,000
or 3.34% of average earning assets for the same period of 2005. The provision
for loan losses was $311,000 and $238,000 for the three months ended June 30,
2006 and 2005 respectively. The increase in the provision for loan losses
reflects a higher level of charge-offs during the second quarter of 2006
compared to 2005 as well as an increase in loan balances. Net charge-offs were
$361,000 for the second quarter of 2006 compared to $2,000 for the second
quarter of 2005. See Lending and Credit Management in this report for further
discussion of second quarter 2006 charge-offs.
30
Noninterest income and noninterest expense for the three-month periods
ended June 30, 2006 and 2005 were as follows:
(DOLLARS EXPRESSED IN THOUSANDS)
THREE MONTHS ENDED
JUNE 30, INCREASE (DECREASE)
------------------ -------------------
2006 2005 AMOUNT %
------ ------- ------ -----
NONINTEREST INCOME
Service charges on deposit accounts $1,517 $1,019 $ 498 48.9%
Trust department income 228 248 (20) (8.1)
Mortgage loan servicing fees, net 109 104 5 4.8
Gain on sale of mortgage loans 90 177 (87) (49.2)
Other 305 249 56 22.5
------ ------ ------ -----
$2,249 $1,797 $ 452 25.2%
====== ====== ====== =====
NONINTEREST EXPENSE
Salaries and employee benefits $4,343 $3,435 $ 908 26.4%
Occupancy expense 448 386 62 16.1
Furniture and equipment expense 543 542 1 0.2
Postage, printing and supplies 291 255 36 14.1
Legal, examination, and professional fees 319 333 (14) (4.2)
Amortization of intangible assets 258 147 111 75.5
Processing expense 302 195 107 54.9
Other 953 968 (15) (1.5)
------ ------ ------ -----
$7,457 $6,261 $1,196 19.1%
====== ====== ====== =====
Noninterest income increased $452,000 or 25.2% to $2,249,000 for the second
quarter of 2006 compared to $1,797,000 for the same period of 2005. The
acquisition of Bank 10 accounts for approximately $266,000 of the increase in
noninterest income. Bank 10 contributed three months of noninterest income
during the second quarter of 2006 versus two months during the same period in
2005. Excluding the additional noninterest income contributed by Bank 10,
service charges on deposit accounts increased $264,000 or 35.2% as a result of
increased overdraft and insufficient check fee income, ATM fee income, debit
card fee income. Gain on sale of mortgage loans decreased $87,000 or 49.2% due
to a decrease in volume of loans originated and sold to the secondary market
from approximately $9,960,000 in the second quarter of 2005 to approximately
$4,693,000 for the second quarter of 2006.
31
Noninterest expense increased $1,196,000 or 19.1% to $7,457,000 for the
second quarter of 2006 compared to $6,261,000 for the second quarter of 2005.
The acquisition of Bank 10 accounts for approximately $605,000 of the increase
in noninterest expense. Bank 10 contributed three months of noninterest expense
during the second quarter of 2006 versus two months during the same period in
2005. Excluding the impact of the Bank 10 acquisition, salaries and benefits
increased $559,000 or 19.4%, occupancy expense increased $21,000 or 6.4%, and
processing expense increased $59,000 or 41.8%. In addition to the increase in
salaries and employees benefits represented by normal salary increases and
additional hires, $60,000 of the increase reflects share-based compensation
expense recorded as a result of the adoption of SFAS No. 123R, $73,000 reflects
increased pension expense, and $101,000 represents increased profit sharing
expense. The $21,000 of the increase in occupancy expense reflects additional
costs associated with three new branch facilities. The $59,000 increase in
processing expense reflects higher costs associated with the various data
processing systems utilized by our Company.
Income taxes as a percentage of earnings before income taxes as reported in
the condensed consolidated financial statements were 32.0% for the second
quarter of 2006 compared to 30.5% for the second quarter of 2005. The increase
in the effective tax rate is due to a higher level of state taxable income as a
result of the Bank 10 acquisition.
SIX MONTHS ENDED JUNE 30, 2006 COMPARED TO SIX MONTHS ENDED JUNE 30, 2005
Net interest income on a fully taxable equivalent basis increased
$4,248,000 or 27.3% to $19,796,000 or 3.86% of average earning assets for the
first six months of 2006 compared to $15,548,000 or 3.34% of average earning
assets for the same period of 2005. The provision for loan losses was $628,000
and $473,000 for the six months ended June 30, 2006 and 2005 respectively. The
increase in the provision for loan losses reflects a higher level of charge-offs
during the first six months of 2006 compared to the same period in 2005 as well
as an increase in loan balances. Net charge-offs were $378,000 for the first six
months of 2006 compared to $48,000 for the same period in 2005. See Lending and
Credit Management in this report for further discussion of 2006 charge-offs.
32
Noninterest income and noninterest expense for the six-month periods ended
June 30, 2006 and 2005 were as follows:
(DOLLARS EXPRESSED IN THOUSANDS)
SIX MONTHS ENDED
JUNE 30, INCREASE (DECREASE)
----------------- -------------------
2006 2005 AMOUNT %
------- ------- ------ -----
NONINTEREST INCOME
Service charges on deposit accounts $ 2,878 $ 1,700 $1,178 69.3%
Trust department income 408 430 (22) (5.1)
Net gain (loss) on sales of calls of debt securities (18) -- (18) NM
Mortgage loan servicing fees, net 224 217 7 3.2
Gain on sale of mortgage loans 202 307 (105) (34.2)
Other 581 475 106 22.3
------- ------- ------ -----
$ 4,275 $ 3,129 $1,146 36.6%
======= ======= ====== =====
NONINTEREST EXPENSE
Salaries and employee benefits $ 8,688 $ 6,320 $2,368 37.5%
Occupancy expense 900 676 224 33.1
Furniture and equipment expense 1,062 1,046 16 1.5
Postage, printing and supplies 584 419 165 39.4
Legal, examination, and professional fees 613 584 29 5.0
Amortization - CDI 534 201 333 165.7
Processing expense 515 284 231 81.3
Other 1,873 1,706 167 9.8
------- ------- ------ -----
$14,769 $11,236 $3,533 31.4%
======= ======= ====== =====
Noninterest income increased $1,146,000 or 36.6% to $4,275,000 for the
first six months of 2006 compared to $3,129,000 for the same period of 2005. The
acquisition of Bank 10 contributed an additional $765,000 of noninterest income.
Bank 10 contributed six months of noninterest income during the first and second
quarter of 2006 versus two months during the same period in 2005. Excluding the
additional noninterest income contributed by Bank 10, service charges on deposit
accounts increased $494,000 or 34.5% as a result of increased overdraft and
insufficient check fee income, ATM fee income, debit card fee income. Gain on
sale of mortgage loans decreased $105,000 or 34.2% due to a decrease in volume
of loans originated and sold to the secondary market from approximately
$19,078,000 in the first six months of 2005 to approximately $10,832,000 for the
first six months of 2006.
33
Noninterest expense increased $3,533,000 or 31.4% to $14,769,000 for the
first six months of 2006 compared to $11,236,000 for the same period in 2005.
The acquisition of Bank 10 contributed an additional $2,297,000 to noninterest
expense. Bank 10 contributed six months of noninterest expense during the first
and second quarter of 2006 versus two months during the same period in 2005.
Excluding the impact of the Bank 10 acquisition, salaries and benefits increased
$1,051,000 or 18.2%, occupancy expense increased $79,000 or 12.8%, postage,
printing, and supplies increased $69,000 or 18.8%, and processing expense
increased $87,000 or 37.8%. In addition to the increase in salaries and
employees benefits represented by normal salary increases and additional hires,
$103,000 of the increase reflects share-based compensation expense recorded as a
result of the adoption of SFAS No. 123R, $176,000 reflects increased pension
expense, and $173,000 represents increased profit sharing expense. The $79,000
increase in occupancy expense reflects additional costs associated with three
new branch facilities. The $69,000 increase in postage, printing, and supplies
reflects both higher postage rates and additional mail volume. The $87,000
increase in processing expense reflects higher costs associated with the various
data processing systems utilized by our Company.
Income taxes as a percentage of earnings before income taxes as reported in
the condensed consolidated financial statements were 31.2% for the first six
months of 2006 compared to 30.4% for the same period in 2005. The increase in
the effective tax rate is due to a higher level of state taxable income as a
result of the Bank 10 acquisition.
34
LENDING AND CREDIT MANAGEMENT
Interest earned on the loan portfolio is a primary source of interest
income for our Company. Net loans represented 71.0% of total assets as of June
30, 2006 compared to 71.4% as of December 31, 2005 and 66.9% as of June 30,
2005.
Lending activities are conducted pursuant to written loan policies approved
by our Banks' Boards of Directors. Larger credits are reviewed by our Banks'
Discount Committees. These committees are comprised of members of senior
management.
Our Company generally does not retain long-term fixed rate residential
mortgage loans in its portfolio. Fixed rate loans conforming to standards
required by the secondary market are offered to qualified borrowers, but are not
funded until our Company has a non-recourse purchase commitment from the
secondary market at a predetermined price. At June 30, 2006, our Company was
servicing approximately $218,205,000 of loans sold to the secondary market.
Mortgage loans retained in our Company's portfolio generally include
provisions for rate adjustments at one to three year intervals. Commercial loans
and real estate construction loans generally have maturities of less than one
year. Installment loans to individuals are primarily fixed rate loans with
maturities from one to five years.
The provision for loan losses is based on management's evaluation of the
loan portfolio in light of national and local economic conditions, changes in
the composition and volume of the loan portfolio, changes in the volume of past
due and nonaccrual loans, value of underlying collateral and other relevant
factors. The allowance for loan losses which is reported as a deduction from
loans is available for loan charge-offs. This allowance is increased by the
provision charged to expense and is reduced by loan charge-offs net of loan
recoveries. Management formally reviews all loans in excess of certain dollar
amounts (periodically established) at least annually. In addition, on a monthly
basis, management reviews past due, "classified", and "watch list" loans in
order to classify or reclassify loans as "loans requiring attention,"
"substandard," "doubtful," or "loss". During that review, management also
determines which loans should be considered to be "impaired". Management follows
the guidance provided in Statement of Financial Accounting Standards No. 114,
Accounting by Creditors for Impairment of a Loan, (SFAS 114) in identifying and
measuring loan impairment. If management determines that it is probable that all
amounts due on a loan will not be collected under the original terms of the loan
agreement, the loan is considered to be impaired. Once a loan has been
identified as impaired management generally measures impairment based upon the
fair value of the underlying collateral. Management believes, but there can be
no assurance, that these procedures keep management informed of possible problem
loans. Based upon these procedures, both the allowance and provision for loan
losses are adjusted to maintain the allowance at a level considered adequate by
management for probable losses inherent in the loan portfolio.
35
The allowance for loan losses was decreased by net loan charge-offs of
$17,000 and $378,000, respectively for the first and second quarters of 2006
compared to $2,000 and $48,000, respectively for the first and second quarters
of 2005. The allowance for loan losses was increased by a provision charged to
expense of $318,000 for the first quarter of 2006 and $311,000 for the second
quarter of 2006. That compares to a provision of $236,000 for the first quarter
of 2005 and $237,000 for the second quarter of 2005.
The balance of the allowance for loan losses was $9,335,000 at June 30,
2006 compared to $9,085,000 at December 31, 2005 and $9,336,000 at June 30,
2005. The allowance for loan losses as a percent of outstanding loans was 1.12%
at both June 30, 2006 and at December 31, 2005 and 1.18% at June 30, 2005. The
decrease in the allowances for loan losses as a percent of outstanding loans
reflects the increase in loan balances as well as the charge-off of loans for
which management had made previous provisions in the allowance and a decrease in
nonperforming loans.
36
Nonperforming loans, defined as loans on nonaccrual status, loans 90 days
or more past due and still accruing, and restructured loans totaled $5,556,000
or 0.67% of total loans at June 30, 2006 compared to $9,050,000 or 1.11% of
total loans at December 31, 2005. Detail of those balances plus other real
estate and repossessions is as follows:
(DOLLARS EXPRESSED IN THOUSANDS)
JUNE 30, 2006 DECEMBER 31, 2005
-------------------- --------------------
% OF GROSS % OF GROSS
BALANCE LOANS BALANCE LOANS
------- ---------- ------- ----------
Nonaccrual loans:
Commercial $2,924 0.35% $ 5,705 0.70%
Real estate:
Construction 785 0.09 1,760 0.22
Mortgage 1,252 0.15 1,090 0.13
Consumer 42 0.01 56 0.01
------ ---- ------- ----
5,003 0.60 8,611 1.06
------ ---- ------- ----
Loans contractually past-due 90 days
or more and still accruing:
Commercial 5 -- 238 0.03
Real estate:
Construction -- -- -- --
Mortgage 502 0.06 187 0.02
Consumer 46 0.01 14 --
------ ---- ------- ----
553 0.07 439 0.05
------ ---- ------- ----
Restructured loans -- -- -- --
------ ---- ------- ----
Total nonperforming loans 5,556 0.67% 9,050 1.11%
==== ====
Other real estate 1,735 1,568
Repossessions -- --
------ -------
Total nonperforming assets $7,291 $10,618
====== =======
The allowance for loan losses was 168.0% of nonperforming loans at June 30,
2006 compared to 100.4% of nonperforming loans at December 31, 2005. The
decrease in nonaccrual loans is primarily represented by the payoff of two large
commercial credits.
It is our Company's policy to discontinue the accrual of interest income on
loans when the full collection of interest or principal is in doubt, or when the
payment of interest or principal has become contractually 90 days past due
unless the obligation is both well secured and in the process of collection. A
loan remains on nonaccrual status until the loan is current as to payment of
both principal and interest and/or the borrower demonstrates the ability to pay
and remain current. Interest on loans on nonaccrual status which would have been
recorded under the original terms of those loans, was approximately $573,000 and
$370,000 for the six months ended June 30, 2006 and 2005, respectively.
Approximately $16,000 and $8,000 was recorded as interest income on such loans
for the six months ended June 30, 2006 and 2005, respectively.
A loan is considered impaired when it is probable a creditor will be unable
to collect all amounts due - both principal and interest - according to the
contractual terms of the loan agreement. In addition to nonaccrual loans
included in the table above, which were considered impaired, management has
identified approximately $2,081,000 of additional loans as being impaired at
June 30, 2006. The average balance of nonaccrual and other impaired loans for
the
37
first six months of 2006 was approximately $9,602,000. At June 30, 2006 the
portion of the allowance for loan losses allocated (both asset-specific and
percentage) to impaired loans was $1,556,000 compared to $2,392,000 at December
31, 2005. The balance of impaired loans with no specific loan loss allocations
was approximately $2,028,000 at June 30, 2006 compared to approximately
$1,217,000 at December 31, 2005.
As of June 30, 2006 and December 31, 2005 approximately $16,392,000 and
$16,387,000 of loans not included in the nonaccrual table above or identified by
management as being impaired were classified by management as having more than
normal risk which raised doubts as to the ability of the borrower to comply with
present loan repayment terms. The increase in loans having more than normal risk
is primarily represented by two large commercial real estate credits. These two
credits had documentation exceptions causing them to be classified by regulatory
authorities as substandard and special mention. The loans are well secured and
performing in accordance with the terms of the loan agreements. In addition to
the classified list, our Company also maintains an internal watch list of loans,
which for various reasons, not all related to credit quality, management is
monitoring more closely than the average loan in the portfolio. Loans may be
added to this list for reasons that are temporary and correctable, such as the
absence of current financial statements of the borrower, or a deficiency in loan
documentation. Other loans are added as soon as any problem is detected which
might affect the borrower's ability to meet the terms of the loan. This could be
initiated by the delinquency of a scheduled loan payment, a deterioration in the
borrower's financial condition identified in a review of periodic financial
statements, a decrease in the value of the collateral securing the loan, or a
change in the economic environment within which the borrower operates. Once the
loan is placed on our Company's watch list, its condition is monitored closely.
Any further deterioration in the condition of the loan is evaluated to determine
if the loan should be assigned to a higher risk category.
The allowance for loan losses is available to absorb probable loan losses
regardless of the category of loan to be charged off. The allowance for loan
losses consists of three components: asset-specific reserves, reserves based on
expected loss estimates, and unallocated reserves. The asset-specific component
applies to loans evaluated individually for impairment and is based on
management's best estimate of discounted cash repayments and proceeds from
liquidating collateral. The actual timing and amount of repayments and the
ultimate realizable value of the collateral may differ from management's
estimate.
The expected loss component is generally determined by applying percentages
to pools of loans by asset type. These pre-established percentages are based
upon standard bank regulatory classification percentages as well as average
historical loss percentages. These expected loss estimates are sensitive to
changes in delinquency status, realizable value of collateral, and other risk
factors.
The unallocated portion of the allowance is based on management's
evaluation of conditions that are not directly reflected in the determination of
the asset-specific component and the expected loss component discussed above.
The evaluation of inherent loss with respect to these conditions is subject to a
higher degree of uncertainty because they may not be identified with specific
problem credits or portfolio segments. Conditions evaluated in connection with
the
38
unallocated portion of the allowance include general economic and business
conditions affecting our key lending areas, credit quality trends (including
trends in substandard loans expected to result from existing conditions),
collateral values, specific industry conditions within portfolio segments, bank
regulatory examination results, and findings of our internal loan review
department.
The underlying assumptions, estimates and assessments used by management to
determine these components are continually evaluated and updated to reflect
management's current view of overall economic conditions and relevant factors
impacting credit quality and inherent losses. Changes in such estimates could
significantly impact the allowance and provision for credit losses. Our Company
could experience credit losses that are different from the current estimates
made by management.
At June 30, 2006, management allocated $7,682,000 of the $9,335,000 total
allowance for loan losses to specific loans and loan categories and $1,653,000
was unallocated. At December 31, 2005, management allocated $8,062,000 of the
$9,085,000 total allowance for loan losses to specific loans and loan categories
and $1,023,000 was unallocated. Due to continued growth in the loan portfolio
and current economic conditions that may impact our borrowers' ability to
service their loans, management feels the increase in the unallocated portion of
the allowance for loan losses is reasonable. Considering the size of several of
our Company's lending relationships and the loan portfolio in total, management
believes that the June 30, 2006 allowance for loan losses is adequate. Our
Company does not lend funds for the type of transactions defined as "highly
leveraged" by bank regulatory authorities or for foreign loans. Our Company does
not have any interest-earning assets which would have been included in
nonaccrual, past due, or restructured loans if such assets were loans.
FINANCIAL CONDITION
Total assets increased $35,116,000 or 3.1% to $1,161,586,000 at June 30,
2006 compared to $1,126,470,000 at December 31, 2005. Total liabilities
increased $32,223,000 or 3.1% to $1,061,961,000 compared to $1,029,738 at
December 31, 2005. Stockholders' equity increased $2,892,000 or 3.0% to
$99,625,000 compared to $96,733,000 at December 31, 2005. The increase in assets
reflects growth in both the loan portfolio and the investment portfolio. The
increase in liabilities reflects increases in securities sold under agreements
to repurchase and other borrowed funds.
Loans increased $20,835,000 to $834,370,000 at June 30, 2006 compared to
$813,535,000 at December 31, 2005. Commercial loans decreased $6,270,000; real
estate construction loans increased $23,320,000; real estate mortgage loans
increased $6,692,000; and consumer loans decreased $2,907,000. The decrease in
commercial loans primarily reflects the repayments of several large commercial
credits in the Jefferson City market. The increase in real estate construction
loans represents several large commercial construction projects including a
large shopping mall and an executive office building. The increase in real
estate mortgage loans reflects strong loan demand in the Kansas City market. The
decrease in consumer loans reflects the low rates that existed in the consumer
auto market that was fueled by manufacturers' financing programs which generally
tend to offer more favorable financing rates than our
39
Company. Our Company chose to not aggressively pursue consumer auto loans during
the periods presented and as such this portion of the loan portfolio declined.
Investment in debt securities classified as available-for-sale increased
$5,715,000 or 3.3% to $179,104,000 at June 30, 2006 compared to $173,389,000 at
December 31, 2005. Investments classified as available-for-sale are carried at
fair value. During 2006 the market valuation account decreased $1,652,000 to
($3,291,000) to reflect the fair value of available-for-sale investments at June
30, 2006 and the net after tax decrease resulting from the change in the market
valuation adjustment of $1,081,000 decreased the stockholders' equity component
to ($2,153,000) at June 30, 2006. The increase in debt securities represents
securities purchased as collateral for increased public funds.
Investment in equity securities increased $512,000 or 8.1% to $6,815,000 at
June 30, 2006 compared to $6,303,000 at December 31, 2005. The increase reflects
additional purchases of Federal Home Loan Bank stock due to additional Federal
Home Loan Bank borrowings.
At December 31, 2005 the market valuation account for the
available-for-sale investments of ($1,639,000) decreased the amortized cost of
those investments to their fair value on that date and the net after tax
increase resulting from the market valuation adjustment of ($1,072,000) was
reflected as a separate component of stockholders' equity.
Although all securities are classified as available-for-sale and have on
occasion been sold prior to maturity to meet liquidity needs or to improve
portfolio yields, management has the ability and intent to hold securities until
maturity and expects that the securities will be redeemed at par. Therefore
management does not consider any of the securities to be other than temporarily
impaired.
Cash and cash equivalents, which consist of cash and due from banks and
Federal funds sold, increased $7,064,000 or 14.8% to $54,795,000 at June 30,
2006 compared to $47,731,000 at December 31, 2005. Further discussion of this
increase may be found in the section of this report titled "Sources and Uses of
Funds".
Premises and equipment increased $504,000 or 1.5% to $33,395,000 at June
30, 2006 compared to $32,891,000 at December 31, 2005. The increase reflects
purchases of premises and equipment $1,447,000 offset by depreciation expense of
$887,000.
Total deposits increased $17,394,000 or 2.0% to $898,849,000 at June 30,
2006 compared to $881,455,000 at December 31, 2005.
Federal funds purchased and securities sold under agreements to repurchase
increased $9,089,000 or 24.6% to $46,085,000 at June 30, 2006 compared to
$36,996,000 at December 31, 2005. The balance represents an increase of
$3,000,000 to $15,000,000 in a term repurchase agreement held for public funds
at December 31, 2005 to June 30, 2006 respectively.
Other borrowed money increased $5,700,000 or 10.9% to $57,880,000 at June
30, 2006 compared to $52,179,000 at December 31, 2005. The increase reflects new
borrowings of
40
$123,625,000 reduced by repayments of $117,925,000. The net increase reflects
funding of loan growth.
The increase in stockholders' equity reflects net income of $5,622,000 less
dividends declared of $1,751,000 and ($1,081,000) change in unrealized holding
losses, net of taxes, on investment in debt and equity securities
available-for-sale.
No material changes in our Company's liquidity or capital resources have
occurred since December 31, 2005.
LIQUIDITY
The role of liquidity management is to ensure funds are available to meet
depositors' withdrawal and borrowers' credit demands while at the same time
maximizing profitability. This is accomplished by balancing changes in demand
for funds with changes in the supply of those funds. Liquidity to meet the
demands is provided by maturing assets, short-term liquid assets that can be
converted to cash and the ability to attract funds from external sources,
principally depositors. Due to the nature of services offered by our Company,
management prefers to focus on transaction accounts and full service
relationships with customers. Management believes it has the ability to increase
deposits at any time by offering rates slightly higher than the market rate.
Our Banks' Asset/Liability Committees (ALCO), primarily made up of senior
management, have direct oversight responsibility for our Company's liquidity
position and profile. A combination of daily, weekly and monthly reports
provided to management detail the following: internal liquidity metrics,
composition and level of the liquid asset portfolio, timing differences in
short-term cash flow obligations, available pricing and market access to the
financial markets for capital and exposure to contingent draws on our Company's
liquidity.
Our Company has a number of sources of funds to meet liquidity needs on a
daily basis. The deposit base, consisting of consumer and commercial deposits
and large dollar denomination ($100,000 and over) certificates of deposit, is a
source of funds.
Other sources of funds available to meet daily needs include the sales of
securities under agreements to repurchase and funds made available under a
treasury tax and loan note agreement with the federal government. Also, the
Banks are members of the Federal Home Loan Bank of Des Moines (FHLB). As members
of the FHLB, the Banks have access to credit products of the FHLB. At June 30,
2006, the amounts of available credit from the FHLB totaled $77,661,000. As of
June 30, 2006, the Banks had $57,880,000 in outstanding borrowings with the
FHLB. The Banks have federal funds purchased lines with correspondent banks
totaling $45,000,000 and agreements with unaffiliated banks to sell and
repurchase securities of $10,000,000. Finally, our Company has a $20,000,000
line of credit with a correspondent bank. This line of credit had no balance in
use as of June 30, 2006.
41
SOURCES AND USES OF FUNDS
For the six months ended June 30, 2006 and 2005, net cash provided by
operating activities was $7,998,000 and $6,782,000, respectively. $1,039,000 of
the increase in net cash provided by operating activities reflects a higher
level of net income.
Net cash used in investing activities was $30,715,000 in 2006 versus
$65,119,000 in 2005. The primary decrease in cash used in investing activities
reflects lower purchases of debt securities during the first six months of 2006
versus the same period in 2005 as well as cash used for the purchase of Bank 10
in 2005.
Net cash provided by financing activities was $29,781,000 in 2006 versus
$72,626,000 in 2005. The decrease in cash proved by financing activities in 2006
compared to 2005 is primarily represented by a $23,712,000 issuance of
subordinated notes in the first quarter of 2005 to partially fund the purchase
of Bank 10. In addition, an increase in interest-bearing transaction accounts
provided approximately $23,664,000 of cash during the first six months of 2005
compared to a decrease in interest-bearing accounts of approximately $3,992,000
during the same period in 2006.
IMPACT OF NEW ACCOUNTING PRONOUNCEMENTS
In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of
Financial Assets an amendment of FASB Statement No. 140, Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities
("SFAS No. 156"). SFAS No. 156 requires all separately recognized servicing
assets and liabilities to be initially measured at fair value. In addition,
entities are permitted to choose to either subsequently measure servicing rights
at fair value and report changes in fair value in earnings, or amortize
servicing rights in proportion to and over the estimated net servicing income or
loss and assess the rights for impairment. Beginning with fiscal year in which
an entity adopts SFAS No. 156, it may elect to subsequently measure a class of
servicing assets and liabilities at fair value. Post adoption, an entity may
make this election as of the beginning of any fiscal year. An entity that elects
to subsequently measure a class of servicing assets and liabilities at fair
value should apply that election to all new and existing recognized servicing
assets and liabilities within that class. The effect of remeasuring an existing
class of servicing assets and liabilities at fair value is to be reported as a
cumulative-effect adjustment to retained earnings as of the beginning of the
period of adoption. SFAS No. 156 is effective as of the beginning of an entity's
first fiscal year that begins after September 15, 2006. The statement also
requires additional disclosures. Our Company is currently evaluating the impact
of the adoption of SFAS No. 156; however, it is not expected to have a material
impact on our Company's financial position or results of operations.
In June 2006, the Financial Accounting Standards Board ("FASB") issued
Interpretation 48, "Accounting for Uncertainty in Income Taxes", an
Interpretation of FAS No. 109, Accounting for Income Taxes. The Interpretation
defines the threshold for recognizing the financial impact of uncertain tax
provisions in accordance with FAS 109. An enterprise would be required to
recognize, in its financial statements, the best estimate of the impact of a tax
position only if that position is "more-likely-than-not" of being sustained on
audit based solely on the technical merits of the position on the reporting
date. In evaluating whether the probable
42
recognition threshold has been met, the Interpretation would require the
presumption that the tax position will be evaluated during an audit by taxing
authorities. The term "more-likely-than-not" is defined as a likelihood of more
than 50 percent. Individual tax positions that fail to meet the recognition
threshold will generally result in either (a) a reduction in the deferred tax
asset or an increase in a deferred tax liability or (b) an increase in a
liability for income taxes payable or the reduction of an income tax refund
receivable. The impact may also include both (a) and (b). This Interpretation
also provides guidance on disclosure, accrual of interest and penalties,
accounting in interim periods, and transition. The Interpretation is effective
for reporting periods after December 15, 2006. Our Company is evaluating the
Interpretation and is presently unable to determine its overall impact on our
consolidated financial statements or results of operations.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Our Company's exposure to market risk is reviewed on a regular basis by our
Banks' Asset/Liability Committees and Boards of Directors. Interest rate risk is
the potential of economic losses due to future interest rate changes. These
economic losses can be reflected as a loss of future net interest income and/or
a loss of current fair market values. The objective is to measure the effect on
net interest income and to adjust the balance sheet to minimize the inherent
risk while at the same time maximizing income. Management realizes certain risks
are inherent and that the goal is to identify and minimize those risks. Tools
used by our Banks' management include the standard GAP report subject to
different rate shock scenarios. At June 30, 2006, the rate shock scenario models
indicated that annual net interest income could decrease or increase by as much
as 3.4% should interest rates rise or fall, respectively, within 200 basis
points from their current level over a one year period compared to 8.3% at
December 31, 2005. However there are no assurances that the change will not be
more or less than this estimate. Management further believes this is an
acceptable level of risk.
ITEM 4. CONTROLS AND PROCEDURES
Our Company's management has evaluated, with the participation of our
principal executive and principal financial officers, the effectiveness of our
disclosure controls and procedures as of June 30, 2006. Based upon and as of the
date of that evaluation, our principal executive and principal financial
officers concluded that our disclosure controls and procedures were effective to
ensure that information required to be disclosed in the reports we file and
submit under the Securities Exchange Act of 1934 is recorded, processed,
summarized and reported as and when required. It should be noted that any system
of disclosure controls and procedures, however well designed and operated, can
provide only reasonable, and not absolute, assurance that the objectives of the
system are met. In addition, the design of any system of disclosure controls and
procedures is based in part upon assumptions about the likelihood of future
events. Because of these and other inherent limitations of any such system,
there can be no assurance that any design will always succeed in achieving its
stated goals under all potential future conditions, regardless of how remote.
There has been no change in our Company's internal control over financial
reporting that occurred during the fiscal quarter ended June 30, 2006 that has
materially affected, or is reasonably likely to materially affect, our internal
control over financial reporting.
43
PART II - OTHER INFORMATION
Item 1. Legal Proceedings None
Item 1A. Risk Factors None
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds None
Item 3. Defaults Upon Senior Securities None
Item 4. Submission of Matters to a Vote of Security Holders
At the annual meeting of the shareholders of Exchange National
Bancshares, Inc. held on June 14, 2006, the shareholders reelected three
Class II directors, namely, David R. Goller, James R. Loyd, and Gus S.
Wetzel, II, to serve terms expiring at the annual meeting of shareholders
in 2009 and ratified the Board of Directors selection of KPMG LLP as the
Company's independent registered public accounting firm for the year ending
December 31, 2006. Class III Directors, namely, Kevin Riley and David
Turner, and Class I directors, namely Charles G. Dudenhoeffer, Jr., Phil D.
Freeman, continue to serve terms expiring at the annual meetings of
shareholders in 2007 and 2008, respectively.
The following is a summary of votes cast. No broker non-votes were
received.
Withhold
Authority
For Against Abstentions
--------- --------- -----------
Election of Directors:
David R. Goller 3,478,383 20,025 N/A
James R. Loyd 3,437,650 60,757 N/A
Gus S. Wetzel, II 3,444,625 53,783 N/A
Ratification of KPMG LLP
as independent registered
public accounting firm 3,454,216 18,881 25,312
Item 5. Other Information None
44
Item 6. Exhibits
Exhibit No. Description
----------- -----------
3.1 Articles of Incorporation of our Company (filed as Exhibit 3(a) to
our Company's Registration Statement on Form S-4 (Registration No.
33-54166) and incorporated herein by reference).
3.2 Bylaws of our Company (filed as Exhibit 3.2 to our Company's
Annual Report on Form 10-K for the fiscal year ended December 31,
2002 (Commission file number 0-23636) and incorporated herein by
reference).
4 Specimen certificate representing shares of our Company's $1.00
par value common stock (filed as Exhibit 4 to our Company's Annual
Report on Form 10-K for the fiscal year ended December 31, 1999
(Commission file number 0-23636) and incorporated herein by
reference).
31.1 Certificate of the Chief Executive Officer of our Company pursuant
to Section 302 of the Sarbanes-Oxley Act of 2002
31.2 Certificate of the Chief Financial Officer of our Company pursuant
to Section 302 of the Sarbanes-Oxley Act of 2002
32.1 Certificate of the Chief Executive Officer of our Company pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002
32.2 Certificate of the Chief Financial Officer of our Company pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002
45
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
EXCHANGE NATIONAL BANCSHARES, INC.
Date
----
August 9, 2006 /s/ James E. Smith
----------------------------------------
James E. Smith, Chairman of the Board
and Chief Executive Officer (Principal
Executive Officer)
August 9, 2006 /s/ Richard G. Rose
----------------------------------------
Richard G. Rose, Treasurer (Principal
Financial Officer and Principal
Accounting Officer)
46
EXCHANGE NATIONAL BANCSHARES, INC.
INDEX TO EXHIBITS
June 30, 2006 Form 10-Q
Exhibit No. Description Page No.
----------- ----------- --------
3.1 Articles of Incorporation of our Company (filed as **
Exhibit 3(a) to our Company's Registration Statement on
Form S-4 (Registration No. 33-54166) and incorporated
herein by reference).
3.2 Bylaws of our Company (filed as Exhibit 3.2 to our **
Company's Annual Report on Form 10-K for the fiscal year
ended December 31, 2002 (Commission file number 0-23636)
and incorporated herein by reference).
4 Specimen certificate representing shares of our **
Company's $1.00 par value common stock (filed as Exhibit
4 to our Company's Annual Report on Form 10-K for the
fiscal year ended December 31, 1999 (Commission file
number 0-23636) and incorporated herein by reference).
31.1 Certificate of the Chief Executive Officer of our 48
Company pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
31.2 Certificate of the Chief Financial Officer of our 49
Company pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
32.1 Certificate of the Chief Executive Officer of our 50
Company pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002
32.2 Certificate of the Chief Financial Officer of our 51
Company pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002
----------
** Incorporated by reference.
47